ABSTRACT OF COST

Name of Work: Construction of Borkheda Sodalpur Anicut

S.No. Particular Quantity Rate Unit Amount

1 2 3 4
1 Cutting & clearance of jungle, bushes, shrubs
Ankra/Ipomoea, Juliflora typna etc. on canal
and bunds in dry/moist/slushy conditions
including disposal as per instructions of the
Engineer-in-charge. Cost of wood has been
deducted from rates and thus will be property
of contractor aftercutting.     (b-thick) 3300.00 2.50 Sqm 8250.00
Page 91 Chapter no.-XVIII,Item no. 1 (b)
2 Excavation including loading, unloading,
disposal and dressing of excavated earth
within initial lead of 50m and lift up to 1.5m
including dressing of excavated area and
dewatering wherever required complete in all
respect 
i Soft/Loose soil 2606.00 90.00 Cum 234540.00
Page 11Chapter no - V Item no. 1 (a)
ii Hard soil mixed with Kankar / boulders,
Morrum 2606.00 115.00 Cum 299690.00
Page 11 Chapter no - V Item no. 1 ©
3 Excavation including loading unloading
disposal and dressing of excavated rock within
initial lead of 50m and lift upto 1.5m in dry or
moist including dressing of excavated area, de-
watering wherever required complete in all
respect.
a Soft / Disintegrated rock 3909.00 155.00 Cum 605895.00
Page 12 Chapter no - V Item no. 2 (a)
b Hard rock not requiring blasting 3257.50 229.00 Cum 745967.50
Page 12 Chapter no - V Item no. 2 (b)
d Hard rock (dry or moist) requiring blasting
(where hardness of rock is more than 2)
including disposal of excavated material in the
designated spoil bank
/ embankment, dressing of excavated material
and dewatering with all leads & lifts of
excavation and disposal. The contractor is free
to use the usable
excavated stone else where for which any
transition expenditure & royalties, tax etc if
required to be paid then it will be liability of
contractor as the cost
of usable stone has already been deducted 651.50 439.00 Cum 286008.50
D:\WINDOWS_8_1\karan\New folder\amrataiya bawji\final-Undawela Master Pratapgarh Amartiya Bavji Abstract Waste
 S.No. Particular Quantity Rate Unit Amount
Page 13 Chapter no - V tem no. 2(d)
4 Providing and Laying in position of Cement
concrete Nominal mix (1:3:6) including leads
of all construction materials, curing,
compaction and finishing with rendering in
cement sand mortar 1:3 (1 cement : 3
coarse sand) and making good the joints
excluding the cost of centering, shuttering and
reinforcement. Well graded crusher broken
stone aggregate of maximum size upto(20 mm) 900.00 4978.00 Cum 4480200.00
Page 29 Chapter no - IX Item no. 8 d 0.00
5 Providing and Laying in position of Cement
concrete Nominal mix (1:2:4) including leads of all
construction materials, curing, compaction and
finishing with rendering in cement sand mortar 1:3
(1 cement : 3 coarse sand) and making good the
joints excluding the cost of centering, shuttering
and reinforcement. Well graded crusher broken
stone aggregate of maximum size upto 20 mm

695.00 5578.00 Cum 3876710.00

Page 28 Chapter no - IX Item no. 7 d 0.00
6 Random rubble stone masonry (using R. R.
stones where 75 % stones to be not less than 15
cm in size in any direction and weighing not
less than 23 kg.) for foundation including
curing with all leads of all
construction materials including curing etc.
complete. (d)In cement sand mortar 1:5
3339.00 4077.00 Cum 13613103.00
Foundation
Page 21 Chapter no - VII tem no. 1 (c)
7 Random rubble stone masonry (using R. R.
stones where 75 % stones to be not less than 15
cm in size in any direction and weighing not
less than 23 kg.) for foundation including
curing with all leads of all
construction materials including curing etc.
complete. (d)In cement sand mortar 1:5
(Add extra(a) Masonry work in
superstructure) 1295.00 4267.00 Cum 5525765.00
Page 21&22 Chapter no - VII tem no. 1 (c) & 8(a)
8 Plaster in cement sand mortar 1:4 including racking
of joints, smooth finishing & curing etc. complete
including all leads of all construction materials of
thickness:  20mm   812.00 289.00 sqm 234668.00
Page 24 Chapter no - VIII Item no. 2 (a)

D:\WINDOWS_8_1\karan\New folder\amrataiya bawji\final-Undawela Master Pratapgarh Amartiya Bavji Abstract Waste

 S.No. Particular Quantity Rate Unit Amount
9 Providing and laying cement concrete coping in
(1:2:4) with maximum size of crusher broken
aggregate upto 20 mm including shuttering etc.
with all leads of material complete in all respect in
thickness of: 75mm
486.00 480.00 Sqm 233280.00
Page 92 Chapter no - XVIII Item no. 17(a)
10 Drilling holes of 35 mm diameter for anchor rods.

i Upto 1.50 m. depth 165.00 130.00 Meter 21450.00

Page 37 Chapter no - XI Item no. 1(a)(i)
11 Labour charges for Fixing of anchor bars in neat
cement grout including cost of cement and curing
etc. complete 165.00 219.00 Each 36135.00
Page 37 Chapter no - XI Item no. 1(b)
12 Supply of Tor steel anchor bars of required
diameter, length and shape at site of work
complete. 20 mm Dia Bars
1360.00 78.00 Kg 106080.00
Page 37 Chapter no - XI Item no. 1(c)
Total : 30307742.00
Add 2.0% Contingency Charges : 606154.84
Total Amount : 30913896.84
Rs. In lacs : 309.14
Say Rs. In lacs : 309.00
Price Escalation@ 0% 0.00
Prorata Charges @ 10% 30.90
Say Rs. In lacs : 339.90

D:\WINDOWS_8_1\karan\New folder\amrataiya bawji\final-Undawela Master Pratapgarh Amartiya Bavji Abstract Waste

 Details of Estimate

1 Name of Work: Construction of Borkheda Sodalpur Anicut

S.No. Particular No. L B H Quantity Unit

1 Cutting & clearance of jungle, bushes, shrubs
Ankra/Ipomoea, Juliflora typna etc. on canal
and bunds in dry/moist/slushy conditions
including disposal as per instructions of the
Engineer-in-charge. Cost of wood has been
deducted from rates and thus will be property
of contractor aftercutting.     (b-thick)

Waste Weir 1 165.00 20.00 3300.00 Sqm

2 Excavation including loading, unloading,

disposal and dressing of excavated earth
within initial lead of 50m and lift up to 1.5m
including dressing of excavated area and
dewatering wherever required complete in all
respect 
Waste Weir
RD30 to 75 1 45.00 8.00 4.00 1440.00 Cum

RD10 to 30 1 20.00 8.00 12+4 1280.00 Cum

2
RD75 to 165 1 90.00 8.00 12+4 5760.00 Cum
2
Key Wall 2 4.50 2.40 12.00 259.20 Cum
Wing Wall 2 2.60 2.2 12.00 137.28 Cum
Return Wall 2 2.30 1.80 12.00 99.36 Cum
Bucket
RD30 to 75 1 45.00 3.70 1.00 166.50 Cum

RD10 to 30 1 20.00 3.70 9+3 444.00 Cum

2
RD75 to 165 1 90.00 3.70 9+3 1998.00 Cum
2
Guide wall 1 120.00 2.40 2.00 576.00 Cum
Toe Wall 1 165.00 2.30 2.30 872.85 Cum
Total 13033.19 Cum
Say 13030.00 Cum
Soft/Loose soil 20% 2606.00 Cum
Hard soil mixed with Kankar / boulders, 20% 2606.00 Cum
Morrum
3 Excavation including loading unloading
disposal and dressing of excavated rock
within initial lead of 50m and lift upto
1.5m in dry or moist including dressing of
excavated area, de-watering wherever
required complete in all respect.
a Soft / Disintegrated rock 30% 3909.00 Cum
b Hard rock not requiring blasting 25% 3257.50 Cum
S.No. Particular No. L B H Quantity Unit
d Hard rock (dry or moist) requiring 5% 651.50 Cum
blasting (where hardness of rock is more
than 2) including disposal of excavated
material in the designated spoil bank
/ embankment, dressing of excavated
material and dewatering with all leads &
lifts of excavation and disposal. The
contractor is free to use the usable
excavated stone else where for which any
transition expenditure & royalties, tax etc
if required to be paid then it will be
liability of contractor as the cost
of usable stone has already been deducted
from the rate.

4 Providing and Laying in position of

Cement concrete Nominal mix (1:3:6)
including leads of all construction
materials, curing, compaction and
finishing with rendering in cement sand
mortar 1:3 (1 cement : 3
coarse sand) and making good the joints
excluding the cost of centering, shuttering
and reinforcement. Well graded crusher
broken stone aggregate of maximum size
upto(20 mm) Waste Weir 1 165.00 8.00 0.30 396.00 Cum
Key Wall 2 4.50 2.40 0.30 6.48 Cum
Wing Wall 2 2.60 2.20 0.30 3.43 Cum
Return Wall 2 2.30 1.80 0.30 2.48 Cum
Bucket 1 90.00 10.80 0.30 291.60 Cum
Guide wall 1 120.00 2.40 0.30 86.40 Cum
Toe Wall 1 165.00 2.30 0.30 113.85 Cum
Total 900.25 Cum
Say 900.00 Cum
5 Providing and Laying in position of Cement
concrete Nominal mix (1:2:4) including leads
of all construction materials, curing,
compaction and finishing with rendering in
cement sand mortar 1:3 (1 cement : 3 coarse
sand) and making good the joints excluding
the cost of centering, shuttering and
reinforcement. Well graded crusher broken
stone aggregate of maximum size upto 20 mm

Waste Weir 1 165.00 0.50 4.10 338.25 Cum

Bucket 1 165.00 10.80 0.20 356.40 Cum
Total 694.65 Cum
Say 695.00 Cum

6 Random rubble stone masonry (using R. R.

stones where 75 % stones to be not less than
15 cm in size in any direction and weighing
not less than 23 kg.) for foundation including
curing with all leads of all construction
materials including curing etc. complete. (d)In
cement sand mortar 1:5 (Add extra(a)
Masonry work in Foundation)

Waste Weir 1 165.00 4.50 2.70 2004.75 Cum

Key Wall 2 4.50 2.00 2.70 48.60 Cum
Wing Wall 2 2.60 1.10 2.35 13.44 Cum
Return Wall 2 2.30 1.40 2.00 12.88 Cum
S.No. Particular No. L B H Quantity Unit
Bucket 1 165.00 3.70 0.70 427.35 Cum
Guide wall 1 120.00 2.40 2.00 576.00 Cum
Toe Wall 1 165.00 1.45 2.00 478.50 Cum
Deduct 1 165.00 0.50 2.700 -222.75 Cum
Total : 3338.77 Cum
Say 3339.00 Cum
7 Random rubble stone masonry (using R. R.
stones where 75 % stones to be not less than
15 cm in size in any direction and weighing
not less than 23 kg.) for foundation including
curing with all leads of all construction
materials including curing etc. complete. (d)In
cement sand mortar 1:5 (Add extra(a)
Masonry work in superstructure)

Waste Weir 1 165.00 2.85 1.30 611.33 Cum

Key Wall 2 4.50 1.20 3.90 42.12 Cum
Wing Wall 2 8.20 1.10 2.70 48.71 Cum
Return Wall 2 2.30 0.90 2.00 8.28 Cum
Guide wall 1 120.00 1.50 3.00 540.00 Cum
Toe Wall 1 165.00 0.60 0.45 44.55 Cum
Total 1294.98 Cum
Say 1295.00 Cum
8 Plaster in cement sand mortar 1:4 including
racking of joints, smooth finishing & curing
etc. complete including all leads of all
construction materials of thickness:  20mm  
Waste Weir 1 165.00 1.30 214.50 sqm
Key Wall 2 4.50 3.90 35.10 sqm
Wing Wall 2 8.20 2.70 44.28 sqm
Return Wall 2 2.30 2.00 9.20 sqm
Guide wall 1 120.00 3.00 360.00 sqm
Toe Wall 2 165.00 0.45 148.50 sqm
Total : 811.58 sqm
Say 812.00 sqm
9 Providing and laying cement concrete coping
in (1:2:4) with maximum size of crusher
broken aggregate upto 20 mm including
shuttering etc. with all leads of material
complete in all respect in thickness of: 75mm

Waste Weir 1 165.00 1.20 198.00 sqm

Key Wall 2 4.50 0.60 5.40 sqm
Wing Wall 2 8.20 0.60 9.84 sqm
Return Wall 2 2.30 0.60 2.76 sqm
Guide wall 1 120.00 0.60 72.00 sqm
Toe Wall 2 165.00 0.60 198.00 sqm
Total : 486.00 sqm
Say 486.00 sqm
10 Drilling holes of 35 mm diameter for anchor
rods.
Upto 1.50 m. depth 1 55 3 165 meter
11 Labour charges for Fixing of anchor bars in
neat cement grout including cost of cement
and curing etc. complete
1 55 3 165 Each
12 Supply of Tor steel anchor bars of required
diameter, length and shape at site of work
complete. 20 mm Dia Bars Meter
549 @ 2.469 Kg/m 1355.481 Kg

Say 1360.00 Kg
DRAWING OF WASTE WEIR (AS PER UNICEF GUIDE LINE )

Construction of Borkheda Sodalpur Anicut

1.8
B B
C D

0.60
4.5

2.3

C D
4.3
165.00

A 4.8 A

4.5 3.7

1.2 c.c (1:2:4) coping

0.60 1.2 E
2.0
4.5

0.60

E
1.8
2.4

HALF TOP HALF BOTTOM PLAN

4.5 3.7 2.3

1.5 F,B,
F.S.L. 2.40
1.0
1.2
3.90 C.C.1:2:4(0.50mwide)
1.40 CEMENT CONCRETE 1:3:6 1.50
3.7 0.6 459.0 Nalla Bed LEvel
4.5 458.6 CISTERN TOP LEVEL
0.70
2.7 1.30 2.0
3.0
0.50

C.C.1:2:4(30cm) 0.3
0.3
4.8 C.C.1:3:6 2.3

SECTION ELEVATION at A A
Not to scale
 Construction of Borkheda Sodalpur Anicut

c.c (1:2:4) coping

R.R.stone masonry 1:6 (s)

1.2 0.6
0.1
C.C.1:2:4 Anchor bars 2.5

3.90
(0.50m thick) 1.40
1.4
NSL NSL
CISTERN TOP 1.8
2.7
4.50 2.7 2.0
0.3
0.3 2.4
4.8 Key Wall
WASTE WEIR wall Section At B B
At A A

c.c (1:2:4) coping

R.R.stone masonry 1:6(s)

0.6
R.R.stone masonry
2.4 1:6foundation
3.9

0.6
1.5 1.5
NSL NSL
2.0 1.2
2.7 2.0
2.2 1.4
0.3
2.6 C.C.1:3:6 1.8
Wing Wall section Wing Wall section
At C C At D D

0.6

1.5
NSL NSL
1.2
2.0
1.4
* ********* 0.3
1.8
Return Wall Section at EE

Not to scale