Professional Documents
Culture Documents
water into the water spread area of Sholayar Dam for protecting the approach road at
Urulikal
GENERAL ABSTRACT
ESTIMATE AMOUNT Rs.24,20,000/-
Sl.
Description Amount in Rs
No.
A CIVIL WORK
Rehabilitation and Improvements to the road side drains to divert flood water
1 into the water spread area of Sholayar Dam for protecting the approach road 2102818
at Urulikal
2 GST @ 12% on the above mentioned value 252338
Sub Total A 2355156
B L.S.PROVISIONS
3 Provision for Labour Welfare Fund 1% 23552
4 Provison for Documentation and Photographic charges. 10000
5 Provision for Petty Supervision Charges, Contigencies and Unforseen items 31293
Sub Total B 64845
Grand Total (A+B) 2420000
Earth work excavation for foundation and depositing on banks with initial lead of 10 m and initial
lift of 2 m in sand, silt or other loose soil, wet sand or silt not under water, light black cotton soil,
sandy loam and ordinary soil, including excavated earth and hard stiff clay, stiff black cotton, hard
1
red earth, shales, murram, gravel, stoney earth and earth mixed with small size boulders, etc.,
inclusive of shoring, strutting and bailing out water wherever necessary etc., complete complying
with standard specifications and as directed by the departmental officers.
Providing and Laying in position , Plain Cement concrete of M15 grade with well graded
aggregates and the maximum nominal size coarse aggregate of 20 mm and down graded to IS
specified grading and mixing by mixer machine including dewatering by bailing/ pumping wherever
3 necessary laying the concrete in layers and in bays with all leads and lifts, compacting and finishing
the surface, watering, curing etc., for various depth and height below and above Ground level so as
to obtain the profile and strength specified inthe drawings as per the direction of the departmental
officers and complete complying with standard specification.
For Drainage along the road sides base slab 1 x 2 325.00 0.15 97.50
Add extra 1.00
98.50
Supplying and erecting centering for sides and soffits including necessary supports and strutting
upto 3.29 M height for plane surfaces as detailed below in all floors with all cross bracings using
Mild Steel sheets of size 90 x 60 cm and 10 BG stiffened with welded Mild Steel angle of size
25mm x 25mm x 3 mm for boarding laid over silver oak joists of size 10cm x 6.50 cm spaced at
5 abote 90 cm centre to centre and supported by casurina props of 10cm to 13 cm dia spaced at not
more than 75 cm centre to centre etc. complete complying with the standard specificaiton. (Payment
for centering shall be given after the concrete is laid)
For Drains
Drainage from the operating room towards
2 x 2 325.00 0.45 585.00
Entrance
Add extra 1.00
Total 586.00
m3
m3
m2
m2 2556.305
eer,WRD.,
Division,
.
Amount
Sl. Rate in
Qty Description in Amount
No. rupees
rupees
1 244.50 Earth work excavation for foundation and depositing on banks 272.25 m3 66565
with initial lead of 10 m and initial lift of 2 m in sand, silt or
other loose soil, wet sand or silt not under water, light black
cotton soil, sandy loam and ordinary soil, including excavated
earth and hard stiff clay, stiff black cotton, hard red earth,
shales, murram, gravel, stoney earth and earth mixed with
small size boulders, etc., inclusive of shoring, strutting and
bailing out water wherever necessary etc., complete complying
with standard specifications and as directed by the
departmental officers.
2 44.75 Providing and Laying of Plain Cement concrete of 1:3:6 grade 7408.93 m3 331549
(one Cement three M.Sand and six Aggregate) using 40 mm
HBGS jelly to IS specified grading and mixing by mixer
machine including dewatering by bailing/ pumping wherever
necessary laying the concrete in layers and in bays with all
leads and lifts , compacting and finishing the surface, watering,
curing etc., for various depth and height below and above
Ground level so as to obtain the profile and strength specified
inthe drawings as per the direction of the departmental officers
and complete complying with standard specification.
3 102.75 Providing and Laying in position , Plain Cement concrete of 8460.33 m3 869299
M15 grade with well graded aggregates and the maximum
nominal size coarse aggregate of 20 mm and down graded to
IS specified grading and mixing by mixer machine including
dewatering by bailing/ pumping wherever necessary laying the
concrete in layers and in bays with all leads and lifts,
compacting and finishing the surface, watering, curing etc., for
various depth and height below and above Ground level so as
to obtain the profile and strength specified inthe drawings as
per the direction of the departmental officers and complete
complying with standard specification.
4 98.50 Supplying and erecting steel centering including necessary 1122.05 m2 110522
supports for plain surfaces such as column footings, column
pedestals, plinth beams, grade beams, staircase steps, etc.
which require only nominal strutting using mild steel sheets of
size 90cm x 60cm and 10 BG stiffened with welded mild steel
angles of size 25mm x 25mm x 3 mm for boarding, laid over
silver oak joists of size 10cm x 6.5cm spaced at about 75cm
centre to centre or at suitable intervals etc. complete complying
with standard specification and as directed by the departmental
officers. (Below Sill) (Payment for centering shall be given
after the concrete is laid)
5 Supplying and erecting centering for sides and soffits including
necessary supports and strutting upto 3.29 M height for plane
surfaces as detailed below in all floors with all cross bracings
using Mild Steel sheets of size 90 x 60 cm and 10 BG stiffened
with welded Mild Steel angle of size 25mm x 25mm x 3 mm
for boarding laid over silver oak joists of size 10cm x 6.50 cm
spaced at abote 90 cm centre to centre and supported by
casurina props of 10cm to 13 cm dia spaced at not more than
75 cm centre to centre etc. complete complying with the
standard specificaiton. (Payment for centering shall be given
after the concrete is laid)
a) 586.00 For Slabs, short wall and shear key 1237.00 m2 724882
Name of work : Rehabilitation and Improvements to the road side drains to divert flood water into
the water spread area of Sholayar Dam for protecting the approach road at Urulikal
DATA
Sl. Rate in Amount in
Qty. Unit Description Per
No. rupees rupees
1 CEMENT MORTAR 1:2
720.00 KG CEMENT 6293.54 MT 4531.35
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. MIXING CHARGES 110.00 cu.m. 110.00
Add 40% extra for hills 44.00
Rate for 1 cu.m. 7195.56
2 CEMENT MORTAR 1:3
480.00 KG CEMENT 6293.54 MT 3020.90
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. MIXING CHARGES 110.00 cu.m. 110.00
Add 40% extra 44.00
Rate for 1 cu.m. 5685.11
3 LIME MORTAR 1:2
0.50 cu.m. LIME STONE 2093.48 cu.m. 1046.74
1.00 cu.m. M SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. GRINDING MORTAR (266.00+40%) 372.40 cu.m. 372.40
Rate for 1 cu.m. 3929.35
4 Lime Mortar 1:2 using Shell Lime for
0.50 cu.m. Vertical Joint
SHELL LIME 2093.48 cu.m. 1046.74
1.00 cu.m. SAND FOR MORTAR 2510.21 cu.m. 2510.21
1.00 cu.m. GRINDING MORTAR 372.40 cu.m. 372.40
Rate for 1 cu.m. 3929.35
2
1 Earth work excavation for foundation and depositing on banks with initial lead of 10
m and initial lift of 2 m in sand, silt or other loose soil, wet sand or silt not under
water, light black cotton soil, sandy loam and ordinary soil, including excavated earth
and hard stiff clay, stiff black cotton, hard red earth, shales, murram, gravel, stoney
earth and earth mixed with small size boulders, etc., inclusive of shoring, strutting
and bailing out water wherever necessary etc., complete complying with standard
specifications and as directed by the departmental officers.
Sundrises 0.03
3
Rate for 1 m3 7408.93
4
Supplying and erecting steel centering including necessary supports for plain surfaces such as
column footings, column pedestals, plinth beams, grade beams, staircase steps, etc. which require
only nominal strutting using mild steel sheets of size 90cm x 60cm and 10 BG stiffened with welded
mild steel angles of size 25mm x 25mm x 3 mm for boarding, laid over silver oak joists of size
10cm x 6.5cm spaced at about 75cm centre to centre or at suitable intervals etc. complete complying
with standard specification and as directed by the departmental officers. (Below Sill) (Payment for
centering shall be given after the concrete is laid)
10.00 Sq.m Rate for Centering for slab as per (a) 1237.00 Sq.m 12370.00
Sub Data: 2
Cost of MS sheets and angles and silver
oak joists and casurina props for 1 sq.m.
Cost of MS sheets and MS angles (as per
19.00 Set A)(Adopting 40 uses) 1272.40 Each 24175.55
4
Cost of silver oak joists of size 10cm x
0.12 cu.m. 6.5cm (as per SOR 2022-23 Pg No:19 15500.00 cu.m. 1860.00
Sl.No:115)
Cost of casurina props 10 to 13cm dia. (as
98.50 RM per SOR 2022-23 Pg No:19 Sl.No:130) 25.20 RM 2482.20
9891.00
6 Supplying and fixing of 12 mm thick bitumen pad for construction and expansion joint for concrete
pavement and retaining wall at 15m spacing as per standard specification etc., complete and as
directed by the departmental officers
0.54 m2 Cost of Bitumen pad From SOR 2022- 479.00 m2 258.66
23( Pg No :58 Sl.No: 256(a))
0.25 Nos Madzoor II class 792.40 Nos 198.10
Sundrises 0.44
Rate for 1 m2 457.20
5
7 Providing and Laying in position , Plain Cement concrete of M15 grade with well graded
aggregates and the maximum nominal size coarse aggregate of 20 mm and down graded to IS
specified grading and mixing by mixer machine including dewatering by bailing/ pumping wherever
necessary laying the concrete in layers and in bays with all leads and lifts, compacting and finishing
the surface, watering, curing etc., for various depth and height below and above Ground level so as
to obtain the profile and strength specified inthe drawings as per the direction of the departmental
officers and complete complying with standard specification.
Providing and laying cement concrete (wearing concrete) M30 grade design mix using crushed
broken hard granite aggregate (well graded) of Nominal Maximum size of 20mm and down grade to
I.S grading (to achieve the specified characteristics strength of 30N/mm2 in 28 days) and mixing the
8
ingredients in approved mixer, placing in bays, vibrating, water curing, finishing the surface with all
leads and lifts etc complete as per MORTH specification No.1500, 1700 & 2200 etc., complete as
per standard specification and as diredted by departmental officers.
a) labour
b) Material
8.10 cum Broken Machine crushed stone jelly 20mm 2612.08 cum 21157.85
5.40 cum Broken Machine crushed stone jelly 10mm 2146.08 cum 11588.83
c) Machinery
6
Cost of M30 Grade Concrete for 15 cum (A+B+C) 113028.23
7
LEAD CHARGES CALCULATION SHEET
M SAND 37 KM 55 KM
0 to 10 11.45 10 114.50 0 to 10 22.90 0 0.00
10 to 20 9.79 10 97.90 10 to 20 19.58 0 0.00
20 to 40 8.43 17 143.31 20 to 40 16.86 3 50.58
40 to 80 7.91 0 0.00 40 to 80 15.82 40 632.80
80 & above 6.63 0 0.00 80 & above 13.26 12 159.12
37 355.71 55 842.50 1198.21
STONE 26 KM 55 KM
0 to 10 11.45 10 114.50 0 to 10 22.90 0 0.00
10 to 20 9.79 10 97.90 10 to 20 19.58 0 0.00
20 to 40 8.43 6 50.58 20 to 40 16.86 14 236.04
40 to 80 7.91 0 0.00 40 to 80 15.82 40 632.80
80 & above 6.63 0 0.00 80 & above 13.26 1 13.26
26 262.98 55 882.10 1145.08
Brick Jelly 75 KM 55 KM
0 to 10 7.86 10 78.60 0 to 10 15.72 0 0.00
10 to 20 6.73 10 67.30 10 to 20 13.46 0 0.00
20 to 40 5.80 20 116.00 20 to 40 11.60 0 0.00
40 to 80 5.01 35 175.35 40 to 80 10.02 5 50.10
80 & above 4.56 0 0.00 80 & above 9.12 50 456.00
75 437.25 55 506.10 943.35
Lime Stone 24 KM 55 KM
0 to 10 7.86 10 78.60 0 to 10 15.72 0 0.00
10 to 20 6.73 10 67.30 10 to 20 13.46 0 0.00
20 to 40 5.80 4 23.20 20 to 40 11.60 16 185.60
40 to 80 5.01 0 0.00 40 to 80 10.02 39 390.78
80 & above 4.56 0 0.00 80 & above 9.12 0 0.00
24 169.10 55 576.38 745.48
GRAVEL 0 KM 7 KM
0 to 10 11.45 0 0.00 0 to 10 22.90 7 160.30
10 to 20 9.79 0 0.00 10 to 20 19.58 0 0.00
20 to 40 8.43 0 0.00 20 to 40 16.86 0 0.00
40 to 80 7.91 0 0.00 40 to 80 15.82 0 0.00
80 & above 6.63 0 0.00 80 & above 13.26 0 0.00
0 0.00 7 160.30 160.30
BRICKS 75 KM 55 KM
0 to 10 16.09 10 160.90 0 to 10 32.18 0 0.00
10 to 20 13.78 10 137.80 10 to 20 27.56 0 0.00
20 to 40 11.85 20 237.00 20 to 40 23.70 0 0.00
40 to 80 10.23 35 358.05 40 to 80 20.46 5 102.30
80 & above 9.30 0 0.00 80 & above 18.66 50 933.00
75 893.75 55 1035.30 1929.05
PRESSED TILES 24 KM 55 KM
0 to 10 12.88 10 128.80 0 to 10 25.76 0 0.00
10 to 20 11.03 10 110.30 10 to 20 22.06 0 0.00
20 to 40 9.49 4 37.96 20 to 40 18.98 16 303.68
40 to 80 8.17 0 0.00 40 to 80 16.34 39 637.26
80 & above 7.46 0 0.00 80 & above 14.92 0 0.00
24 277.06 55 940.94 1218.00
`
`
LEAD STATEMENT
Name of work : Rehabilitation and Improvements to the road side drains to divert flood water into the water spread area of Sholayar
Dam for protecting the approach road at Urulikal
Lead Lead
Sl. in Km cost of charges
Description Unit Source
No. Plains Hills Total material Plains Hills
1 Cement 1Mt Valparai 0 19 19 6040.00 0.00 253.54
2 Steel 1Mt Pollachi 24 55 79 58000.00 153.98 522.76
Crushed stone sand (commercially called
3 M³ Puravipalayam 37 55 92 1312.00 355.71 842.50
M sand)
Total cost
6293.54
58676.74
2510.21
2515.21
2199.08
2051.08
2612.08
2507.08
2146.08
2326.58
1594.48
1793.48
8524.05
1729.35
1648.35
2093.48
383.00
r the year 2022 - 2023 effect
my knowledge.
Circle : P.A.P.Circle., Pollachi
Estimate Abstract
Estimate
: Rs: 24,30,000 /-
Amount