For Spillway 1mt From Bottom
For Spillway 1mt From Bottom
For Spillway 1mt From Bottom
Item Description I (a) EWE in all soils(AKS) body portion For abutment U/S & D/S For wings U/S For return U/S For return D/S Total for all soils (b) EWE for HDR body portion For abutment U/S & D/S For wings U/S For return U/S For return D/S Total HDR (c) EWE for HR body portion For abutment U/S & D/S For wings U/S For return U/S For return D/S Total in HR II (a) M-15 Concrete For Apron For corewall For abutment U/S & D/S deduction of corewall Qty wings U/S wings D/S Return U/S Return D/S Total (b) M-20 Concrete For apron For cutoff(bottom) For cutoff(top)
For Spillway 1mt from bottom
Nos. Length 1x1 1x2 1x2 1x2 1x2 120 6 11 3.4 5.6
Quantity 9000.00 294.90 260.70 65.62 119.00 9740.22 10800.00 353.88 312.84 78.74 142.80 11688.26 7560.00 247.72 218.99 55.12 99.96 8181.78 725.00 394.02 811.66
(5.62+3.86)/2
(5.62+3.86)/2
3 3 3 3 3
(5.62+3.86)/2
14.5 1.99 (1+2.98)/2 (1.5+9.83)/2*11.90.5*0.55+0.5*2/2 (1+2.98)/2 1.99 ((0.5+5.26)/2*11.9+2*0.36*0.9/2 +(0.5+3.5)/2*7.5)/2 ((0.5+6.45)/2*11.9+(0.5+4.25)/2 *7.5)/2 (0.5+3.5)/2*7.5+0.36*0.9/2 (0.5+4.25)/2*7.5
0.5 9.9
9.9
1x1 1x9 For Pier Reduction of 1m length 1x1 spillway Qty 1x9 Pier Cap Total
100 1 1 1
6.525
(c)
III IV V VI
M-30 Concrete RCC slab Rectangle portion on both faces Wearing coat parapet wall Total Gravel under Approach slab Filling of soil under approach slab gravel Formation of approach road (gravell) Steel Requirement
(5+4.7)/2
5 1.75 7
0.225 2.34
(0+0.2)/2
ABSTRACT OF SURPLUS WEIR S.No. Qty Item Description Earth work excavation in A.K.S and depositing on bank with an initial lead of 10 meters and an intial lift of 2 meters in case of head lead only. Loamy & Clayey Soils like black cotton Soils, red earth & ordinary gravel SS 20 B {Sl.no:240, 258 & 267}.
Earth work excavation in HDR or Soft rock or conglomerate rock etc.,removable by pick axes & crow bars {Sl.no: 249, 261, 270}. Earth work excavation in hard rock & boulders more than 3 cum in size requiring blasting { Sl.no: 256}. Providing CC M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for foundation Abutments, Piers, Wings & returns Providing CC M -20 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Sub_structure. Providing CC M -30 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wearing Coat and Approach Slab. Add 3% on foundation for dewatering charges on earth and foundation of canal Providing, fabricating placing in postion reinforcement steelbars for RCC works
Rate
Unit
Amount
I (a)
9740
30.40
1 Cum
296103
(b)
11688
52.50
1 Cum
613634
(c )
8182
225.00
1 Cum
1840902
II
3027
2919.58
1 Cum
8837768
III
3955
3447.44
1 Cum
13633277
IV
343
3541.21
1 Cum
1214073
265133.05
VI VII VIII IX X XI
65 70 8 29
65000
Formation of approach roads with soils. Gravel top for approach roads. Back filling
Labour for fabrication of rainforcement including bleding and placing at site in postion including cost of binding wire.
L.S
1 No.
15000
XII
L.S
10000
XIII
L.S
737
2213
Total 27057164
S.No.
Qty
Item Description
Rate
Unit
Amount
I (a)
56076
Earth work excavation in A.K.S and depositing on bank with an initial lead of 10 meters and an intial lift of 2 meters in case of head lead only. Loamy & Clayey Soils like black cotton Soils, red earth & ordinary gravel SS 20 B {Sl.no:240, 258 & 267}.
30.4
1 Cum
1704710
(b)
55958
Earth work excavation in HDR or Soft rock or conglomerate rock etc.,removable by pick axes & crow bars {Sl.no: 249, 261, 270}.
52.5
1 Cum
2937815
Sundries
1275
Total
4643800
Sl.No:
Description of Work
1478
Earth work excavation in all soils upto and inclusive of SDR Stone mix for excavation of foundation and depositing the same on the spoil bank or as directed by the Department with all leads and lifts.{ Sl.No:240, 258, 267,247} Earth work excavation in HDR in canal excavation and depositing the same on the spoil bank or directed by the Department with all leads and Lifts { Sl.No: 249, 261, 270}. Earth work excavation in HR in canal excavation and depositing the same on the spoil bank or directed by the Department with all leads and Lifts { Sl.No: 256}.
66.40
2450
52.50
1772
225.00
Providing CC M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & 254.0728 all labour & incidental charges for Wing Wall, Return wall, Cut off, Profile wall, Well Stening foundation and lining Providing CC M - 15 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wing Wall, Head wall, Return wall, Cistern, levelling and Floor Concrete of Sub-Structure. Providing RCC M -20 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Barrel, Well portion, Bottom Slab and Top Slab for Super Structure. Providing RCC M -25 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wearing Coat.
2919.53
1550
3049.53
1339
4034
37
2921.2
8 9 10 11 12
HYSD Steel Reinforcement Provision for 1800mm wide foot bridge. Provision for Emergency Gates in MS Section Provision for Mastic pads Provision for Weep holes TOTAL AMOUNT IN Rs
28.00
10000 15000
Unit
Amount in Rs
1 CUM
98139.20
1 CUM
128625.00
1 CUM
398700.00
1 CUM
741773.16
1 CUM
4726771.50
1 CUM
5401526.00
1 CUM
108084.40
1 Kg
2075668.00
DETAILED ESTIMATE RIGHT BANK HEAD SLUICE Sl.no Description No's Measurements B
Earth work excavation in all soils upto and inclusive of SDR Stone mix for excavation of foundation and depositing the same on the spoil bank or as directed by the Department with all leads and lifts. SDR QTY
Earth work excavation in HDR in canal excavation and depositing the same on the spoil bank or directed by the Department with all leads and Lifts . HDR QTY Earth work excavation in HR in canal excavation and depositing the same on the spoil bank or directed by the Department with all leads and Lifts. HR QTY Providing Cement Concrete M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wing Wall, Return wall, Cut off, Profile wall, Well Stening foundation and lining. D/S Return wall D/S Wing wall U/S Return wall U/S Cut off D/S Cut off Base Concrete under well Stening U/S Profile wall D/S Profile U/S Lining D/S Side Slope Lining D/S Lining D/S Side Slope Lining 1x2 1*2 1*2 1*1 1*1 1*1 1*1 1*1 1*1 1*1 1*1 1*1 TOTAL 4.67 10.30 11.10 15.20 10.00 6.00 24.00 18.00 10.00 10.00 15.00 10.00 7.00 7.00 6.30 0.38 0.38 6.00 0.50 0.50 15.20 4.20 15.00 3.98 0.50 0.50 0.50 0.30 0.30 0.50 0.60 0.60 0.10 0.10 0.10 0.10
Providing Cement Concrete M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wing Wall, Head wall, Return wall for Sub- Structure and Levelling Course. Head wall D/S Return wall D/S Wing wall U/S Return wall U/S floor concrete D/S floor concrete Levelling Cristen 1*1 1*2 1*2 1*2 1*1 1*1 1*1 1*1 TOTAL 13.00 2.35 4.07 3.45 9.70 3.65 10.50 3.10 15.20 10.00 15.00 10.00 35.00 13.00 115.00 4.30 7.40 7.40 7.10 0.10 0.10 0.30 0.50
Providing RCC M -20 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Barrel, Well portion, Bottom Slab and Top Slab for Super Structure. A). BARREL Top member Bottom member Vertical mid member Vertical end member Well steining Cut off collar B). Well Portion Top Slab Bottom Slab Transition top slab Transition Bottom Slab Transition outer Slab Transition inner Slab 1*4 1*4 1*12 1*8 1*4 1*2 1*1 1*1 1*1 1*1 1*1 1*1 6.00 6.00 6.00 6.00 5.50 19.80 13.00 13.00 2.20 2.20 2.50 0.60 0.60 0.60 0.60 0.60 8.95 0.30 0.60 0.60 0.60 0.60 0.80 1.05
5.50 18.10 5.50 18.10 3.85 15.55 3.85 15.55 4.00 15.55 4.00 15.55 TOTAL
Providing RCC M -25 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wearing Coat. Wearing Coat Wearing Coat in Barrel 1*1 1*4 10.00 11.50 13.00 2.50 TOTAL 0.15 0.15
QTY in cum
1478
2450
1772
32.69 72.10 69.93 1.73 1.14 18.00 7.20 5.40 15.20 4.20 22.50 3.98 254.07
187.20 187.20 95.04 63.36 492.25 7.13 59.73 59.73 35.92 35.92 49.76 65.31 1338.55
Sl.No:
Description of Work
Earth work excavation in HDR in canal excavation and depositing the 879.762 same on the spoil bank or directed by the Department with all leads and Lifts { Sl.No: 249, 261, 270}. Earth work excavation in HR in canal excavation and depositing the 1145.487 same on the spoil bank or directed by the Department with all leads and Lifts { Sl.No: 256}.
Providing CC M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for U/S & D/S Wing Wall, Return wall, Head wall, Profile wall including footing well foundation Providing CC M - 15 grade using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wing Wall, Head wall, Return wall for Sub - Structure and Levelling Course Providing RCC M - 20 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Barrel, well portion, Bottom Slab and Top Slab for Super Structure. Providing RCC M -25 using 60% of 20mm & 40% of 10 mm HBG metal of approved querry including cost & conveyance of all materials to the site of works & all labour & incidental charges for Wearing Coat.
52.50
225.00
322.44
2919.53
67.2
3049.53
369.8
4034
6 7 8 9 10 11
2921.2 28.00
HYSD Steel Reinforcement Provision for 1800mm wide foot bridge. Provision for Emergency Gates in MS Section Provision for Mastic pads Provision for Weep holes TOTAL AMOUNT IN Rs
10000 15000
Unit
Amount in Rs
1 CUM
46187.51
1 CUM
257734.58
1 CUM
941373.25
1 CUM
204928.42
1 CUM
1491773.20
1 CUM 1 Kg
406280.50 2075668.00
UNIT
DESCRIPTION
Providing CC M15 Grade with 40mm,20mm and 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for Foundations, Abutments, Piers, wings and Returns.
0.552 0.184 0.184 0.460 331.20 1.00 1.00 1.00 Cum Cum Cum Cum kgs Cum Cum Cum Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges
Centring charges
Add 4 % extra towards VAT on Rs/Rate per 1 Cu.M
Providing CC M15 Grade with 40mm,20mm and 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for Substructure, Abutments, Piers, wings and Returns.
0.552 0.184 0.184 0.460 331.20 1.00 1.00 1.00 Cum Cum Cum Cum kgs Cum Cum Cum Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges
Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges
Providing RCC M20 Grade with 20mm & 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for deck slabs.
0.000 0.460 0.460 0.460 441.60 1.00 1.00 1.00 Cum Cum Cum Cum kgs Cum Cum Cum Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges
Providing RCC M20 Grade with 20mm & 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for RCC Beams.
0.000 0.460 0.460 0.460 441.60 1.00 1.00 1.00 Cum Cum Cum Cum kgs Cum Cum Cum Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges
Providing RCC M20 Grade with 20mm & 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for Hand Rails. Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges Centring charges ( Sl.No. 305 & SS No. L7) Add 4 % extra towards VAT on Rs/Rate per 1 Cu.M
Providing CC M25 Grade with 20mm & 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for Wearing Coat and Approach Slabs. Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges Centring charges ( Sl.No. 306 & SS No. L8) Add 4 % extra towards VAT on Rs/Rate per 1 Cu.M Providing CC M30 Grade with 20mm & 10mm machine crushed graded HBG metal including cost and conveyance of all materials including cement to site.Machine mixing ,vibrating,curing and labour charges etc complete for Wearing Coat Approach Slabs. Cost of 40 mm HBG metal Cost of 20 mm HBG metal Cost of 10 mm HBG metal Cost of sand Cost of cement Labour charges Vibrating Charges & Machine mixing charges Centring charges ( Sl.No. 306 & SS No. L8) Add 4 % extra towards VAT on Rs/Rate per 1 Cu.M
1.000
Kg
-05
RATE PER
AMOUNT
288.83 142.51 106.40 112.65 894.24 700.11 62.50 500.00 2807.24 112.29 2919.53
288.83 142.51 106.40 112.65 894.24 700.11 62.50 625.00 2932.24 117.29 3049.53
132.59 3447.44
0.00 356.27 266.00 112.65 1192.32 700.11 62.50 1189.00 3878.85 155.15 4034.00
0.00 356.27 266.00 112.65 1192.32 700.11 62.50 1502.00 4191.85 167.67 4359.52
0.00 356.27 266.00 112.65 1192.32 700.11 62.50 1627.00 4316.85 172.67 4489.52
0.00 356.27 266.00 112.65 1192.32 700.11 62.50 119.00 2808.85 112.35 2921.20
0.00 356.27 266.00 112.65 1788.48 700.11 62.50 119.00 3405.01 136.20 3541.21 4.00
4.00
Cum
LEAD STATEMENT WITH SSR O Add Deduct Add 25% for Lead in Secondary Initial Cost Stacking machine KM blasting charges crushed charges 5 6 2700.00 28000.00 71.00 269.00 470.00 313.00 7 8 9
S.No 1 1 2 3 4 5 6
Description of Material 2 Cement Steel Sand 40 mm HBG MC metal 20 mm HBG MC metal 10 mm HBG MC metal
LABOUR CHARGES GRADE 2004-05 PCC 700.11 RCC 700.11 VIBRATING CHARGES ( S.No. 291 ) & MIXING CHARGES ( S.No. 292 ) 31.00 31.50 Total 62.50
EMENT WITH SSR OF YEAR 2004-05 Cost of conveyance in Rs. 11 Deduct stacking charges in Rs. 12 Total Conveyance Charges 13 0.00 0.00 147.60 107.10 107.10 107.10 Total cost of material at site in Rs. 15 2700.00 28000.00 244.90 523.25 774.50 578.25
Remarks 16 SL No. 183 SL No. 193 SS Item 36 A SS Item 118 F SS 116 D SS 114 B
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL 8 TOTAL 9 10
TOTAL 11
TOTAL 12
TOTAL
DATA AS PER 2004-2005 ( EWE) DESCRIPTION OF WORK EWE in AKS & Depositing on bank with an initial LEAD of 10 meters & an initial LIFT of 2meters in case of Head lead only.Loamy and clayey soils like black cotton soils, red earth & ordinary gravel SS-20 B {Sl.NO: 240, SS item No: 9 (b). A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 258, S.S. item No: 20 a (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 267, S.S. item No: 21 a (i)}. TOTAL EWE in SDR (Soft Disintegrated Rock ) removable by pick axes & crow bars { Sl. No:247, SS item No:14}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 258, S.S. item No: 20 a (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 267, S.S. item No: 21 a (i)}. TOTAL EWE in HDR or Soft rock or conglomerate rock etc., removable by pick axes & crow bars { Sl. NO:249 , SS item No: 16}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 261, S.S. item No: 20 b (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 270, S.S. item No: 21 b (i)}. TOTAL EWE in HDR or Soft rock or conglomerate rock and Hard lime Kankar requiring Partial Blasting. { Sl. NO:250 , SS item No: 17}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 261, S.S. item No: 20 b (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 270, S.S. item No: 21 b (i)}. TOTAL EWE in F & F rock and boulders upto 3cum in size requiring Blasting including stacking. { Sl. NO:251 , SS item No: 18 a (i)}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 264, S.S. item No: 20 c (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 273, S.S. item No: 21 c (i)}. TOTAL EWE in F & F rock and boulders upto 3cum in size requiring Blasting Stacking is not done. { Sl. NO:252 , SS item No: 18 a (ii)}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 264, S.S. item No: 20 c (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 273, S.S. item No: 21 c (i)}. TOTAL EWE in Hard rock and boulders more than 3cum in size requiring Blasting including Stacking. { Sl. NO:255 , SS item No: 19 a (i)}. A). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 264, S.S. item No: 20 c (i)}. B). Extra for every additional 1meters LIFT or part there of over the initial LIFT for the 3 extra LEADS {Sl.No: 273, S.S. item No: 21 c (i)}.
TOTAL EWE in Hard rock and boulders more than 3cum in size requiring Blasting Stacking is not done. { Sl. NO:256 , SS item No: 19 a (ii)}. TOTAL Providing Fabrication placing in position reinforcement steel bars for RCC works Formation of Approach Roads with Soils. A). Gravel Soils SS 20 - B { Sl.No: 244, SS item No: 12 (b). B). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 258, S.S. item No: 20 a (i)}. TOTAL Gravel top for Approach Road A). Gravel Soils SS 20 - B { Sl.No: 244, SS item No: 12 (b). B). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS TOTAL Back filling A). Gravel Soils SS 20 - B { Sl.No: 244, SS item No: 12 (b). B). Extra for every additional 10 meters LEAD or part there of over the initial LEAD for the 3 extra LEADS {Sl.No: 258, S.S. item No: 20 a (i)}. TOTAL
RATE 28.00
UNIT 1 CUM
AMOUNT 28.00
1.20 1.20
1 CUM 1 CUM
30.00 1.20
30.00 1.20
30.00 1.20