DETAILED ESTIMATE OF EARTHEN WHS VILLAGE ..

S. Particular No L No m 1 Excavation of Earthwork for anchoring for corewall Left Side R.L 1st Step 1 2.00 + 2.50 2 2nd Step 1 5.50 + 4.00 2 3rd Step 1 7.00 + 3.00 2 4th step 1 5.00 + 2.20 2 5th Step 1 4.20 + 1.80 2 6th Step 1 3.80 + 2.00 2 7th Step 1 3.00 + 0.00 2 Right Side R.L 1st Step 1 3.00 + 1.00 2 2nd Step 1 3.00 + 2.20 2 3rd Step 1 4.20 + 2.20 2 4th step 1 5.20 + 3.00 2 5th Step 1 6.00 + 2.50 2 6th Step 1 2.50 + 0.00 2 B m D m Contents m
3

4.00 3.67 3.33 3.00 2.67 2.33

+ 2 + 2 + 2 + 2 + 2 + 2 2.00

3.67 3.33 3.00 2.67 2.33 2.00

1.00 1.00 1.00 1.00 1.00 1.00 1.50

8.63 16.63 15.83 10.21 7.50 6.28 4.50

4.00

+ 3.33 2 3.16 2.84 2.50 2.16 2.00

2.00 1.00 1.00 1.00 1.00 1.00 Total Say

14.66 8.22 9.07 10.25 9.18 2.50 121.44 121 Cum

Excavation of earth work in key trench 1 9.00 2.00 + 2 3.84 3.50 3.17 2.84 2.50 2.17 4.00 2.00 54.00 Cum

Earthwork Filling the core wall Part A Part B Part C Part D Part E Part F 1 1 1 1 1 1 12.00 15.00 20.00 24.00 29.00 34.00 1.00 1.00 1.00 1.00 1.00 1.00 Total Say 46.02 52.50 63.30 68.04 72.50 73.61 375.97 376 Cum

S. No

Particular

No

L m

B m

D m

Contents m3

Detail of Earthwork
Total Earth work of dam body Less Earth work key trench Less Anchoring work for core wall Less for core wall Balance Earthwork of Dam Body 2039.00 54.00 121.00 376.00 1488.00 Cum

Cost Analysis of Earthen WHS Village . S. Item No of S.R Particular No 2002- 03 1 Chapter II 10 (i) Removal of organic matter from the dam body uprooting of stock vegitation (Spade work) 2 Chapter II 10(ii) Excavation of Key Trench and Core wall anchoring of embankment (54+121=175) pick work 3 Chapter VA (ii) Excavation of impervious/heavy soil from slected area to refill keytrench core wall i/c core wall anchoring (54+376=430) 4 PWD Carriage of heavy soil from selected area to refill the 0601010200 key trench, corewall, corewall anchoring lead by tractor trolly lead 5 km 0 - 5 km = 95.91 5 Spreading excavated heavy soil in 15 to 25 cm layer including watering/puddling/ramming and dressing complete. Spade Work (vide letter no DB(Schedule) volume V 2137-41 dt 6/6/2005) 6 PWD 0601010200 Qty 186 175 Unit Cum Cum Rate 50.50 62.70 Amount 9393 10973

430

Cum

62.70

26961

430

Cum

95.91

41241

430

Cum

65.30

28079

Carriage of ordinary soil for dam body filling from 1488 the pondage area for dam body filling with in a lead 1 km (2039-551=1488) 7 Chapter VA (ii) Excavation and filling of dam body layers watering 1488 ramming to achieve the DBD 1.76 tonne/cum 8 Chapter V A (ii) Lift extra for every additional lift 1.5 m or part there of upto 1.50 m lift (7.0-1.50 =5.50/1.50 = 4 Lifts) Ist lift 1.50-3.0

Cum

64.40

95827

Cum

62.70

93298

541 Cum 1x4

4.0

2164

S. Item No of S.R Particular No 2002- 03 2nd lift 3.0-4.50 3rd lift 4.50-6.0 4th lift 6.0-7.50

Qty

Unit

Rate 8.0 12.0 16.0

Amount 4000 3840 1184 316960 475439 792399 30000 822399 24672 847071

500 Cum 2x4 320 Cum 3x4 74 Cum 4x4

Total Add 150% enhancement on above items Total Cost of making water arrangements Total Add 3% contingency G.Total Eight lakh forty seven thousand and seventy one only

S. No 1

Particular Earthwork excavation in foundation Control Section RD 0 to 5 RD 5-10 RD 10-15 RD 15-20 RD 20-25 RD 25-30 Cut off walls Cut off walls Total Say

Detailed Estimate of Spillway, L B No m m

H m

Contents m3

1 1 1 1 1 1 2 5

5.00 5.00 5.00 5.00 5.00 5.00 3.30 1.90

1.90 1.90 1.90 1.90 1.90 1.90 0.50 0.50

2.20 1.30 1.50 1.85 1.35 1.35

+ 2 + 2 + 2 + 2 + 2 + 2 0.50 0.50

1.30 1.50 1.85 1.35 1.35 0.80

16.63 13.30 15.91 15.20 12.83 10.21 1.65 2.38 88.10 88 Cum 6.08 6.08 Cum 1.65 2.38 12.16 5.22 8.10 4.10 33.60 Cum 19.20 1.14 34.80 54.00 27.36 136.50 137 Sq M

PCC 1:4:8 Base Slab Total 1 32.00 1.90 0.10

RCC Work 1:2:4 Cut off wall Cut off walla RCC Base slab Side walls Control Section Conduit section Basin section Total 2 5 1 2 2 2 3.30 1.90 32.00 8.70 18.00 5.70 0.50 0.50 1.90 0.30 0.30 0.30 0.50 0.50 0.20 1.00 + 2 1.2

1.00

0.50

Form Work base slab Control section Side Walls

Length 1x2 Width 1x2

32.00 8.70 18.00 5.70

1.90 -

0.30 0.30 1.00 0.75 1.20

Control Section 2x2 Conduit Section 2x2 Basin section 2x2 Total Say

Material Statement
S. No 1 2 Particulars PCC 1:4:8 RCC Work 1:2:4 Total Say Qty 6.08 33.60 Cement (Bags) 21.28 218.40 239.68 240 Sand (Cum) 2.92 15.12 18.04 18 Bajri (Cum) 5.84 30.24 36.08 36
MS Bars (Kg)

1948 1948 1948

Cost Analysis of Spillway, Earthen WHS Village

S. Item No of S.R Particular No 2002- 03 1 Chapter V (A) Excavation in foundation, trenches etc in earth (ii) work, lift upto 1.50 m, stacking the excavated soil not more than 3 m clear from the edge of excavation and their returning the stacked soil in 15 cm layers, where required, into plinth, sides of foundation etc. consolidating each deposited layer by ramming and watering and then disposing of all surplus excavated earth as directed with in a lead of 20 m. Pick work 50% 2 3 Qty 44 Unit Cum Rate 62.70 Amount 2759

Chapter 2 A V 50% soft rock 44 (a) Chapter V (I) (ii) Reinforced Cement Concrete for Slab 33.60 RCC Work 1:2:4 I/c curing complete but excluding cost of form work ad reinforcement. Walls (any thickness but not less than 0.10 m thick) I/c attached pilasters, buttresses, plinth and string courses from top of foundation up to floor two level Chapter I viii Mild Steel for steel reinforcement for RCC work including bending and placing in position complete upto floor two level I/c cost of binding wire Chapter V C (ii) Cement/Lime Concrete in Foundation and Under Floors: Plain 1:4:8 in walls including buttressess pilasters and their caps and bases and string courses PWD CSR 0604000000 19.48

Cum Cum

172.00 209.20

7568 7029

Qtl

250.60

4882

6.08

Cum

254.40

1547

Carriage of Cement from ... to site of 12.00 Tonne work. Lead 5 km including unloading and stocking (240/20=12.0 Tonne) upto 5 Km = 61.36 PWD CSR Carriage of Sand & Bajri from 54 Cum 0601020102 .crusher to site of work by Tractor trolly lead 20 km (18+36=54) 0-5 km = 92.06 6-10 km @ 6.36 = 31.80 11-20 km @ 4.97 = 49.70 Total = 173.56 PWD CSR Page Hiring and operating charge for Vibrator & 39.68 Cum 91 Concrete mixer(6.08+33.60=39.68)

61.36

736

173.56

9372

25.00

992

S. Item No of S.R Particular Qty Unit No 2002- 03 8 Chapter 5 H (iii) Form work: Providing form work of ordinary 137.00 Sq M timber planking so as to give rough finish including centering, shuttering, strutting and propping etc. height of propping and centering below supporting floor to ceiling not exceeding 4 mtrs. And removal of the same for in situ reinforced concrete and plain concrete work in: Vertical surfaces such as soffits & suspended floors, roofs landing & the like including attached pilasters,, buttresses, plinth & string courses and the like. Total Add 150% enhancement on items above Total Cement Cost of Sand Crusher Bajri (10-12 mm) MS Bars including carriage (Tor steel) Total Total (A+B) Add 3 % Contingency Grand Total 240 18 36 1948 bag Cum Cum Kg

Rate 39.30

Amount 5384

A Cost of Material 1 2 3 4 B

40269 60404 100673 208 400 850 55 49920 7200 30600 107140 194860 295533 8866 304399

Three lakh four thousand three hundred and ninety nine only