Vous êtes sur la page 1sur 27

#REF!

LAKHS
KBJNL, MBC Sub-Divn. No-4
Chigarahalli
REACH : 2.00 KM TO 3.00 KM
TOTAL ESTIMATED COST IN Rs
Asst. Executive Engineer
Office Of The
KRISHNA BHAGYA JALANIGAMLIMITED
(A GOVERNMENT OF KARNATAKA UNDERTAKING)
MAIN CANAL OF LIFT-2 OF MLI
Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
COST ESTIMATION OF LIFT-2 OF MLI
Sl. No Nos. Amount in Rs.
1 1 9152807.00
2
A) 1 #REF!
B) 1 #REF!
C) 1 #REF!
D) 1 396047.00
#REF!
#REF!
1000000.00
#REF!
#REF!
Assistant Executive Engineer Executive Engineer
KBJNL MBC Sub-Division No-4 KBJNL MBC O&M Division
Chigarahalli Chigarahalli
Section Officer
Total Cost
Say
Contingencies
Total
ADD L.S For L.A.Q
Cost Estimate for CTC/SP @Ch 2.28
Cost Estimate for CTC/SP @Ch 2.44
Cost Estimate for CTC/SP @Ch 2.76
Cost Estimate for H.R @Ch 2.60 km
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
GENERAL ABSTRACT SHEET
Particulars
EARTHWORK IN EXCAVATION AND EMBANKMENT INCLUDING
LINING
Structures
Sl. No Nos. Amount in Rs.
1 1 11720000.00
11720000.00
Say Rs 117.20 Lacs
Assistant Executive Engineer Executive Engineer
KBJNL MBC Sub Divn No-4 KBJNL MBC O & M Division
Chigarahalli Chigarahalli
Superintending Engineer Chief Engineer
KBJNL MBC Circle KBJNL, Canal Zone-1
Bhimarayanagudi Bhimarayanagudi
Name of Work:Construction of main canal from2.00 to 3.00 Km of Lift No-2
including Earthwork,lining and Structures
RECAPITULATION SHEET
Particulars
Earthwork in Excavation and Embankment including lining
Total Cost
Page 3
Sl.
No
Nos. Amount in Rs.
1
A) 1 #REF!
B) 1 #REF!
C) 1 #REF!
D) 1 396047.00
#REF!
Say #REF!
Assistant Executive Engineer Executive Engineer
KBJNL MBC Sub-Division No-4 KBJNL MBC O&M Division
Chigaralli Chigaralli
Section Officer
Cost Estimate for CTC/SP @Ch 2.76
Cost Estimate for H.R @Ch 2.60 km
Total Cost =
Cost Estimate for CTC/SP @Ch 2.44
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
ABSTRACT SHEET
Particulars
Structures
Cost Estimate for CTC/SP @Ch 2.28
Sl.
No
.
Material Unit
Lead in
Km
Lead
charges
Add
Loading
charges
Unloading
charges
Total
Lead
Charges
Deduct
initial Lead
charges
Net lead
Charges
1 2 3 4 5 6 7 8 9 10
Sand for item with 1 Km
initial lead
Cum 41.50 369.90 - - 369.90 41.40 328.50
Sand for item with 50M
initial lead
Cum 41.50 369.90 54.20 10.20 434.30 - 434.30
Metal for items with 1 Km
initial lead
Cum 35.00 331.20 - - 331.20 58.40 272.80
Metal for items with 50M
initial lead
Cum 35.00 331.20 64.00 32.00 427.20 - 427.20
Rubble / Size stone iteam
with 1km initial lead
Cum 35.00 331.20 - - 331.20 58.40 272.80
Rubble / Size stone iteam
with 50 m initial lead
Cum 35.00 331.20 64.00 32.00 427.20 - 427.20
Murrum for item with 1 Km
initial lead
Cum 5.00 76.20 - - 76.20 41.40 34.80
Murrum for item with 50M
initial lead
Cum 5.00 76.20 54.20 10.20 140.60 - 140.60
Cement for item with 1 Km
initial lead
MT 34.00 211.10 59.70 59.70 330.50 - 330.50
Cement for item with 50M
initial lead
MT 35.00 215.80 59.70 59.70 335.20 - 335.20
6 Reinforcement Steel MT 35.00 215.80 59.70 59.70 335.20 - 335.20
B.C.Soil with 1 km initial
lead
Cum 5.00 76.20 - - 76.20 41.40 34.80
B.C.Soil with 50m initial
lead
Cum 5.00 76.20 54.20 10.20 140.60 - 140.60
8 Water from 19th Km of
MBC
Cum
4 51.60
- - 51.60 35.10 16.50
9 Excavated stuff Cum
Section Officer
LEAD STATEMENT
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
Assistant Executive Engineer
KBJNL MBC Sub-Divn.No.04
Chigarahalli
Executive Engineer,
KBJNL, MBC Division
Chigarahalli
Superintending Engineer,
KBJNL, JBC Circle
Bheemarayanagudi
3
1
2
4
5
7
Part-B Structures .
Item
No.
103.00 /Cum
0.00 M to 1.50 M Lift /Cum
103.00 /Cum
103.00 /Cum
1.50 M to 3.00 M Lift 5.60 /Cum
108.60 /Cum
103.00 /Cum
3.00 M to 4.50 M Lift 11.20 /Cum
114.20 /Cum
103.00 /Cum
4.50 M to 6.00 M Lift 16.80 /Cum
119.80 /Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Description
1 Excavetion in All kinds of soil including boulders upto 0.60m dia (0.113 cum) for foundations of
canal cross drainage and other appurtenant structures and placing excaveted stuff neatly in
specified dump area or disposing off the same as directed etc., complete with initial lead upto 50m
and lift upto 1.5m.
(WRD SR 2012-13 - P. No.85, Item No. 1) Rate/Unit
Basic Rate
Add Additional lift Charges
Total for 0.00 m to 1.50 m lift
Basic Rate
Total for 3.0 m to 4.5 m lift
Basic Rate
Add Additional lift Charges
Total for 4.5 m to 6.00 m lift
Add Additional lift Charges
Total for 1.5 m to 3.00 m lift
Basic Rate
Add Additional lift Charges
RATE ANALYSIS OF STRUCTURES
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2
including Earthwork,lining and Structures under Mallabad LIS.
Item
No.
137.00 /Cum
0.00 M to 1.50 M Lift /Cum
137.00 /Cum
137.00 /Cum
1.50 M to 3.00 M Lift 6.50 /Cum
143.50 /Cum
137.00 /Cum
3.00 M to 4.50 M Lift 11.20 /Cum
148.20 /Cum
137.00 /Cum
4.50 M to 6.00 M Lift 16.80 /Cum
153.80 /Cum
137.00 /Cum
6.00 M to 7.50 M Lift 22.50 /Cum
159.50 /Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
2 Excavetion in Soft rock Without Blasting including boulders upto 0.60m dia (0.113 cum) for
foundations of canal cross drainage and other appurtenant structures and placing excaveted stuff
neatly in specified dump area or disposing off the same as directed etc., complete with initial lead
upto 50m and lift upto 1.5m.
(WRD SR 2012-13 - P. No.85, Item No. 2) Rate/Unit
Basic Rate
Add Additional lift Charges
Total for 0.00 m to 1.50 m lift
Basic Rate
Add Additional lift Charges
Total for 4.5 m to 6.00 m lift
Basic Rate
Add Additional lift Charges
Total for 6.0 m to 7.50 m lift
Description
Add Additional lift Charges
Total for 1.5 m to 3.00 m lift
Basic Rate
Add Additional lift Charges
Total for 3.0 m to 4.0 m lift
Basic Rate
Item
No.
184.00 /Cum
0.00 M to 1.50 M Lift /Cum
184.00 /Cum
184.00 /Cum
1.50 M to 3.00 M Lift 5.60 /Cum
189.60 /Cum
184.00 /Cum
3.00 M to 4.50 M Lift 11.20 /Cum
195.20 /Cum
184.00 /Cum
4.50 M to 6.00 M Lift 16.80 /Cum
200.80 /Cum
184.00 /Cum
6.00 M to 7.50 M Lift 22.50 /Cum
206.50 /Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
3 Excavation in Soft rock Requiring Blasting including boulders upto 0.60m dia (0.113 cum) for
foundations of canal cross drainage and other appurtenant structures and placing excaveted stuff
neatly in specified dump area or disposing off the same as directed etc., complete with initial lead
upto 50m and lift upto 1.5m.
(WRD SR 2012-13 - P. No.85, Item No. 3) Rate/Unit
Basic Rate
Add Additional lift Charges
Total for 0.00 m to 1.50 m lift
Basic Rate
Add Additional lift Charges
Total for 4.5 m to 6.00 m lift
Basic Rate
Basic Rate
Add Additional lift Charges
Total for 1.5 m to 3.00 m lift
Basic Rate
Add Additional lift Charges
Total for 3.0 m to 4.0 m lift
Description
Add Additional lift Charges
Total for 6.0 m to 7.50 m lift
Item
No.
3549.00 / Cum
Qty/Unit
0.915 427.20 / Cum 390.89 / Cum
0.407 434.30 / Cum 176.76 / Cum
0.2252 335.20 / Cum 75.49 / Cum
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
6160.000 5800.00 360.000 0.22
79.20
141.96
4413.30 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
TOTAL
Lead Charges
Metal
Sand
Cement = 225.2/1000
4 Providing and laying insitu vibrated M-10 (28 days cube compressive strength not less than 10
N/Sq mm) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinary, labour, formwork,
cleaning, batching, mixing, placing in position, leveling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and depth of foundation up to 1.5 mts from surface. (Cement Content
220 kg/Cum with use of super plasticizer)
(WRD SR 2012-13 - P. No.87, Item No. 10) Rate/Unit
Basic Rate
Add lead Charges
Add KST 4%
Description
Item
No.
4522.00 / Cum
Qty/Unit
0.920 427.20 / Cum 393.02 / Cum
0.408 434.30 / Cum 177.19 / Cum
0.2777 335.20 / MT 93.09 / Cum
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
6160.000 5800.00 360.000 0.27
97.20
180.88
5463.38 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
TOTAL
Add lead Charges Lead Charges
Metal
Sand
Cement = 245.4/1000
5 Providing and laying insitu vibrated M-15 (28 days cube compressive strength not less than 15
N/Sq mm) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for gravity type retaining wall / abutment including cost of all materials,
machinary, labour, formwork, cleaning, batching, mixing, placing in position, leveling, vibrating,
finishing, curing etc., complete with initial lead upto 50 m and depth of foundation up to 1.5 mts
from surface. (Cement Content 270 kg/Cum with use of super plasticizer)
(WRD SR 2012-13 - P. No.91, Item No. 26(b)) Rate/Unit
Basic Rate
Add KST 4%
Description
Item
No.
4540.00 / Cum
Qty/Unit
0.815 427.20 / Cum 348.17 / Cum
0.459 434.30 / Cum 199.34 / Cum
0.2777 335.20 / MT 93.09 / Cum
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
6160.000 5800.00 360.000 0.27
97.20
181.60
5459.40 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
6 Providing and laying insitu vibrated M-15 (28 days cube compressive strength not less than 20
N/Sq mm) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for sub structuress works including cost of all materials, machinary, labour,
formwork-scafolding, cleaning, batching, mixing, placing in position, leveling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and all lifts. (Cement content: 330kg/cum with use
of super plasticier)
(WRD SR 2012-13 - P. No.87, Item No. 10) Rate/Unit
Basic Rate
Add lead Charges Lead Charges
Metal
Sand
Cement = 277.7/1000
Add KST 4%
TOTAL
Description
Item
No.
6791.00 / Cum
Qty/Unit
0.815 427.20 / Cum 348.17 / Cum
0.459 434.30 / Cum 199.34 / Cum
0.3383 335.20 / MT 113.40 / Cum
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
6160.000 5800.00 360.000 0.33
118.80
271.64
7842.35 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Metal
Sand
Cement = 338.3/1000
TOTAL
Add KST 4%
7 Providing and laying insitu vibrated M-20 (28 days cube compressive strength not less than 20
N/Sq mm) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for Deck slab and Kerb including cost of all materials, machinary, labour, formwork,
scafolding, cleaning, batching, mixing, placing in position, leveling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts. (Cement content: 330kg/cum with use of super
plasticizer)
(WRD SR 2012-13 - P. No.93, Item No. 29) Rate/Unit
Basic Rate
Add lead Charges Lead Charges
Description
Item
No.
4244.00 / Cum
Qty/Unit
0.815 427.20 / Cum 348.17 / Cum
0.459 434.30 / Cum 199.34 / Cum
0.3383 335.20 / MT 113.40 / Cum
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
6160.000 5800.00 360.000 0.33
118.80
169.76
5193.47 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Cement = 338.3/1000
TOTAL
Metal
Sand
Add KST 4%
8 Providing and laying insitu vibrated M-20 (28 days cube compressive strength not less than 20
N/Sq mm) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for Wearing Coat including cost of all materials, machinary, labour, formwork,
scafolding, cleaning, batching, mixing, placing in position, leveling, Compacting finishing, curing
packing joints with asphalt mortor etc., complete with initial lead upto 50 m and all lifts. (Cement
content: 330kg/cum with use of super plasticizer)
(WRD SR 2012-13 - P. No.94, Item No. 31) Rate/Unit
Basic Rate
Add lead Charges Lead Charges
Description
Item
No.
57.00 / Kg
Qty/Unit
0.001025 335.20 / MT 0.34 / Kg
Add Difference in cost of
Cement
Asper New
Circular
As per SR Diff Qty/Unit
43750.000 43000.00 750.000 0.001025
0.77
2.28
60.39 / Kg
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Add lead Charges Lead Charges
Steel=1.025/1000
Add KST 4%
9 Providing, fabricating and placing in position tor steel reinforcement for RCC works cleaning
including, straightening, cutting, bending, lapping welding wherever required with 1.25 mm dia soft
annealed steel wire including cost of materials machinery. Labour etc., complete with initial lead up
to 50 m and all lift
(WRD SR 2012-13 - P. No.86, Item No. 6) Rate/Unit
Basic Rate
TOTAL
Description
Item
No.
142.00 / Sq.m
Qty/Unit
0.35 427.20 / Cum 149.52 / Sq.m
5.68
297.20 / Sq.m
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Lead Charges
rubble
TOTAL
10 Providing and constructing 30 cm thick dry rubble stone pitching with pin header at 2 per sqm
including cost of all materials, labour, hand packing, finishing etc., complete with initial lead upto
50 m and all lift.
(WRD SR 2012-13 - P. No.73, Item No. 60) Rate/Unit
Basic Rate
Add lead Charges
Add KST 4%
Description
Item
No.
536.00 / Sqm.
Add 4% KST 21.44
557.44 / Sqm.
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Item
No.
12
(PREC Gulbarga, SR 2011 - 12 P. No. 19, Item No. 3.4.3(g))
1113.00 / Cum
44.52
1157.52 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Add KST 4%
TOTAL
11 KSRRB 2600-2-2 Providing and filling 20mm thick compressible fibre board in expansion joint
complete as per drawing and technical specification. Including cost of material,Labour,complete as
per specification specification No.KRBS 2100
MOST specification NO.2100 Rate/Unit
Basic Rate
TOTAL
Providing and installing at site of work 200 mm dia 10 Ksc PVC pipe including lowering in to
trenches, laying true to line, level and perfect linking at joints leak proof including jointing of
approved type with all labour and lift charges, handling charges with an initial lead of 5 Km
including encasing the pipe alround to a depth not less than 15 cms with gravel or selected earth
available from the excavation etc., complete.
Basic Rate
Description
Description
Item
No.
13
(WRD SR 2012-13 P. No. 101, Item No. 53)
291.00 / Cum
Qty/Unit
1.2 140.60 / Cum 168.72 / Sq.m
11.64
471.36 / Cum
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Providing and filling murrum / gravely soil (CNS Soil) for foundation or around pipes including
cost of all materials, machinery, labour, breaking clods spreading in layers of 100mm to 150 mm ,
watering, compaction by power roller to achive density control of not less than 90 percent etc.,
complete with lead upto 50 m & all lifts.
Basic Rate
Add lead Charges Lead Charges
rubble
Add 4% KST
TOTAL
Description
Item
No.
128500.00 / Tonne
5140.00 / Tonne
133640.00 / Tonne
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
14 Design ,fabrication,supply,erection and commisioning of embedded parts (with top seal seat)
consisting of sill beam ,wheel tracks,seal tracks,guide rails,groove lining upto top etc.,with all
accessories for vertical lift roller gate for canalescape/regulator including cost of all materials
,machinery,labour,cutting,aligning, anchoring,welding, finishing,cleaning,applying one coat of zinc
rich epoxy primer and four coats of cold applied coal tar epoxy paint etc.,complets as per
(WRD SR 2012 - 13 P. No. 129, Item No. 30) Rate/Unit
Basic Rate
Add 4% KST
TOTAL
Description
Item
No.
126900.00 / Tonne
5076.00 / Tonne
131976.00 / Tonne
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Add 4% KST
TOTAL
Basic Rate
15 Design ,fabrication,supply,erection and commisioning of fixed wheel type vertical lift gate (with
top seat) consisting of skin plate,horizontal and vertical girders ,wheel,guide rollers,rubber seals
etc.,with all accessories for canalescape/regulator vent including cost of all materials
,machinery,labour, cutting,aligning,welding, finishing,cleaning, applying one coat of zinc rich epoxy
primer and three coats of cold applied coal tar epoxy paint,seal fixing etc.,complets as per
specifications and approved drawings with all leads and lifts.
(WRD SR 2012 - 13 P. No. 129, Item No. 31) Rate/Unit
Description
Item
No.
33900.00 / Tonne
1356.00 / Tonne
35256.00 / Tonne
Assistant Executive Engineer Executive Engineer
KBJNLMBC Sub-Division No-4 KBJN LMBC O&M Division
Chigarahalli Chigarahalli
Superintending Engineer
KBJNL JBC Circel
Bheemarayanagudi
Add 4% KST
TOTAL
16 Design ,fabrication,supply,erection,testing and commisioning of adequate capacity screw type
hoist consisting of supporting structure,platform ,ladder etc.,with all accssories for operating
canalescape/regulator gate including cost of all materials,machinery,labour,cutting,aligning,
anchoring, welding, finishing,cleaning,applying two coat of zinc chromate red oxide primer and
three coats of approved synthetic enamel paint etc., complets with all leads and lifts.
(WRD SR 2012 - 13 P. No. 129, Item No. 30) Rate/Unit
Basic Rate
Description
Sl.No Description Unit Quantity Rate (Rs.) Amount (Rs.)
Excavetion in All kinds of soil including boulders upto
0.60m dia (0.113 cum) for foundations of canal cross
drainage and other appurtenant structures and placing
excaveted stuff neatly in specified dump area or
disposing off the same as directed etc., complete with
initial lead upto 50m and lift upto 1.5m.
0-1.5 m lift Cum 8.40 103.00 865.00
Excavetion in Soft rock Without Blasting including
boulders upto 0.60m dia (0.113 cum) for foundations of
canal cross drainage and other appurtenant structures
and placing excaveted stuff neatly in specified dump
area or disposing off the same as directed etc.,
complete with initial lead upto 50m and lift upto 1.5m.
0-1.5 m lift Cum 9.19 137.00 1259.00
1.5-3.0 m lift Cum 12.63 143.50 1812.00
Providing and filling Murrum / Gravely soil (CNS Soil
) for foundation or above pipes including cost of
materials, machinery, labour, breaking clods,
spreading in layers of 100 to 150 mm. watering,
compaction by power roller to achieve density control
of not less than 95 prcent etc., complete with lead upto
50m and all lifts.
Cum 31.97 1157.52 37005.00
Providing and laying insitu vibrated M-10 (28 days
cube compressive strength not less than 10 N/Sq mm)
grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
foundation filling including cost of all materials,
machinary, labour, formwork, cleaning, batching,
mixing, placing in position, leveling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and all
lifts. (For Bed Concrete)
Cum 4.14 4413.30 18264.00
Providing and laying insitu vibrated M-15 (28 days
cube compressive strength not less than 20 N/Sq mm)
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for sub
structuress works including cost of all materials,
machinary, labour, formwork-scafolding, cleaning,
batching, mixing, placing in position, leveling, vibrating,
finishing, curing etc., complete with initial lead upto 50
m and all lifts. (Cement content: 330kg/cum with use of
super plasticier)
Cum 44.47 5459.40 242772.00
Providing, fabricating and placing in position
reinforcement steel bars for RCC work including
cleaning, straightening, cutting, bending, hooking,
lapping, welding whervever required, tying with 1.25
mm dia soft annealed steel wire including cost of all
materials, machinary, labour etc., complete with initial
lead upto 50 and all lifts.
Kgs 1111.71 60.39 67140.00
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2
including Earthwork,lining and Structures under Mallabad LIS.
Cost Estimate of Head Regulator @ Ch. 2.60 Km
2
1
3
4
5
6
Sl.No Description Unit Quantity Rate (Rs.) Amount (Rs.)
7 Providing and installing at site of work 200 mm dia 10
Ksc PVC pipe including lowering in to trenches, laying
true to line, level and perfect linking at joints leak proof
including jointing of approved type with all labour and
lift charges, handling charges with an initial lead of 5
Km including encasing the pipe alround to a depth not
less than 15 cms with gravel or selected earth
available from the excavation etc., complete
Rmt 5.00 1157.52 5788.00
Design ,fabrication,supply,erection and commisioning
of embedded parts (with top seal seat) consisting of
sill beam ,wheel tracks,seal tracks,guide rails,groove
lining upto top etc.,with all accessories for vertical lift
roller gate for canalescape/regulator including cost
of all materials ,machinery,labour,cutting,aligning,
anchoring,welding, finishing,cleaning,applying one coat
of zinc rich epoxy primer and four coats of cold applied
coal tar epoxy paint etc.,complets as per specifications
and approved drawings with all leads and lifts.
tonne 0.046 133640.00 6132.00
Design ,fabrication,supply,erection and commisioning
of fixed wheel type vertical lift gate (with top seat)
consisting of skin plate,horizontal and vertical girders
,wheel,guide rollers,rubber seals etc.,with all
accessories for canalescape/regulator vent including
cost of all materials ,machinery,labour,
cutting,aligning,welding, finishing,cleaning, applying
one coat of zinc rich epoxy primer and three coats of
cold applied coal tar epoxy paint,seal fixing
etc.,complets as per specifications and approved
drawings with all leads and lifts.
tonne 0.050 131976.00 6575.00
Design ,fabrication,supply,erection,testing and
commisioning of adequate capacity screw type hoist
consisting of supporting structure,platform ,ladder
etc.,with all accssories for operating
canalescape/regulator gate including cost of all
materials,machinery,labour,cutting,aligning, anchoring,
welding, finishing,cleaning,applying two coat of zinc
chromate red oxide primer and three coats of approved
synthetic enamel paint etc., complets with all leads and
lifts.
Tonne 0.24 35256.00 8435.00
TOTAL 396047.00
953.00
397000.00
Asst Executive Engineer Executive Engineer
KBJNL, MBC Sub division-4 KBJNL, MBC O&M division
Chigarahalli Chigarahalli
GRAND TOTAL
Add Miscallaneas & roundg off
8
9
10
Description Unit No. Length Breadth Height Quantity
m m m
1 Excavetion in All kinds of soil
0.0-1.5 m lift Cum 8.40
2
Excavetion in SR of soil
0.00to1.50m lift Cum 9.19
1.50-3.00 m lift Cum 12.626
3 Earth Filling
Cum 1 31.97
4 M-10 for foundation filling
Cum 1 4.14
5 M-15 for sub structuress
Cum 1 44.47
6 Reinforcement
a) Deck slab, Approach slab, parapit wall & Kerb Kg 1 1111.71
7 NP.2 class RCC Hume pipes
Rmt. 1 5.00
8 Gate
Embedded parts = tonne 1 0.046
Vertical Lift gate = tonne 1 0.050
Hoist = tonne 1 0.239
Asst Executive Engineer Executive Engineer
KBJNL, MBC Sub division-4 KBJNL, MBC O&M division
Chigarahalli
Details enclosed
Details enclosed
Details enclosed
Details enclosed
Chigarahalli
Details enclosed
Details enclosed
Details enclosed
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
Details enclosed
Measurement Details of Head sluice at Ch 2.60
Sl.
No
Details enclosed
Details enclosed
Details enclosed
Natural G.L./Existing Road Level = 511.626 m
Canal Bed Level U/S = 510.170 m
D/S = 509.920 m
Cistern Level = 509.670 m
Height of Abutment = 3.80 m
Dia of Pipe = 200.00 mm
1) Earth Work Excavation.
a) Wing Wall U/S
Founding Level = 509.270 Depth = 2.356 m
Length = 3.60 m Breadth = 1.05 m Depth = 4.385 m
AKS (0.0m TO 1.50m) = 1.134 Cum
SR (0m TO 1.5.m) = 3.78 Cum
SR (1.5m TO 3.0m) = 3.2357 Cum
b) Wing Wall U/S
Founding Level = 509.270 Depth = 2.356 m
Length = 2.80 m Breadth = 1.50 0 Depth = 4.385 m
AKS (0.0m TO 1.50m) = 1.26 Cum
SR (0m TO 1.5.m) = 5.04 Cum
SR (1.5m TO 3.0m) = 3.5952 Cum
c)Abutment (u/s & d/s)
Founding Level = 509.270 Depth = 2.356 m
Length = 3.80 m Breadth = 2.50 m Depth = 4.385 m
Abutment 2 Nos
AKS (0.0m TO 1.50m) = 5.7 Cum
SR (0m TO 1.5.m) = 19 Cum
SR (1.5m TO 3.0m) = 5.795 Cum
d) Pipe portion Depth = 1.656 m
Length = 0.40 m Breadth = 1.525 m Depth = 1.105 m
AKS (0.0m TO 1.50m) = 0.305 Cum
SR (0m TO 1.5.m) = 0.369 Cum
Total AKS (0.00m to 1.50 m) = = 8.40 Cum
SR (0m TO 1.5.m) = 9.19 Cum
SR (1.5m TO 3.0m) = 12.626 Cum
2) Earth Work in Filling
a) Wing Wall U/S
Founding Level m
Length = 3.80 m Breadth = 0.525 m Depth = 2.356 m
4.700 Cum
b) Wing Wall U/S
Founding Level =
Length = 2.80 m Breadth = 0.75 Depth = 2.356 m
= 4.9476 Cum
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
Measurement Details of Head sluice at Ch 2.60
c)Abutment
Founding Level
Length = 3.80 m Breadth = 0.95 m Depth = 2.356 m
Abutment 1 = 8.5052 Cum
Abutment 2
Length = 3.80 m Breadth = 1.05 m Depth = 2.356 m
= 9.4004 Cum
d) Pipe portion
Length = 0.40 m Breadth = 3.80 m Depth = 3.300 m
= 4.42 Cum
31.97 Cum
3) Concrete Quantity
M-10 PCC
U/S Wing Wall
1 x 3.60 x 1.05 x 0.15 = 0.57 Cum
1 x 2.80 x 1.50 x 0.15 = 0.63 Cum
Abutment Cum
2 x 3.80 x 2.50 x 0.15 = 2.85 Cum
pipe portion 1 x 0.40 x 1.525 x 0.15 = 0.09 Cum
4.14 Cum
4) M-15 Concrete
U/S Wing 1 x 3.30 x 0.75 x 1.350 = 3.341 Cum
1 x 2.50 x 0.75 x 1.350 = 2.531 Cum
Abutment 1 1 x 3.50 x 2.20 x 0.30 = 2.31 Cum
1 x 3.50 x 1.30 x 3.50 = 15.93 Cum
1 x 3.50 x 0.40 x 0.30 = 0.42 Cum
Abutment 2 1 x 3.50 x 2.20 x 0.30 = 2.31 Cum
1 x 3.50 x 1.25 x 3.50 = 15.31 Cum
1 x 3.50 x 0.30 x 0.30 = 0.32 Cum
pipe portion 1 x 1.60 x 1.225 x 1.225 = 2.40 Cum
Deduct Pipe portion
-2 x 5.00 x 0.040 x = -0.40 Cum
= 44.47 Cum
5) Reinforcement Quantity
b) For Wing Wall head wall 25.00 Kg/ Cum of Concrete.
Concrete Qty = Cum
Steel Qty = Kg
Total Steel required = Kg
6) PVC 10 KSc Pipes of dia mm
Length = 5.0 m
7) Gate Quantity
no.s
Vertical Lift gate = 1 = 0.050 tonne
Embedded parts = 1 = 0.046 tonne
Hoist = 1 = 0.2 tonne
92.1% of computed wt of 1 Gate
Grand Total =
Total =
Total
44.469
1111.71
1111.71
200
0.0888X(L^2XHXh)^0.659
DESIGN OF HEAD SLUICE OF D-2 AT CH KM
Parent canal detail
Full Supply Depth ( FSD ) = M
Bed Width ( Bw) = M
Free Board (FB) = M
Side Slope (SS) =
Bed Fall = 1 in 2500
Velocity = M/Sec
Canal Bed Level (CBL) = M
Natural G.L./Existing Road Level = m
Full Supply Level (FSL) = M
Top Bank Level (TBL) = M
Dy-1 Detail
Full Supply Depth ( FSD ) = M
Bed Width ( Bw) = M
Free Board (FB) = M
Side Slope (SS) =
Bed Fall = 1 in 1000
Velocity = M/Sec
Canal Bed Level (CBL) = M
Full Supply Level (FSL) = M
Top Bank Level (TBL) = M
Available head =FSL of Parent Canal - FSL of Laterals = 0.50 M
Velocity, V = C
d
Sqrt(2*g*h) = 1.88 M/Sec
Discharge in Laterals, Q = 0.18 CUMECS
Therefore, Area of pipe required = A= Q/V = 0.0958 SQM
Therefore dia of pipe required , d = 349.31 MM
Therefore Provide 200 mm dia pipe
0.793
11.240
1.10
1.35
0.45
1.0:1
508.269
507.519
511.626
508.619
509.069
0.30
0.30
0.15
1
0.508
507.819
508.119
Name of Work:Construction of main canal from 2.00 to 3.00 Km of Lift No-2 including
Earthwork,lining and Structures under Mallabad LIS.
SIDE RETANING WALL
DESIGN DATA
TOTAL DEPTH OF RETAINING WALL = 3.50
TAPER DEPTH OF RETAINING WALL = 3.20
TOP WIDTH OF RETAINING WALL = 0.40
BOTTOM WIDTH OF RETAINING WALL = 2.15
UNIT WEIGHT OF CONCRETE ( gc ) = 2.40 T/M^3
UNIT WEIGHT OF SOIL ( gs ) = 1.80 T/M^3 RADIAN
ANGLE OF INTERNAL FRICTION ( f ) = 30 DEGREE 0.52
SAFE BEARING CAPACITY (S.B.C) = 20 T/M^2 *Ka = (1-SIN f)/(1+SIN f)
RANKINE COEFFICIENT (Ka) = 0.33
FRICTIONAL CO-EEFICIENT = 0.60
THICKNESS OF LEVELING COURSE = 0.20 M
W1
W3
3.80 P
0.30
A
2.20
MOMENT CALCULATION
Sl no
Stabali
sing
Momen
t (T-M)
1 M
2 0.61
3 1.74
4 6.91
5 8.29
Total = 17.56
X = M/V = 0.79 M
ECCENTRICITY = B/2-X = M
FACTOR OF SAFETY AGAINST OVER TURNING = 4.1 > 1.5 HENCE SAFE
CHEK FOR SLIDING = 2.7 > 1.5 HENCE SAFE F.O.S = f * V/H
ECCENTRICITY = e = 0.31 < 0.37 (B/6)
OK NO TENSION DEVELOP
MOMENT IN RAFT = 5.15 T-M
CHECK FOR STRESSES AT BASE
P MAX = 14.00 T/M^2 < 20.0 T/M^2 < S.B.C
P -MIN = 1.23 T/M^2 > 0 NO TENSION
0.40
W4
3
.
5
0
1
.
1
7
W2
0
.
3
0
Overturning
Moment(T-M)
V H
2.20
Description
Load (T)
Horizontal force
(T)
C.G (x)
5.18 1.60 4.29
W1 3.07 0.20
W2 1.58 1.10
0.31
Soil presure 3.68 1.17 4.29
16.75 3.68
W3 6.91 1.00
W4