ABSTRACT ESTIMATE

NAME OF WORK: REGULATOR AT FORE SHORE OF MID MANNAIR RESERVOIR

SL.
NO

Quantity

unit

Rate

Cum

37.30

Earthwork excavation manually for foundation 65474.00

in loamy and clayey soils like B.C.soils, red
earth and ordinary gravelly soils and depositing
on banks with an initial lead of 10m and lift of
2m etc complete

Cum 4433.68

462.74

Vibrated Reinforced Cement concrete M 15 10437.00

grade concrete confirming to compressive
strength of 15.00 N/mm2 concrete using well
graded machine crushed Hard broken Granite
metal maximum size of 20 mm down graded
confirming to IS Code including vibration and
machine ,mixing etc complete, for finished
item of work.For Foundations and Wings and
returns
1484.00

Cum 4741.68

70.37

Vibrated Reinforced Cement concrete M 20

grade concrete confirming to compressive
strength of 20.00 N/mm2 concrete using well
graded machine crushed Hard broken Granite
metal maximum size of 20 mm down graded
confirming to IS Code including vibration and
machine ,mixing etc complete, for finished
item of work.For Profile Walls And Crest
Portion

298.00

Cum 4873.68

14.52

Vibrated Reinforced Cement concrete M 25

grade concrete confirming to compressive
strength of 25.00 N/mm2 concrete using well
graded machine crushed Hard broken Granite
metal maximum size of 20 mm down graded
confirming to IS Code including vibration and
machine ,mixing etc complete, for finished
item of work.For Slabs
V.C.C-M-30 -- 1:2:4 for other than RCC works
using 50% of 40 mm size HBG metal and 30%
of 20 mm size HBG metal and 20% of 10mm
size HBG metal for Wearing Coat

225.00

Cum 3775.88

8.50

Vibrated Reinforced Cement concrete M 20

grade concrete confirming to compressive
strength of 20.00 N/mm2 concrete using well
graded machine crushed Hard broken Granite
metal maximum size of 20 mm down graded
confirming to IS Code including cost and
conveyance of all materials, labour charges, all
leads & lifts seignorage, vibration and
machine ,mixing for Bed blocks, Dirt walls,
Approch slabls etc complete, for finished item
of work. as directed by the Engineer in charge.
(Section-5 Specifications)

207.00

Cum 4741.68

9.82

Cum

7.73

Description

Refilling with excavated soils behind standing 55037.00

wave flume walls (qty as per item no.1)

14.05

Amount in
lakhs
24.42

ABSTRACT ESTIMATE
NAME OF WORK: REGULATOR AT FORE SHORE OF MID MANNAIR RESERVOIR
SL.
NO

Description

Quantity

unit

Rate

51.00

MT

###

Supplying of HYSD bars of required size

including the cost and conveyance charges
,labour charges for fabrication of reinforcement
including bending placing at site of work in
position inclusive of cost of binding wire
etc.complete.

supplying and fixing of shuttering arrangement

with a shutter size of 5.900 x 4.25 M

10

a. Gates
b. Embeded Parts
c. Hoist Capacity 20T ( Rope drum Hoist
individually)
Stone Pitching

Amount in
lakhs
29.42

229.310

132

580.31
Total
Total in crores

0.77
858
8.58

DETAILED ESTIMATE
PACKAGE - 10
NAME OF WORK: REGULATOR AT FORE SHORE OF MID MANNAIR RESERVOIR
SL.
No

Description

Unit No

1
2
2
1
2
1
1
2
2
1
1
2
1
2

37.500
37.505
18.000
3.500
3.500
5.150
6.260
29.327
8.775
18.750
45.000
30.000
63.929
11.710

41.250
8.300
8.300
37.500
14.600
37.500
37.500
4.700
4.700
41.250
1.500
11.750
0.600
5.320

1
2
2
2
2
2
2
4
4
4
4
2
2
1
1
2
2
4
4

37.500 41.250
37.505 8.300
37.505 4.000
18.000 8.300
18.000 4.000
3.500 14.600
3.500 7.500
11.710 2.000
11.710 2.800
3.500 2.000
3.500 2.800
18.750 4.700
18.750 2.200
45.000 1.500
63.929 10.000
11.710 5.320
11.710 2.710
1.571
1.571

Quantity

Earthwork excavation manually for foundation in

loamy and clayey soils like B.C.soils, red earth and
ordinary gravelly soils and depositing on banks
with an initial lead of 10m and lift of 2m etc
complete
cross regulator
Floor Foundations U/s
u/s wing walls
U/s Returns
Crest Portion
Abutment for Hoist
Slrb
Barrel Portion
D/S Wings
D/S Returns
d/s Floor
d/s Cut off
Slope Formation
Profile Walls
Abutment for Barrel
Add for varition
Total

cum

12.980 20078.000
12.980 8081.000
12.980 3878.000
12.980 1704.000
12.980 1327.000
12.980 2507.000
12.980 3047.000
11.980 3303.000
11.980
988.000
11.980 9266.000
4.200
284.000
5.000 3525.000
0.600
23.000
12.130 1511.000
59522.000
5952.200
say 65474.000

Vibrated Reinforced Cement concrete M 15

grade concrete confirming to compressive strength
of 15.00 N/mm2 concrete using well graded
machine crushed Hard broken Granite metal
maximum size of 20 mm down graded confirming
to IS Code including vibration and machine ,mixing
etc complete, for finished item of work.For
Foundations and Wings and returns
Floor Foundations U/s
u/s wing walls
Body Wall
U/s Returns
Body Wall
Abutment for Hoist
Body Wall
Piers under Barrel
Foundations For Piers under Barrel
Piers For hoist
Foundations For Piers under Hoist
D/S Returns
For Body Wall
d/s Cut off
Canal Lining
Abutment for Barrel
Body Wall
U/S Cut and Ease Waters
D/s Cut and Ease Waters

0.600
0.500
12.900
0.500
12.900
0.500
12.900
7.250
0.500
12.900
0.500
0.500
6.250
4.200
0.100
0.500
5.100
12.900
7.250

928.000
311.000
3871.000
149.000
1858.000
51.000
677.000
679.000
66.000
361.000
20.000
88.000
516.000
284.000
64.000
62.000
324.000
82.000
46.000

DETAILED ESTIMATE
PACKAGE - 10
NAME OF WORK: REGULATOR AT FORE SHORE OF MID MANNAIR RESERVOIR
SL.
No

Description

Quantity
10437.000
say 10437.000

Total
cum
Vibrated Reinforced Cement concrete M 20
grade concrete confirming to compressive strength
of 20.00 N/mm2 concrete using well graded
machine crushed Hard broken Granite metal
maximum size of 20 mm down graded confirming
to IS Code including vibration and machine ,mixing
etc complete, for finished item of work.For Profile
Walls And Crest Portion
Head Wall U/S
Crest Portion
d/s Floor
Profile Walls
Total

Unit No

1 44.500 1.950
1 3.500 37.500
2 18.750 41.250
1 63.929 0.600

5.230
0.600
0.600
0.600

454.000
79.000
928.000
23.000
1484.000

Slrb
Kerbs
Parapets
Head Wall D/S
Total
cum
V.C.C-M-30 -- 1:2:4 for other than RCC works
using 50% of 40 mm size HBG metal and 30% of
20 mm size HBG metal and 20% of 10mm size
HBG metal for Wearing Coat

1 5.150 44.500
2 44.500 0.450
2 44.500 0.300
1 44.500 0.800

0.450
0.225
1.600
4.000

103.000
10.000
43.000
142.000
298.000

Floor Foundations U/s

Crest Portion
Slrb
Barrel Portion
Total

1
1
1
1

37.500
3.500
4.250
11.710

41.250
37.500
37.500
37.500

0.100
0.100
0.075
0.100

155.000
14.000
12.000
44.000
225.000

5.900

3.500

0.300

31.000

cum

Vibrated Reinforced Cement concrete M 25

grade concrete confirming to compressive strength
of 25.00 N/mm2 concrete using well graded
machine crushed Hard broken Granite metal
maximum size of 20 mm down graded confirming
to IS Code including vibration and machine ,mixing
etc complete, for finished item of work.For Slabs

cum

Vibrated Reinforced Cement concrete M 20

grade concrete confirming to compressive strength
of 20.00 N/mm2 concrete using well graded
machine crushed Hard broken Granite metal
maximum size of 20 mm down graded confirming
to IS Code including cost and conveyance of all
materials, labour charges, all leads & lifts
seignorage, vibration and machine ,mixing for
Bed blocks, Dirt walls, Approch slabls etc
complete, for finished item of work. as directed by
the Engineer in charge.(Section-5 Specifications)

Hoist platform

DETAILED ESTIMATE
PACKAGE - 10
NAME OF WORK: REGULATOR AT FORE SHORE OF MID MANNAIR RESERVOIR
SL.
No

Description
Foot bridge slab portion
Approach Slabs
Barrel Slab
Deflector wall
Breast wall
Dirt walls For Abutments
Total

Unit No
1
2
1
1
1
4

Refilling with excavated soils behind standing wave cum

flume walls (qty as per item no.1)

Supplying of HYSD bars of required size including

the cost and conveyance charges ,labour charges
for fabrication of reinforcement including bending
placing at site of work in position inclusive of cost
of binding wire etc.complete.

10

6.154 37.500
5.900 3.500
11.710 37.500
45.000 0.600
0.300 37.500
11.710 0.494

Quantity

0.300
0.300
0.100
1.200
1.000
0.300

cum

55037.000

for super structure at100 kg/cum

for skin reinforcement of pier 8mm dia under hoist

207.000
2934.553

for skin reinforcement of pier 8mm dia under Barrel

166.010

5.000

Skin Reinforcement For Head Wall U/S

add 10% as wastage for joints and hooks

86.775

5.000

Total
supplying and fixing of shuttering arrangement with
a shutter size of 5.900 x 4.25 M
a. Gates
b. Embeded Parts
c. Hoist Capacity 20T ( Rope drum Hoist
individually)
Stone Pitching

kgs
MT

MT
MT
Nos

69.000
12.000
44.000
32.000
11.000
7.000
207.000

100.000 20700.000
5.000 23165.361
1310.483

433.875
4560.972
50170.691
say
51.000

Details Enclosed

cum 1 37.500 11.695

0.300

132.000