Estimate

GENERAL
PRLIS-P
NAME OF WORK :- PACKAGE.NO: 1, EARTH WOR
INTAKE STRUCTURE AND TUNNEL FROM
CONSTRUCTION OF STAGE-1 PUMPING STATI
NARLAPUR (V), KOLLAPUR (M), MAHABUBNAGAR
S.NO
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1
2
B
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
GENERAL ABSTRACT
PRLIS-PACKAGE-1
NAME OF WORK :- PACKAGE.NO: 1, EARTH WORK EXCAVATION OF APPROACH CHANNEL
INTAKE STRUCTURE AND TUNNEL FROM FORESHORE OF SRISAILAM RESER
CONSTRUCTION OF STAGE-1 PUMPING STATION NEAR ANJANGIRI BALANCING RE
NARLAPUR (V), KOLLAPUR (M), MAHABUBNAGAR (DISTRICT).
DESCRIPTION OF WORK
ABSTRACT FOR CIVIL ITEMS
CONSTRUCTION OF APPROACH CHANNEL
CONSTRUCTION OF INTAKE STRUCTURE INCLUDING GATES
CONSTRUCTION OF APPROACHTUNNEL
CONSTRUCTION OF SURGE POOL
CONSTRUCTION OF DRAFT TUBE TUNNEL
SUPPLY, FABRICATION AND ERECTION OF DRAFT TUBE GATES
CONSTRUCTION OF PUMP HOUSE
CONSTRUCTION OF DELIVERY MAINS
CONSTRUCTION OF DELIVERY CISTERN
CONSTRUCTION OF PERMANENT ACCESS TUNNEL
CONSTRUCTION OF BUS DUCT TUNNEL
CONSTRUCTION OF VENTILATION DUCT TUNNEL
CONSTRUCTION OF EMERGENCY EXIT TUNNEL
CONSTRUCTION OF ADIT TUNNELS
MISCELLANEOUS ITEMS SUCH AS CONSTRUCTION OF COMPOUND WALL

SUB-TOTAL OF CIVIL WORKS
ABSTRACT FOR E&M WORKS
E&M Equipment (8X145 MW)
Add O&M Charges on Total cost of E&M Equipment @1% per year for 5years
SUB-TOTAL of E&M WORKS
TOTAL ECV
L.S. PROVISIONS
Provision for VAT for Civil works @ 5.00%
Add Exice Duty @ 16.32% on E&M Equipment cost item 1 @ 16.32% on
Rs.20987001000
Provision for VAT for E&M works 12.50% on Rs.22036351050
Provision for Labour Cess @ 1.00%
Provision for NAC Charges @ 0.10%
Provision for Seignorage Charges
Provision for Preparation & Publication of Tenders LS
Provision for Quality Control Charges, material testing etc LS.
Provision for Electronic & Monitering Equipment LS.
Provision for Survey, Investigation and designs LS.
Provision for Ultrosonic testing and Radiography testing to Delivery mains,
Spiral casing and other tests etc. LS.
Provision for TRANSCO & GENCO Supervision and Vetting Charges LS.
Provision for sheds for office for Department staff LS.
Approach Roads to Pump house LS.
Provision for Consultation charges for Senior geologist and Photographic and
xerox and rounding off LS.
TOTAL OF B-L.S. PROVISIONS
GRAND TOTAL
or say in Crores
RAL ABSTRACT
IS-PACKAGE-1
WORK EXCAVATION OF APPROACH CHANNEL INCLUDING
M FORESHORE OF SRISAILAM RESERVOIR AND
ATION NEAR ANJANGIRI BALANCING RESERVOIR AT
GAR (DISTRICT).
AMOUNT (Rupees)
951263384
411,842,153
939,877,181
1,791,469,258
561,448,068
180,826,596
1,586,167,909
2,189,511,644
405,677,301
976,496,298
152,453,130
44,329,948
42,251,845
187,056,826
40,003,641
10,460,675,182
20,987,001,000
1,049,350,050
22,036,351,050
32,497,026,232
523,033,759
3,425,078,563
2,754,543,881
104,606,752
10,460,676
47,235,284
1,000,000
5,000,000
5,000,000
1,000,000
20,000,000
20,000,000
20,000,000
20,000,000
3,417,780
6,960,376,696
39,457,402,928
3945.74
PRLIS - PACKAGE NO -1
COMPARITIVE STATEMENT
PRLIS - (Package No-1) - Construction of stage -1 pumping station near Anjanagiri Reservoir and Design , supply , erection testing and commissioning of Electro Mechanical works s
of 145 MW each including all accessories and Earth work Excavation of approach channel from foreshore of Srisailam Reservoir including intake structure and tunnel at stage -1 pumping s
AS PER MODIFIED Difference

AS PER SANCTION WITH
S.No DESCRIPTION OF WORK PROPOSAL WITH
OPEN PH
UNDER GROUND PH
Excess Less
A WORK ITEMS
APPROACH CHANNEL a) Excavation of combined Approach channel of
1 78,494,344 78,494,344 -
PRLIS & MGKLIS from 0.00 to 0.400 Km -
b) Km 0.400 to 2.205 Km 754,174,456 941,057,356 186,882,900 -
2 CONSTRUCTION OF INTAKE STRUCTURE INCLUDING GATES 320,829,108 443,670,361 122,841,253 -
3 CONSTRUCTION OF APPROACH TUNNEL 160,216,117 934,312,716 774,096,599 -
4 CONSTRUCTION OF SURGE POOL 1,395,823,761 1,744,311,148 348,487,387 -
5 CONSTRUCTION OF DRAFT TUBE TUNNEL 561,448,068 561,448,068 - -
6 SUPPLY ,FABRICATION AND ERECTION OF DRAFT TUBE GATES 180,826,596 180,826,596 - -
7 CONSTRUCTION OF PUMP HOUSE 3,029,503,530 1,586,167,909 - 1,443,335,621
8 CONSTRUCTION OF DELIVERY MAINS 3,209,883,828 2,205,934,017 - 1,003,949,811

9 CONSTRUTION OF DELIVERY CISTERN 405,637,800 405,677,301 39,501 -
10 CONSTRUCTION OF CHUTE SPILLWAY CARRIER 128,651,141 - - 128,651,141
11 CONSTRUCTION OF PERMANENT ACCESS TUNNEL - 814,076,133 814,076,133 -
12 CONSTRUCTION OF BUS DUCT TUNNEL - 219,224,878 219,224,878 -
13 VENTILATIONDUCT TUNNEL - 56,776,791 56,776,791 -
14 CONSTRUCTION OF EMERGENCY EXIT TUNNEL - 60,159,291 60,159,291 -
15 CONSTRUCTION OF ADIT TUNNELS - 189,632,815 189,632,815 -
16 MISCELLANEOUS ITEMS SUCH AS CONSTRUCTION OF COMPOUND WALL 59,956,367 40,612,772 19,343,595
TOTAL OF CIVIL WORK ITEMS 10,206,950,772 10,462,382,496 2,850,711,892 2,595,280,168

Percentage over open pump house 2.50
B E&M WORKS
1 E&M Equipment (8x145 MW) 20,987,001,000 20,987,001,000 -
2 Add O&M Charges on Total cost of Equipment @1%per year for 5 yrs 1,049,350,050 1,049,350,050
-
TOTAL OF E&M WORKS 22,036,351,050 22,036,351,050 -
Total ECV 32,243,301,822 32,498,733,546 -
Percentage over open pump house 0.79
C L.S PROVISIONS -
1 PROVISION FOR VAT CHARGES FOR CIVIL WORKS @5.00% 510,347,539 523,119,125 12,771,586
2 Add Excise Duty @ 16.32 % on E&M Equipment cost item No 1 @ 16.32% 3,425,078,563 3,425,078,563 -
3 Provision for VAT for E&M works @12.50% 2,754,543,881 ### -

4 Provision for labour Welfare cess @1.00% 102,069,508 104,623,825 2,554,317
5 Provision for NAC charges for civil charges @0.10% 10,206,951 10,462,382 255,432
6 Provision for seignorage charges 47,235,284 47,235,284 - -
7 Provision for preparation & publication of tenders L.s 1,000,000 ### -
8 Provision for Quality control charges ,material Testing etc. ,L.S 5,000,000 ### -
9 Provision for Electronic Equipment LS 5,000,000 ### -

10 Provision for survey Investigation &Design Works LS 1,000,000 ### -
Add provision for ultra sonic Testing and Radio graphic testing for Delivery
11 20,000,000 ### -
Mains, spiral casing and others LS
12 Provision for TRANSCO & GENCO Supervision and vetting charges LS 20,000,000 ### -
13 Provision for Sheds for storage and office accomdation to the Dept .staff LS 20,000,000 ### -
14 Approach Road to pump House LS 20,000,000 ### -

Provision for consultation charges for senior Geologist and photographic
15 2,216,453 3,417,781 1,201,328
charges and rounded off LS
TOTAL L.S PROVISIONS: 6,943,698,178 6,960,480,841 16,782,663 -
-
Grand Total (A+B+C) 39,187,000,000 39,459,214,387 2,867,494,555 2,595,280,168
Or Say in Crores 3,918.70 3,945.92
PERCENTAGE OVER OPEN PUMP HOUSE TO UNDER GOROUND PUMP

0.69 % EXCESS
HOUSE:
D LAND ACQUISITION ( As per Agency proposals) -
1 Land required 150 Ac @ RS 5,00,000/Ac 75,000,000 75,000,000
2.a NPV value for forest department for 273 Ac @ RS 10 Lakhs/Ac 273,000,000 - 273,000,000
273 Ac Land to be given to Forest Dept. for compensatory afforestaton cost

b 136,500,000 - 136,500,000
@Rs 5 lakhs/Ac
150 Ac land required for dumping excavated rock muck out side forest area
c 75,000,000 - 75,000,000
@ Rs 5 lakhs
Sub - total for land acqusition 484,500,000 75,000,000 75,000,000 484,500,000
Grand total of A+B+C+D 39,671,500,000 39,534,214,387 2,942,494,555 3,079,780,168

Say in Cr 3,967.15 3,953.42 294.25 307.98
Difference in Cr Less -13.73
Percentage over open pump house to under ground pump house LESS -0.346
PACKAGE NO -1
ITIVE STATEMENT
nd commissioning of Electro Mechanical works such as Vertical - single stage -Francis Turbine pumps and Synchronous motor sets for 8 No.s
g intake structure and tunnel at stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M),Mahabubnagar District.
Remarks
Same off take point MGKLIS utlised
The Varation is due to change in design, quantities and ground levels.

In the modified proposals length of Tunnels are increased.
The cost is increased due to under ground excavation.
This provision retained as it is same either for open PH or under ground PH.
The cost of under ground PH is decreased due to less quantity of excavation owing to reduced height
of pump house as practised in Package 6 of Kaaleshwaram Project as suggested by BHEL.
The Length of Delivery mains is reduced in the modified proposal.
This provision is not required in under ground proposals.
This provision is necessary for under ground proposals.
This provision is made as per Package-5 under ground proposal i.e. Lift-2.
This provision is made as per Package-5 under ground proposal i.e. Lift-2.
255,431,724
% Excess
This Provision is same either for open PH or under ground PH.
This Provision is same either for open PH or under ground PH.
25.54
% Excess
Increased due to increase in civil work items with under ground PH.
27.22
For Under Ground Proposals less Land acquisition is required. Hence 150 Acres land acquisition is
proposed for little open excavations and for Dumping Rock Muck etc.
This provision is required for making payment to Forest Department.
EquivalEnt Revenue land is to be given to Forest Department for Compensatory afforestation.
Forest Department will not allow to Dump excavated rock muck etc. Hence Non-Forest land is required
for dumping excavated Rock muck.
40.95
ABSTRACT OF EARTH WORK
FOR APPROACH CHANNEL
1. Combined canal from Km 0/0 to Km 0.400 383967
Deducting Existing MGKLIS approach Channel (-) 37000
total in cum 346967
2. Earth work in transition length of Approach channel
From Km 0.400 to 1.100 1260099.6
3. PR approach channel from km 1.10 to 2.056 2085818.0402
4. Approach channel Ramp portion from km 2.056 to 2.205 813,819.60
Total = 43, 62,559. 00 Cum 4,159,737.24
Rate of excavation (Through Rate) Rs 226.23per cum
Total value 4159737.23995
= 98, 69, 41,723 = 941057355.7938
Total value for excavation in Rupees 941057356

Excavation of combined approach channel
in Rupees 78494344
total value: 1,019,551,700.00
9.4E+008
ORK
NEL
383967 141467.702207297
37000 217287.456109909
52688.18
346967 411443.338317206
27476.3383172058
1260099.6
2085818.0402
813,819.60
4,159,737.24
s 226.23per cum
59737.23995 X 226.23
941057355.793889
356
44
019,551,700.00
Package I:
As per Previsous Sanctioned Estimate the EWE Quantity From Km.0.000 to Km
Quantities of earth work in transition portion of Approach channel from km 0.400 t

Distance between
two sections
Sl No Chainage Area
1 Km 0.400 1105.787
100
2 Km 0.500 1453.495
100
3 Km 0.600 1374.151
100
4 Km 0.700 1580.835
100
5 Km 0.800 2082.252
100
6 Km 0.900 1906.392
100
7 Km 1.000 2897.762
100
8 Km 1.100 1506.431
Estimate Quantities of earth work in PR Approach channel from

Distance between
Sl no Chainage Area in sq.m
two sections in m
1 1.100 1506.431
100
2 1.200 1751.018
100
3 1.300 1719.485
100
4 1.400 1848.972
100
6 1.500 2188.008
100
7 1.600 2119.843
100
8 1.700 2354.528
100
9 1.800 2586.213
100
10 1.900 2617.742
100
10 2.000 2744.933
56
11 2.056 2778.958
Total
Estimate for earth work in Approach channel Ramp portion from Km 2.056 to 2.205
Sl no chainage Area deduct due to
2.5mtrs bedwidth
reduced
1 Km 2.056 2778.958 0
2 Km 2.075 2965.909 76.4825
3 Km 2.100 4095.903 80.067
4 Km 2.125 5012.438 84.272
5 Km 2.150 6053.450 89.077
6 Km 2.175 7184.581 93.882
7 Km 2.205 10508.590 98.687

Km.0.000 to Km.0.400 383967
from km 0.400 to Km 1.100
Average Area Quality
1279.641 127,964.10
1413.823 141,382.30
1477.493 147,749.30
1831.5435 183,154.35
1994.322 199,432.20
2402.077 240,207.70
2202.0965 220,209.65
1260099.6
channel from Km 1.100 to 2.056
Average Area Quantity in Cum
1628.72445 162872.445
1735.25145 173525.145
1784.2285 178422.85
2018.49 201849
2153.9255 215392.55
2237.1855 223718.55
2470.3705 247037.05
2601.9776 260197.76
2681.33745 268133.75
2761.94545 154668.95
Total 2085818.0402
m 2.056 to 2.205
net area Distance between Average area Quality
two sections
2778.958
19 2834.192 53,849.65
2889.426
25 3452.63085 86,315.77
4015.8357
25 4472.00085 111,800.02
4928.166
25 5446.2695 136,156.74
5964.373
25 6527.53585 163,188.40
7090.6987
30 8750.30085 262,509.03
10409.903
Total 813,819.60
Total
ABSTRCT OF INTAKE STRUCTURE AT KM 2.185 FOR LIFT-1
Type Qty Unit
A INTAKE STRUCTURE
1 Earthwork Excavation
a Excavation for Structures- Mechanical MeansEarth work in
excavation in all kinds of soils of foundation of structures as
per drawing and technical pecification, including setting out,
construction of shoring and bracing, removal of stumps and
other deleterious matter, dressing of sides and bottom and
backfilling with approved material.Depth upto 3 m
All soils 12645.00 Cum

b Excavation in ordnary rock without blasting for foundations
of canal cross drainageand other appurtenant structures and
placing the excavated stuff neatly in specified dump area or
disposing off the same as directed etc., complete with initial
lead upto 50 m and initial lift upto 3 m.
HDR 16860.00 Cum

c Excavation in hard rock requiring blasting including boulders
above 0.6 m upto 1.2 m dia. for foundations of canal cross
drainage and other appurtenant structures and placing
theexcavated stuff neatly in specified dump area or disposing
off the same as directed etc.,complete with initial lead upto
HR
50 m and initial lift upto 3 m. 12645.00 Cum
2 Providing and laying insitu vibrated M-25 ( 28 days cube
compressive strength not less than 25 N /sq mm ) grade
cement concrete using 40 mm down size approved, clean,
hard, graded aggregates for foundation filling including cost
of all materials, machinery, labour, formwork,cleaning,
batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50 m and
all lifts.
M-25 for Foundations 2416.00 Cum

3 Providing and laying insitu vibrated M-30 ( 28 days cube
compressive strength not less than 30 N / sq mm ) grade
cement concrete using 20 mm down size approved, clean,
hard, graded aggregates for troughs including cost of all
materials, machinery, labour, formwork,scaffolding, cleaning,
batching, mixing, placing in position,levelling, vibrating,
finishing, curing etc., complete with initial lead upto 50 m
and all lifts.
RCC M-30 for piers, abutments, 32766.00 Cum

beams,slabs,columns and returns
4 Providing and laying insitu M- 35 ( 28 days cube compressive
strength not less than 35 N /sqmm ) grade cement concrete
using 20 mm down size approved, clean, hard,
gradedaggregates for wearing coat including cost of all
materials, machinery, labour, formwork,cleaning, batching,
mixing, placing in position in alternate panels, levelling,
compacting,finishing, curing, packing joints with asphalt
mortar etc., complete with initial lead upto 50 mand all lifts.
M-35 wearing coat 285.00 Cum

5 Providing, fabricating and placing in position reinforcement
steel bars for RCC works includingcleaning, straightening,
cutting, bending, hooking, lapping, welding wherever
required,tying with1.25 mm dia soft annealed steel wire,
including cost of all materials, machinery, labour
etc.,complete with initial lead upto 50 and all lifts.
Steel 882.00 MT
6 Providing and fixing 100 mm dia perforated PVC pipes
40 cm long for Weep holes including cost of all materials,
labour, drilling 8 mm dia holes etc. complete with allleads
and lifts.
Weep Holes 300.00 Nos

7 Shortcreting in two layers (each layer+38 mm thickness) for slabs 4050.00 Sqm
duly fixing chain weld wire mesh 100 x 100x5 mm in between the
two layers including cost and conveyance of all materials, labour
charges, all heads, lifts, centering, scaffolding, machine mixing,
laying concrete with shortcrete machine etc. complete as per
specification and as directed by Engineer-in-Charge
A Amount of Intake Structure

B Amount of Intake Gates
Grand Total :(A+B)
UCTURE AT KM 2.185 FOR LIFT-1 OF PRLIS
Rate Amount Remarks
IRR-CCDW-1-2
136.40 1724778.00
IRR-CCDW-1-4
161.50 2722890.00
IRR-CCDW-1-5
378.90 4791191.00
IRR-CCDW-2-3
5567.90 13452046.00
IRR-CCDW-2-27
7173.20 235037071.00
IRR-CCDW-2-26
5522.90 1574027.00
IRR-CCDW-2-1
50126.90 44211926.00
IRR-CAW-7-23
221.30 66390.00
1453.60 5887080.00
IRR-TAW-2-3
309467399.00
134209503.40
443676902
DETAILED ESTIMATE OF INTAKE STRUCTURE FOR LIFT-1 OF PRLIS
Sl. No. Description of work Nos L B
1 Earth work excavation
1 Returns @1-1 2 48.00 6.00

2 Returns @2-2 2 49.30 6.00
3 Returns @3-3 uk 2 5.00 4.40
4 Wing 6 20.00 3.00
5 U/s floor 3 10.00 20.50
6 CREST 3 15.00 16.50
7 D/S Sloped Portion 3 9.00 16.50
All soils 30% 12645.30

HDR 40% 16860.40
HR 30% 12645.30
2 Vibrated M 25 for foundation concrete
1 Returns @1-1 2 48.00 6.00

2 Returns @2-2 2 49.30 6.00
3 Returns @3-3 2 5.00 4.40
4 Wing 6 20.00 2.50
5 U/s floor 3 10.00 20.50
6 CREST 3 15.00 16.50
7 D/S Sloped Portion 3 9.00 16.50
8 Parapet wall 1 199.00 0.60
3 Vibrated M30 for Piers, abutments,beams, slabs,columns and returns
1 Returns @1-1 2 48.00 6.00

2 Returns @2-2 2 49.30 6.00
3 Returns @3-3 2 4.60 4.40
4 Wing 6 20.00 2.50
5 PIERS 6 20.00 2.50
6 Slab 3 10.50 10.35
7 Bel mouth slab 3 20.00 9.07
8 Columns 18 2.80 1.00
9 Beams 6 20.00 0.60
6 9.07 0.60
10 Trash structure beams 9 36.00 0.60
4 Wearing coat in M-35 over the floor
1 U/sfloor 3 10.00 20.50

2 Crest 3 17.00 16.50
3 D/S Floor 3 9.00 16.50
5 Steel
1 Piers upto 18.92m height 1 78288.52

2 Piers from 18.92m to 34m height 1 51202.90
3 piers distribution bars 1 90200.48
1 72586.00
4 Winghs reinforcement 1 111600.00
distribution 1 59500.00
5 Gate chamber 1 74830.00
6 Bell mouth chamber 1 46930.00
7 base slab reinforcement @218.84m 1 15333.13
8 base slab reinforcement @238.76m 1 15333.13
9 beams 1 17981.00
10 stirrups 1 1771.20
11 Anchor bars 1 5000.00
For Twin Tunnel

For Three Tunnel (Increased 20 %)
6 Weep holes 300 - -
7 Short creting 3 30
INTAKE STRUCTURE FOR LIFT-1 OF PRLIS
D QTY
10.60 6105.60
10.60 6270.96
8.60 378.40
8.60 3096.00
1.10 676.50
34.00 25245.00
0.85 378.68
42151.14
or say 42151.00 cum
12645.00 cum
16860.00 cum
12645.00 cum
0.60 345.60 cum

0.60 354.96 cum
0.60 26.40 cum
0.60 180.00 cum
1.10 676.50 cum
0.60 445.50 cum
0.60 267.30 cum
1.00 119.40
2415.66 cum
or say 2416.00 cum
13.00 7488.00 cum

13.00 7690.80 cum
8.60 348.12 cum
15.80 4740.00 cum
34.00 10200.00 cum
2.50 814.75 cum
0.30 163.33 cum
21.76 1096.70
0.75 54.00
0.75 24.50
0.75 145.80
32766.00 cum
or say 32766.00 cum
0.150 92.25 cum
0.150 126.23 cum
0.150 66.83 cum
285.30 cum
or say 285.00 cum
78288.52 kg
51202.90 kg
90200.48
72586.00
111600.00
59500.00
74830.00
34150.00
46930.00
29950.00
15333.13
15333.13
15333.13
15333.13
17981.00
1771.20
5000.00 kg
735322.62 kg
735 MT
882 MT
- 300 Nos
45 4050 Sqm
ABSTRACT
SERVICE GATES
Sl.no SSR-Ref
1 IRR-GAW-2-1
2 IRR-GAW-2-2
3 IRR-GAW-2-4
4 IRR-GAW-2-7
5 IRR-GAW-2-8
SAND BLASTING AND PAINTING

Sl.no SSR-Ref
6 IRR-GAW-3-1
7 IRR-GAW-3-2
8 IRR-GAW-3-3
9 IRR-GAW-3-4
ABSTRACT
SERVICE GATES
Quantity
Description of Item
in MT
VERTICAL LIFT GATES-EM PARTS

Design, fabrication, supply, erection and commissioning of
embedded parts consisting of sill beam, slide tracks, seal seats, guide
rails, dogging sets for storage of stoplog elements etc., with all
accessories for spillway stop log gates and other vertical lift elements
including cost of all materials,machinery, labour, etc., complete as per
567
specifications and approved drawings (without painting on sand-blasted
or mechanical cleaning surfaces which are added extra as perscedule
of rates under items in this chapter and add as applicable separately)
Drawing No. MD/CDO/GNCP/HR/1759,1760/94 (GNSS Project)Vent
Size:3.6 X 6.1 Mtr
Vertical lift gates and stop log gate elements (SLIDING

GATES)
Design, fabrication, supply, erection, testing and commissioning of
vertical lift gates and stoplog gate elements, consisting of skin
plate,horizontal and vertical girders, stiffeners, lifting pins, bronze
padded slide blocks/bearings, guide shoes,rubber seals, clamps etc.,
with all accessories including cost of all materials,machinery, labour,
seal fixing etc.,complete as per specifications and approved drawings
(without painting on sand-blasted or mechanical cleaning surfaces
which are added extra as perscedule of rates under items in this
chapter and add as applicable separately).
Drawing NO. CE/CDO/CL3/MRP/783/2002 (Spillway Stop log gate
Elements of Madduvalasa Project)
Vent Size: 12.624 X 0.50 M 16 Elements
218.45
MOVING GANTRY CRANE-CLASS II
fabrication, supply, erection, testing and commissioning of adequate
capacity Class- II type moving gantry crane consisting of rail mounted
gantry frame, top platform with hand railing, long / cross travel
arrangements, rope drums, gear systems, electric motors, electro-
magnetic brake system, cabin, control panel, wire rope, ladder,
motorised cable reeling drum etc., with all accessories for operating 30
spillway stop log gate elements and river sluice /canal sluice
emergency gates including cost of all materials, machinery, labour, etc.,
complete with all leads and lifts. (without painting on sand-blasted or
mechanical cleaning surfaces which are added extra as perscedule of
rates under items in this chapter and add as applicable separately)
VERTICAL LIFT GATES-ROPE DRUM HOIST UPTO 30 TON CAP.
POWER OPERATED
adequate capacity rope drum hoist consisting of hoist platform, rope
drum, gear system, electric motor, electro-magnetic brake system, hand
operation assembly, control panel, wire rope, pulleys, ladder etc.,with all
accessories for operating river sluice / canal sluice service gate 120
including cost of all materials, machinery, labour, , complete as per
specifications and drawings with all leads and lifts (without painting on
sand-blasted or mechanical cleaning surfaces which are added extra
as perscedule of rates under items in this chapter and add as
applicable separately)
HOIST BRIDGE/ WITH TRESSELS
Design, fabrication, supply, erection and commissioning of structural
steel hoist bridge consisting of columns, beams, bracings, stiffeners,
ties, chequered plate covering, hand railing, ladder etc., with all
accessories for supporting rope drum hoist for operating barrage gates
including cost of all materials, machinery, labour, welding, finishing,
6
etc., complete complete as per specifications and drawings with all
leads and lifts(without painting on sand-blasted or mechanical cleaning
surfaces which are added extra as perscedule of rates under items in
this chapter and add as applicable separately)
Drawing No. CE/CDO/VRSP/215,216/86-87 (Vengalaraya Sagar -
Gomukhi Project)

Description of Item Nos
Cleaning gates / hoists / embedded parts/lifting beams etc, to expose

fresh metal surface for painting by sand blasting method as per
specifications including cost of all materials, Labour, machinery, 470
scaffolding, etc., complete with initial lead for sand upto 1 km and all
lifts.
Painting of embedded metal parts and all types of gates, stoplogs,etc,

on sand blasted surfaces with one coat of inorganic zinc silicate (airless
spray preferred)70+/- 5 and two super coats with a total thickness of
470
300 microns (each 150+/- 5) of solventless coaltar epoxy paint each
coat 150 microns ( total 300 microns) cost of all materials, labour,
scaffolding etc., complete with all leads and all lifts
Painting of Lifting beams,cat walks and other similar structures-

painting hoist machinery, on sand blasted surfaces with two coats of
zinc phosphate primer (airless spray preferred) 40microns/coat and 470
twocoats of alkyd based micaccous iron oxide paint , 65 microns/coat
cost of all materials, labour, scaffolding etc., complete with all leads and
lifts
HOISTS:STRUCTURAL COMPONENTS--painting structurals on sand
blasted surfaces with two coats of zinc phosphate primer (airless spray 470
preferred) 40microns/coat and one coat 65+/-5 of alkyd based
micaccous iron oxide paint followed by two coats of synthetic enamel
paint 25 microns/coat cost of all materials, labour, scaffolding etc.,
complete with all leads and all lifts
Rate Amount
157753 89445951
128611 28095072.95
228410 6852300
70435 8452200
110270 661620
133507143.95
Rate Amount
360.12 169256.4
479 225130
346.6 162902
431.8 202946
760234.4
Total = 134267378.35
GATES
Sl.no SSR-Ref
1 IRR-GAW-2-1
2 IRR-GAW-2-2
3 IRR-GAW-2-4
4 IRR-GAW-2-7
5 IRR-GAW-2-8
Sl.no SSR-Ref
1 IRR-GAW-3-1
2 IRR-GAW-3-2
3 IRR-GAW-3-3
4 IRR-GAW-3-4
GATES
VERTICAL LIFT GATES-EM PARTS
Design, fabrication, supply, erection and commissioning of
embedded parts consisting of sill beam, slide tracks, seal seats, guide
rails, dogging sets for storage of stoplog elements etc., with all
accessories for spillway stop log gates and other vertical lift elements
including cost of all materials,machinery, labour, etc., complete as per
specifications and approved drawings (without painting on sand-blasted
or mechanical cleaning surfaces which are added extra as perscedule
Drawing No. MD/CDO/GNCP/HR/1759,1760/94 (GNSS Project)Vent
Size:3.6 X 6.1 Mtr
EM parts 9
Vertical Service gates 9
Hoist Brigde 9
Total
Vertical lift gates and stop log gate elements (SLIDING
GATES)
vertical lift gates and stoplog gate elements, consisting of skin
plate,horizontal and vertical girders, stiffeners, lifting pins, bronze
padded slide blocks/bearings, guide shoes,rubber seals, clamps etc.,
with all accessories including cost of all materials,machinery, labour,
seal fixing etc.,complete as per specifications and approved drawings
(without painting on sand-blasted or mechanical cleaning surfaces
which are added extra as perscedule of rates under items in this
chapter and add as applicable separately).
Drawing NO. CE/CDO/CL3/MRP/783/2002 (Spillway Stop log gate
Elements of Madduvalasa Project)
EM parts 9
Stop Log Gates 1
Total
MOVING GANTRY CRANE-CLASS II
fabrication, supply, erection, testing and commissioning of adequate
capacity Class- II type moving gantry crane consisting of rail mounted
gantry frame, top platform with hand railing, long / cross travel
motorised cable reeling drum etc., with all accessories for operating 1
spillway stop log gate elements and river sluice /canal sluice
emergency gates including cost of all materials, machinery, labour, etc.,
complete with all leads and lifts. (without painting on sand-blasted or
mechanical cleaning surfaces which are added extra as perscedule of
rates under items in this chapter and add as applicable separately)
VERTICAL LIFT GATES-ROPE DRUM HOIST UPTO 30 TON CAP.
POWER OPERATED
adequate capacity rope drum hoist consisting of hoist platform, rope
drum, gear system, electric motor, electro-magnetic brake system, hand
operation assembly, control panel, wire rope, pulleys, ladder etc.,with all
accessories for operating river sluice / canal sluice service gate 1
including cost of all materials, machinery, labour, , complete as per
specifications and drawings with all leads and lifts (without painting on
sand-blasted or mechanical cleaning surfaces which are added extra
as perscedule of rates under items in this chapter and add as
applicable separately)
HOIST BRIDGE/ WITH TRESSELS

Design, fabrication, supply, erection and commissioning of structural
steel hoist bridge consisting of columns, beams, bracings, stiffeners,
ties, chequered plate covering, hand railing, ladder etc., with all
accessories for supporting rope drum hoist for operating barrage gates
including cost of all materials, machinery, labour, welding, finishing,
1
etc., complete complete as per specifications and drawings with all
leads and lifts(without painting on sand-blasted or mechanical cleaning
surfaces which are added extra as perscedule of rates under items in
this chapter and add as applicable separately)
Drawing No. CE/CDO/VRSP/215,216/86-87 (Vengalaraya Sagar -
Gomukhi Project)
Cleaning gates / hoists / embedded parts/lifting beams etc, to expose

fresh metal surface for painting by sand blasting method as per
specifications including cost of all materials, Labour, machinery, 1
scaffolding, etc., complete with initial lead for sand upto 1 km and all
lifts.
Painting of embedded metal parts and all types of gates, stoplogs,etc,

on sand blasted surfaces with one coat of inorganic zinc silicate (airless
spray preferred)70+/- 5 and two super coats with a total thickness of
1
300 microns (each 150+/- 5) of solventless coaltar epoxy paint each
coat 150 microns ( total 300 microns) cost of all materials, labour,
scaffolding etc., complete with all leads and all lifts
Painting of Lifting beams,cat walks and other similar structures-

painting hoist machinery, on sand blasted surfaces with two coats of
zinc phosphate primer (airless spray preferred) 40microns/coat and 1
twocoats of alkyd based micaccous iron oxide paint , 65 microns/coat
cost of all materials, labour, scaffolding etc., complete with all leads and
lifts
HOISTS:STRUCTURAL COMPONENTS--painting structurals on sand

blasted surfaces with two coats of zinc phosphate primer (airless spray 1
preferred) 40microns/coat and one coat 65+/-5 of alkyd based
micaccous iron oxide paint followed by two coats of synthetic enamel
paint 25 microns/coat cost of all materials, labour, scaffolding etc.,
Quantity in
Weight in MT
MT
2.7333333
10 90 8.25
45 405 34.017 7.2
8 72
= 567
12.05 108.45
110 110
= 218.45
30 30
120 120
6 6
Quantity in Quantity in
Sq.m Sq.m
470.25 470
470.25 470
470.25 470
470.25 470
43.2 70
27.075 0.6267361
43.871528
PRLIS - PACKAGE NO. 1
ABSTRACT OF APPROACH
PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reserv
Electro Mechanical works such as Vertical- Single Stage-Francis Turbine Pumps and S
accessories and Earth work Excavation of approach channel from foreshore of Srisai
pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar Dist
S.No Item Description
Excavation of tunnel in hard rock equiring blasting drilling, wedging

1 and chiselling as required with a lead of 5 Km and depositing the muck
as directed by the Engineer-in-Charge during the excution.
Shotcreting with CC (M20) for 50mm thick around the tunnel and adits
2
cross-section in weak zones(Anticipated 25% of the length)
PCC (M 10) concrete for backfilling the extra excavated portion around
3
the tunnel (200mm on either side).
4 PCC (M 20) around the Tunnel sction
Tunnel Bed & Kerb (500 mm thick)
Tunnel Arch (500 mm Thick)
RCC (M20) lining with 500mm thick around the tunnel at weak/faulty
5
zones in the tunnel.(Anticipated 25% of the length)
Tunnel Bed & Kerb (500 mm thick)
Tunnel Arch (500 mm Thick)
Reinforcement steel for RCC lining at weak/faulty zones in the tunnel.

6
(Anticipated 25% of the length)
Drilling grout holes of 10m long (equal to dia of tunnel) with 3m c/c
7
spacing in weak/faulty zone. (Anticipated 25% of the length)
Backfill cement grouting between rock and concrete lining with 3m c/c
8
spacing.
Providing weep holes (Drainage holes) with 75 mm dia G.I Pipe on

10
both side of the crown at 6m c/c staggered.
25mm dia bolts of 4m long @ 3m c/c spacing of intake tunnel and

11
adits.(for 3/4 th peimeter)
RCC (M20) lining of 500 mm thick for construction of entrance portal
12
section for tunnels
Reinforcement Steel for RCC lining at tunnels entrance portals (10mm

13
dia bars 200c/c in b/w).
Providing, fabricating and fixing in position permanent supports in
13
weak zone of one setup@250 m
Providing, fabricating and fixing in position temporarily structural steel

14
supports in weak zone of 4 Km supports between@250 m
TRACT OF APPROACH TUNNEL

ation near Anjanagiri Reservoir and Design, supply, erection testing and commissioning of
ancis Turbine Pumps and Synchronous motor sets for 8 No.s of 145 MW each including all
nel from foreshore of Srisailam Reservoir including intake structure and tunnel at Stage -1
apur (M), Mahabubnagar District.

Rate.Rs/
Item Code Quantity Unit Amount in Rupees
unit
IRR-TAW-1-3 262212.00 Cum 1827.00 479061324.00
IRR-TAW-2-3 17729.00 Sqm 1454.00 25777966.00
IRR-TAW-5-2
13985.00 Cum 5402.00 75546970.00
IRR-TAW-5-3 19776.00 Cum 6617.00 130857792.00

IRR-TAW-5-4 15008.00 Cum 6822.00 102384576.00
IRR-TAW-5-3 6373.00 Cum 6617.00 42170141.00

IRR-TAW-5-4 5003.00 Cum 6822.00 34130466.00
IRR-TAW-5-1
291.32 M.T 58504.00 17043444.00
IRR-TAW-6-1
8058.00 Rm 399.00 3215142.00
IRR-TAW-6-2
322.37 M.T 11171.00 3601173.00
IRR-TAW-6-3
876.00 Nos 366.00 320616.00
IRR-TAW-3-1
1752.00 Rm 1034.00 1811568.00
IRR-TAW-5-4
546.00 Cum 6822.00 3724812.00
IRR-TAW-5-1
6.32 M.T 58504.00 369979.00
IRR-TAW-3-3 48.00 M.T 85617.00 4109616.00
IRR-TAW-3-4 48.00 M.T 22068.00 1059264.00
TOTAL FOR THREE TUNNELS 925184849.00

DETAILED ESTIMATE OF APPRO

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir and
works such as Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8
approach channel from foreshore of Srisailam Reservoir including intake structure and tunnel
(M), Mahabubnagar District.

SSR REF
S.No Item Description Nos
Excavation of tunnel and adits in hard rock equiring

blasting drilling, wedging and chiselling as required
1 with a lead of 5 Km and depositing the muck as
directed by the Engineer-in-Charge during the
excution.
Tunnel-9.2 m Dia Ch:3.081 to 2.205 m IRR-TAW-1-3

9.2+2*0.5+2*0.15=10.5 3
or Say
Shotcreting with CC (M20) for 50mm thick around

2 the tunnel and adits cross-section in weak
zones(Anticipated 25% of the length)
Tunnel 1
IRR-TAW-2-3 3
PCC (M 10) concrete for backfilling the extra

3 excavated portion around the tunnel (200mm on
either side).
Tunnel10.5-0.15=10.35(c/c) IRR-TAW-5-2 3
PCC (M 20) around the Tunnel section(75% of the

4
Length)
Tunnel Bed & Sides (500 mm Thick) IRR-TAW-5-3 3
Kerb 3
Tunnel Arch (500 mm Thick) IRR-TAW-5-4 3
RCC (M20) lining with 500mm thick around the

5 tunnel at weak/faulty zones in the tunnel.(Anticipated
25% of the length)
Tunnel Bed & sides (500 mm thick)

IRR-TAW-5-3 3
Tunnel Arch (500 mm Thick) IRR-TAW-5-4 3

Reinforcement steel for RCC lining at weak/faulty

6 IRR-TAW-5-1
zones in the tunnel.(Anticipated 25% of the length)
Main reinforcement outer side (20mmdia at

1096
200mmc/c)
Main reinforcement inner side (20mmdia at
1096
200mmc/c)
distribution reinforcement outer side (10mmdia at
60.4764
250mmc/c)
distribution reinforcement inner side (10mmdia at
59.032
250mmc/c)
Drilling grout holes of 9.20m long (equal to dia of

7 tunnel) with 3m c/c spacing in weak/faulty zone.
(Anticipated 25% of the length)
4 grout holes distributed at 900 along periphery of

IRR-TAW-6-1 3
Tunnel
Backfill cement grouting between rock and concrete

8 IRR-TAW-6-2 3
lining with 3m c/c spacing.
4 grout holes distributed at 900 along periphery of

Tunnel(equal to dia of tunnel)
Providing weep holes (Drainage holes) with 75 mm

9 dia G.I Pipe on both side of the crown at 6m c/c IRR-TAW-6-3 3
staggered.
25mm dia rock bolts of 4m long @ 3m c/c spacing of

10
intake tunnel and adits.(for 3/4 th peimeter)
Tunnel (1/3 rd length) Nos = 8 nos IRR-TAW-3-1 3
RCC (M20) lining of 500 mm thick for construction of

11 3
entrance portal section for tunnels
Reinforcement Steel for RCC lining at tunnels

12 IRR-TAW-5-1
entrance portals (10mm dia bars 200c/c in b/w).
longitidinal bars (outer) 50
longitidinal bars (inner) 50
distribution bars(Outer) 100.00
distribution bars(inner) 90.00
Providing, fabricating and fixing in position

13 permanent supports in weak zone of one setup@250 3
m
Assumed Steel for each setup
Providing, fabricating and fixing in position

14 temporarily structural steel supports in weak zone of 3
4 Km supports between@250 m
Assumed Steel for each setup

MATE OF APPROACH TUNNEL

iri Reservoir and Design, supply, erection testing and commissioning of Electro Mechanical
motor sets for 8 No.s of 145 MW each including all accessories and Earth work Excavation of
ture and tunnel at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur
Dimensions
Quantity Remarks
L B D
###
0.905x10.5x10.5 #
876 99.78 262211.99 Cum
262212.00 Cum
###
219.0 (3.14x5.25)+(2x5.25)
#
219.0 26.985 17729.00 Sqm
876
#
876 5.322 13985.00 Cum
###
657 9.7 19119.00 Cum
876 0.250 657.00 Cum
657 7.615 15008.00 Cum
657 0.00 Cum
219 9.7 6373.00 Cum
219 7.615 5003.00 Cum

15.1191 40929.00 40.93
14.758 39952.00 39.95
219 8211.00 8.21
219 8015.00 8.02

TOTAL (for 1 No.) 97107.00 Kgs
(for 3 No's) 291321.00 Kgs
291.32 MT
292 9.2 8058.00 Rm
292 9.2 40kg/Rm 322.37 MT
292 876.00 Nos
2336 4 1752.00 Rm
10 18.211 546.00 Cum
15.00 0.62 kg/Rm 465.00

15.00 465.00
10.00 620.00
10.00 558.00
Total 2108.00 Kgs
For 3 No's Total 6324.00 Kgs
6.32 MT
4x4 48.00 MT
4x4 48.00 MT
PRRLIS -PACKEGE NO.1
ABSTRACT
PRLIS-(Package No.1)- Construction of Stage-1 pumping station n
Electro Mechanical works such as Vertical- Single Stage-Francis T
accessories and Earth work Excavation of approach channel from
pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M

S.NO ITEM CODE
1 IRR-TAW-1-5
2 IRR-TAW-1-3
3 IRR-TAW-1-4
4 IRR-TAW-1-6
5 IRR-TAW-3-4
6 IRR-TAW-3-3
7 IRR-TAW-6-1
8 IRR-TAW-6-2
9 IRR-TAW-3-1
10 IRR-TAW-2-2
IRR-TAW-2-3 (new4 -
11
2011-12)
12 IRR-TAW-5-3
13 IRR-TAW-5-4
14 IRR-TAW-5-1
15 IRR-CCDW-2-25
16 IRR-DAW-2-1A
ABSTRACT ESTIMATE OF SURGE POOL

)- Construction of Stage-1 pumping station near Anjanagiri Reservoir and Design, supply, erection tes
orks such as Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8 No.s of
th work Excavation of approach channel from foreshore of Srisailam Reservoir including intake struct
njanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.

DESCRIPTION OF ITEM QUANTITY UNIT
Excavation for tunnel by heading and benching tunnelling methods

including excavation for supports in all types of soil / rock strata
requiring supports ( excluding cost of providing supports ) for roof
before benching including cost of all other materials, machinery,
40363 Cum
labour,scaling excavated surface, ventilation, lighting, drainage
removing and hauling excavated muck outside tunnel upto specified
dump area and all other ancillary operations etc., complete with initial
lead upto 1 km and all lifts for Surgepool Roof.
Excavation for tunnel by tunnelling methods in rock not requiring

supports including cost of all materials,machinery, labour, scaling
excavated surface, removing under-cuts, ventilation,lighting,
327335 Cum
drainage, removing and hauling the excavated muck outside tunnel
upto specified dump area and all other ancillary operations etc.,
complete with initial lead upto 1 km and all lifts.
Excavation for tunnel by tunnelling methods including excavation for

supports in all types of soil / rock strata requiring supports ( excluding
cost of providing supports ) including cost of all other materials,
machinery, labour, scaling excavated surface, ventilation, lighting, 140286 Cum
drainage,removing and hauling the excavated muck outside tunnel
upto specified dump area and all other ancillary operations etc.,
Removing and hauling muck overfallen due to natural causes such

as geological faults etc., out of tunnel including breaking large
fragments by blasting if necessary and disposing off the same in
50798 Cum
specified dump area or as directed including cost of all materials,
machinery,labour, ventilation, drainage, lighting and all other ancillary
operations etc., complete with initial lead upto 1 km and all lifts
Providing, fabricating and fixing in position temperary structural steel

supports as per details and dismantling the same before concreting
including cost of all materials, machinery, labour,cutting, bending, 100 MT
welding, grinding, ventilation, lighting, drainage and all other ancillary
operations etc.,complete with initial lead upto 1 km and all lifts.
Providing, fabricating and fixing in position permanent structural steel

supports as per details including cost of all materials, machinery,
labour, cutting, bending, welding, grinding, lighting,ventilation, 200 MT
drainage and all other ancillary operations etc., complete with initial
lead upto 1 km and all lifts.
Drilling 32 mm diameter grout holes in concrete / rock by percussion

drilling using jack hammer or stooper drills as directed to specified
depth for consolidation / contact grouting including cost of all 697 Rmt
materials, machinery, labour, cleaning holes, ventilation, lighting,
drainage and all other ancillary operations etc., complete.
Grouting cement slurry in grout holes under specified pressure for

consolidation / contact grouting including cost of all materials,
machinery, labour, redrilling wherever necessary,ventilation,lighting, 52.275 MT
drainage and other ancillary operations etc., complete with lead upto
1 km and all lifts.
Providing and fixing 25 mm diameter steel rock bolts with mechanical

/ wedge type anchorage including drilling 35 mm dia holes, providing
15 cm long 20 mm thick steel tapered wedge, 10 mm thick plate
washers and nuts, tightening bolt by torque wrench, cost of all 41414 Rmt
materials, machinery, labour, ventilation, lighting, drainage and all
other ancillary operations etc., complete with lead upto 1 km and all
lifts.
Providing 25 mm thick guniting to sides and arch of tunnel in cement

mortar
1 : 3 proportion by weight including cost of all materials, machinery, 30660 Sqm
labour, ventilation, lighting, drainage and all other ancillary operations
etc., complete with lead upto 1 km and all lifts.
Shortcreting in two layers (each layer+38 mm thickness) for slabs

duly fixing chain weld wire mesh 100 x 100x5 mm in between the two
layers including cost and conveyance of all materials, labour charges,
30660 Sqm
all heads, lifts, centering, scaffolding, machine mixing, laying
concrete with shortcrete machine etc. complete as per specification
and as directed by Engineer-in-Charge
Providing and laying insitu vibrated M-20 ( 28 days cube compressive

strength not less than 20 N / sqmm ) grade cement concrete using 40
mm and down size approved clean, hard,graded aggregates crushed
from tunnel muck for kerb and bed lining including cost of all
materials, machinery, labour, formwork, batching, mixing, conveying
upto placing point in agitator cars, placing in position, levelling, 6288 Cum
vibrating, finishing, curing, ventilation, lighting,drainage and all other
ancillary operations etc., complete with lead upto 1 km and all lifts.
( Cement content 330 kg / cum for use of super plasticiser(0.4% by
wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum)

from tunnel muck for sides and arch lining including cost of all
materials, machinery, labour, formwork, batching, mixing, conveying
upto placing point in agitator cars, placing in position, levelling, 36792 Cum
vibrating, finishing, curing, ventilation, lighting,drainage and all other
( Cement content 330 kg / cum for use of super plasticiser(0.4% by
wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum)
Providing, fabricating and placing in position reinforcement steel for

tunnel RCC works including cleaning, straightening, cutting, bending,
hooking, lapping / welding joints wherever required, tying with 1.25
3446.4 MT
mm dia.soft annealed steel wire, including cost of all materials,
labour,machinery, ventilation, lighting, drainage etc.,complete with
initial lead upto 1 km and all lifts.

strength not less than 20 N / sq mm ) grade cement concrete using
20 mm down size approved, clean, hard, graded aggregates for
columns and beams including cost of all materials, labour,
14428.00 Cum
machinery,formwork, scaffolding, cleaning, batching, mixing, placing
in position, levelling, vibrating,finishing, curing etc.,complete with
initial lead upto 50 m and all lifts.CA : 0.80cum, Blending Ratio of
CA--65:35, FA : 0.45 cum))

RCC,below 36 dia rods overlaps and wastages wherever required,
tying with 1.25 mm diameter soft annealed steel wire, including cost 1299.00 MT
of all materials, machinery, labour etc., complete with initial lead upto
1 km and all lifts.overlaps and wastage as per NHAI-data
T
SURGE POOL
Reservoir and Design, supply, erection testing and commissioning of
and Synchronous motor sets for 8 No.s of 145 MW each including all
Srisailam Reservoir including intake structure and tunnel at Stage -1
r District.
RATE AMOUNT
1928.00 77819864.00
1827.00 598041045.00
1879.00 263597394.00
405.00 20573190.00
22068.00 2206800.00
85617.00 17123400.00
399.00 278103.00
11171.00 583964.00
1034.00 42822076.00
604.00 18518640.00
1454.00 44579640.00
6617.00 41607696.00
6822.00 250995024.00
58504.00 201628186.00
7204.00 103939312.00
46151.00 59950149.00
TOTAL 1744264483.00
PRRLIS -PACKAGE NO. 1
DETAILED ESTIMATE OF SURGE POOL
Electro Mechanical works such as Vertical- Single Stage-Francis Turbine Pumps and Synchron
accessories and Earth work Excavation of approach channel from foreshore of Srisailam Res
pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.
IRR-TAW-1-5 Excavation for tunnel by heading and benching tunnelling methods including exca
supports ( excluding cost of providing supports ) for roof before benching including c
excavated surface, ventilation, lighting, drainage removing and hauling excavated m
ancillary operations etc., complete with initial lead upto 1 km and all lifts for Surgepo
Surge pool Roof

Length= 246
Width= 23
Lining thickness 0.6
Length of Excavation= 247.20
Width of Excavation= 24.2
Roof Area =
108.3852 Sqm
Surge pool roof +292 to +286
Surge pool roof (extended portion) from +292 to + 286
IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring supports including
surface, removing under-cuts, ventilation,lighting, drainage, removing and hauling th
area and all other ancillary operations etc., complete with initial lead upto 1 km and
Surge pool
Length of Surge pool= 246
Widht of surge pool= 23
Rectangular portion from +286 to + 221
Rectangular portion
Rectangular portion +286 to +260
Assuming 70% of Qty does not require supports
IRR-TAW-1-4 Excavation for tunnel by tunnelling methods including excavation for supports in all
of providing supports ) including cost of all other materials, machinery, labour, scalin
drainage,removing and hauling the excavated muck outside tunnel upto specified d
with initial lead upto 1 km and all lifts.
For the excavation in Surgepool of item no.4
Assuming remaining 30% length requires supports
IRR-TAW-1-6 Removing and hauling muck overfallen due to natural causes such as geological fa
blasting if necessary and disposing off the same in specified dump area or as direct
ventilation, drainage, lighting and all other ancillary operations etc., complete with in
Asuming Muck Overfallen is 10% of qty in item no.1 to 5

(40363+327335+140286)*X10%="
IRR-TAW-3-4 Providing, fabricating and fixing in position temperary structural steel supports as pe
including cost of all materials, machinery, labour,cutting, bending, welding, grinding,
The qty will be based on type of rock and dessign of supports
Provide
IRR-TAW-3-3 Providing, fabricating and fixing in position permanent structural steel supports as p
cutting, bending, welding, grinding, lighting,ventilation, drainage and all other ancilla
all lifts.
Provide
IRR-TAW-6-1 Drilling 32 mm diameter grout holes in concrete / rock by percussion drilling u

depth for consolidation / contact grouting including cost of all materials, machinery,
other ancillary operations etc., complete.
Surge pool
Outer radius 3
Width of Excavation= 29
Area of grouting= 252x29-246x23
No of Holes @ 10m c/c =
Length of each hole required be half the depth
Total length
Surge pool
Outer radius 3
Width of Excavation= 29
Area of grouting= 130x29-124x23
Total length
Total length
IRR-TAW-6-2 Grouting cement slurry in grout holes under specified pressure for consolidation / co
labour, redrilling wherever necessary,ventilation,lighting, drainage and other ancillar
Surge pool
Length of grouting =
Grout required per m length be

Total Qty in Kg
Total Qty in MT
IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical / wedge type
cm long 20 mm thick steel tapered wedge, 10 mm thick plate washers and nuts, tigh
machinery, labour, ventilation, lighting, drainage and all other ancillary operations et
Surge pool
Outer radius 0.6
Perimeter of roof =
Depth of Surge pool =
Area of Rock Bolting= =
Length of rock bolt = 5
Total Length =
Surge pool
Outer radius 0.6
Perimeter of roof =
Area of Rock Bolting= =
Length of rock bolt = 5
Total Length =
Roof
Total Length
IRR-TAW-2-2 Providing 25 mm thick guniting to sides and arch of tunnel in cement mortar
1 : 3 proportion by weight including cost of all materials, machinery, labour, ventilatio
complete with lead upto 1 km and all lifts.
Surge pool
Length of Surge pool=
Widht of surge pool=
Outer radius 0.6
Perimeter of roof =
Area = =
Let 50% of Area requires guniting
Surge pool
Length of Surge pool=
Widht of surge pool=
Outer radius 0.6
Perimeter of roof =
Area = =
Total Guiniting
IRR-TAW-2-3 (new4
Shortcreting in two layers (each layer+38 mm thickness) for slabs duly fixing c
layers including cost and conveyance of all materials, labour charges, all heads, lifts
with shortcrete machine etc. complete as per specification and as directed by Engin
Surge pool
Outer radius 0.6
Perimeter of roof =
Area = =
Let 50% of Area requires shotcreting
Surge pool
Outer radius 0.6
Perimeter of roof =
Area = =
Total Shotcrete quantity =
IRR-TAW-5-3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not l
mm and down size approved clean, hard,graded aggregates crushed from tunnel m
machinery, labour, formwork, batching, mixing, conveying upto placing point in agita
curing, ventilation, lighting,drainage and all other ancillary operations etc., complete
cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Rat
Surge pool
Length= 370
Widht= 23
Foundation for bottom
IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength no
materials, machinery, labour, formwork, batching, mixing, conveying upto placing po
finishing, curing, ventilation, lighting,drainage and all other ancillary operations etc.,
( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),C
cum)
Surge pool
Outer radius 0.6
Perimeter of roof =
Area of Lining= =
Qty of Lining
Surge pool
Outer radius 0.6
Perimeter of roof =
Area of Lining= =
Qty of Lining
Total lining
IRR-TAW-5-1 Providing, fabricating and placing in position reinforcement steel for tunnel RCC wo
hooking, lapping / welding joints wherever required, tying with 1.25 mm dia.soft ann
labour,machinery, ventilation, lighting, drainage etc.,complete with initial lead upto 1
Lining Qty =36792+6288

Qty of Reinforcement @80Kg/Cum
Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not l
mm down size approved, clean, hard, graded aggregates for columns and beams in
scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating,finishi
lifts.CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum))
Surge pool
Piers for DT Gates and Trash rack
Breast wall
IRR-DAW-2-1A Providing, fabricating and placing in position reinforcement steel for RCC,below 36
with 1.25 mm diameter soft annealed steel wire, including cost of all materials, mac
all lifts.overlaps and wastage as per NHAI-data
Qty of Concrete =
QtyReinforcement @90Kg/cum
(14428)x 90 =
ESTIMATE OF SURGE POOL
near Anjanagiri Reservoir and Design, supply, erection testing and commissioning of
Turbine Pumps and Synchronous motor sets for 8 No.s of 145 MW each including all
m foreshore of Srisailam Reservoir including intake structure and tunnel at Stage -1
M), Mahabubnagar District.

nnelling methods including excavation for supports in all types of soil / rock strata requiring
roof before benching including cost of all other materials, machinery, labour,scaling
moving and hauling excavated muck outside tunnel upto specified dump area and all other
pto 1 km and all lifts for Surgepool Roof.
(306m +2 x 25m )
###
=(246+ 2x0.6)
=(23+ 2x0.6)
247.20 x 108.3852 = 26792.82
125.20 x 108.3852 = 13569.83

40363.00
not requiring supports including cost of all materials,machinery, labour, scaling excavated
ainage, removing and hauling the excavated muck outside tunnel upto specified dump
e with initial lead upto 1 km and all lifts.
=(246+ 2x0.6)
=(23+ 2x0.6)
247.20 x 24.2 x 65 = 388845.6
125.20 x 24.2 x 26 = 78775.84

467621.44
0.7 x 467621.44 = 327335
ng excavation for supports in all types of soil / rock strata requiring supports ( excluding cost
terials, machinery, labour, scaling excavated surface, ventilation, lighting,
outside tunnel upto specified dump area and all other ancillary operations etc., complete
###
0.3 x 467621.44 = 140286.432

140286
al causes such as geological faults etc., out of tunnel including breaking large fragments by
specified dump area or as directed including cost of all materials, machinery,labour,
50798
ry structural steel supports as per details and dismantling the same before concreting
ting, bending, welding, grinding, ventilation, lighting, drainage and all other ancillary
and all lifts.
100
nt structural steel supports as per details including cost of all materials, machinery, labour,
on, drainage and all other ancillary operations etc., complete with initial lead upto 1 km and
200
/ rock by percussion drilling using jack hammer or stooper drills as directed to specified
cost of all materials, machinery, labour, cleaning holes, ventilation, lighting, drainage and all
=(246+ 2x3)
=(23+ 2x3)
= 1650
1650 / (10x10) = 17 Nos
65 / 2= 32.5
= 553 Rmt
=(124+ 2x3)
=(23+ 2x3)
= 918
918 / (10x10) = 9 Nos
32 / 2= 16
= 144 Rmt
= 697 m
d pressure for consolidation / contact grouting including cost of all materials, machinery,
ting, drainage and other ancillary operations etc., complete with lead upto 1 km and all lifts.
697
kg per rmt
75
52275
= 52.275 MT
s with mechanical / wedge type anchorage including drilling 35 mm dia holes, providing 15
hick plate washers and nuts, tightening bolt by torque wrench, cost of all materials,
d all other ancillary operations etc., complete with lead upto 1 km and all lifts.
=(246+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-221 = 71
2x(247.2+24.2) x71+246x35.7269733333333 = 47327.63544
47327.63544 / (3 x3) = 5259 Nos
m
26295 Rmt
=(124+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-260 = 32
2x(125.2+24.2) x32+124x35.7269733333333 = 13991.7446933
13991.74469 / (3 x3) = 1555 Nos
m
7775 Rmt
7343.677778
41414
h of tunnel in cement mortar
ials, machinery, labour, ventilation, lighting, drainage and all other ancillary operations etc.,
246
23
=(246+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-221 = 71 ###
2x(247.2+24.2) x71+246x35.7269733333333 = 47327.63544
23663.81772
124
23
=(124+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-260 = 32 ###
2x(125.2+24.2) x32+124x35.7269733333333 = 13991.7446933
6995.87234667
30660
ickness) for slabs duly fixing chain weld wire mesh 100 x 100x5 mm in between the two
s, labour charges, all heads, lifts, centering, scaffolding, machine mixing, laying concrete
cation and as directed by Engineer-in-Charge
=(246+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-221 = 71
2x(247.2+24.2) x71+246x35.7269733333333 = 47327.63544
23663.81772
=(124+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-260 = 32
2x(125.2+24.2) x32+124x35.7269733333333 = 13991.7446933
6995.87234667
30660
cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 40
gregates crushed from tunnel muck for kerb and bed lining including cost of all materials,
eying upto placing point in agitator cars, placing in position, levelling, vibrating, finishing,
cillary operations etc., complete with lead upto 1 km and all lifts.( Cement content 330 kg /
ent),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
(361m +2 x 25m )
=(370+ 2x0.6)
=(23+ 2x0.6)
371.20 24.2 0.7 = 6288
s cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 40
gregates crushed from tunnel muck for sides and arch lining including cost of all
ixing, conveying upto placing point in agitator cars, placing in position, levelling, vibrating,
l other ancillary operations etc., complete with lead upto 1 km and all lifts.
sticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40
=(246+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-221 = 71 ###
2x(247.2+24.2) x71+296x35.7269733333333 = 47327.63544
47327.63544
47327.63544 x 0.6 = 28396.581264
=(124+ 2x0.6)
=(23+ 2x0.6)
35.72697333
=292-260 = 32 ###
2x(125.2+24.2) x32+174x35.7269733333333 = 13991.7446933
13991.7446933
13991.74469 x 0.6 = 8395.046816
36792
cement steel for tunnel RCC works including cleaning, straightening, cutting, bending,
tying with 1.25 mm dia.soft annealed steel wire, including cost of all materials,
= 43080 Cum
= 3446.4 MT
cube compressive strength not less than 20 N / sq mm ) grade cement concrete using 20
gates for columns and beams including cost of all materials, labour, machinery,formwork,
osition, levelling, vibrating,finishing, curing etc.,complete with initial lead upto 50 m and all
: 0.45 cum))
=282-221 = 61
22 5 2 61 = 13420.00
10 6 0.3 56 1008.00
= 14428.00
cement steel for RCC,below 36 dia rods overlaps and wastages wherever required, tying
uding cost of all materials, machinery, labour etc., complete with initial lead upto 1 km and
14428.00 (Item no.17
1298520 Kg Say 1299.00 MT

PRLIS Stage-1 P.S DPR Volume-3C, Part-IV
NAME OF WORK: PRLIS-STAGE1 -CONSTRUCTION OF DRAFT TUBE

ABSTRACT
ITEM
S.NO DESCRIPTION OF ITEM QUANTITY
CODE
1 IRR- Excavation for tunnel by tunnelling methods in rock not requiring 65025
TAW-1-3 supports including cost of all materials,machinery, labour, scaling
excavated surface, removing under-cuts, ventilation,lighting, drainage,
removing and hauling the excavated muck outside tunnel upto specified
dump area and all other ancillary operations etc., complete with initial lead
upto 1 km and all lifts.
2 IRR- Providing, fabricating and placing in position reinforcement steel for 3024
TAW-5-1 tunnel RCC works including cleaning, straightening, cutting, bending,
hooking, lapping / welding joints wherever required, tying with 1.25 mm
dia.soft annealed steel wire, including cost of all materials,
labour,machinery, ventilation, lighting, drainage etc.,complete with initial lead
3 IRR- Providing and fixing 25 mm dia 3 m long cold twisted 12600

DAW-1- deformed steel dowel bars with one end driven into 45 to 50
13 mm diameter 1.50 m deep hole drilled in bed rock and other end
provided with L-bend for embedding in concrete / masonry of over
flow / non-over flow blocks and other appertenant works including
cost of drilling and cleaning hole, filling hole with cement mortar
1 : 1 proportion, driving anchor rod, cost of all materials,
machinery, labour etc., complete with initial lead upto 1 km and all
lifts.
4 IRR- Providing and laying insitu vibrated M-20 ( 28 days cube compressive 37800
TAW-5-4 strength not less than 20 N / sqmm ) grade cement concrete using 40 mm
and down size approved clean, hard,graded aggregates crushed from
tunnel muck for sides and arch lining including cost of all materials,
machinery, labour, formwork, batching, mixing, conveying upto placing point
in agitator cars, placing in position, levelling, vibrating, finishing, curing,
ventilation, lighting,drainage and all other ancillary operations etc., complete
with lead upto 1 km and all lifts.( Cement content 330 kg / cum for use of
super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of
CA--50:30:20, FA : 0.40 cum)
TOTAL
355787507.xlsx/A-DTT 91/508
N OF DRAFT TUBE TUNNEL
UNIT RATE AMOUNT
Cum 1798.84 116969571.00
MT 58503.88 176915733.00
Nos 868.38 10941588.00
Cum 6788.92 256621176.00
###
355787507.xlsx/A-DTT 92/508
NAME OF WORK: PRLIS-STAGE 1 -CONSTRUCTION OF DRAFT TUBE T

DETAILED ESTIMATE
1 IRR-TAW-1- Excavation for tunnel by tunnelling methods in rock not requiring supports including cost
3 materials,machinery, labour, scaling excavated surface, removing under-cuts, ventilation,lighting
removing and hauling the excavated muck outside tunnel upto specified dump area and all othe
operations etc., complete with initial lead upto 1 km and all lifts.
DRAFT TUBE TUNNELS 9X 100 x 8.5 x 8.5
2 IRR-TAW-5- Providing, fabricating and placing in position reinforcement steel for tunnel RCC works includ
1 straightening, cutting, bending, hooking, lapping / welding joints wherever required, tying with 1.2
annealed steel wire, including cost of all materials, labour,machinery, ventilation, lighting, draina
etc.,complete with initial lead upto 1 km and all lifts.
@ 80Kg per Cum 80 x 37800 = 3024000

Weight = 3024
3 IRR-DAW-1- Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dowel b
13 end driven into 45 to 50 mm diameter 1.50 m deep hole drilled in bed rock and othe
provided with L-bend for embedding in concrete / masonry of over flow / non-over flo
other appertenant works including cost of drilling and cleaning hole, filling hole with
mortar 1 : 1 proportion, driving anchor rod, cost of all materials, machinery, labour e
DRAFT TUBE TUNNELS 9x 100 x 28 / 2
4 IRR-TAW-5- Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
4 grade cement concrete using 40 mm and down size approved clean, hard,graded aggregates cr
tunnel muck for sides and arch lining including cost of all materials, machinery, labour, formwo
mixing, conveying upto placing point in agitator cars, placing in position, levelling, vibrating, finis
ventilation, lighting,drainage and all other ancillary operations etc., complete with lead upto 1 km
( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum
Ratio of CA--50:30:20, FA : 0.40 cum)
DRAFT TUBE TUNNELS 9 X2x 100 x 8.5 X 1.5

9 X2x 100 x 5.5 X 1.5
355787507.xlsx/D-DTT 2/508
F DRAFT TUBE TUNNEL
pports including cost of all

uts, ventilation,lighting, drainage,
ump area and all other ancillary
= 65025
65025 Cum
nel RCC works including cleaning,

required, tying with 1.25 mm dia.soft
lation, lighting, drainage
Kg
MT
med steel dowel bars with one

n bed rock and other end
r flow / non-over flow blocks and
ole, filling hole with cement
machinery, labour etc., complete
= 12600
12600 Nos
strength not less than 20 N / sqmm )

,graded aggregates crushed from
hinery, labour, formwork, batching,
velling, vibrating, finishing, curing,
te with lead upto 1 km and all lifts.
cement),CA : 0.90cum, Blending
= 22950
= 14850
37800 Cum
355787507.xlsx/D-DTT 3/508
NAME OF WORK: PRLIS- SATGE1 -SUPPLY ,FABRICATION AND ERECTION OF DRAFT

ABSTRACT
S.NO DESCRIPTION OF ITEM QUANTITY
1 IRR- Design, fabrication, supply, erection, testing and commissioning of 1194
GAW-2- vertical lift gates and stoplog gate elements, consisting of skin plate,
2 horizontal and vertical girders, stiffeners, lifting pins, bronze padded slide
blocks/bearings, guide shoes,rubber seals, clamps etc., with all
accessories including cost of all materials,machinery, labour, seal fixing
etc.,complete as per specifications and approved drawings (without
painting on sand-blasted or mechanical cleaning surfaces which are
added extra as perscedule of rates under items in this chapter and add
as applicable separately)
2 IRR- Fabrication, supply, erection, testing and commissioning of adequate 100

GAW-2- capacity Class- II type moving gantry crane consisting of rail mounted
4 gantry frame, top platform with hand railing, long / cross travel
motorised cable reeling drum etc., with all accessories for operating
spillway stop log gate elements and river sluice /canal sluice emergency
gates including cost of all materials, machinery, labour, etc., complete
with all leads and lifts. .
3 IRR- Design, fabrication, supply, erection and commissioning of rail track 560
GAW-2- using 45 kg / m standard rails on spillway bridge for movement of gantry
5 crane for handling and operating spillway stoplog gate elements / river
sluice / canal sluice emergency gate including cost of all
materials,machinery, labour, complete as per specifications (without
painting on sand-blasted or mechanical cleaning surfaces which are
added extra as perscedule of rates under items in this chapter and add
4 IRR- Fabrication, supply, erection, testing and commissioning of automatic 2.5

GAW-2- lifting beam with all accessories for handling, lowering and lifting of
3 spillway stop log gate elements including cost of all materials, machinery,
labour, cutting, aligning, welding, finishing, etc., complete as per
specifications and drawings with all leads and lifts. (without painting on
sand-blasted or mechanical cleaning surfaces which are added extra as
perscedule of rates under items in this chapter and add as applicable
separately)
TOTAL
355787507.xlsx/A-DTG 4/508
AND ERECTION OF DRAFT TUBE GATES
UNIT RATE AMOUNT

MT 128611.00 153561534.00
MT 228410.00 22841000.00
Rmt 7305.23 4090929.00
MT 111044.26 277611.00
180771074.00
Say 180771074.00
355787507.xlsx/A-DTG 5/508
NAME OF WORK: PRLIS- SATGE1 -SUPPLY ,FABRICATION AND ERECTION OF DRAFT TUBE
DETAILED ESTIMATE
1 IRR-GAW-2- Design, fabrication, supply, erection, testing and commissioning of vertical lift gates and stoplo
2 elements, consisting of skin plate, horizontal and vertical girders, stiffeners, lifting pins, bronze p
slide blocks/bearings, guide shoes,rubber seals, clamps etc., with all accessories including cos
materials,machinery, labour, seal fixing etc.,complete as per specifications and approved draw
(without painting on sand-blasted or mechanical cleaning surfaces which are added extra as pe
Vertical lift gates for Draft

tube 9X 5.15 x 5.15 x 4.0 =
Trash rack gates for Draft
tube 9X 5.15 x 5.15 x 1.0 =
2 IRR-GAW-2- Fabrication, supply, erection, testing and commissioning of adequate capacity Class- II type m
4 gantry crane consisting of rail mounted gantry frame, top platform with hand railing, long / cros
arrangements, rope drums, gear systems, electric motors, electro-magnetic brake system, cabi
panel, wire rope, ladder, motorised cable reeling drum etc., with all accessories for operating sp
stop log gate elements and river sluice /canal sluice emergency gates including cost of all mate
machinery, labour, etc., complete with all leads and lifts.
Capacity of Crane = 100 MT
3 IRR-GAW-2- Design, fabrication, supply, erection and commissioning of rail track using 45 kg / m standard ra
5 spillway bridge for movement of gantry crane for handling and operating spillway stoplog gate
elements / river sluice / canal sluice emergency gate including cost of all materials,machinery, l
complete as per specifications (without painting on sand-blasted or mechanical cleaning surfac
are added extra as perscedule of rates under items in this chapter and add as applicable separ
Length of rail =
4 IRR-GAW-2- Fabrication, supply, erection, testing and commissioning of automatic lifting beam with all acce
5 for handling, lowering and lifting of spillway stop log gate elements including cost of all material
machinery, labour, cutting, aligning, welding, finishing, etc., complete as per specifications and
with all leads and lifts. (without painting on sand-blasted or mechanical cleaning surfaces which
added extra as perscedule of rates under items in this chapter and add as applicable separatel
Lifting Beam 5x 0.5 =
355787507.xlsx/D-DTG 2/508
TION OF DRAFT TUBE GATES
cal lift gates and stoplog gate

ners, lifting pins, bronze padded
ccessories including cost of all
ions and approved drawings
ch are added extra as perscedule
954.81
238.7025
1194 MT
capacity Class- II type moving

h hand railing, long / cross travel
netic brake system, cabin, control
essories for operating spillway
ncluding cost of all materials,
ng 45 kg / m standard rails on
g spillway stoplog gate
all materials,machinery, labour,
chanical cleaning surfaces which
add as applicable separately)
560 Rmt
ifting beam with all accessories

uding cost of all materials,
s per specifications and drawings
cleaning surfaces which are
2.5 MT
355787507.xlsx/D-DTG 3/508
PRRLIS - PACKAGE NO.1
ABSTR
PRLIS-(Package No.1)- Construction of Stage-1 pumping station
Electro Mechanical works such as Vertical- Single Stage-Francis
accessories and Earth work Excavation of approach channel fro
pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (

S.NO ITEM CODE
1 IRR-TAW-1-5
2 IRR-TAW-1-3
3 IRR-TAW-1-4
4 IRR-TAW-1-6
5 IRR-TAW-3-4
6 IRR-TAW-3-3
7 IRR-TAW-6-1
8 IRR-TAW-6-2
9 IRR-TAW-3-1
10 IRR-TAW-2-2
IRR-TAW-2-3
11
(new4 - 2011-12)
12 IRR-TAW-5-3
13 IRR-TAW-5-4
14 IRR-TAW-5-1
15 IRR-DAW-2-4(B)
16
17
18
19
20
21
22
23
24
ABSTRACT OF PUMP HOUSE

o.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir and Design, supply, erection te
works such as Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8 No.s o
arth work Excavation of approach channel from foreshore of Srisailam Reservoir including intake stru
Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.

DESCRIPTION OF ITEM QUANTITY UNIT
Excavation for tunnel by heading and benching tunnelling methods
including excavation for supports in all types of soil / rock strata requiring
supports ( excluding cost of providing supports ) for roof before benching
including cost of all other materials, machinery, labour,scaling excavated
surface, ventilation, lighting, drainage removing and hauling excavated
muck outside tunnel upto specified dump area and all other ancillary 33105 Cum
Excavation for tunnel by tunnelling methods in rock not requiring

supports including cost of all materials,machinery, labour, scaling
excavated surface, removing under-cuts, ventilation,lighting, drainage,
removing and hauling the excavated muck outside tunnel upto specified
dump area and all other ancillary operations etc., complete with initial 211943 Cum
Excavation for tunnel by tunnelling methods including excavation for

supports in all types of soil / rock strata requiring supports ( excluding
cost of providing supports ) including cost of all other materials,
machinery, labour, scaling excavated surface, ventilation, lighting,
drainage,removing and hauling the excavated muck outside tunnel upto 90833 Cum
specified dump area and all other ancillary operations etc., complete
Removing and hauling muck overfallen due to natural causes such as

geological faults etc., out of tunnel including breaking large fragments by
blasting if necessary and disposing off the same in specified dump area
or as directed including cost of all materials, machinery,labour,
ventilation, drainage, lighting and all other ancillary operations etc., 33588 Cum
complete with initial lead upto 1 km and all lifts
Providing, fabricating and fixing in position temperary structural steel

supports as per details and dismantling the same before concreting
including cost of all materials, machinery, labour,cutting, bending,
welding, grinding, ventilation, lighting, drainage and all other ancillary 75 MT
Providing, fabricating and fixing in position permanent structural steel

supports as per details including cost of all materials, machinery, labour,
cutting, bending, welding, grinding, lighting,ventilation, drainage and all
other ancillary operations etc., complete with initial lead upto 1 km and 150 MT
all lifts.
Drilling 32 mm diameter grout holes in concrete / rock by percussion

drilling using jack hammer or stooper drills as directed to specified depth
for consolidation / contact grouting including cost of all materials,
machinery, labour, cleaning holes, ventilation, lighting, drainage and all 4270 Rmt
other ancillary operations etc., complete.
Grouting cement slurry in grout holes under specified pressure for

consolidation / contact grouting including cost of all materials,
machinery, labour, redrilling wherever necessary,ventilation,lighting,
drainage and other ancillary operations etc., complete with lead upto 1
321 MT
km and all lifts.
Providing and fixing 25 mm diameter steel rock bolts with mechanical /

wedge type anchorage including drilling 35 mm dia holes, providing 15
cm long 20 mm thick steel tapered wedge, 10 mm thick plate washers
and nuts, tightening bolt by torque wrench, cost of all materials,
machinery, labour, ventilation, lighting, drainage and all other ancillary
operations etc., complete with lead upto 1 km and all lifts. 26748 Rmt
Providing 25 mm thick guniting to sides and arch of tunnel in cement

mortar
1 : 3 proportion by weight including cost of all materials, machinery,
labour, ventilation, lighting, drainage and all other ancillary operations 19383 Sqm
Shortcreting in two layers (each layer+38 mm thickness) for slabs duly

fixing chain weld wire mesh 100 x 100x5 mm in between the two layers
including cost and conveyance of all materials, labour charges, all
heads, lifts, centering, scaffolding, machine mixing, laying concrete with
shortcrete machine etc. complete as per specification and as directed by 22071 Sqm
Engineer-in-Charge

from tunnel muck for kerb and bed lining including cost of all materials,
machinery, labour, formwork, batching, mixing, conveying upto placing
point in agitator cars, placing in position, levelling, vibrating, finishing,
curing, ventilation, lighting,drainage and all other ancillary operations
etc., complete with lead upto 1 km and all lifts.( Cement content 330 kg / 5301 Cum
cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)

from tunnel muck for sides and arch lining including cost of all materials,
machinery, labour, formwork, batching, mixing, conveying upto placing
point in agitator cars, placing in position, levelling, vibrating, finishing,
curing, ventilation, lighting,drainage and all other ancillary operations
etc., complete with lead upto 1 km and all lifts. 24655 Cum
( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt.
of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40
cum)

tunnel RCC works including cleaning, straightening, cutting, bending,
hooking, lapping / welding joints wherever required, tying with 1.25 mm
dia.soft annealed steel wire, including cost of all materials,
labour,machinery, ventilation, lighting, drainage etc.,complete with initial 5417.57 MT

strength not less than 25 N / sq mm ) grade cement concrete using 20
mm down size approved, clean, hard, graded aggregates including cost
of all materials, machinery, labour, formwork, centering, scaffolding,
cleaning, batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete for RCC works with initial lead upto 1 km
33568.3 Cum
and all lifts.( Cement content : 380 kg / cum with use of super
plasticiser,CA : 0.90 cum, blending ratio of CA--65:35, FA : 0.40 cum)
Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x

11 x 7 cms 82.00 Cum
Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6),

16mm thick and top coat in CM (1:4), 4mm thick with Dubara
sponze finishing. 713 Sqm
Painting to new walls with 2 coats of water proof cement paint of

apporved brand and shade over a base coat of approved cement
primer grade I making making 3 coats in all to give an even shade after
thourughly brushing the surface to remove all dirt and remains of loose
powdered materials, including cost and conveyance of all materials to 713 Sqm
work site and all operational, incidental, labour charges etc. complete for
finished item of work as per SS
Providing and fixing of Two shutter Sliding Windows made of

Galvanized Steel as per IS 513, D quality,galvanized as per IS 277
with powder coated with Pure polyester powder up to 50-60 microns
thick with total coated thickness of 0.8 mm for Outer Frame and 0.58mm
thickness for Sliding Shutter Section, the OuterFrame for Two
Tracks with Grill provision size of 90 mm x 50 mm and the Window
Shutter section of 58 mm x 36 mm and the outer Frame with two
integrated guide tracks of 12mm width and 24mm deep for provision to
slide the Shutter / sash frame and facilitates with a water drain
outlet component made of PVC and the shutter frame fitted with 5mm
thick plain float glass of reputed make and fixed with EPDM weathering
seal resistant accessories and handle made of Alumimium 1No. per
each shutter including installation of window system at site using anchor 288 Sqm
fasteners, Silicon sealant applied at the Outer frame corners inclusive of
conveyance of all materials accessories, labour charges, and erection at
site with complete finished item of work for Window with Two Sliding
Shutters and with Grill
Supplying and fixing of Unplasticised Poly Vinyl Chloride (UPVC)

sliding doors three track - two glass shutters sliding and one mesh
shutter sliding- 95 -Series duly manufactured using UPVC reinforced
profiles of (108 mm x 45 mm)/(95.50 mm x 60 mm) x 2.0 mm for outer
frames, (75 mm x 39 mm)/(66 mm x 42 mm) x 2.0 mm for sliding door
shutter frames capable of mounting single glazing system, structurally
reinforced with hot dip galvanized up to 50 microns of minimum
thickness of 1.2 mm prefabricated & welded through fusion welding the
window sash shall be fitted with 5 mm thick clear float glass of reputed
make and mesh shutter shall be made of (48.5 mm x 30 mm))/(50 mm x
26.5 mm) x2.0 mm uPVC profile section and fitted with nylon/polymer
mesh and rollers/pulley duly fixed with TPV Gaskets/ EPDM weathering
seal resistant accessories like clipping locking system made of 135 Sqm
aluminium 1 No., per set of sashes and the system is to be installed at
the site using anchor fasteners, silicon rubber sealant, easy glazing/
deglazing at site etc., including cost and conveyance of all materials,
accessories, labour charges for transportation, erection at site with
templates for casement sizing complete for finished item of work
Providing and fixing false ceiling consisting of

600mmX600mm, Solid PVC insulation panels having wall thickness
of 1mm thick plain PVC rigid foam sheet and EPS as defined in of
desired thickness depending on insulation required shall be insert in a
frame work made using anodized aluminium Tee section of sizes
1X1 (25X25mm, 19 gauge or 1mm thick) in square pattern of grid sizes
of 2X2 (600X600mm). The aluminium framework is supported from the
ceiling with the help of G.I. hook and G.I. wire/6mm.M.S. rods of
required sizes to maintain proper level etc. the aluminium framework is 7800 Sqm
supported on side wall with the use of aluminium 1X1 (25X25mm)
angles, complete as per direction of Engineer-in-Charge & drawing
Reinforced Brick Masonary walls of 11.5cm in CM(1:6) using 2nd

bricks having a crushing strength of not less than 35.00kg/cm2
and using two mild steel bars of 6m dia in every third layer of brick
masory, with free joints of the main block work including cost and
seignorage charges and conveyance of all materials and water from
approved sources to work site and all operational, incidental, labour
charges such as scaffolding mixing mortor constructing masonary
lift charges, curing etc. complete but excluding the cost of steel and its 339.135 Sqm
fabrication charges for finished item of work as per SS 509 .
Design, fabrication, supply, erection, testing of roof truss with all

accessories including cost of all materials,machinery, labour
etc.,complete as per specifications and approved drawings . 860 MT
Heavy duty industrial variety / tact porcelain vitrified tile of size 300 x 300
/ 200 x 100 mmand thickness between 12-15 mm 1st quality
conforming to IS:13711, IS:13712, IS:13630 (Parts 1 to15) of any colour
and finish in all shades and designs, set over base coat of cement
mortar (1:8), 12 mm thick over CC bed already laid or RCC roof
slab, including neat cement slurry of honey like consistency spread
@ 3.3.kgs per sqm & jointed neatly with white cement paste to full
depth mixed with pigment of matching shade, including cost of all 7088.00 Sqm
materials like cement, sand water and tiles etc., complete, including
seigniorage charges, etc., complete for finished item of work, .
MP HOUSE
Reservoir and Design, supply, erection testing and commissioning of
and Synchronous motor sets for 8 No.s of 145 MW each including all
Srisailam Reservoir including intake structure and tunnel at Stage -1
ar District.
RATE AMOUNT
1928.00 63826440.00
1827.00 387219861.00
1879.00 170675207.00
405.00 13603140.00
22068.00 1655100.00
85617.00 12842550.00
399.00 1703730.00
11171.00 3585891.00
1034.00 27657432.00
604.00 11707332.00
1454.00 32091234.00
6617.00 35076717.00
6822.00 168196410.00
58504.00 316949311.00
7331.00 246088981.51
4479.00 367278.00
279.00 198927.00
145.60 199909
6681.00 1924128.00
8028.00 1083780.00
1534.00 11965200.00
4982.00 1689571
72055.00 61967300.00
1960.00 13892480.00
TOTAL 1586167909
PRRLIS -PACKAGE 1
DETAILED ESTIMATE OF PUMP HOUSE

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir a
erection testing and commissioning of Electro Mechanical works such as Vertical- Single S
Pumps and Synchronous motor sets for 8 No.s of 145 MW each including all accessories and Ea
of approach channel from foreshore of Srisailam Reservoir including intake structure and tunnel
station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.
1 IRR-TAW-1-5 Excavation for tunnel by heading and benching tunnelling methods including excavation fo
soil / rock strata requiring supports ( excluding cost of providing supports ) for roof before be
all other materials, machinery, labour,scaling excavated surface, ventilation, lighting, drainag
excavated muck outside tunnel upto specified dump area and all other ancillary operations e
PUMP HOUSE
Length= 336
Width= 25
Lining thickness 0.6 Roof= 264-259 = 5
Length of Excavation= 337.20 =(336+ 2x0.6)
Width of Excavation= 26.2 =(25+ 2x0.6)
Roof Area = 98.18 Sqm
PH Roof 337.20 x 98.175
2 IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring supports including cost of a
labour, scaling excavated surface, removing under-cuts, ventilation,lighting, drainage, remov
excavated muck outside tunnel upto specified dump area and all other ancillary operations e
PUMP HOUSE
Length l= 246
Width = 25
Rectangular portion from +259 to 217.22
Rectangular portion 247.20 x 26.2 x 41.78
Service Bay and Control room
Length l= 90 (90=30+60)
Width = 25
Rectangular portion from +259 to 241
Rectangular portion 91.20 x 26.2 x 18
Deduct:
Rock ledge between pumps
8X 15 X 8X 11.28

PRRLIS -PACKAGE 1
0.7 x 302775.1392
3 IRR-TAW-1-4 Excavation for tunnel by tunnelling methods including excavation for supports in all types of
requiring supports ( excluding cost of providing supports ) including cost of all other material
scaling excavated surface, ventilation, lighting, drainage,removing and hauling the excavate
upto specified dump area and all other ancillary operations etc., complete with initial lead up
For the excavation in PH of item no.4

0.3 x 302775.1392
4 IRR-TAW-1-6 Removing and hauling muck overfallen due to natural causes such as geological faults etc.,
breaking large fragments by blasting if necessary and disposing off the same in specified du
including cost of all materials, machinery,labour, ventilation, drainage, lighting and all other a
complete with initial lead upto 1 km and all lifts

(0+0+33105+211943+90833)x10%=
5 IRR-TAW-3-4 Providing, fabricating and fixing in position temperary structural steel supports as per details
same before concreting including cost of all materials, machinery, labour,cutting, bending, w
ventilation, lighting, drainage and all other ancillary operations etc.,complete with initial lead

Provide
6 IRR-TAW-3-3 Providing, fabricating and fixing in position permanent structural steel supports as per details
materials, machinery, labour, cutting, bending, welding, grinding, lighting,ventilation, drainag

Provide
7 IRR-TAW-6-1 Drilling 32 mm diameter grout holes in concrete / rock by percussion drilling using jac
drills as directed to specified depth for consolidation / contact grouting including cost of all m
labour, cleaning holes, ventilation, lighting, drainage and all other ancillary operations etc., c
PUMP HOUSE
Length= 246
Width = 25
Outer radius 3
Length of Excavation= 252.00 =(246+ 2x3)
Width of Excavation= 31 =(25+ 2x3)
Area of grouting= 252x31-246x25 = 1662
No of Holes @ 3m c/c = 1662 / (3 x3) = 185
Length of each hole required be hlf the depth 41.78 / 2
Total length = 3864.65
service bay:
PRRLIS -PACKAGE 1
Length= 90
Width = 25
Outer radius 3
Length of Excavation= 96.00 =(90+ 2x3)
Width of Excavation= 31 =(25+ 2x3)
Area of grouting= 96x31-90x25 = 726
No of Holes @ 3m c/c = 726 / (3 x3) = 81
Length of each hole required be hlf the depth 10 / 2
Total length = 405
Total 4270
10 IRR-TAW-6-2 Grouting cement slurry in grout holes under specified pressure for consolidation / contact gr
all materials, machinery, labour, redrilling wherever necessary,ventilation,lighting, drainage a
operations etc., complete with lead upto 1 km and all lifts.
PUMP HOUSE
Length of grouting = 4270
Grout required per m length be 75 kg per rmt
Total Qty in Kg 320250
Total Qty in MT = 320.25
11 IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical / wedge type anchorag
mm dia holes, providing 15 cm long 20 mm thick steel tapered wedge, 10 mm thick plate wa
tightening bolt by torque wrench, cost of all materials, machinery, labour, ventilation, lighting,
PUMP HOUSE
Length of PH= 246
Widht of PH= 25
Outer radius 0.6
Perimeter of roof = 38.8336667
Depth of Pump House = =259-217.22 = 41.78
Area of Rock Bolting= = 2x(247.2+26.2) x41.78+246x38.833666666666
No of Holes @ 3m c/c = 32398.386 / (3 x3) = 3600
Length of rock bolt = 6m
Total Length = 21600 Rmt
service bay:
Length of PH= 90
Widht of PH= 25
Outer radius 0.6
Depth of Pump House = =259-241 = 18
Area of Rock Bolting= = 2x(91.2+26.2) x18+90x38.8336666666667
No of Holes @ 3m c/c = 7721.43 / (3 x3) = 858
Total 26748 Rmt

PRRLIS -PACKAGE 1
12 IRR-TAW-2-2 Providing 25 mm thick guniting to sides and arch of tunnel in cement mortar
1 : 3 proportion by weight including cost of all materials, machinery, labour, ventilation, lightin
other ancillary operations etc., complete with lead upto 1 km and all lifts.
PUMP HOUSE
Length of Pump house= 336
Widht of Pump house= 25
Outer radius 0.6
Perimeter of roof = 41
Depth of PH = =259-217.22 = 41.78
Area = = 2x(337.2+26.2) x41.78+336x41
13 IRR-TAW-2-3 (newShortcreting in two layers (each layer+38 mm thickness) for slabs duly fixing chain weld
100 x 100x5 mm in between the two layers including cost and conveyance of all materials, la
charges, all heads, lifts, centering, scaffolding, machine mixing, laying concrete with shortcre
etc. complete as per specification and as directed by Engineer-in-Charge
PUMP HOUSE
Length = 336
Widht = 25
Perimeter of roof = 41
Depth of PH = =259-217.22 = 41.78
Area = = 2x(337.2+26.2) x41.78+336x41
14 IRR-TAW-5-3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than
cement concrete using 40 mm and down size approved clean, hard,graded aggregates crus
for kerb and bed lining including cost of all materials, machinery, labour, formwork, batching,
placing point in agitator cars, placing in position, levelling, vibrating, finishing, curing, ventilat
and all other ancillary operations etc., complete with lead upto 1 km and all lifts.( Cement co
use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:2
PUMP HOUSE
Length= 336
Width= 25
Foundation for bottom 337.20 26.2 0.6
PRRLIS -PACKAGE 1
15 IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less tha
cement concrete using 40 mm and down size approved clean, hard,graded aggregates crus
for sides and arch lining including cost of all materials, machinery, labour, formwork, batch
upto placing point in agitator cars, placing in position, levelling, vibrating, finishing, curing, ve
lighting,drainage and all other ancillary operations etc., complete with lead upto 1 km and all
( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90
CA--50:30:20, FA : 0.40 cum)
PUMP HOUSE
Length 246
Width= 25
Outer radius 0.6
Depth of PH = =259-217.22 -0.6 = 41.2
Area of Lining= = 2x(247.2+26.2) x41.18+246x42.7
Service bay and Control room
Length = 90
Width= 25
Outer radius 0.6
Depth = =259-241 = 18
Area of Lining= = 2x(91.2+26.2) x18+90x42.7
Qty of Lining 41090.824 x 0.6
16 IRR-TAW-5-1 Providing, fabricating and placing in position reinforcement steel for tunnel RCC works includ
straightening, cutting, bending, hooking, lapping / welding joints wherever required, tying wit
annealed steel wire, including cost of all materials, labour,machinery, ventilation, lighting, dra
Lining Qty =24654+5301 = 29955 Cum

Qty of Reinforcement @80Kg/Cum = 2396.4 MT
Bottom Raft Foundation at 90kg/Cum 3021.12 MT
TOTAL 5418.00
Providing and laying insitu vibrated M-25 ( 28 days cube compressive strength not less tha
17 IRR-DAW-2-4(B) cement concrete using 20 mm down size approved, clean, hard, graded aggregates includin
machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, placing in po
vibrating, finishing, curing etc.,complete for RCC works with initial lead upto 1 km and all lift
kg / cum with use of super plasticiser,CA : 0.90 cum, blending ratio of CA--65:35, FA : 0.40
For Foundation
PRRLIS -PACKAGE 1
From Level +217.22 to +231.690

1x 246 x 25 x 14.47
Deduct openings
Draft Tube 9x 9X X 52 /
pump dia 9X x(14^2-12^2)/4 x 7.5
Gallery 246 x X 3.5 2 /
246 x 3.5 X 3.5 /
Delivery pipe vents 1x 246 x 7.5 x 9.7
Dewatering Pits 2x 15 x 25 x 23
Gaps 9x 13 x 8x 9.5
Rock ledge between pumps
8X 15 X 8X 11.28
Slabs
@ Level +239.69, 2x 246 x 25 x 0.2
+236.345
Deduct Pump area 9x x(14^2-12^2)/4 x 0.2
Columns 34 x 1.2 x 1.2 x 26.71
Beams 33 x6 8x 0.45 x 0.6
40 x3 8x 0.45 x 0.6
Around Pump 10 x x(14^2-12^2)/4 x 4.5
For Annexes
Columns 7x 1.2 x 0.9 x 30
Beams 36 x 50 x 0.6 x 0.6
8x 22.4 x 0.6 x 0.9
Slabs@ service control 3x 30 x 26 x 0.2
rooms
Slab for Steps
6x 1x 20.4 x 1.2 x 0.3
18 BLD-CSTN-5-4 Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11
For Annexes 1 21.6 0.23 16.50
19 BLD-CSTN-6-10 Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6), 16mm thick and top
4mm thick with Dubara sponze finishing.
For Annexes 2 21.6 16.5
20 BLD-CSTN-12-5 Painting to new walls with 2 coats of water proof cement paint of apporved brand and
of approved cement primer grade I making making 3 coats in all to give an even shade after
surface to remove all dirt and remains of loose powdered materials, including cost and conv
work site and all operational, incidental, labour charges etc. complete for finished item of wo
For Annexes 2 21.6 16.5

PRRLIS -PACKAGE 1
21 Providing and fixing of Two shutter Sliding Windows made of Galvanized Steel as per IS
quality,galvanized as per IS 277 with powder coated with Pure polyester powder up to 50-60
coated thickness of 0.8 mm for Outer Frame and 0.58mm thickness for Sliding Shutter S
for Two Tracks with Grill provision size of 90 mm x 50 mm and the Window Shutter section o
the outer Frame with two integrated guide tracks of 12mm width and 24mm deep for provisio
sash frame and facilitates with a water drain outlet component made of PVC and the shu
5mm thick plain float glass of reputed make and fixed with EPDM weathering seal resistant a
TBSC-M.II-03 made of Alumimium 1No. per each shutter including installation of window system at site usi
Silicon sealant applied at the Outer frame corners inclusive of conveyance of all materials ac
charges, and erection at site with complete finished item of work for Window with Two Slidin
For Annexes 18 4 4
22 Supplying and fixing of Unplasticised Poly Vinyl Chloride (UPVC) sliding doors three
shutters sliding and one mesh shutter sliding- 95 -Series duly manufactured using UPVC r
(108 mm x 45 mm)/(95.50 mm x 60 mm) x 2.0 mm for outer frames, (75 mm x 39 mm)/(66 m
for sliding door shutter frames capable of mounting single glazing system, structurally reinfo
galvanized up to 50 microns of minimum thickness of 1.2 mm prefabricated & welded throu
window sash shall be fitted with 5 mm thick clear float glass of reputed make and mesh shut
(48.5 mm x 30 mm))/(50 mm x 26.5 mm) x2.0 mm uPVC profile section and fitted with nylon
rollers/pulley duly fixed with TPV Gaskets/ EPDM weathering seal resistant accessories like
system made of aluminium 1 No., per set of sashes and the system is to be installed at th
fasteners, silicon rubber sealant, easy glazing/ deglazing at site etc., including cost and con
materials, accessories, labour charges for transportation, erection at site with templates for c
complete for finished item of work
For Annexes 15 6 1.5 135

135 Sqm
23 TBSC-K.I-29 Providing and fixing false ceiling consisting of 600mmX600mm, Solid PVC insu
wall thickness of 1mm thick plain PVC rigid foam sheet and EPS as defined in of desired thic
insulation required shall be insert in a frame work made using anodized aluminium Tee sec
(25X25mm, 19 gauge or 1mm thick) in square pattern of grid sizes of 2X2 (600X600mm). T
framework is supported from the ceiling with the help of G.I. hook and G.I. wire/6mm.M.S
to maintain proper level etc. the aluminium framework is supported on side wall with the use
(25X25mm) angles, complete as per direction of Engineer-in-Charge & drawing
For floors
Slabs 6 50 26
24 BLD-CSTN-5-12 Reinforced Brick Masonary walls of 11.5cm in CM(1:6) using 2nd bricks having a crush
less than 35.00kg/cm2 and using two mild steel bars of 6m dia in every third layer of brick
of the main block work including cost and seignorage charges and conveyance of all
from approved sources to work site and all operational, incidental, labour charges such
mortor constructing masonary lift charges, curing etc. complete but excluding the cost of s
charges for finished item of work as per SS 509 .
PRRLIS -PACKAGE 1
Reinforced Brick Masonary walls of 11.5cm in CM(1:6) using 2nd bricks having a crush
less than 35.00kg/cm2 and using two mild steel bars of 6m dia in every third layer of brick
of the main block work including cost and seignorage charges and conveyance of all
from approved sources to work site and all operational, incidental, labour charges such
mortor constructing masonary lift charges, curing etc. complete but excluding the cost of s
charges for finished item of work as per SS 509 .
For toilet blocks in 5x3x2 6 0.115 3.3

Annexes 5x3x2 5 0.115 3.3
For Partition walls 20x3 15.5 0.115 2
25 Design, fabrication, supply, erection, testing of roof truss with all accessories including cost
materials,machinery, labour etc.,complete as per specifications and approved drawings .
Length - 120m, span of truss - 25m

Quantity = 110 tons.
Length - 321m, span of truss - 25m
Quantity =550 tons
Gantry girder designed for 75 ton crane capacity.
Length of gantry girder considered on each side is 140m.
Span of gantry girder - 25m.
Quantity of gantry girder = 200 tons
Total Quantity of structural steel
26 Heavy duty industrial variety / tact porcelain vitrified tile of size 300 x 300 / 200 x 100 mmand
12-15 mm 1st quality conforming to IS:13711, IS:13712, IS:13630 (Parts 1 to15) of an
shades and designs, set over base coat of cement mortar (1:8), 12 mm thick over CC
RCC roof slab, including neat cement slurry of honey like consistency spread @ 3.3.kgs
neatly with white cement paste to full depth mixed with pigment of matching shade, i
materials like cement, sand water and tiles etc., complete, including seigniorage charges,
finished item of work, .
For Annexes(50% area control pa 0.5 21.6 26

For Pump House 1 321 26
Deduct Pump area 10 (14^2)/4
PRRLIS -PACKAGE 1
STIMATE OF PUMP HOUSE

umping station near Anjanagiri Reservoir and Design, supply,
echanical works such as Vertical- Single Stage-Francis Turbine
45 MW each including all accessories and Earth work Excavation
servoir including intake structure and tunnel at Stage -1 pumping
ur (M), Mahabubnagar District.
#
benching tunnelling methods including excavation for supports in all types of
cluding cost of providing supports ) for roof before benching including cost of
caling excavated surface, ventilation, lighting, drainage removing and hauling
pecified dump area and all other ancillary operations etc., complete with initial
###
= 33104.61 ###
33105 Cum
hods in rock not requiring supports including cost of all materials,machinery,
oving under-cuts, ventilation,lighting, drainage, removing and hauling the
pecified dump area and all other ancillary operations etc., complete with initial
41.78 = 270594.0192
###
#
18 = 43009.92 ###
-10828.80 ###
302775.1392 #
PRRLIS -PACKAGE 1
302775.1392 = 211943 Cum

hods including excavation for supports in all types of soil / rock strata
roviding supports ) including cost of all other materials, machinery, labour,
lighting, drainage,removing and hauling the excavated muck outside tunnel
ancillary operations etc., complete with initial lead upto 1 km and all lifts.
###
302775.1392 = 90832.54176
90833 Cum
due to natural causes such as geological faults etc., out of tunnel including
necessary and disposing off the same in specified dump area or as directed
ry,labour, ventilation, drainage, lighting and all other ancillary operations etc.,
d all lifts
33588 Cum
tion temperary structural steel supports as per details and dismantling the
of all materials, machinery, labour,cutting, bending, welding, grinding,
her ancillary operations etc.,complete with initial lead upto 1 km and all lifts.
75 MT
tion permanent structural steel supports as per details including cost of all
ending, welding, grinding, lighting,ventilation, drainage and all other ancillary
ad upto 1 km and all lifts.
150 MT
in concrete / rock by percussion drilling using jack hammer or stooper

consolidation / contact grouting including cost of all materials, machinery,
ing, drainage and all other ancillary operations etc., complete.
###
185 Nos
= 20.89
Rmt
PRRLIS -PACKAGE 1
###
81 Nos
= 5
Rmt
nder specified pressure for consolidation / contact grouting including cost of

ng wherever necessary,ventilation,lighting, drainage and other ancillary
o 1 km and all lifts.
MT
teel rock bolts with mechanical / wedge type anchorage including drilling 35
mm thick steel tapered wedge, 10 mm thick plate washers and nuts,
of all materials, machinery, labour, ventilation, lighting, drainage and all other
2x(247.2+26.2) x41.78+246x38.833666666666 = 32398.386 Sqm

3600 Nos
Servicebay
= 7721.43 Sqm
858 Nos
PRRLIS -PACKAGE 1
des and arch of tunnel in cement mortar

st of all materials, machinery, labour, ventilation, lighting, drainage and all
e with lead upto 1 km and all lifts.
= 38765.704
19383 Sqm
er+38 mm thickness) for slabs duly fixing chain weld wire mesh
yers including cost and conveyance of all materials, labour
folding, machine mixing, laying concrete with shortcrete machine
as directed by Engineer-in-Charge
= 44141.704
22071 Sqm
20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade

wn size approved clean, hard,graded aggregates crushed from tunnel muck
f all materials, machinery, labour, formwork, batching, mixing, conveying upto
position, levelling, vibrating, finishing, curing, ventilation, lighting,drainage
complete with lead upto 1 km and all lifts.( Cement content 330 kg / cum for
cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
0.6 = 5301 Cum

PRRLIS -PACKAGE 1
M-20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade
wn size approved clean, hard,graded aggregates crushed from tunnel muck
st of all materials, machinery, labour, formwork, batching, mixing, conveying
ing in position, levelling, vibrating, finishing, curing, ventilation,
of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of
42.72576
= 33021.424 Sqm
Service bay level

= 8069.4
41090.824 Sqm
= 24654 Cum
sition reinforcement steel for tunnel RCC works including cleaning,

g, lapping / welding joints wherever required, tying with 1.25 mm dia.soft
ll materials, labour,machinery, ventilation, lighting, drainage etc.,complete with
M-25 ( 28 days cube compressive strength not less than 25 N / sq mm ) grade

ize approved, clean, hard, graded aggregates including cost of all materials,
, scaffolding, cleaning, batching, mixing, placing in position, levelling,
e for RCC works with initial lead upto 1 km and all lifts.( Cement content : 380
CA : 0.90 cum, blending ratio of CA--65:35, FA : 0.40 cum)
PRRLIS -PACKAGE 1
14.47 = 88990.50 #
4= -1590.43
= -2756.75
8= -2366.80
2= -1506.75
= -17896.50
23 = -17250.00
= -8892.00
-10828.80 ###
##
#
0.2 = 2460.00
= -110.27
26.71 = 1307.72
0.6 = 427.68 ###
0.6 = 259.20
= 1837.83
= 226.80
= 648.00
= 96.77
0.2 = 468.00
###
0.3 = 44.06 #
33568.00 Cum
###
(1:6) with 2nd class Bricks traditional size 23 x 11 x 7 cms
###
16.50 81.972
82
thick, base coat in CM (1:6), 16mm thick and top coat in CM (1:4),
ing.
712.8
713
water proof cement paint of apporved brand and shade over a base coat
king making 3 coats in all to give an even shade after thourughly brushing the
of loose powdered materials, including cost and conveyance of all materials to
, labour charges etc. complete for finished item of work as per SS
16.5 712.8
713 Sqm
PRRLIS -PACKAGE 1
ding Windows made of Galvanized Steel as per IS 513, D

owder coated with Pure polyester powder up to 50-60 microns thick with total
Frame and 0.58mm thickness for Sliding Shutter Section, the OuterFrame
of 90 mm x 50 mm and the Window Shutter section of 58 mm x 36 mm and
ide tracks of 12mm width and 24mm deep for provision to slide the Shutter /
ater drain outlet component made of PVC and the shutter frame fitted with
make and fixed with EPDM weathering seal resistant accessories and handle
tter including installation of window system at site using anchor fasteners,
me corners inclusive of conveyance of all materials accessories, labour
plete finished item of work for Window with Two Sliding Shutters and with Grill
288
288 Sqm
sed Poly Vinyl Chloride (UPVC) sliding doors three track - two glass
sliding- 95 -Series duly manufactured using UPVC reinforced profiles of
m) x 2.0 mm for outer frames, (75 mm x 39 mm)/(66 mm x 42 mm) x 2.0 mm
of mounting single glazing system, structurally reinforced with hot dip
m thickness of 1.2 mm prefabricated & welded through fusion welding the
hick clear float glass of reputed make and mesh shutter shall be made of
m) x2.0 mm uPVC profile section and fitted with nylon/polymer mesh and
ets/ EPDM weathering seal resistant accessories like clipping locking
er set of sashes and the system is to be installed at the site using anchor
y glazing/ deglazing at site etc., including cost and conveyance of all
for transportation, erection at site with templates for casement sizing
g consisting of 600mmX600mm, Solid PVC insulation panels having

rigid foam sheet and EPS as defined in of desired thickness depending on
rame work made using anodized aluminium Tee section of sizes 1X1
square pattern of grid sizes of 2X2 (600X600mm). The aluminium
g with the help of G.I. hook and G.I. wire/6mm.M.S. rods of required sizes
ium framework is supported on side wall with the use of aluminium 1X1
rection of Engineer-in-Charge & drawing
7800
7800
Sqm
5cm in CM(1:6) using 2nd bricks having a crushing strength of not

o mild steel bars of 6m dia in every third layer of brick masory, with free joints
st and seignorage charges and conveyance of all materials and water
nd all operational, incidental, labour charges such as scaffolding mixing
arges, curing etc. complete but excluding the cost of steel and its fabrication
er SS 509 .
PRRLIS -PACKAGE 1
3.3 68.31
3.3 56.925
2 213.9
339
sting of roof truss with all accessories including cost of all

ete as per specifications and approved drawings .
= 860 MT
elain vitrified tile of size 300 x 300 / 200 x 100 mmand thickness between
g to IS:13711, IS:13712, IS:13630 (Parts 1 to15) of any colour and finish in all
oat of cement mortar (1:8), 12 mm thick over CC bed already laid or
nt slurry of honey like consistency spread @ 3.3.kgs per sqm & jointed
ll depth mixed with pigment of matching shade, including cost of all
nd tiles etc., complete, including seigniorage charges, etc., complete for
= 280.8
= 8346
-1539
7087 Sqm
PRRLIS - PACKAGE NO. 1
ABSTRACT OF DELIVERY MAIN

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservo
commissioning of Electro Mechanical works such as Vertical- Single Stage-Francis Turbine Pu
145 MW each including all accessories and Earth work Excavation of approach channel fr
intake structure and tunnel at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V),
S.NO ITEM CODE DESCRIPTION OF ITEM
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and technical
specification, including setting out, construction of
shoring and bracing, and other deleterious matter,
1 IRR-DAW-1-1 dressing of sides and bottom and backfilling with
approved material.removal of stumps Depth upto 3 m
Excavation for foundation in ordinary rock (including

HDR) without blasting including boulders above 0.3 m
upto 0.6 m dia for dam, spillway, intake structure and
other appurtenant works and placing the excavated
2 IRR-DAW-1-2 material neatly in dump area or disposing off the same as
directed etc., complete with all leads and lifts.
Excavation for foundation in hard rock of all toughness by

blasting including boulders above 1.2 m dia. for dam,
spillway, intake structure and other appurtenant works
and placing the excavated rock neatly in dump area or
3 IRR-DAW-1-4a stack yard including levelling as directed etc., complete
with all leads and lifts.
Excavation for vertical / inclined shaft in all types of soft /

hard rock including cost of all materials, machinery,
labour, shoring, strutting, scaling excavated surface,
ventilation, lighting,drainage, removing and hauling
4 IRR-TAW-1-2 excavated muck outside shaft upto specified dump area
and all other ancillary operations etc., complete with all
leads and lifts.
Providing, fabricating and placing in position

reinforcement steel for tunnel RCC works including
cleaning, straightening, cutting, bending, hooking,
lapping / welding joints wherever required, tying with 1.25
mm dia.soft annealed steel wire, including cost of all
5 IRR-TAW-5-1 materials, labour,machinery, ventilation, lighting, drainage
etc.,complete with all leads and lifts.
Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than20 N / sq mm )
grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for anchor
blocks including cost of all materials,machinery, labour,
formwork, scaffolding, cleaning, batching, mixing, placing
in position,levelling, vibrating, finishing, curing etc.,
complete with all leads and lifts.(Cement content: 320
6 IRR-CCDW-2-20 kg / cum with use of super plasticiser(0.4% by wt. of
cement),CA : 0.90cum, Blending Ratio of CA--50:30:20,
FA : 0.40 cum)
Providing, fabricating and placing in position

reinforcement steel for RCC,below 36 dia rods
overlaps and wastages wherever required, tying with 1.25
mm diameter soft annealed steel wire, including cost of
all materials, machinery, labour etc., complete all leads
7 IRR-DAW-2-1A and lifts.overlaps and wastage Lap jointing considered for
bars upto 36 mm diameter.
Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sqmm )
grade cement concrete using 40 mm and down size
approved clean, hard,graded aggregates crushed from
tunnel muck for sides and arch lining including cost of
all materials, machinery, labour, formwork, batching,
mixing, conveying upto placing point in agitator cars,
placing in position, levelling, vibrating, finishing, curing,
ventilation, lighting,drainage and all other ancillary
8 IRR-TAW-5-4 operations etc., complete with lead upto 1 km and all lifts.
( Cement content 330 kg / cum for use of super
plasticiser(0.4% by wt. of cement),CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)
Design, fabrication, supply, erection, testing and

commissioning of delivery mains with all accessories
including cost of all materials,machinery, labour
9 etc.,complete as per specifications and approved
drawings
Cleaning delivery lines to expose fresh metal surface for

painting by sand blasting method as per specifications
including cost of all materials, labour, machinery,
10 scaffolding, etc., complete with leads and lifts.
painting of steel liner on sand blasted surfaces with one

coat of inorganic zinc silicate and three super coats of
solventless coaltar epoxy brown paint paint each coat
11 cost of all materials, labour, scaffolding etc., complete
with all leads and all lifts
Providing and fixing 25 mm dia 3 m long cold twisted

deformed steel dowel bars with one end driven into 45 to
50 mm diameter 1.50 m deep hole drilled in bed rock and
other end provided with L-bend for embedding in
concrete / masonry of over flow / non-over flow blocks
and other appertenant works including cost of drilling and
cleaning hole, filling hole with cement mortar 1 : 1
12 IRR-DAW-1-13 proportion, driving anchor rod, cost of all materials,
machinery, labour etc., complete with all leads and lifts.
TRACT OF DELIVERY MAIN

station near Anjanagiri Reservoir and Design, supply, erection testing and
l- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8 No.s of
xcavation of approach channel from foreshore of Srisailam Reservoir including
janagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.

QUANTITY UNIT RATE AMOUNT
2373 Cum 160.00 379680.00
2373 Cum 199.00 472227.00
1187 Cum 472.00 560264.00
136993 Cum 2356.00 322755508.00

2222.64 MT 58504.00 130033331.00
16928 Cum 6066.00 102685248.00
1354 MT 46151.00 62488454.00

27783.00 Cum 6822.00 189535626.00
15088 MT 81595.00 1231105360.00
87368.00 Sqm 368.00 32151424.00
92740.00 Sqm 1437.00 133267380.00

405 Nos 866.00 350730.00
2205785232.00
TOTAL 2205785232.00
PRRLIS PACKAGE NO 1
DETAILED ESTIMATE OF DELIVERY M

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir a
Electro Mechanical works such as Vertical- Single Stage-Francis Turbine Pumps and Synch
accessories and Earth work Excavation of approach channel from foreshore of Srisailam
pumping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.
1(a) IRR-DAW-1-1 Earth work in excavation in all kinds of soils of foundation of structures as pe
construction of shoring and bracing, and other deleterious matter, dressing of
of stumps Depth upto 3 m
Area at Deeper section (160+1.5*13.2)*13

1 x (0+2703.36)/2
Consider All soils 40% 5933.4
(b) IRR-DAW-1-2 Excavation for foundation in ordinary rock (including HDR) without blasting inc
intake structure and other appurtenant works and placing the excavated mate
etc., complete with initial lead upto 1 km and all lifts.

1 x (0+2703.36)/2
Consider HDR 40% 5933.4
IRR-DAW-1-4a Excavation for foundation in hard rock of all toughness by blasting including bo
other appurtenant works and placing the excavated rock neatly in dump area o

1 x (0+2703.36)/2
Consider HR 20% 5933.4
2 IRR-TAW-1-2 Excavation for vertical / inclined shaft in all types of soft / hard rock including c
excavated surface, ventilation, lighting,drainage, removing and hauling excava
ancillary operations etc., complete with initial lead upto 1 km and all lifts.
DELIVERY MAINS 9X 618
618= 160+170+188+62+38(inclinations)
3 IRR-TAW-5-1 Providing, fabricating and placing in position reinforcement steel for tunnel RC
hooking, lapping / welding joints wherever required, tying with 1.25 mm dia.so
labour,machinery, ventilation, lighting, drainage etc.,complete with initial lead u
80Kg per Cum 27783.0

Weight
PRRLIS PACKAGE NO 1
4 IRR-CCDW-2-20 Providing and laying insitu vibrated M-20 ( 28 days cube compressive streng
mm down size approved, clean, hard, graded aggregates for ANCHOR BLOC
scaffolding, cleaning, batching, mixing, placing in position,levelling, vibrating, f
lifts.(Cement content: 320 kg / cum with use of super plasticiser(0.4% by wt. o
0.40 cum)
Anchor blocks
At bend 1x 108
(-) Delivery Mains area 9x 15
tunnel portal
2x 9
9x 1.2
5 IRR-DAW-2-1A Providing, fabricating and placing in position reinforcement steel for RCC,b
tying with 1.25 mm diameter soft annealed steel wire, including cost of all mat
and all lifts.overlaps and wastage Lap jointing considered for bars upto 36 mm
80Kg per Cum 16928
6 IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive streng
mm and down size approved clean, hard,graded aggregates crushed from tun
machinery, labour, formwork, batching, mixing, conveying upto placing point in
curing, ventilation, lighting,drainage and all other ancillary operations etc., com
cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blendin
DELIVERY MAINS
9X 618 x /4
7 Design, fabrication, supply, erection, testing and commissioning of delivery ma

labour etc.,complete as per specifications and approved drawings
DELIVERY MAINS
9X 618 x
Weight 1922.00 x 7.85
8 Cleaning delivery lines to expose fresh metal surface for painting by sand blas
labour, machinery, scaffolding, etc., complete with initial lead for sand upto 1 k
DELIVERY MAINS
PRRLIS PACKAGE NO 1
9X 618 x
9 painting of steel liner on sand blasted surfaces with one coat of inorganic zinc
brown paint paint each coat cost of all materials, labour, scaffolding etc., com
DELIVERY MAINS Interior Surface

9X 618 x
Exterior Surface
9X 38 x
10 IRR-DAW-1-13 Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dow
deep hole drilled in bed rock and other end provided with L-bend for embeddin
other appertenant works including cost of drilling and cleaning hole, filling hole
all materials, machinery, labour etc., complete with initial lead upto 1 km and a
Anchor blocks 1x 108

PRRLIS PACKAGE NO 1
OF DELIVERY MAIN
giri Reservoir and Design, supply, erection testing and commissioning of
mps and Synchronous motor sets for 8 No.s of 145 MW each including all
e of Srisailam Reservoir including intake structure and tunnel at Stage -1
nagar District.
structures as per drawing and technical specification, including setting out,
atter, dressing of sides and bottom and backfilling with approved material.removal
160+1.5*13.2)*13.2 = 2373.36
0+2703.36)/2 x 5 = 5933.4 Cum
x 0.4 = 2373 Cum
thout blasting including boulders above 0.3 m upto 0.6 m dia for dam, spillway,
e excavated material neatly in dump area or disposing off the same as directed
160+1.5*13.2)*13.2 = 2373.36
0+2703.36)/2 x 5 = 5933.4 Cum
x 0.4 = 2373 Cum
sting including boulders above 1.2 m dia. for dam, spillway, intake structure and
tly in dump area or stack yard including levelling as directed etc., complete with
160+1.5*13.2)*13.2 = 2373.36
0+2703.36)/2 x 5 = 5933.4 Cum
x 0.2 = 1187 Cum
d rock including cost of all materials, machinery, labour, shoring, strutting, scaling
nd hauling excavated muck outside shaft upto specified dump area and all other
and all lifts.
2
x /4 x 5.6 = 136992.540579849
136993 Cum
nclinations)
eel for tunnel RCC works including cleaning, straightening, cutting, bending,
h 1.25 mm dia.soft annealed steel wire, including cost of all materials,
27783.0 x 80 = 2222640 Kg
= 2222.64 MT
PRRLIS PACKAGE NO 1
ompressive strength not less than20 N / sq mm ) grade cement concrete using 40

ANCHOR BLOCKS including cost of all materials,machinery, labour, formwork,
elling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all
ser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
x 15 x 12 = 19440
x 52 / 4= -2651
x 2.5 x 1.2 = 54
x /2 x 5 = 84.82
16928 Cum
t steel for RCC,below 36 dia rods overlaps and wastages wherever required,
ng cost of all materials, machinery, labour etc., complete with initial lead upto 1 km
bars upto 36 mm diameter.
16928 x 0.08 = 1354.2

1354 MT
ompressive strength not less than 20 N / sqmm ) grade cement concrete using 40
crushed from tunnel muck for sides and arch lining including cost of all materials,
o placing point in agitator cars, placing in position, levelling, vibrating, finishing,
erations etc., complete with lead upto 1 km and all lifts.( Cement content 330 kg /
0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
x (5.62-52) = 27783.00 Cum
ng of delivery mains with all accessories including cost of all materials,machinery,

wings
x 5.0 x 0.022 = 1922.00 Cum
MT/cum = 15088 MT
ting by sand blasting method as per specifications including cost of all materials,
for sand upto 1 km and all lifts.
PRRLIS PACKAGE NO 1
x 5.0 = 87368.00 Sqm
of inorganic zinc silicate and three super coats of solventless coaltar epoxy
folding etc., complete with all leads and all lifts
x 5.0 = 87367.6916963322 Sqm
x 5.0 = 5372.12 Sqm

92740.00 Sqm
ormed steel dowel bars with one end driven into 45 to 50 mm diameter 1.50 m
end for embedding in concrete / masonry of over flow / non-over flow blocks and
g hole, filling hole with cement mortar 1 : 1 proportion, driving anchor rod, cost of
d upto 1 km and all lifts.
x 15 / 4= 405
405 Nos
Name of Work: PRLIS- SATGE1 -CONSTRUCTION OF DELIVERY CISTERN
(Formation of Bund in cistern area is not covered in this estimate)

S.NO DESCRIPTION OF ITEM
1 IRR- Excavation in all kinds of soil including boulders upto 0.30 m dia. for
CCDW-1- foundations of canal cross drainage and other appurtenant structures and
1 placing the excavated stuff neatly in specified dump area or disposing off the
same as directed etc., complete with initial lead upto 50 m and initial lift upto
3 m.
2 IRR- Excavation in ordnary rock without blasting for foundations of canal cross
CCDW-1- drainage and other appurtenant structures and placing the excavated stuff
4 neatly in specified dump area or disposing off the same as directed etc.,
complete with initial lead upto 50 m and initial lift upto 3 m.
3 IRR- Excavation in hard rock of all toughness by blasting including boulders

CCDW-1- above 1.2 m dia. For foundations of canal cross drainage and other
6 appurtenant structures and placing the excavated rock neatly in specified
dump area or stack yard as directed etc., complete with initial lead upto 50
m and initial lift upto 3 m.
4 IRR- Providing and laying insitu vibrated M-15 ( 28 days cube compressive
DAW-2-6 strength not less than 15 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and all lifts.
( Cement content : 260 kg / cum with use of super plasticiser,CA : 0.90 cum,
Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)
5 IRR- Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dowel
DAW-1- bars with one end driven into 45 to 50 mm diameter 1.50 m deep hole drilled
13 in bed rock and other end provided with L-bend for embedding in concrete /
masonry of over flow / non-over flow blocks and other appertenant works
including cost of drilling and cleaning hole, filling hole with cement mortar 1 :
1 proportion, driving anchor rod, cost of all materials, machinery, labour etc.,
CCDW- strength not less than20 N / sq mm ) grade cement concrete using 40 mm
2-20 down size approved, clean, hard, graded aggregates for cantiliver /
counterfort retaining walls including cost of all materials,machinery,
labour, formwork, scaffolding, cleaning, batching, mixing, placing in
position,levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.(Cement content: 320 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum)
7 IRR- Providing, fabricating and placing in position reinforcement steel for

DAW-2- RCC,below 36 dia rods overlaps and wastages wherever required, tying
1A with 1.25 mm diameter soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with initial lead upto 1 km and all
355787507.xlsx/A-DC
lifts.overlaps and wastage Lap jointing considered for bars upto 36 mm 52/508
diameter.
7 IRR- Providing, fabricating and placing in position reinforcement steel for

S.NO DAW-2- RCC,below
DESCRIPTION 36 dia
OFrods
ITEMoverlaps and wastages wherever required, tying
1A with 1.25 mm diameter soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with initial lead upto 1 km and all
lifts.overlaps and wastage Lap jointing considered for bars upto 36 mm
diameter.
DAW-2-4 strength not less than 20 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for RCC works of gallery, sluice, spillway crest, spillway d / s
face, energy dissipating structures, training walls, piers, abutments and such
other locations with initial lead upto 1 km and all lifts.
TOTAL
355787507.xlsx/A-DC 53/508
STRUCTION OF DELIVERY CISTERN
a is not covered in this estimate)

9800 Cum 132.00 1293600.00
9800 Cum 159.00 158200.00
29400.00 Cum 568.07 16701258.00
12426 Cum 4577.00 56873802.00
1100 Nos 866.00 952600.00
38487 Cum 6066.00 233462142.00
1925 MT 46151.00 88840675.00
355787507.xlsx/A-DC 54/508
1925 MT 46151.00 88840675.00

1456 Cum 5079.00 7395024.00
405677301.00
355787507.xlsx/A-DC 55/508
Name of Work: PRLIS- SATGE1 -CONSTRUCTION OF DELIVERY CISTERN

DETAILED ESTIMATE
1 IRR- Excavation in all kinds of soil including boulders upto 0.30 m dia. for foundations of canal cross drai
CCDW-1- and other appurtenant structures and placing the excavated stuff neatly in specified dump area or d
1 off the same as directed etc., complete with initial lead upto 50 m and initial lift upto 3 m.
Qty as per Statement =
2 IRR- Excavation in ordnary rock without blasting for foundations of canal cross drainage and other appu
CCDW-1- structures and placing the excavated stuff neatly in specified dump area or disposing off the same a
4 directed etc., complete with initial lead upto 50 m and initial lift upto 3 m.
Qty as per Statement = 9800.0 Cum
3 IRR- Excavation in hard rock of all toughness by blasting including boulders above 1.2 m dia. For founda
CCDW-1- canal cross drainage and other appurtenant structures and placing the excavated rock neatly in spe
5 dump area or stack yard as directed etc., complete with initial lead upto 50 m and initial lift upto 3 m
Qty as per Statement = 29399.91
4 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than 15 N / s
grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates including
all materials, machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, placing
position, levelling, vibrating, finishing, curing etc.,complete for plain concrete works with initial lead u
km and all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,CA : 0.90 cum, Blendin
of CA -- 50:30:20, FA : 0.40 cum)
Qty as per Statement = 12426.192
5 IRR- Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dowel bars with one end
DAW-1- into 45 to 50 mm diameter 1.50 m deep hole drilled in bed rock and other end provided with L-bend
13 embedding in concrete / masonry of over flow / non-over flow blocks and other appertenant works in
cost of drilling and cleaning hole, filling hole with cement mortar 1 : 1 proportion, driving anchor rod,
all materials, machinery, labour etc., complete with initial lead upto 1 km and all lifts.
6 IRR- Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than20 N
CCDW-2- mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded aggregates for
20 cantiliver / counterfort retaining walls including cost of all materials,machinery, labour, formwork,
scaffolding, cleaning, batching, mixing, placing in position,levelling, vibrating, finishing, curing etc., c
with initial lead upto 50 m and all lifts.(Cement content: 320 kg / cum with use of super plasticiser(0.
wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
Qty as per Statement

7 IRR- Providing, fabricating and placing in position reinforcement steel for RCC,below 36 dia rods
DAW-2- overlaps and wastages wherever required, tying with 1.25 mm diameter soft annealed steel wire,
1A including cost of all materials, machinery, labour etc., complete with initial lead upto 1 km and all
lifts.overlaps and wastage Lap jointing considered for bars upto 36 mm diameter.
355787507.xlsx/D-DC 3/508
IRR- Providing, fabricating and placing in position
PRLISreinforcement
Stage-1 P.Ssteel
DPRfor Volume-3C,
RCC,below 36Part-IV
dia rods
DAW-2- overlaps and wastages wherever required, tying with 1.25 mm diameter soft annealed steel wire,
1A including cost of all materials, machinery, labour etc., complete with initial lead upto 1 km and all
lifts.overlaps and wastage Lap jointing considered for bars upto 36 mm diameter.
8 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less than 20 N /
sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates including cost of all materials, machinery, labour, formwork, centering, scaffolding,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,complete
for RCC works of gallery, sluice, spillway crest, spillway d / s face, energy dissipating structures,
training walls, piers, abutments and such other locations with initial lead upto 1 km and all lifts.
355787507.xlsx/D-DC 4/508
DELIVERY CISTERN
for foundations of canal cross drainage

neatly in specified dump area or disposing
and initial lift upto 3 m.
9799.96875
9800.0 Cum
nal cross drainage and other appurtenant
mp area or disposing off the same as
to 3 m.
Cum
ulders above 1.2 m dia. For foundations of

g the excavated rock neatly in specified
d upto 50 m and initial lift upto 3 m.
Cum
ssive strength not less than 15 N / sq mm )

hard, graded aggregates including cost of
cleaning, batching, mixing, placing in
in concrete works with initial lead upto 1
r plasticiser,CA : 0.90 cum, Blending Ratio
Cum
ed steel dowel bars with one end driven

nd other end provided with L-bend for
cks and other appertenant works including
: 1 proportion, driving anchor rod, cost of
1100 Nos
essive strength not less than20 N / sq

clean, hard, graded aggregates for
erials,machinery, labour, formwork,
g, vibrating, finishing, curing etc., complete
um with use of super plasticiser(0.4% by
: 0.40 cum)
38486.58853 Cum
eel for RCC,below 36 dia rods
ameter soft annealed steel wire,
ith initial lead upto 1 km and all
6 mm diameter.
355787507.xlsx/D-DC 5/508
1925 MT
ssive strength not less than 20 N /

d, clean, hard, graded
mwork, centering, scaffolding,
finishing, curing etc.,complete
, energy dissipating structures,
al lead upto 1 km and all lifts.
1456 Cum
355787507.xlsx/D-DC 6/508
ABSTRACT OF PERMANENT ACCESS TUN
PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Rese
commissioning of Electro Mechanical works such as Vertical- Single Stage-Francis Turbine
145 MW each including all accessories and Earth work Excavation of approach channel from
structure and tunnel at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V), Koll
Excavation in ordinary rock (including HDR) without blasting

including boulders above 0.30 m upto 0.6 m dia. For canals,
seating of embankment, filter drain / catch water drains etc.,
including dressing of bed and sides to required level and
1 IRR-DAW-1-3
profile, cost of all materials, machinery, labour, placing the
excavated soft rock neatly in dump area or for formation of
service road as directed etc.,complete with lead upto 1 km
and all lifts.
Excavation for vertical / inclined shaft in all types of soft / hard

rock including cost of all materials, machinery, labour, shoring,
strutting, scaling excavated surface, ventilation,
2 IRR-TAW-1-2 lighting,drainage, removing and hauling excavated muck
outside shaft upto specified dump area and all other ancillary
operations etc., complete with initial lead upto 1 km and all
lifts.
Excavation for tunnel by tunnelling methods in rock not

requiring supports including cost of all materials,machinery,
labour, scaling excavated surface, removing under-cuts,
3 IRR-TAW-1-3 ventilation,lighting, drainage, removing and hauling the
excavated muck outside tunnel upto specified dump area and
all other ancillary operations etc., complete with initial lead
upto 1 km and all lifts. (PAT)
Excavation for tunnel by tunnelling methods including

excavation for supports in all types of soil / rock strata
requiring supports ( excluding cost of providing supports )
including cost of all other materials, machinery, labour, scaling
4 IRR-TAW-1-4
excavated surface, ventilation, lighting, drainage,removing
and hauling the excavated muck outside tunnel upto specified
dump area and all other ancillary operations etc., complete
Removing and hauling muck overfallen due to natural causes

such as geological faults etc., out of tunnel including breaking
large fragments by blasting if necessary and disposing off the
3 IRR-TAW-1-6 same in specified dump area or as directed including cost of
all materials, machinery,labour, ventilation, drainage, lighting
and all other ancillary operations etc., complete with initial
lead upto 1 km and all lifts
Providing, fabricating and fixing in position temperary

structural steel supports as per details and dismantling the
same before concreting including cost of all materials,
4 IRR-TAW-3-4
machinery, labour,cutting, bending, welding, grinding,
ventilation, lighting, drainage and all other ancillary operations
Providing, fabricating and fixing in position permanent

structural steel supports as per details including cost of all
materials, machinery, labour, cutting, bending, welding,
5 IRR-TAW-3-3
grinding, lighting,ventilation, drainage and all other ancillary
lifts.
Grouting cement slurry in grout holes under specified pressure

for consolidation / contact grouting including cost of all
6 IRR-TAW-6-2 materials, machinery, labour, redrilling wherever
necessary,ventilation,lighting, drainage and other ancillary
Drilling 32 mm diameter grout holes in concrete / rock by

percussion drilling using jack hammer or stooper drills as
directed to specified depth for consolidation / contact grouting
7 IRR-TAW-6-1
including cost of all materials, machinery, labour, cleaning
holes, ventilation, lighting, drainage and all other ancillary
operations etc., complete.
Providing and fixing 25 mm diameter steel rock bolts with

mechanical / wedge type anchorage including drilling 35 mm
dia holes, providing 15 cm long 20 mm thick steel tapered
8 IRR-TAW-3-1 wedge, 10 mm thick plate washers and nuts, tightening bolt by
torque wrench, cost of all materials, machinery, labour,
Providing 25 mm thick guniting to sides and arch of tunnel in

cement mortar
1 : 3 proportion by weight including cost of all materials,
9 IRR-TAW-2-2
machinery, labour, ventilation, lighting, drainage and all other
ancillary operations etc., complete with lead upto 1 km and all
lifts.
Shortcreting in two layers (each layer+38 mm thickness) for

slabs duly fixing chain weld wire mesh 100 x 100x5 mm in
between the two layers including cost and conveyance of all
IRR-TAW-2-3
10 materials, labour charges, all heads, lifts, centering,
(new4 - 2011-12)
scaffolding, machine mixing, laying concrete with shortcrete
machine etc. complete as per specification and as directed by
Engineer-in-Charge
Providing and laying insitu vibrated M-20 ( 28 days cube

compressive strength not less than 20 N / sqmm ) grade
cement concrete using 40 mm and down size approved clean,
hard,graded aggregates crushed from tunnel muck for kerb
and bed lining including cost of all materials, machinery,
labour, formwork, batching, mixing, conveying upto placing
11 IRR-TAW-5-3
point in agitator cars, placing in position, levelling, vibrating,
finishing, curing, ventilation, lighting,drainage and all other
lifts.( Cement content 330 kg / cum for use of super
plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending
Ratio of CA--50:30:20, FA : 0.40 cum)

hard,graded aggregates crushed from tunnel muck for sides
and arch lining including cost of all materials, machinery,
labour, formwork, batching, mixing, conveying upto placing
[ IRR-TAW-5-4 point in agitator cars, placing in position, levelling, vibrating,
finishing, curing, ventilation, lighting,drainage and all other
lifts.
Ratio of CA--50:30:20, FA : 0.40 cum)
Providing, fabricating and placing in position reinforcement

steel for tunnel RCC works including cleaning, straightening,
cutting, bending, hooking, lapping / welding joints wherever
13 IRR-TAW-5-1 required, tying with 1.25 mm dia.soft annealed steel wire,
including cost of all materials, labour,machinery, ventilation,
lighting, drainage etc.,complete with initial lead upto 1 km and
all lifts.
OF PERMANENT ACCESS TUNNEL
ng station near Anjanagiri Reservoir and Design, supply, erection testing and
cal- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8 No.s of
cavation of approach channel from foreshore of Srisailam Reservoir including intake
giri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.
98590 Cum 281.00 27703790.00
0 Cum 2356.00 0.00
147517 Cum 1827.00 269513559.00

63222 Cum 1879.00 118794138.00
21074 Cum 405.00 8534970.00
50 MT 22068.00 1103400.00
100 MT 85617.00 8561700.00
27.72 MT 11171.00 309660

310.65 Rmt 399.00 123949.35
42219 Rmt 1034.00 43654446.00
18553 Sqm 604.00 11206012.00
37105 Sqm 1454.00 53950670.00
9927 Cum 6617.00 65686959.00

30040 Cum 6822.00 204932880.00
0 MT 58504.00 0.00
TOTAL 814076133.00
DETAILED ESTIMATE OF PERMANENT ACCESS T
1 IRR-DAW-1-3 Excavation in ordinary rock (including HDR) without blasting including boulders abo
embankment, filter drain / catch water drains etc., including dressing of bed and side
machinery, labour, placing the excavated soft rock neatly in dump area or for format
For approach L = 264 m
IRR-TAW-1-2 Excavation for vertical / inclined shaft in all types of soft / hard rock including cost of
scaling excavated surface, ventilation, lighting,drainage, removing and hauling exca
all other ancillary operations etc., complete with initial lead upto 1 km and all lifts.
0x 1791.789 x
Outer dia =10 +2x0.5+2x0.1+2x0.1 11.4 m
2 IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring supports including
surface, removing under-cuts, ventilation,lighting, drainage, removing and hauling th
area and all other ancillary operations etc., complete with initial lead upto 1 km and
PERMANENT ACCESS TUNNELS

10m dia -1 nos 1x 1791.789 x

0.7 x
3 IRR-TAW-1-4 Excavation for tunnel by tunnelling methods including excavation for supports in all
cost of providing supports ) including cost of all other materials, machinery, labour, s
drainage,removing and hauling the excavated muck outside tunnel upto specified du
For the excavation in PAT of item no.2

0.3 x
4 IRR-TAW-1-6 Removing and hauling muck overfallen due to natural causes such as geological fau
by blasting if necessary and disposing off the same in specified dump area or as dir
Removing and hauling muck overfallen due to natural causes such as geological fau
by blasting if necessary and disposing off the same in specified dump area or as dir
5 IRR-TAW-3-4 Providing, fabricating and fixing in position temperary structural steel supports as
including cost of all materials, machinery, labour,cutting, bending, welding, grinding,
This qty will be based on type of rock and dessign of supports
6 IRR-TAW-3-3 Providing, fabricating and fixing in position permanent structural steel supports a
labour, cutting, bending, welding, grinding, lighting,ventilation, drainage and all othe
1 km and all lifts.
This qty will be based on type of rock and dessign of supports
7 IRR-TAW-6-1 Drilling 32 mm diameter grout holes in concrete / rock by percussion drilling usin
depth for consolidation / contact grouting including cost of all materials, machinery,
all other ancillary operations etc., complete.

Length of PAT = 1791.8
Widht of PAT= 11.4
Outer radius 3
Length of Excavation= 1797.79 =(1791.789+ 2x3)
Width of Excavation= 17.4 =(11.4+ 2x3)
Area of grouting= 1797.789x17.4-1791.789x11=
No of Holes @ 10m c/c = 10855.134 /
Total length = 310.6
8 IRR-TAW-6-2 Grouting cement slurry in grout holes under specified pressure for consolidation
machinery, labour, redrilling wherever necessary,ventilation,lighting, drainage and ot
km and all lifts.
Length of PAT= 1791.8

Widht of PAT= 11.4
Outer radius 3
Area of grouting= 5418.567
No of Holes @ 10m c/c 54.18567 Say 55 Nos

Total length 396 For each PAT
396 Rmt
Grout required per m length be
Total Qty in Kg 70/kg 27720
Total Qty in MT 27.72
9 IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical / wedge type
15 cm long 20 mm thick steel tapered wedge, 10 mm thick plate washers and nuts,
machinery, labour, ventilation, lighting, drainage and all other ancillary operations et

Area for bolting 1x 1791.8 X
No of Holes @ 2m c/c = 56290.712 /
10 IRR-TAW-2-2 Providing 25 mm thick guniting to sides and arch of tunnel in cement mortar
PERMANENT ACCESS TUNNELS 1x 1791.789 X

1x 1791.789 X

11 Shortcreting in two layers (each layer+38 mm thickness) for slabs duly fixing ch
IRR-TAW-2-3 (new4 between the two layers including cost and conveyance of all materials, labour charg
- 2011-12) machine mixing, laying concrete with shortcrete machine etc. complete as per spec
Charge
PERMANENT ACCESS TUNNELS 1x 1791.789 X

1x 1791.789 X
12 IRR-TAW-5-3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not l
machinery, labour, formwork, batching, mixing, conveying upto placing point in agita
curing, ventilation, lighting,drainage and all other ancillary operations etc., complete
kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending
for bottom lining 1x 1791.789 x

for kerb lining 2x 1791.789 x
13 IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength no
40 mm and down size approved clean, hard,graded aggregates crushed from tunne
materials, machinery, labour, formwork, batching, mixing, conveying upto placing po
finishing, curing, ventilation, lighting,drainage and all other ancillary operations etc.,
( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),C
cum)

1 1791.789 x 0.3927 (11.4^2-10.0^2)
2 1791.789 x 0.5 x
Qty of Lining
14 IRR-TAW-5-1 Providing, fabricating and placing in position reinforcement steel for tunnel RCC wo
hooking, lapping / welding joints wherever required, tying with 1.25 mm dia.soft ann
labour,machinery, ventilation, lighting, drainage etc.,complete with initial lead upto 1
Lining Qty =30039.865787388+9926.51106 =

Qty of Reinforcement @80Kg/Cum =
E OF PERMANENT ACCESS TUNNEL
blasting including boulders above 0.30 m upto 0.6 m dia. For canals, seating of
ncluding dressing of bed and sides to required level and profile, cost of all materials,
neatly in dump area or for formation of service road as directed etc.,complete with lead
= 98590 Cum
soft / hard rock including cost of all materials, machinery, labour, shoring, strutting,
nage, removing and hauling excavated muck outside shaft upto specified dump area and
al lead upto 1 km and all lifts.
2
0.905 x 11.4 = 0
0 Cum
not requiring supports including cost of all materials,machinery, labour, scaling excavated
rainage, removing and hauling the excavated muck outside tunnel upto specified dump
e with initial lead upto 1 km and all lifts.
2
0.905 x 11.4 = 210739.1131
210739.1131
210739.1130882 = 147517.3792 Cum
ng excavation for supports in all types of soil / rock strata requiring supports ( excluding
er materials, machinery, labour, scaling excavated surface, ventilation, lighting,
k outside tunnel upto specified dump area and all other ancillary operations etc., complete
210739.1130882 = 63221.73393
63221.73393 Cum
ral causes such as geological faults etc., out of tunnel including breaking large fragments
in specified dump area or as directed including cost of all materials, machinery,labour,
21073.91131 Cum
ary structural steel supports as per details and dismantling the same before concreting
ting, bending, welding, grinding, ventilation, lighting, drainage and all other ancillary
and all lifts.
Provide 50.0 MT
ent structural steel supports as per details including cost of all materials, machinery,
ventilation, drainage and all other ancillary operations etc., complete with initial lead upto
Provide 100 MT
rock by percussion drilling using jack hammer or stooper drills as directed to specified
cost of all materials, machinery, labour, cleaning holes, ventilation, lighting, drainage and
10855.134
(10x10) = 109 Nos
5.7 / 2= 2.85
310.65 Rmt
cified pressure for consolidation / contact grouting including cost of all materials,
ntilation,lighting, drainage and other ancillary operations etc., complete with lead upto 1
55
7.2
s with mechanical / wedge type anchorage including drilling 35 mm dia holes, providing
m thick plate washers and nuts, tightening bolt by torque wrench, cost of all materials,
d all other ancillary operations etc., complete with lead upto 1 km and all lifts.
x 10.0 = 56290.71159
(2 x2) = 14073 Nos
h of tunnel in cement mortar

rials, machinery, labour, ventilation, lighting, drainage and all other ancillary operations
x 10.00 = 56290.71159
10.00 = 17917.89
74208.60159
18552.1504 Sqm
ickness) for slabs duly fixing chain weld wire mesh 100 x 100x5 mm in
nce of all materials, labour charges, all heads, lifts, centering, scaffolding,
chine etc. complete as per specification and as directed by Engineer-in-
x 10 = 56290.71159
10 = 17917.89
74208.60159
37104.3008 Sqm
cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 40
ggregates crushed from tunnel muck for kerb and bed lining including cost of all materials,
veying upto placing point in agitator cars, placing in position, levelling, vibrating, finishing,
ncillary operations etc., complete with lead upto 1 km and all lifts.( Cement content 330
0.5 x 10.0 = 8958.945

0.45 x 0.6 = 967.56606
9926.51106 Cum
ys cube compressive strength not less than 20 N / sqmm ) grade cement concrete using
d aggregates crushed from tunnel muck for sides and arch lining including cost of all
mixing, conveying upto placing point in agitator cars, placing in position, levelling, vibrating,
ll other ancillary operations etc., complete with lead upto 1 km and all lifts.
sticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40
(11.4^2-10.0^2) = 21080.9
5.00 = 8958.945
= 30039.9 Cum
cement steel for tunnel RCC works including cleaning, straightening, cutting, bending,
tying with 1.25 mm dia.soft annealed steel wire, including cost of all materials,
,complete with initial lead upto 1 km and all lifts.
39966.37685 Cum
3197.3101 MT
PRRLIS STAGE2 PS AT YEDULACIVIL AND HYDROMECHANICAL WORKS
Name of Work: PRRLIS- STAGE2 -CONSTRUCTION OF BUS D
ABSTRACT

rock including cost of all materials, machinery, labour,
shoring, strutting, scaling excavated surface, ventilation,
lifts.

steel for tunnel RCC works including cleaning,
straightening, cutting, bending, hooking, lapping / welding
2 IRR-TAW-5-1 joints wherever required, tying with 1.25 mm dia.soft
annealed steel wire, including cost of all materials,
labour,machinery, ventilation, lighting, drainage etc.,complete

cement concrete using 40 mm and down size approved
clean, hard,graded aggregates crushed from tunnel muck for
sides and arch lining including cost of all materials,
machinery, labour, formwork, batching, mixing, conveying
3 IRR-TAW-5-4 upto placing point in agitator cars, placing in position,
levelling, vibrating, finishing, curing, ventilation,
lighting,drainage and all other ancillary operations etc.,
complete with lead upto 1 km and all lifts.( Cement content
330 kg / cum for use of super plasticiser(0.4% by wt. of
cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum)
355787507.xlsx 23
Providing and fixing 25 mm diameter steel rock bolts with

mechanical / wedge type anchorage including drilling 35 mm
dia holes, providing 15 cm long 20 mm thick steel tapered
4 wedge, 10 mm thick plate washers and nuts, tightening bolt
by torque wrench, cost of all materials, machinery, labour,
Providing and fixing 25 mm dia 3 m long cold twisted

deformed steel dowel bars with one end driven into 45 to 50
mm diameter 1.50 m deep hole drilled in bed rock and other
end provided with L-bend for embedding in concrete /
5 IRR-DAW-1-13 masonry of over flow / non-over flow blocks and other
appertenant works including cost of drilling and cleaning hole,
filling hole with cement mortar 1 : 1 proportion, driving anchor
rod, cost of all materials, machinery, labour etc., complete
355787507.xlsx 24
TRUCTION OF BUS DUCT TUNNEL
CT
55215 Cum 2356.00 130086540.00
758 MT 58503.00 44345274.00
6319.00 Cum 6822.00 43108218.00
355787507.xlsx 25
1194.00 Rmt 1034.00 1234596
487 Nos 866.00 412261.35
219186889.35
TOTAL 219186889.00
355787507.xlsx 26
PRRLIS PACKAGE NO 1
Name of Work: PRRLIS- STAGE2 -CONSTRUCTION OF BUS DUCT TUN
DETAILED ESTIMATE
1 Excavation for vertical / inclined shaft in all types of soft / hard rock including cost of all m
labour, shoring, strutting, scaling excavated surface, ventilation, lighting,drainage, removi
IRR-TAW- excavated muck outside shaft upto specified dump area and all other ancillary operations
1-2 initial lead upto 1 km and all lifts.
Bus Ducts 5X 112.005 x /4
4x 26 0.785
For Horizontal tunnel perpendicular to the Pumphouse
5x 5x 0.79
2 Providing, fabricating and placing in position reinforcement steel for tunnel RCC works in
straightening, cutting, bending, hooking, lapping / welding joints wherever required, tying
IRR-TAW- annealed steel wire, including cost of all materials, labour,machinery, ventilation, lighting,
5-1 with initial lead upto 1 km and all lifts.
120 Kg per Cum 6319.00 x

Weight = 758
3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not less
grade cement concrete using 40 mm and down size approved clean, hard,graded aggreg
tunnel muck for sides and arch lining including cost of all materials, machinery, labour, fo
mixing, conveying upto placing point in agitator cars, placing in position, levelling, vibratin
ventilation, lighting,drainage and all other ancillary operations etc., complete with lead up
IRR-TAW- ( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0
5-4 of CA--50:30:20, FA : 0.40 cum)
Bus Ducts
5X 112.0 x /4 x (10.12-9.52)
4x 26 0.79 x (10.12-9.52)
4X 5X 0.79 X (10.12-9.52)
4 Providing and fixing 25 mm diameter steel rock bolts with mechanical / wedge type ancho
dia holes, providing 15 cm long 20 mm thick steel tapered wedge, 10 mm thick plate was
IRR-TAW- torque wrench, cost of all materials, machinery, labour, ventilation, lighting, drainage and
3-1 etc., complete with lead upto 1 km and all lifts.
Providing and fixing 25 mm diameter steel rock bolts with mechanical / wedge type ancho
dia holes, providing 15 cm long 20 mm thick steel taperedPRRLIS
wedge,PACKAGE NO plate
10 mm thick 1 was
IRR-TAW- torque wrench, cost of all materials, machinery, labour, ventilation, lighting, drainage and
3-1 etc., complete with lead upto 1 km and all lifts.
Length of busduct tunnel= 138.005

Width of busduct tunnel= 10.1
Outer radius 3
Width of Rock Bolting= 25.957
Area of Rock Bolting= 3582.195785

No of Holes @ 3m c/c 398.02175389 Nos 1194 Rm
Length of rock bolt 1194.00 Rmt
5 Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dowel bars wit
to 50 mm diameter 1.50 m deep hole drilled in bed rock and other end provided with L-be
concrete / masonry of over flow / non-over flow blocks and other appertenant works inclu
IRR-DAW- cleaning hole, filling hole with cement mortar 1 : 1 proportion, driving anchor rod, cost of
1-13 labour etc., complete with initial lead upto 1 km and all lifts.
Length of busduct tunnel= 138.005

Width of busduct tunnel= 10.1
Outer radius 3
Perimeter of Rock Bolting= 31.714
Length of rock bolt
Total Length 4376.69057
No of Holes @ 3m c/c 486.29895222 Say 487 Nos
Number of Anchor Rods 487 No's
PRRLIS PACKAGE NO 1
E2 -CONSTRUCTION OF BUS DUCT TUNNEL
LED ESTIMATE
pes of soft / hard rock including cost of all materials, machinery,
surface, ventilation, lighting,drainage, removing and hauling
dump area and all other ancillary operations etc., complete with ###
x 10.1 2 = 44868.34
x 10.1 2 8332.32
x 10.1 2 = 2014.70
Total 55215 Cum
reinforcement steel for tunnel RCC works including cleaning,

ping / welding joints wherever required, tying with 1.25 mm dia.soft ###
erials, labour,machinery, ventilation, lighting, drainage etc.,complete
120 = 758280 Kg
MT
28 days cube compressive strength not less than 20 N / sqmm )

wn size approved clean, hard,graded aggregates crushed from #
ng cost of all materials, machinery, labour, formwork, batching, #
tor cars, placing in position, levelling, vibrating, finishing, curing, ###
cillary operations etc., complete with lead upto 1 km and all lifts.
per plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio
(10.12-9.52) = 5172.55 Cum
(10.12-9.52) 960.57 Cum

(10.12-9.52) = 185.81
Total 6319.00 Cum
ck bolts with mechanical / wedge type anchorage including drilling 35 mm

steel tapered wedge, 10 mm thick plate washers and nuts, tightening bolt by
ry, labour, ventilation, lighting, drainage and all other ancillary operations
s.
PRRLIS PACKAGE NO 1
old twisted deformed steel dowel bars with one end driven into 45
in bed rock and other end provided with L-bend for embedding in
ow blocks and other appertenant works including cost of drilling and
1 : 1 proportion, driving anchor rod, cost of all materials, machinery,
km and all lifts.
ABSTRACT OF VENTILATION DUCT TUNNEL

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoi
commissioning of Electro Mechanical works such as Vertical- Single Stage-Francis Turbine
No.s of 145 MW each including all accessories and Earth work Excavation of approach cha
including intake structure and tunnel at Stage -1 pumping station at Anjanagiri Reservoir a
District.

rock including cost of all materials, machinery, labour,
shoring, strutting, scaling excavated surface, ventilation,
lifts.

steel for tunnel RCC works including cleaning,
straightening, cutting, bending, hooking, lapping / welding
2 IRR-TAW-5-1 joints wherever required, tying with 1.25 mm dia.soft
annealed steel wire, including cost of all materials,
labour,machinery, ventilation, lighting, drainage etc.,complete

cement concrete using 40 mm and down size approved
clean, hard,graded aggregates crushed from tunnel muck for
sides and arch lining including cost of all materials,
machinery, labour, formwork, batching, mixing, conveying
3 IRR-TAW-5-4 upto placing point in agitator cars, placing in position,
levelling, vibrating, finishing, curing, ventilation,
lighting,drainage and all other ancillary operations etc.,
complete with lead upto 1 km and all lifts.( Cement content
330 kg / cum for use of super plasticiser(0.4% by wt. of
cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA :
0.40 cum)
CT OF VENTILATION DUCT TUNNEL

ping station near Anjanagiri Reservoir and Design, supply, erection testing and
Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8
arth work Excavation of approach channel from foreshore of Srisailam Reservoir
ping station at Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar
13654 Cum 2356.00 32168824.00
213 MT 58504.00 12461352.00
1777 Cum 6822.00 12122694.00
56752870.00
TOTAL 56752870.00
DETAILED ESTIMATE OF VENTILATION DUCT TUNNEL

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir and De
and commissioning of Electro Mechanical works such as Vertical- Single Stage-Francis Turbine Pu
sets for 8 No.s of 145 MW each including all accessories and Earth work Excavation of approa
Srisailam Reservoir including intake structure and tunnel at Stage -1 pumping station at Anjana
Kollapur (M), Mahabubnagar District.
1 Excavation for vertical / inclined shaft in all types of soft / hard rock including cost
labour, shoring, strutting, scaling excavated surface, ventilation, lighting,drainage
excavated muck outside shaft upto specified dump area and all other ancillary op
IRR-TAW-1-2 initial lead upto 1 km and all lifts.
Ventelation Ducts 2X 102 x 0.905 x 8.6 2

Cum
2 Providing, fabricating and placing in position reinforcement steel for tunnel RCC w
straightening, cutting, bending, hooking, lapping / welding joints wherever require
annealed steel wire, including cost of all materials, labour,machinery, ventilation,
IRR-TAW-5-1 with initial lead upto 1 km and all lifts.
120 Kg per Cum 1777 x 120

Weight = 213 MT
3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength
grade cement concrete using 40 mm and down size approved clean, hard,graded
tunnel muck for sides and arch lining including cost of all materials, machinery, la
mixing, conveying upto placing point in agitator cars, placing in position, levelling
ventilation, lighting,drainage and all other ancillary operations etc., complete with
IRR-TAW-5-4 ( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement
of CA--50:30:20, FA : 0.40 cum)
Ventelation Ducts
2 102 x /8 x (8.62-82)
2 102 x 0.3 x 8.0
4 102 x 0.3 x 4.0
E OF VENTILATION DUCT TUNNEL

station near Anjanagiri Reservoir and Design, supply, erection testing
Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor
s and Earth work Excavation of approach channel from foreshore of
el at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V),
t in all types of soft / hard rock including cost of all materials, machinery,
avated surface, ventilation, lighting,drainage, removing and hauling
pecified dump area and all other ancillary operations etc., complete with
= 13654.4952
13654
position reinforcement steel for tunnel RCC works including cleaning,

ng, lapping / welding joints wherever required, tying with 1.25 mm dia.soft
all materials, labour,machinery, ventilation, lighting, drainage etc.,complete
.
= 213240
M-20 ( 28 days cube compressive strength not less than 20 N / sqmm )

and down size approved clean, hard,graded aggregates crushed from
including cost of all materials, machinery, labour, formwork, batching,
in agitator cars, placing in position, levelling, vibrating, finishing, curing,
other ancillary operations etc., complete with lead upto 1 km and all lifts.
se of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio
= 797.90
= 489.60
= 489.60
= 1777.0
Cum
ABSTRACT OF EMERGENCY EXIT TUNNEL

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reser
commissioning of Electro Mechanical works such as Vertical- Single Stage-Francis Turbine P
145 MW each including all accessories and Earth work Excavation of approach channel from
structure and tunnel at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V), Kolla

rock including cost of all materials, machinery, labour, shoring,
strutting, scaling excavated surface, ventilation,
1 IRR-TAW-1-2
lighting,drainage, removing and hauling excavated muck

steel for tunnel RCC works including cleaning, straightening,
cutting, bending, hooking, lapping / welding joints wherever
2 IRR-TAW-5-1
required, tying with 1.25 mm dia.soft annealed steel wire,
including cost of all materials, labour,machinery, ventilation,
lighting, drainage etc.,complete with all leads and lifts.

hard,graded aggregates crushed from tunnel muck for tunnel
floor bed including cost of all materials, machinery, labour,
formwork, batching, mixing, conveying upto placing point in
3 IRR-TAW-5-4
agitator cars, placing in position, levelling, vibrating, finishing,
curing, ventilation, lighting,drainage and all other ancillary
Ratio of CA--50:30:20, FA : 0.40 cum)
ENCY EXIT TUNNELS

ar Anjanagiri Reservoir and Design, supply, erection testing and
age-Francis Turbine Pumps and Synchronous motor sets for 8 No.s of
proach channel from foreshore of Srisailam Reservoir including intake
at Narlapur (V), Kollapur (M), Mahabubnagar District.

13654 Cum 2356.00 32168824.00
243 MT 58504.00 14216472.00
2022 Cum 6822 13794084
Total 60179380.00
DETAILED ESTIMATE OF EMERGENCY EXIT TUNNELS

testing and commissioning of Electro Mechanical works such as Vertical- Single Stage-Franc
Synchronous motor sets for 8 No.s of 145 MW each including all accessories and Earth work
channel from foreshore of Srisailam Reservoir including intake structure and tunnel at Stage
Anjanagiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar Distric
1 Excavation for vertical / inclined shaft in all types of soft / hard rock including cost of a
machinery, labour, shoring, strutting, scaling excavated surface, ventilation, lighting,dr
removing and hauling excavated muck outside shaft upto specified dump area and al
IRR-TAW-1-3
1 X 204 x 0.905 x 8.6

Emergency exit tunnels
slope 1in2
2 Providing, fabricating and placing in position reinforcement steel for tunnel RCC work
cleaning, straightening, cutting, bending, hooking, lapping / welding joints wherever re
with 1.25 mm dia.soft annealed steel wire, including cost of all materials, labour,mach
IRR-TAW-5-1 ventilation, lighting, drainage etc.,complete with initial lead upto 1 km and all lifts.
120 Kg per Cum 2022 x 120

Weight = 243 MT
3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive strength not l
sqmm ) grade cement concrete using 40 mm and down size approved clean, hard,gra
crushed from tunnel muck for floor bed including cost of all materials, machinery, labo
batching, mixing, conveying upto placing point in agitator cars, placing in position, lev
finishing, curing, ventilation, lighting,drainage and all other ancillary operations etc., c
IRR-TAW-5-4 lead upto 1 km and all lifts.( Cement content 330 kg / cum for use of super plasticiser
Emergency exit tunnels
1 204 x /8 x (8.62-82)
2 204 x 0.3 x 8.0
1 204 x 0.3 x 4.0
E OF EMERGENCY EXIT TUNNELS

mping station near Anjanagiri Reservoir and Design, supply, erection
works such as Vertical- Single Stage-Francis Turbine Pumps and
h including all accessories and Earth work Excavation of approach
cluding intake structure and tunnel at Stage -1 pumping station at
pur (V), Kollapur (M), Mahabubnagar District.
n all types of soft / hard rock including cost of all materials,

aling excavated surface, ventilation, lighting,drainage,
d upto 1 km and all lifts.
2
= 13654.4952
Cum 13654
sition reinforcement steel for tunnel RCC works including

g, hooking, lapping / welding joints wherever required, tying
ire, including cost of all materials, labour,machinery,
lete with initial lead upto 1 km and all lifts.
= 242640
Kg
M-20 ( 28 days cube compressive strength not less than 20 N /

0 mm and down size approved clean, hard,graded aggregates
including cost of all materials, machinery, labour, formwork,
g point in agitator cars, placing in position, levelling, vibrating,
ainage and all other ancillary operations etc., complete with
ntent 330 kg / cum for use of super plasticiser(0.4% by wt. of
of CA--50:30:20, FA : 0.40 cum)
= 797.90
= 979.20
= 244.80
= 2022.0
Name of Work: PRLIS- SATGE1 -CONSTRUCTION OF COMPOUND WALL

ABSTRACT ESTIMATE
ITEM
S.NO
CODE DESCRIPTION OF ITEM QUANTITY
1 BLD- Earth work excavation for foundations and depositing on bank for all 5150
CSTN-2- lifts and with an initial lead of 10m including all operational, incidental,
1 labour charges such as shoring ,sheeting, planking, strutting, etc.
complete for finished item of work including seigniorage excluding
dewatering charges etc as per SS - 20 B (APSS 308).
2 BLD- Providing and filling of earth filling including breaking clods, spreading in 728
CSTN-2- layers of 10 to 15 cm, watering,etc. complete with all leads and lifts and as
9 directed by Engineer-in-Charge
3 BLD- Providing and laying Plain Cement concrete (1:4:8) using 40 mm down 3996
CSTN-3- size approved, clean, hard, graded aggregates including manufactured
5 sand obtained from rock spoil (Spoil Bank) including cost of all materials,
machinery, labour, cleaning bed, batching, mixing, conveying and laying,
levelling, compacting, finishing, curing,etc.,complete with lead all leads and
lifts as per approved drawing and as directed by Engineer-in-charge
1635.00
Providing and constructing RR masonry using approved rubble stones obtained

from rock spoil (Spoil Bank) in cement mortar 1 : 8 proportion including cost of
all materials, machinery, labour, scaffolding, ramps, cleaning, packing mortar,
wedging stone chips, curing etc., complete with lead all leads and lifts as per
4 approved drawing and as directed by Engineer-in-charge.
5 BLD- Providing and constructing coursed rubble stone masonry using approved 338.00
CSTN-6- rubble stones obtained from rock spoil (Spoil Bank) in cement mortar 1 : 6
6 proportion including cost of all materials, machinery, labour, scaffolding,
ramps, cleaning, packing mortar, wedging stone chips, curing etc.,
complete with lead all leads and lifts as per approved drawing and as
directed by Engineer-in-charge
6 BLD- Brick masonry cm (1:6) using 2nd class Bricks traditional size 23 x 11 x 7 2319.00
CSTN-5- cms cost of all materials,labour and all operations, mixing cement mortar,
4 curing etc., complete for finished item of work with lead all leads and lifts
as per approved drawing and as directed by Engineer-in-charge
355787507.xlsx/A-C Wall 39/508

7 BLD- RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) 477.00

CSTN-3- corresponding to Table 9 of IS 456 using 20mm size graded machine
13 crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine mixing,
laying concrete, curing etc.,complete but excluding cost of steel and its
fabrication charges for finished item of work, but excluding centering,
shuttering.
8 BLD- Supplying, fitting and placing HYSD bar reinforcement in foundation 24.00
CSTN-4- complete as per drawings and technical specifications for Bars below 36
1 mm dia including over laps and wastage, where they are not welded
9 BLD- Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6), 15270.00

CSTN-8- 16mm thick and top coat in CM (1:4), 4mm thick with Dubara sponze
9 finishing. complete with lead all leads and lifts as per approved drawing
and as directed by Engineer-in-charge .
10 BLD- Painting to new walls with 2 coats of water proof cement paint of 16000.00
CSTN- apporved brand and shade over a base coat of approved cement primer
12-5 grade I making making 3 coats in all to give an even shade after
thourughly brushing the surface to remove all dirt and remains of loose
powdered materials, including cost and conveyance of all materials to work
site and all operational, incidental, labour charges etc. complete for
finished item of work as per SS 912
TOTAL
355787507.xlsx/A-C Wall 40/508

ON OF COMPOUND WALL
E
UNIT RATE AMOUNT in Rs
Cum 128.20 660230.00
Cum 300.20 218546.00
Cum 3218.90 12862724.00
Cum 2887.59 4721210.00
Cum 2986.58 1009464.00
Cum 4469.20 10364075.00
355787507.xlsx/A-C Wall 41/508

Cum 6279.70 2995417.00
MT 51319.90 1231678.00
Sqm 276.40 4220628.00
10Sqm 1455.50 2328800.00
40612772.00
355787507.xlsx/A-C Wall 42/508

Name of Work: PRLIS- SATGE1 -CONSTRUCTION OF COMPOUND WALL

DETAILED ESTIMATE
1 Earth work excavation for foundations and depositing on bank for all lifts and with an initial
lead of 10m including all operational, incidental, labour charges such as shoring ,sheeting,
planking, strutting, etc. complete for finished item of work including seigniorage excluding
dewatering charges etc as per SS - 20 B (APSS 308).
Ordinary Soil-Manual Means-Upto 3 m depth

For Construction of Compound wall 2244 0.75 1.5 2524.5
734 0.75 1.5 825.75
For formation of Internal drains 1500 0.75 1.5 1687.5
For Construction of Parking sheds 100 0.75 1.5 112.5
5150
2 Earth filling (ordinary soil)
Back filling in Compound wall foundation 2244 0.4 0.6 538.56
734 0.4 0.6 176.16
100 0.3 0.45 13.5
728
3 Plain Cement concrete (1:4:8) using 40 mm
metal with concrete mixture. All works upto plinth
level.
For Construction of Compound wall 2244 1 0.75 1683

734 1 0.75 550.5
For Construction of Parking sheds 100 1 0.75 75
3996
4 RR Masonry in CM(1:8)
For Construction of Compound wall basement 2244 0.6 0.9 1211.76

734 0.6 0.9 396.36
For Construction of Parking sheds 100 0.45 0.6 27
1635.00
5 CRS Masonry in CM (1:6) 2nd Sort
For Construction of Compound wall Front side 375 0.6 1.5 338
6 Brick Masonry in CM (1:6) with 2nd class

Bricks traditional size
For Construction 23 x 11 x 7wall
of Compound cms 2244 0.3 2.5 1683
734 0.3 2.5 550.5
For Construction of Parking sheds 100 0.45 1 45
2319.00
7 RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table 9 of
IS 456 using 20mm size graded machine crushed hard granite metal (coarse aggregate) from
approved quarry including cost and conveyance of all materials like cement, fine aggregate
(sand) coarse aggregate, water etc., to site and including Seigniorage charges, sales & other
taxes on all materials including all operational, incidental and labour charges such as machine
mixing, laying concrete, curing etc.,complete but excluding cost of steel and its fabrication charges
for finished item of work, but excluding centering, shuttering.for Lintels
For foundation to columns 225 x 0.3 1.5 0.60 167.4

For plinth beams 2244 0.3 0.3 201.96
734 0.3 0.3 66.06
For columns 225 x 0.3 0.3 2.50 41.85
355787507.xlsx/D-C Wall 2/508

477.00
8 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as
per drawings and technical specifications for Bars below 36 mm dia including over
laps and wastage, where they are not welded
For foundation to columns 477.00 50 Kg/Cum 23850

23850.00
24.00
9 Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6), 16mm thick and top coat in
CM (1:4), 4mm thick with Dubara sponze finishing.
Compound wall 4488 2.5 11220

1468 2.5 3670
For formation of Internal drains 200 0.9 180
For Construction of Parking sheds 200 1 200
15270
10 Painting to new walls with 2 coats of water proof cement paint of apporved brand and shade over
a base coat of approved cement primer grade I making making 3 coats in all to give an even shade
after thourughly brushing the surface to remove all dirt and remains of loose powdered materials,
including cost and conveyance of all materials to work site and all operational, incidental, labour
charges etc. complete for finished item of work as per SS 912
Compound wall 4488 2.5 11220

1468 2.5 3670
Add Miscellaneous items 1110
16000
355787507.xlsx/D-C Wall 3/508

UND WALL
Cum
Cum
Cum
Cum
Cum
355787507.xlsx/D-C Wall 4/508

Cum
MT
Sqm
Sqm
355787507.xlsx/D-C Wall 5/508

PRLIS - PACKAGE NO.1
DETAILED ESTIMATE OF ADIT TUNNELS

PRLIS-(Package No.1)- Construction of Stage-1 pumping station near Anjanagiri Reservoir and Design, supply, erection testing and comm
Vertical- Single Stage-Francis Turbine Pumps and Synchronous motor sets for 8 No.s of 145 MW each including all accessories and Ear
foreshore of Srisailam Reservoir including intake structure and tunnel at Stage -1 pumping station at Anjanagiri Reservoir at Narlapur (V), K
Dimensions
S.No Item Description Unit Nos
L Area
ADIT TUNNEL
Excavation of adit Tunnels (D-shaped Tunnel with 8m
1 Cum 1 584.898 62.345
dia) - from PAT to approach tunnels -Adit-1

2 Cum 1 342.372 62.345
dia) - from PAT to Surge pool -Adit-2

3 Cum 1 196 62.345
dia) - from PAT to PUMP House Roof -Adit-3

4 dia) - from PAT to Delivery mains& Pumphouse bottom Cum 1 576.0 62.345
-Adit - 4
NNELS
pply, erection testing and commissioning of Electro Mechanical works such as
luding all accessories and Earth work Excavation of approach channel from
agiri Reservoir at Narlapur (V), Kollapur (M), Mahabubnagar District.
Quantity Rate Amount Remarks
L=465.898+59.2+59.
36465.47 1790 65273191.3
2 = 584.898 M
21345.18 1790 38207872.2 L=292.372+50 M
12219.62 1790 21873119.8 L=196 M
35909.85 1790 64278631.5 L=27X8+359.986 M
Total: 189632815.00
Excavation for Structures- Mechanical Means
IRR- Earth work in excavation in all kinds of soils of foundation of structures as per
CCDW-1-2 technical specification, including setting out, construction of shoring and bracing,
and other deleterious matter, dressing of sides and bottom and backfilling with a
Depth upto 3 m
Unit = cum
Taking output = 240 cum
A. Materials:
Sl No Description
NIL
B. Machinery:
Sl No Description
1 Hydraulic excavator 1.0 cum

bucket capacity
Fuel/ Energy charges
Total in Rs.
C. Labour:
Sl No Description
1 work inspector
2 Mazdoor
3 crew for excavator
Total in Rs.
labour component/unit qty
Add contractor's profit and overhead charges
labour component/unit qty (including contractor's profit)
Abstract
a) Material
b) Machinery
c) Labour
Total
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for
Add Lead 2Km for dumping into the dumpyard
Rate per cum
Excavation in ordnary rock without blasting for foundations of canal cross dr

IRR- and other appurtenant structures and placing the excavated stuff neatly in specifi
CCDW-1-4 area or disposing off the same as directed etc., complete with initial
lead upto 50 m and initial lift upto 3 m.
( Data adopted from MORTH)
Mechanical Means
Unit = cum
A. Materials:
Sl No Description
NIL
B. Machinery:
Sl No Description
1.0 Hydraulic excavator 1.0 cum bucket

capacity
Fuel/ Energy charges
Total in Rs.
C. Labour:
Sl No Description
1 work inspector
2 Mazdoor
3 crew for excavator
Total in Rs.

Abstract
a) Material
b) Machinery
c) Labour
Total
Total cost for
Rate per cum
Excavation in hard rock requiring blasting including boulders

IRR- foundations of canal cross drainage and other appurtenant structures and placing
CCDW-1-5 excavated stuff neatly in specified dump area or disposing off the same as directe
complete with initial lead upto 50 m and initial lift upto 3 m.
Drilling and Blasting :

Depth of drilling per hole
Effective depth of pull
Grid spacing of holes
Area covered by one hole ( 1.50 x 1.80 )
Consider 100 cum excavation for analysis.
Area for 100 cum SR requiring blasting for 1.3 m pull ( 100 / 1.3 ) :
Nos. of holes for 77 sqm area
Depth of drilling ( 29 x 1.5 )
Rate of drilling in soft rock per hour
Time required for drilling with 2 jack hammers
Deploy 1 air compressor 8.5 cmm capacity and 2 jack hammers for 3 hours.
Quantity of Explosive at 0.20 kg / cum
Electric detonators at 1 per hole
Detonating fuse coil
Cost of drill rod
4028.00
Life of drill rod for drilling in soft rock requiring blasting
Use rate of drill rod per m drilling
Length of air hose for drilling per jack hammer
Cost of 50 m air175.00
Life of air hose
Use rate of air hose per hr
Disposal of blasted soft rock :
Deploy 6 crowbarman and 3 stone breakers for loosening blasted material.
Deploy 50 mazdoors for disposal.
RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Use rate of drill rod 1.6 m length

Reconditioning charges @
2 Use rate of air hose 2 Nos.
3 Explosive small dia ( Kelvex-220 )
4 Electric detonators
5 Detonating fuse coil
6 Sundries
Total cost of Materials
B. MACHINERY:
Sl No Description
1 Air compressor 8.5 cmm ( diesel )

Fuel / Energy charges
2 Jack hammers 2 Nos.
Total hire charges of Machinery
C. LABOUR:
Sl No Description
1 Crew for Air compressor

2 Crew for Jack hammer
3 work inspector
4 Blaster
5 Helper blaster
6 Crowbarman
7 Stone breaker
8 mazdoor
Total cost of Labour
ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

Total cost for
Rate per cum
Modified by us
IRR- Providing and laying insitu vibrated M-25 ( 28 days cube compressive strength
CCDW-2-3 concrete using 40 mm down size approved, clean, hard, graded aggregates for fo
machinery, labour, formwork,cleaning, batching, mixing, placing in position, level
initial lead upto 50 m and all lifts.
(Cement content: 400 kg / cum with use of super plasticiser(0.4% by wt.

CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.45 cum)
Data RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Cement for mix

Cement for incidentals @ 3 kg / cum
2 Coarse aggregate 40-20 mm
Coarse aggregate 20-10 mm
Coarse aggregate 10 mm below
3 Fine aggregate (Un-Screened)
4 Super Plasticizer
5 Use rate of shuttering for 40 uses
Scaffolding @ of shuttering
6 Sundries
B. MACHINERY:
Sl No Description
1 Concrete mixer 300/200 ltr ( diesel )

2 5 hp pump ( diesel )
3 Water tanker 8000 ltr
4 Needle vibrator 40 mm dia ( petrol )
C. LABOUR:
Sl No Description
1 Crew for Concrete mixer

2 Crew for Pump
3 Crew for Water tanker
4 Crew for Needle vibrator
5 work inspector
6 Mason Class-I
7 mazdoor
for batching materials
for loading mortar pans
for laying
for conveying concrete
for cleaning/ washing/ curing
8 Labour cost for shuttering
Labour cost for scaffolding @
ABSTRACT:
C. Cost of Labour

Total cost for
Add Lead Charges for Sand @ 4Km
Add Lead Charges for Metal @ 4 Km
Rate per cum
Rate per cum
9 Modified by us
Providing and laying insitu vibrated M-30 ( 28 days cube compressive strength
IRR- concrete using 20 mm down size approved, clean, hard, graded aggregates for tr
CCDW-2- labour, formwork,scaffolding, cleaning, batching, mixing, placing in position,levell
27 initial lead upto 50 m and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 l
CA : 0.90cum, Blending Ratio of CA--65:35, FA : 0.46 cum)
DATA: RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Cement for mix

4 Super Plasticizer
5 Use rate of shuttering for 40 uses
6 Sundries
B. MACHINERY:
Sl No Description

3 Needle vibrator 40 mm dia ( diesel )
C. LABOUR:
Sl No Description

2 Crew for Pump
4 Mason Class-I
5 work inspector
6 mazdoor
for laying
ABSTRACT:
C. Cost of Labour

Total cost for
Add Lead Charges for Sand @4Km
Add Lead Charges for Metal @4Km
Rate per cum
Rate per cum
10 Modified by us
IRR- Providing and laying insitu M- 35 ( 28 days cube compressive strength not less
CCDW-2- sqmm ) grade cement concrete using 20 mm down size
26 aggregates for wearing coat including cost of all materials, machinery, labour, f
cleaning, batching, mixing, placing in position in alternate panels, levelling, comp
finishing, curing, packing joints with asphalt mortar etc., complete
and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 l
CA : 0.90cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
DATA: Requirement of materials :

For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330
Formwork & scaffolding :
Shuttering at 0.5 sqm / cum of concrete considered for wearing coat.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 )
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
No scaffolding required for wearing coat concrete laying.
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 1 mason
finishing and packing joints with asphalt mortar.
DATA: RATE ANALYSIS

A. MATERIALS:
Sl No Particulars
1 Cement for mix

4 Super Plasticizer
5 Use rate of shuttering
6 Sundries ( asphalt mortar etc )
B. MACHINERY:
Sl No Description

C. LABOUR:
Sl No Description

2 Crew for Pump
4 Mason Class-I
5 work inspector
6 mazdoor
for laying
ABSTRACT:
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C

Total cost for
Add Lead Charges for Sand @4Km
Add Lead Charges for Metal @4Km
Rate per cum
11
Providing, fabricating and placing in position reinforcement steel bars for R
IRR- cleaning, straightening, cutting, bending, hooking, lapping, welding wherever req
CCDW-2-1 1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, l
complete with initial lead upto 50 and all lifts.
Lap jointing considered assuming all reinforcement below 36 mm dia.

Quantity of binding wire per tonne
Wastage of steel
Cleaning,straightening
Marking, cutting, bending & stacking
Fixing & tying with binding wire
Checking / correcting & misc.
RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Rein.Steel with 5 % wastage

2 Binding wire 1.25 mm dia
3 Sundries ( chairs / spacers etc )
B. MACHINERY:
Sl No Description
1 Nil
C. LABOUR:
Sl No Description
1 work inspector
2 Bar bender
3 mazdoor
ABSTRACT:
C. Cost of Labour
D. Add for contractor's profit and overheads on (A+B+C

Add Lead Charges for 12 kms
Total cost for
Rate per kg
12
Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Wee
IRR-CAW- including cost of all materials, labour, drilling 8 mm dia holes etc. complete with
7-23 leads and lifts.
Consider 10 Nos 100 mm dia PVC pipes 40 cm long each
RATE ANALYSIS
A. MATERIALS:
Sl.No Particulars
1 PVC pipe 100 mm dia 10 Nos
B. MACHINERY
Sl.No Description
1 Nill
Total hire chargs of Machinery
C. LABOUR
Sl.No Particulars
1 Pipe fitter
2 Mazdoor
ABSTRACT
C. Cost of Labour

Add Lead 12 Km
Total cost for
Rate per No.
13
Shortcreting in two layers (each layer+38 mm thickness) for slabs
IRR-TAW- 100 x 100x5 mm in between the two layers including cost and conveyance of all
2-3 labour charges, all heads, lifts, centering, scaffolding, machine mixing,
laying concrete with shortcrete machine etc. complete
directed by Engineer-in-Charge
Thickness of guniting
Mortar mix proportion by weight
Water to cement ratio by weight
Unit weight of mortar 1 : 2.44:1.1 proportion by weight in kg / cum
Cement per cum of mortar
Sand per cum of mortar
Coarse Aggregate per cum of mortar
During guniting a portion of the mortar mix is wasted due to rebounding of mainly
The extend of rebound varies from 20 to 25 percent. In view of very rich mix the e
rebound is considered at 20 percent for analysis.
For 76 mm thick guniting the rate of progress will be 4 to 5 sqm per hour.
For analysis rate of progress is considered at 4.5 sqm per hour.
For shift of 8 hours the progress will be 36 sqm.
Quantity of mortar for 36 sqm with 20 % rebound ( 36 x 1.2 x 0.076 ) :
Add for filling crevices / joints in exposed rock etc @ 5%
Total quantity of mortar for 36 sqm
Quantity of cement for 36 sqm
Quantity of sand for 36 sqm
Quantity of Coarse Aggregate for 36 sqm
Deploy Guniting equipment with accessories for 8 hours.
Deploy 8.5 cmm air compressor for 8 hours.
Deploy Drilling jumbo for 4 hours during guniting of arch portion.
Use rate of materials :
Cost of grout hose 25 m @ Rs: / m
Life of grout hose
Use rate of grout hose per hour ( cost / life )
Cost of water hose 25 m @ Rs: 110.00 / m
Life of water hose
Use rate of water hose per hour ( cost / life )
Cost of guniting nozzle @ Rs: / m
Life of guniting nozzle
Use rate of guniting nozzle per hour ( cost / life )
Chain linked weld mesh/ fabric 100 x 100 x 5 mm size, @ 3kg per sqm, for 36 sqm
RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Cement
2 Sand (Screened)
3 Coarse aggregate 10-4.75 mm size
4 Use rate of grout hose 20 m
5 Use rate of water hose 20 m
6 Use rate of guniting nozzle
7 Welded steel wire fabric 100 x 100 x 5 m
8 Sundries
B. MACHINERY:
Sl No Description
1 Guniting equipment
2 Air compressor 8.5 cmm ( ele )
3 Pump 10 hp ( ele )
4 Drilling jumbo
5 Sundries
C. LABOUR:
Sl No Description
1 Crew for Guniting equipment

3 Crew for pump
4 Crew for Drilling jumbo
5 Mason Cl I
6 mazdoor
ABSTRACT:
C. Cost of Labour
Add for Air and Water line @

Add for Ventilation @
Add for Lighting @
Add for Ele sub-station / Demand charges @
D.Add for contractor's profit and overheads on (A+B+C+other percentages)

Seinorage for FA
Seinorage
Lead Chargesfor CA
for 4 Km for FA /
Mansandufactured
Lead Charges for 4 1 Km for CA
Cement (including Loading
and Unloading Charges)
Total cost for
Rate per sqm
( Data adopted from MORTH)
s of foundation of structures as per drawing and
construction of shoring and bracing, removal of stumps
es and bottom and backfilling with approved material.
Unit 240.00 cum
Unit Quantity Rate Amount

in Rs. in Rs.
0.00 0.00 0.00

in Rs. in Rs.
hour 6.00 1706.60 10239.60
hour 6.00 893.90 5363.40

15603.00

in Rs. in Rs.
day 0.32 400.00 128.00
day 8.00 310.00 2480.00
hour 6.00 221.00 1326.00
3934.00
16.40
13.615% 2.20
tor's profit) 18.60
Rs 0.00
Rs 15603.00
Rs 3934.00
Rs 19537.00
n (A+B+C) 13.615% Rs: 2659.96255
240.00 cum Rs: 22196.96
240.00 43.90 10536.00
32732.96
(A+B+C+D)/240.0 Rs. 136.39
Say Rs. 136.40
ng for foundations of canal cross drainage

the excavated stuff neatly in specified dump
., complete with initial
Unit: 180.00 cum

in Rs. in Rs.
0.00 0.00 0.00

in Rs. in Rs.
hour 6.00 1706.60 10239.60
hour 6.00 893.90 5363.40

15603.00

in Rs. in Rs.
day 0.24 400.00 96.00
day 6.00 310.00 1860.00
hour 6.00 221.00 1326.00
3282.00
18.20
13.615% 2.50
tor's profit) 20.70
Rs 0.00
Rs 15603.00
Rs 3282.00
Rs 18885.00
n (A+B+C) 13.615% Rs: 2571.19275
180.00 42.30 7614.00
180.00 cum Rs: 29070.19
(A+B+C+D)/180.0 Rs. 161.50
Say Rs. 161.50
including boulders above 0.6 m upto 1.2 m dia. for

appurtenant structures and placing the
or disposing off the same as directed etc.,
nitial lift upto 3 m.
: 1.50 m
: 1.30 m
: 2.7 m
: 2.70 sqm
m pull ( 100 / 1.3 ) : : 77 sqm
( 77 / 2.7 ) : 29 Nos.
: 43.5 m
: 10 m
say : 2.2 hours
d 2 jack hammers for 3 hours.
: 20.00 kg
: 29 Nos.
: 70 Rm
/ Each Rs: 4028.00
g blasting : 200.00 m
( cost / life ) Rs: 20.14
: 50.00 m
/ Rm Rs: 175.00
: 800 hours
or loosening blasted material.
UNIT : 100 cum

in Rs. in Rs.
Rm 43.50 20.75 902.63
10% 90.26
Hour 6.00 0.23 1.39
kg 20.00 70.00 1400.00
Nos 29.00 13.00 377.00
Rm 70.00 11.00 770.00
LS 0.50 20.00 10.00
Rs: 3551.28

in Rs. in Rs.
Hour 3.00 275.60 826.80
Hour 3.00 914.20 2742.60
Hour 6.00 19.80 118.80
Hour 6.00 0.00 0.00
Rs: 3688.20

in Rs. in Rs.
Hour 3.00 195.90 587.70
Hour 6.00 306.20 1837.20
Day 1.00 400.00 400.00
Day 0.50 480.00 240.00
Day 0.50 370.00 185.00
Day 6.00 370.00 2220.00
Day 3.00 370.00 1110.00
Day 51.00 310.00 15810.00
Rs: 22389.90
223.90
13.615% 30.50
tor's profit) 254.40
Rs: 3551.28
Rs: 3688.20
Rs: 22389.90
Total Rs: 29629.38
n (A+B+C) 13.615% Rs: 4034.04
100.00 42.30 4230.00
100.00 cum Rs: 37893.42
(A+B+C+D)/100.0 Rs. 378.93
Say Rs. 378.90
28 days cube compressive strength not less than 15 N /sq mm ) grade cement
ean, hard, graded aggregates for foundation filling including cost of all materials,
ng, mixing, placing in position, levelling, vibrating, finishing, curing etc.,complete with
of super plasticiser(0.4% by wt. of cement),

30:20, FA : 0.45 cum)
UNIT : 15.38 cum

in Rs. in Rs.
kg 6152.00 5.65 34758.80
kg 46.14 5.65 260.69
cum 6.92 980.00 6782.58
cum 4.15 1045.00 4339.47
cum 2.77 710.00 1965.56
cum 6.92 392.00 2713.03
kg 16.00 95.00 1519.54
sqm 15.38 225.53 3468.64
10% 346.86
LS 0.50 20.00 10.00
Rs: 56165.18

in Rs. in Rs.
Hour 8.00 53.50 428.00
Hour 8.00 81.30 650.40
Hour 0.50 10.20 5.10
Hour 0.50 81.30 40.65
Hour 1.00 402.50 402.50
Hour 1.00 307.20 307.20
Hour 8.00 7.60 60.80
Hour 8.00 20.60 164.80
Rs: 2059.45

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 0.50 103.60 51.80
Hour 1.00 165.80 165.80
Hour 8.00 146.90 1175.20
Day 1.00 400.00 400.00
Day 1.00 415.00 415.00
Day 11.00 310.00 3410.00

Day 4.00 310.00 1240.00
Day 3.00 310.00 930.00
Day 15.38 310.00 4767.80
Day 1.00 310.00 310.00
sqm 15.38 79.80 1227.32
10% 122.73
Rs: 15848.46
1030.46
13.615% 140.30
Rs: 56165.18
Rs: 2059.45
Rs: 15848.46
Total Rs: 74073.08
n (A+B+C) 13.615% Rs: 10085.05
15.38 cum Rs: 84158.13
71.10 6.92 Rs. 492.08
71.10 13.84 Rs. 984.17
(A+B+C+D)/15.38 Rs. 85634.38
Rs. 5567.91
Say Rs. 5567.90
28 days cube compressive strength not less than 30 N / sq mm ) grade cement

ean, hard, graded aggregates for troughs including cost of all materials, machinery,
ng, mixing, placing in position,levelling, vibrating, finishing, curing etc., complete with
e add only lead charges @ 500 ltr / cum. to the data

35, FA : 0.46 cum)
UNIT : 15.76 cum
in Rs. in Rs.
kg 6414.32 5.65 36240.91
kg 78.80 5.65 445.22
cum 9.22 1045.00 9634.48
cum 4.96 710.00 3524.72
cum 7.25 392.00 2841.84
kg 20.80 95.00 1976.30
sqm 70.92 225.53 15994.52
25% 3998.63
LS 0.50 20.00 10.00
Rs: 74666.63

in Rs. in Rs.
Hour 8.00 53.50 428.00
Hour 8.00 81.30 650.40
Hour 0.50 10.20 5.10
Hour 0.50 81.30 40.65
Hour 8.00 7.60 60.80
Hour 8.00 20.60 164.80
Rs: 1349.75

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 0.50 103.60 51.80
Hour 8.00 146.90 1175.20
Day 1.00 415.00 415.00
Day 1.00 400.00 400.00
Day 11.00 310.00 3410.00

Day 4.00 310.00 1240.00
Day 5.00 310.00 1550.00
Day 15.76 310.00 4885.60
Day 1.00 310.00 310.00
sqm 70.92 79.80 5659.42
25% 1414.85
Rs: 22144.67
1405.12
13.615% 191.30
Rs: 74666.63
Rs: 1349.75
Rs: 22144.67
Total Rs: 98161.05
n (A+B+C) 13.615% Rs: 13364.6265559
15.76 cum Rs: 111525.67
71.10 7.25 Rs. 515.45
71.10 14.18 Rs. 1008.48
(A+B+C+D)/15.76 Rs. 113049.60
Rs. 7173.20
Say Rs. 7173.20
cube compressive strength not less than 20 N /

down size approved, clean, hard, graded
of all materials, machinery, labour, formwork,
in alternate panels, levelling, compacting,
mortar etc., complete with initial lead upto 50 m
e add only lead charges @ 500 ltr / cum. to the data

35, FA : 0.45 cum)
cum Blending ratio : 65 :35

t : 330 kg Super plasticizer : 1.32 kg
x 8 / 330 15.76 cum per day
dered for wearing coat.

A Item-IRR-CCDW-2-3 ) Rs: 225.53 / sqm
CCDW-2-3 ) Rs: 79.80 / sqm
rete laying.
in item IRR-CCDW-2-4 with 1 mason and 1.5 mazdoor extra for
UNIT : 15.76 cum

in Rs. in Rs.
kg 6650.72 5.65 37576.57
kg 78.80 5.65 445.22
cum 9.22 1045.00 9634.48
cum 4.96 710.00 3524.72
cum 7.09 392.00 2780.06
kg 20.80 95.00 1976.30
sqm 7.88 225.53 1777.17
LS 5.00 20.00 100.00
Rs: 57814.53

in Rs. in Rs.
Hour 8.00 53.50 428.00
Hour 8.00 81.30 650.40
Hour 0.50 10.20 5.10
Hour 0.50 81.30 40.65
Hour 8.00 7.60 60.80
Hour 8.00 20.60 164.80
Rs: 1349.75

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 0.50 103.60 51.80
Hour 8.00 146.90 1175.20
Day 2.00 415.00 830.00
Day 1.00 400.00 400.00
Day 11.00 310.00 3410.00

Day 4.00 310.00 1240.00
Day 4.00 310.00 1240.00
Day 15.76 310.00 4885.60
Day 2.00 310.00 620.00
sqm 7.88 79.80 628.82
Rs: 16114.22
1022.48
13.62% 139.20
Rs: 57814.53
Rs: 1349.75
Rs: 16114.22
Total Rs: 75278.50
13.615% Rs: 10249.1683904
15.76 cum Rs: 85527.67
71.10 7.09 Rs. 504.24
71.10 14.18 Rs. 1008.48
87040.40
(A+B+C+D)/15.76 Rs. 5522.87
Say Rs. 5522.90
n reinforcement steel bars for RCC works including

king, lapping, welding wherever required,tying with
ng cost of all materials, machinery, labour etc.,
ment below 36 mm dia.

: 8 kg
: 5 percent
: 1 Bar benders & 2 mazdoors
UNIT : 1000.00 kg

in Rs. in Rs.
kg 1050.00 35.00 36750.00
kg 8.00 70.00 560.00
LS 3.00 20.00 60.00
Rs: 37370.00

in Rs. in Rs.
0.00 0.00 0.00
0.00 0.00 0.00
Rs: 0.00

in Rs. in Rs.
Day 1.00 400.00 400.00
Day 6.00 490.00 2940.00
Day 11.00 310.00 3410.00
Rs: 6750.00
6.80
13.615% 0.90
tor's profit) 7.70
Rs: 37370.00
Rs: 0.00
Rs: 6750.00
Total Rs: 44120.00
13.615% Rs: 6006.938
1000.00 106.90 Rs: 0
1000.00 kg Rs: 50126.94
(A+B+C+D)/1000.0 Rs. 50.13
Say/MT Rs. 50126.90
d PVC pipes 40 cm long for Weep holes

8 mm dia holes etc. complete with all
m long each
UNIT: 10 Nos.
Unit Qty Rate in Rs Amount in Rs.
Rm 10.00 175.00 1750.00
Rs. 1750.00
Unit Quantity Rate in Rs. Amount in Rs.

0.00 0.00
0.00 0.00
Rs. 0.00
Unit Qty Rate in Rs Amount in Rs.

Day 0.25 480.00 120.00
Day 0.25 310.00 77.50
Rs. 197.50
19.80
13.62% 2.70
tor's profit) 22.50
Rs. 1750.00
Rs. 0.00
Rs. 197.50
Total Rs: 1947.50
n (A+B+C) 13.615% Rs: 265.15
10.00 106.80 0.00
10.00 Nos. Rs: 2212.65
(A+B+C+D)/10.0 Rs. 221.27
Say Rs. 221.30
8 mm thickness) for slabs duly fixing chain weld wire mesh

ncluding cost and conveyance of all materials,
ffolding, machine mixing,
complete as per specification and as
: 76 mm
: 1:2.44:1.1
: 0.35
by weight in kg / cum : 2300
: 450 kg
: 0.7 cum
0.3 cum
wasted due to rebounding of mainly sand particles.
ercent. In view of very rich mix the extent of
will be 4 to 5 sqm per hour.
4.5 sqm per hour.
und ( 36 x 1.2 x 0.076 ) : : 3.2832 cum

etc @ 5% : 0.16416 cum
: 3.44 cum
: 1548 kg
: 2.41 cum
: 1.03 cum
or 8 hours.
ing of arch portion.
175.00 Rs: 4375.00

: 800 hours
Rs: 5.47
219.00 Rs: 5475.00
: 800 hours
Rs: 6.84
700.00 Rs: 700.00
: 200 hours
Rs: 3.50
mm size, @ 3kg per sqm, for 36 sqm 108.00
UNIT : 36.00 sqm

in Rs. in Rs.
kg 1548.00 5.65 8746.20
cum 2.41 392.00 944.72
cum 1.03 710.00 731.30
Hour 8.00 5.78 46.24
Hour 8.00 5.78 46.28
Hour 8.00 3.50 28.00
kg 108.00 165.00 17820.00
LS 2.00 20.00 40.00
Rs: 28402.74

in Rs. in Rs.
Hour 8.00 110.10 880.80
Hour 8.00 0.00 0.00
Hour 8.00 170.80 1366.40
Hour 8.00 433.10 3464.80
Hour 1.00 6.70 6.70
Hour 1.00 77.00 77.00
Hour 4.00 368.40 1473.60
Hour 4.00 43.90 175.60
LS 2.00 20.00 40.00
Rs: 7484.90

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 8.00 153.10 1224.80
Hour 1.00 77.70 77.70
Hour 4.00 163.30 653.20
Day 1.00 415.00 415.00
Day 6.00 310.00 1860.00
Rs: 5863.50
162.88
0.14 21.40
Rs: 28402.74
Rs: 7484.90
Rs: 5863.50
Total Rs: 41751.14
1.00% Rs: 417.51
4.50% Rs: 1878.80
1.60% Rs: 668.02
2.50% Rs: 1043.78
Total Rs: 45759.25
n (A+B+C+other percentages) 13.62% Rs: 6230.12
2.41 40 0.00
1.03 cum @ 75 0.00
2.41 cum @ 39.80 95.918
1.03 cum @ 40.90 42.127
1.55 tonne @ 129.70 200.7756
36.00 sqm Rs: 52328.19
(A+B+C+D)/36.0 Rs: 1453.57
Say Rs. 1453.60
NAME OF WORK: PRLIS- SATGE1

1 IRR-DAW- Excavation for foundation in all kinds of soil including boulders upto 0.30 m
1-1 other appurtenant works and placing the excavated soil neatly in dump are
A. MATERIALS:
Sl No Particulars
B. MACHINERY:
Sl No Description
1 Shovel 0.85 cum capacity

2 Dumpers 5 cum capacity 6 Nos
3 Tipper 5 cum capacity 1 No
C. LABOUR:
Sl No Description
1 Crew for Shovel

2 Crew for Dumper
3 Crew for Tipper
4 work inspector
5 mazdoor

ABSTRACT:
C. Cost of Labour
D.Add for contractor's profit and overheads on (A+B+C)

E. Add Lead charges for 2Km
Total cost for
Rate per
2 IRR-DAW- Excavation for foundation in ordinary rock (including HDR) without blas
1-2 dia for dam, spillway, intake structure and other appurtenant works and p
area or disposing off the same as directed etc., complete with initial lead u
A. MATERIALS:
355787507.xlsx/DATA 34/508
Sl No Particulars
1 NIL
B. MACHINERY:
Sl No Description

2 Dumpers 5 cum capacity( 4 Nos)
3 Tipper 5 cum capacity( 1 No)
C. LABOUR:
Sl No Description
1 Crew for Shovel

2 Crew for Dumper
3 Crew for Tipper
4 work inspector
5 Crowbarman
6 mazdoor

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
355787507.xlsx/DATA 35/508
3 IRR-DAW-1- Excavation for foundation in hard rock (including F&F rock) requiring
3 1.2 m dia. for dam, spillway, intake structure and other appurtenant works
dump area or disposing off the same as directed etc., complete with initial
A. MATERIALS:
Sl No Description
1 Use rate of 1.5 m drill rod

3 Explosive small dia
5 Fuse coil
6 Sundries
B. MACHINERY:
Sl No Description

2 Dumpers 5 cum capacity 4 Nos.
4 Air compressor 8.5 cmm ( ele ) 2 Nos
C. LABOUR:
Sl No
1 Crew for Shovel

2 Crew for Dumper
3 Crew for Tipper
6 work inspector
7 Blaster
8 Helper blaster
9 Crowbarman
10 Stone breaker
11 mazdoor

355787507.xlsx/DATA 36/508
ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
4 IRR-DAW-1- Excavation for foundation in hard rock of all toughness by blasting includin
4 (a) intake structure and other appurtenant works and placing the excavated ro
levelling as directed etc., complete with initial lead upto 1 km and all lifts.
DATA:
A. MATERIALS:
Sl No
1 Use rate of drill rod 1.5 m long

3 Explosive small dia
4 Ordinary detonators
6 Fuse coil
7 Sundries
B. MACHINERY:
Sl No

4 Angle dozer 90 hp
5 Air compressor 8.5 cmm (ele) 2 Nos.
C. LABOUR:
Sl No
1 Crew for Shovel
355787507.xlsx/DATA 37/508
2 Crew for Dumper

3 Crew for Tipper
4 Crew for Dozer
7 work inspector
8 Blaster
9 Helper blaster
10 Crowbarman
11 Stone breaker
12 mazdoor
355787507.xlsx/DATA 38/508

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
5 IRR-DAW-1- Excavation for foundation in hard rock of all toughness including boulde
6 blasting and controlling fly-rock by muffling arrangements for dam, spillwa
structures etc., including dressing sides and bed to required level / profile,
in dump area or other place as directed etc., complete with lead upto 1 km
( c)
DATA:
A. MATERIALS:
Sl No

2 Use rate of 50 m air hose 4 Nos.
3 Explosive small dia.
5 Electric delay detonators
6 Fuse coil
7 Sundries
B. MACHINERY:
Sl No

2 Angle dozer 90 hp
C. LABOUR:
Sl No
1 Crew for Shovel
355787507.xlsx/DATA 39/508
2 Crew for Angle dozer

3 Crew for Dumper
6 work inspector
7 Blaster
8 Helper blaster
9 Crowbarman
10 Stone breaker
11 mazdoor

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
355787507.xlsx/DATA 40/508
6 IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring

materials,machinery, labour, scaling excavated surface, removing under-cu
hauling the excavated muck outside tunnel upto specified dump area and
DATA: RATE ANALYSIS

A. MATERIALS:
Sl No Particulars
1 Small dia explosive

2 Delay detonators
5 Use rate of drill rod 2.5 m long
6 Use rate of air hose
7 Use rate of water hose
8 Sundries( paint / template etc )
B. MACHINERY:
Sl No Description
1 Drilling jumbo
2 Air compressor 15 cmm ( ele )
3 Jack hammer ( 4 x 6.5 hrs )
4 Pusher leg
5 Convey mucker
6 Dumper ( 2 x 6 hrs )
8 Ventilation fans 20 hp
9 Sundries(explosive van / magazine )
C. LABOUR:
Sl No Description

4 Crew for Convey mucker
5 Crew for Dumper
6 Crew for Pump
355787507.xlsx/DATA 41/508
7 Crew for ventilation fans

8 Surveyor
9 Foreman
10 Fitter / Mechanic
11 Blaster ( Licensed )
12 Helper blasting
13 Hammerman
14 work inspector 1 in each shift
15 Khalasi for mucking shift 4 Nos
16 mazdoor
for mucking shift 8 Nos
for other 2 shifts 1 No each shift
for cleaning & miscellaneous
ABSTRACT:
C. Cost of Labour

Add for Lighting @
D.Add for contractor's profit and overheads on (A+B+C+other percentages

Total cost for
Rate pecum
355787507.xlsx/DATA 42/508
7 IRR-DAW-1- Preparing foundation bed for masonry or concrete by benching, stepp

7 chiselling and disposing off the same as directed and ,complete with initial
with air and water jet etc.
A. MATERIALS:
Sl No
1 NIL
B. MACHINERY:
Sl No

2 Pump 5 hp ( ele )
C. LABOUR:
Sl No

2 Crew for Pump
3 Stone breaker
4 mazdoor
5 Crowbar man

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
8 IRR-DAW-1- Drilling 45 to 50 mm dia holes vertical or inclined upto 10 degrees to ve

9 drilling using waggon drill or any other suitable equipment including cost o
through partially set grout wherever required etc., complete.for drilling up
A. MATERIALS:
Sl No
1 Use rate of cross bit 50 mm dia

2 Use rate of 50 mm dia air hose 50 m
3 Use rate of extension rod 4.5 m
355787507.xlsx/DATA 43/508
B. MACHINERY:
Sl No
1 Waggon drill
3 Sundries
C. LABOUR:
Sl No
1 Crew for Waggon drill

3 mazdoor

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
Upto 6 m from surface
Beyond 6 m upto 12 m from surface :
Upto 6 m from surface
Add for redrilling through partially set grout / additional
extension rods / reduction in rate of drilling etc @
Beyond 6 m upto 12 m from surface
Beyond 12 m upto 18 m from surface :
For 6 m to 12 m from surface
extension rods / reduction in rate of drilling etc @ :
355787507.xlsx/DATA 44/508

9 IRR-DAW-1- Flushing grout holes of all sizes with water and air jets alternative
10 water intake observations after flushing, cost of all materials, machinery, l
A. MATERIALS:
Sl No
1 Use rate of air hose 2 Nos x 8 hrs

2 Use rate of water hose 2 Nos x 8 hrs
3 Sundries
B. MACHINERY:
Sl No

2 Pump 5 hp ( ele )
3 Sundries
C. LABOUR:
Sl No

2 Crew for Pump
3 mazdoor

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
355787507.xlsx/DATA 45/508
10 Consolidation grouting with neat cement grout mix of suitable consi

IRR-DAW-1- drilled holes by stage grouting method including cost of all materials, mac
11 etc.,complete with initial lead upto 1 km and all lifts.
(a)
A. MATERIALS:
Sl No
1 Cement
2 Use rate of 50 m pressure hose
3 Sundries ( packer assembly etc )
B. MACHINERY:
Sl No
1 Grouting equipment
2 Pump 5 hp ( ele )
355787507.xlsx/DATA 46/508
3 Sundries
C. LABOUR:
Sl No
1 Crew for Grout pump

2 Crew for Pump
3 mazdoor ( cement handling)

ABSTRACT:
C. Cost of Labour

Lead Charges for 1 Km for Cement 1.05 Tonne @ (including
Loading and Unloading Charges)
Total cost for
Rate per Cum
11 IRR-DAW-1- Providing and fixing 25 mm dia 3 m long cold twisted deformed steel dowe
13 diameter 1.50 m deep hole drilled in bed rock and other end provided with
over flow / non-over flow blocks and other appertenant works including cos
cement mortar 1 : 1 proportion, driving anchor rod, cost of all materials, m
upto 1 km and all lifts.Consider 25 anchor rods for analysis.
A. MATERIALS:
Sl No
1 Use rate of drill bit 50 mm dia

2 Use rate of air hose 50 m
3 Anchor rod 25 mm dia
4 Cement
5 Sand ( screened )/Manufactured sand
B. MACHINERY:
Sl No

2 Waggon drill
C. LABOUR:
Sl No
355787507.xlsx/DATA 47/508

3 Bar bender
4 Mason Cl- II
5 mazdoor

355787507.xlsx/DATA 48/508
ABSTRACT:
C. Cost of Labour

Lead Charges for 4 Km for FA /
Manufactured sand
Lead Charges for 1Km for Cement (including Loading and

Unloading Charges)
Lead Charges for 1Km for Steel (including Loading and

Unloading Charges)
Total cost for
Rate per
12 IRR-DAW-2- Providing, fabricating and placing in position reinforcement steel for

1A wherever required, tying with 1.25 mm diameter soft annealed steel wire,
etc., complete with initial lead upto 1 km and all lifts.overlaps and wastage
A. MATERIALS:
Sl No

2 Binding wire 1.25 mm dia
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1 Bar bender
2 mazdoor

A.MATERIAL
B.MACHINERY
C. LABOUR
Total
D.Add for contractor's profit and overheads on A+B+C
Unloading Charges)
Total cost for
13 IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical / we
holes, providing 15 cm long 20 mm thick steel tapered wedge, 10 mm thic
355787507.xlsx/DATA
torque wrench, cost of all materials, machinery, labour, ventilation, 49/508
lighting
IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical / we
holes, providing 15 cm long 20 mm thick steel tapered wedge, 10 mm thic
torque wrench, cost of all materials, machinery, labour, ventilation, lighting
DATA: RATE ANALYSIS

A. MATERIALS:
Sl No Particulars

2 Steel plate for washers
Steel plate for wedges
3 M S Nuts for bolts
4 Use rate of drill rod
5 Use rate of air hose 4 Nos
6 Use rate of water hose 4 Nos
7 Sundries ( gas for cutting / heating etc )
B. MACHINERY:
Sl No Description
1 Air compressor 15 cmm ( ele )

3 Jack hammer
4 Pusher leg
5 Drilling jumbo
6 Sundries ( lathe, blower etc )
C. LABOUR:
Sl No Description

2 Crew for pump
5 Fitter
6 Gas cutter
7 Turner
8 Blacksmith
9 Khalasi ( 2 x 0.5 )
10 Hammerman
11 mazdoor
355787507.xlsx/DATA 50/508
ABSTRACT:
C. Cost of Labour

Add for Lighting @
D.Add for contractor's profit and overheads on (A+B+C+other

percentages)

Unloading Charges)
Total cost for
Rate peRm
14 IRR-DAW-2- Providing and laying insitu vibrated M-15 ( 28 days cube compressive s
5 cement concrete using 40 mm down size approved, clean, hard, graded ag
machinery, labour, formwork, centering, scaffolding, cleaning, batching, m
finishing, curing etc.,complete for plain concrete works with initial lead upt
cum with use of super plasticiser,CA : 0.90 cum, Blending Ratio of CA -- 50
A. MATERIALS:
Sl No
1 Cement for mix

Cement for incidentals @ 3 kg
3 Fine aggregate (Un-Screened )/Mfg.Sand
4 Super plasticizer
6 Use rate of scaffolding @
B. MACHINERY:
Sl No
1 Concrete mixer 300 / 200 ltr ( ele )

2 10 hp pump ( ele )
3 Needle vibrator 40 mm dia ( ele )
355787507.xlsx/DATA 51/508
C. LABOUR:
Sl No

2 Crew for Pump
4 Mason Class-I
5 mazdoor
for batching cement ( cement handling
for batching other materials
for laying
for cleaning / washing / curing
6 Labour cost of shuttering
7 Labour cost of scaffolding @

ABSTRACT:
C. Cost of Labour

Lead Charges for 4 Km for FA /
Manufactured sand
Lead Charges for 4Km for CA
Unloading Charges)
Total cost for
Rate per
15 IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive s
cement concrete using 40 mm and down size approved clean, hard,graded
including cost of all materials, machinery, labour, formwork, batching, mix
placing in position, levelling, vibrating, finishing, curing, ventilation, lightin
complete with lead upto 1 km and all lifts.( Cement content 330 kg / cum f
A. MATERIALS:
Sl No Particulars
1 Cement 43 Gr
2 Fine aggregate (Un-Screened )/Mfg.sand
355787507.xlsx/DATA 52/508

Coarse aggregate 10-4.75 mm
4 Super plasticiser
5 Use rate of end shuttering
6 Use rate of steel gantry
7 Sundries ( placer pipe etc )
B. MACHINERY:
Sl No Description
1 Air compressor ( Ele ) 8.5 cmm

Fuel / Energy charges @ 75 % load
2 Batching plant 2 x 1.00 cum
3 Agitator car 2 cum ( 2 Nos )
4 Concrete placer pump
5 Needle Vibrator / Shutter vibrator
6 Pump 10 hp ( Ele )
7 Sundries
355787507.xlsx/DATA 53/508
C. LABOUR:
Sl No Description
1 Crew charges for Air compressor

2 Crew charges for Batching plant
3 Crew charges for Agitator car
4 Crew charges for placer pump
5 Crew charges for vibrator
6 Crew charges for Pump
7 For scaling & cleaning
Stone chiseller Cl II
mazdoor
8 For dismantling / Laying track
Surveyer
Fitter shuttering
Helper shuttering 2 x 0.5
Khalasi 6 x 0.5
mazdoor 2 x 0.5
9 For Moving / Positioning gantry
Surveyer
Foreman
Fitter shuttering
Helper shuttering 2 x 0.5
Khalasi 6 x 0.5
mazdoor 2 x 0.5
10 For loading cement to BP bin
mazdoor
11 For miscellaneous works of BP
mazdoor
12 For Erection/Dismantling bulk head
13 For Laying concrete by placer
Masom Cl I
mazdoor
work inspector
14 For wetting C.A / Curing etc
mazdoor
D.Add
for
ABSTRACT:
contrac
tor's
profit
C. Cost of Labour
and
overhe
Add
ads onfor Air and Water line @
Add
(A+B+ for Ventilation @
Add for Lighting @
C+othe
Add
r for Ele sub-station / Demand charges @
percent
ages)
355787507.xlsx/DATA 54/508
Lead Charges for 4 Km for FA /Manufactured sand

Lead Charges for 4 Km for CA
Lead Charges for 1Km for Cement
Total cost for
Rate pecum
16 IRR-CCDW- Providing and laying insitu vibrated M-15 ( 28 days cube compressive s
2-21 cement concrete using 40 mm down size approved, clean, hard, graded ag
150 to 80 mm upto 15 percent for gravity type retaining walls / piers / abu
machinery,labour, formwork, scaffolding, cleaning, batching, mixing, placin
etc.,complete with initial lead upto 50 m and all lifts. (Cement content: 260
wt. of cement),CA : 0.765cum, Blending Ratio of CA--50:30:20, FA : 0.34 cu
DATA: RATE ANALYSIS

A. MATERIALS:
Sl No Particulars
1 Cement for mix

3 Plums of size 150 to 80 mm
5 Super Plasticizer
Use rate of shuttering for 40 uses
6 Scaffolding @ of shuttering
B. MACHINERY:
Sl No Description

C. LABOUR:
Sl No Description

2 Crew for Pump
4 Mason Class-I
5 work inspector
6 mazdoor
355787507.xlsx/DATA 55/508
for laying
for placing plums
for conveying plums
7 Labour for shuttering
Labour for scaffolding @
ABSTRACT:
C. Cost of Labour

Lead Charges for 4Km for FA /Mfg.sand
Lead Charges for 1 Km for Cement
Total cost for
Rate pecum
17 IRR-CCDW- Providing and laying insitu vibrated M-20 ( 28 days cube compressive s
2-25 cement concrete using 20 mm down size approved, clean, hard, graded ag
of all materials, labour, machinery,formwork, scaffolding, cleaning, batchin
vibrating,finishing, curing etc.,complete with initial lead upto 50 m and all
FA : 0.45 cum))

DATA: RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Cement for mix

3 Fine aggregate (Un-Screened)/Mfg.sand
4 Super Plasticizer
6 Sundries
B. MACHINERY:
Sl No Description

355787507.xlsx/DATA 56/508
C. LABOUR:
Sl No Description

2 Crew for Pump
4 Mason Class-I
5 work inspector
6 mazdoor
for laying
ABSTRACT:
C. Cost of Labour

Lead Charges for 4 Km for FA /Mfg.sand
Total cost for
Rate pecum
18 Shortcreting in two layers (each layer+38 mm thickness) for slabs

mm in between the two layers including cost and conveyance of all materi
IRR-TAW-2-3 scaffolding, machine mixing, laying concrete with shortcrete machine etc.
(new4 - Engineer-in-Charge
2011-12)
Data RATE ANALYSIS
A. MATERIALS:
Sl No Particulars
1 Cement
2 Sand (Screened)/Mfg.sand
355787507.xlsx/DATA 57/508
3 Coarse aggregate 10-4.75 mm size

4 Use rate of grout hose 20 m
5 Use rate of water hose 20 m
6 Use rate of guniting nozzle
7 Welded steel wire fabric 100 x 100 x 5 mm
8 Sundries
355787507.xlsx/DATA 58/508
B. MACHINERY:
Sl No Description
1 Guniting equipment
4 Drilling jumbo
5 Sundries
C. LABOUR:
Sl No Description
1 Crew for Guniting equipment

3 Crew for pump
5 Mason Cl I
6 mazdoor
ABSTRACT:
C. Cost of Labour

Add for Lighting @

Lead Charges for 4 Km for FA /Mfg.sand
Unloading Charges)
Total cost for
Rate pesqm
19 IRR-TAW-2-1 Dewatering tunnel by pumping out water collected by natural drai

wherever necessary, cost of all materials, machinery, labour, drainage, ligh
etc., complete.
355787507.xlsx/DATA 59/508
DATA RATE ANALYSIS

A. MATERIALS:
Sl No Particulars
1 Use rate of G.I.pipe 100 mm dia

2 Sundries
355787507.xlsx/DATA 60/508
B. MACHINERY:
Sl No Description
1 Electric pump 20 hp
2 Fuel / Energy charges
3 Sundries(Starter/Switches ete)
C. LABOUR:
Sl No Description
1 Crew charges for Pump

2 Laying & dismantling pipe
3 mazdoor
ABSTRACT:
C. Cost of Labour

Add for Lighting @

Total cost for
Rate peKwhr
20 IRR-DAW-1- Excavation for foundation in hard rock of all toughness including boulders
5 and controlling fly-rock by muffling arrangements for dam, spillway, intake
including placing and levelling the excavated rock neatly in dump area or o
upto upto 1 km and all lifts.
A. MATERIALS:
Sl No

2 Use rate of 50 m air hose 4 Nos.
3 Use rate of chain link wire mesh
4 Use rate of sand bag
5 Explosive small dia.
7 Electric delay detonators
8 Fuse coil
355787507.xlsx/DATA 61/508
9 Sundries
B. MACHINERY:
Sl No

2 Angle dozer 90 hp
355787507.xlsx/DATA 62/508
C. LABOUR:
Sl No
1 Crew for Shovel

2 Crew for Angle dozer
3 Crew for Dumper
4 Crew for Tipper
7 work inspector
8 Blaster
9 Helper blaster
10 Crowbarman
11 Stone breaker
13 mazdoor

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
1 IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring

materials,machinery, labour, scaling excavated surface, removing under-cu
hauling the excavated muck outside tunnel upto specified dump area and
355787507.xlsx/DATA 63/508
ORK: PRLIS- SATGE1

uding boulders upto 0.30 m diameter for dam, spillway, intake structure and
ted soil neatly in dump area or disposing off the same as directed etc.,
UNIT 880 cum

in Rs. in Rs
0.00 0.00 0.00
0.00 0.00 0.00
Rs: 0.00

in Rs. in Rs
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 48.00 580.70 27873.60
Hour 48.00 409.60 19660.80
Hour 8.00 446.70 3573.60
Hour 8.00 307.20 2457.60
Rs: 74369.60

in Rs. in Rs
Hour 8.00 221.00 1768.00
Hour 48.00 212.20 10185.60
Hour 8.00 165.80 1326.40
Day 1.00 400.00 400.00
Day 16.00 310.00 4960.00
Total cost of Labour Rs: 18640.00
21.20
13.615% 2.89
24.09
Rs: 0.00
Rs: 74369.60
Rs: 18640.00
Total Rs: 93009.60
A+B+C) 13.615% Rs. 12663.26
880.00 12.6 11088.00
880.00 cum Rs: 116760.86
(A+B+C+D)/880 Rs: 132.68
Say Rs: 132.70
luding HDR) without blasting including boulders above 0.3 m upto 0.6 m
appurtenant works and placing the excavated material neatly in dump
omplete with initial lead upto 1 km and all lifts.
UNIT : 520 cum
355787507.xlsx/DATA 64/508

in Rs. in Rs.
0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

in Rs. in Rs
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 32.00 580.70 18582.40
Hour 32.00 409.60 13107.20
Hour 8.00 446.70 3573.60
Hour 8.00 307.20 2457.60
Rs: 58524.80

in Rs. in Rs
Hour 8.00 221.00 1768.00
Hour 32.00 212.20 6790.40
Hour 8.00 165.80 1326.40
Day 1.00 400.00 400.00
Day 2.50 370.00 925.00
Day 10.00 310.00 3100.00
Total cost of Labour Rs. 14309.80
27.50
13.615% 3.74
31.24
Rs: 0.00
Rs: 58524.80
Rs: 14309.80
Total Rs: 72834.60
A+B+C) 13.615% Rs. 9916.43
520.00 12.6 6552.00
520.00 cum Rs: 89303.03
(A+B+C+D)/520 Rs: 171.74
Say Rs: 171.70
355787507.xlsx/DATA 65/508
ng F&F rock) requiring blasting including boulders above 0.6 m upto

d other appurtenant works and placing the excavated material neatly in
etc., complete with initial lead upto 1 km and all lifts.
UNIT : 520.00 cum.

in Rs. in Rs
Rm 216.00 20.75 4482.00
10% 448.20
Hour 26.00 11.56 300.63
kg 104.00 70.00 7280.00
Nos 154.00 13.00 2002.00
Rm 320.00 11.00 3520.00
LS 5.00 20.00 100.00
Rs. 18132.83

in Rs. in Rs
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 32.00 580.70 18582.40
Hour 32.00 409.60 13107.20
Hour 8.00 446.70 3573.60
Hour 8.00 307.20 2457.60
Hour 13.00 170.80 2220.40
Hour 13.00 433.10 5630.30
Hour 26.00 19.80 514.80
Hour 26.00 0.00 0.00
Rs: 66890.30

in Rs. in Rs
Hour 8.00 221.00 1768.00
Hour 32.00 212.20 6790.40
Hour 8.00 165.80 1326.40
Hour 13.00 153.10 1990.30
Hour 26.00 306.20 7961.20
Day 1.00 400.00 400.00
Day 1.00 480.00 480.00
Day 1.00 370.00 370.00
Day 2.50 370.00 925.00
Day 1.00 370.00 370.00
Day 10.00 310.00 3100.00
49.00
13.615% 6.67
55.67
355787507.xlsx/DATA 66/508
Rs: 18132.83
Rs: 66890.30
Rs: 25481.30
Total Rs: 110504.43
A+B+C) 13.615% Rs. 15045.18
520.00 12.1 6292.00
520.00 cum. Rs: 131841.61
(A+B+C+D)/520 Rs: 253.54
Say Rs: 253.50
hness by blasting including boulders above 1.2 m dia. for dam, spillway,
d placing the excavated rock neatly in dump area or stack yard including
RATE ANALYSIS
UNIT
320.00 cum
in Rs. in Rs
Rm 310.00 27.67 8576.67
10% 857.67
Hour 48.00 11.56 555.00
kg 95.00 70.00 6650.00
Nos 10.00 7.00 70.00
Nos 333.00 13.00 4329.00
Rm 450.00 11.00 4950.00
LS 5.00 20.00 100.00
Rs: 26088.34

in Rs. in Rs
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 24.00 580.70 13936.80
Hour 24.00 409.60 9830.40
Hour 4.00 446.70 1786.80
Hour 4.00 307.20 1228.80
Hour 1.00 1715.50 1715.50
Hour 1.00 625.30 625.30
Hour 24.00 170.80 4099.20
Hour 24.00 433.10 10394.40
Hour 48.00 19.80 950.40
Hour 48.00 0.00 0.00
Rs. 65371.60

in Rs. in Rs
Hour 8.00 221.00 1768.00
355787507.xlsx/DATA 67/508
Hour 24.00 212.20 5092.80

Hour 4.00 165.80 663.20
Hour 1.00 221.00 221.00
Hour 24.00 153.10 3674.40
Hour 48.00 306.20 14697.60
Day 1.00 400.00 400.00
Day 1.00 480.00 480.00
Day 1.00 370.00 370.00
Day 1.00 370.00 370.00
Day 2.00 370.00 740.00
Day 6.00 310.00 1860.00
Rs. 30337.00
94.80
355787507.xlsx/DATA 68/508
13.615% 12.91
107.71
Rs: 26088.34
Rs: 65371.60
Rs: 30337.00
Total Rs: 121796.94
A+B+C) 13.615% Rs. 16582.65
320.00 12.1 3872.00
320.00 cum Rs: 142251.59
(A+B+C+D)/320 Rs: 444.54
Say Rs: 444.50
ughness including boulders above 1.2 m dia. by line drilling and smooth
ngements for dam, spillway, intake structure and other appurtenant
to required level / profile, placing and levelling the excavated rock neatly
mplete with lead upto 1 km and all lifts.
UNIT :
40.00 cum
in Rs. in Rs
Rm 138.00 27.67 3818.00
10% 381.80
Hour 22.00 11.56 254.38
kg 10.50 70.00 735.00
Nos 2.00 7.00 14.00
Nos 76.00 23.00 1748.00
Rm 140.00 11.00 1540.00
LS 2.00 20.00 40.00
Rs. 8531.18

in Rs. in Rs
Hour 1.00 1706.60 1706.60
Hour 1.00 893.90 893.90
Hour 0.25 1715.50 428.88
Hour 0.25 625.30 156.33
Hour 3.00 580.70 1742.10
Hour 3.00 409.60 1228.80
Hour 11.00 170.80 1878.80
Hour 11.00 433.10 4764.10
Hour 22.00 19.80 435.60
Hour 22.00 0.00 0.00
Rs: 13235.11

in Rs. in Rs
Hour 1.00 221.00 221.00
355787507.xlsx/DATA 69/508
Hour 0.25 221.00 55.25

Hour 3.00 212.20 636.60
Hour 11.00 153.10 1684.10
Hour 22.00 306.20 6736.40
Day 0.50 400.00 200.00
Day 0.50 480.00 240.00
Day 0.50 370.00 185.00
Day 0.50 370.00 185.00
Day 0.50 370.00 185.00
Day 2.00 310.00 620.00
Rs. 10948.35
273.70
13.615% 37.26
310.96
Rs: 8531.18
Rs: 13235.11
Rs: 10948.35
Total Rs: 32714.64
A+B+C) 13.615% Rs. 4454.1
40.00 12.1 484.00
40.00 cum Rs: 37652.74
(A+B+C+D)/40 Rs: 941.32
Say Rs: 941.30
355787507.xlsx/DATA 70/508
ds in rock not requiring supports including cost of all

surface, removing under-cuts, ventilation,lighting, drainage, removing and
specified dump area and all other ancillary operations etc., complete with
UNIT : 48.60 cum

in Rs. in Rs.
kg 54.00 70.00 3780.00
Nos 68.00 23.00 1564.00
Nos 10.00 13.00 130.00
Rm 50.00 11.00 550.00
Rm 150.00 42.67 6400.00
10% 640.00
Hour 24.00 5.78 138.75
Hour 24.00 5.78 138.75
LS 2.00 20.00 40.00
Rs: 13381.50

in Rs. in Rs.
Hour 10.00 368.40 3684.00
Hour 10.00 43.90 439.00
Hour 6.50 138.80 902.20
Hour 6.50 962.30 6254.95
Hour 26.00 19.80 514.80
Hour 26.00 0.00 0.00
Hour 26.00 12.70 330.20
Hour 26.00 0.00 0.00
Hour 6.00 822.80 4936.80
Hour 6.00 267.90 1607.40
Hour 12.00 580.70 6968.40
Hour 12.00 409.60 4915.20
Hour 6.50 6.70 43.55
Hour 6.50 77.00 500.50
Hour 2.00 11.50 23.00
Hour 2.00 154.00 308.00
LS 2.00 20.00 40.00
Rs: 31468.00

in Rs. in Rs.
Hour 10.00 163.30 1633.00
Hour 6.50 163.30 1061.45
Hour 26.00 306.20 7961.20
Hour 6.00 163.30 979.80
Hour 12.00 212.20 2546.40
Hour 6.50 77.70 505.05
355787507.xlsx/DATA 71/508
Hour 2.00 26.80 53.60

Day 0.50 590.00 295.00
Day 1.00 480.00 480.00
Day 2.00 415.00 830.00
Day 1.00 480.00 480.00
Day 2.00 370.00 740.00
Day 2.00 370.00 740.00
Day 3.00 400.00 1200.00
Day 4.00 415.00 1660.00
Day 8.00 310.00 2480.00

Day 2.00 310.00 620.00
Day 2.00 310.00 620.00
Rs: 24885.50
512.00
13.62% 69.71
581.71
Rs: 13381.50
Rs: 31468.00
Rs: 24885.50
Total Rs: 69735.00
1.00% Rs: 697.35
4.50% Rs: 3138.08
1.60% Rs: 1115.76
2.50% Rs: 1743.38
Total Rs: 76429.56
A+B+C+other percentages) 13.615% Rs: 10405.88
48.60 12.1 588.06
48.60 cum Rs: 87423.50
(A+B+C+D)/48.60 Rs: 1798.84
Say Rs: 1798.80
355787507.xlsx/DATA 72/508
ncrete by benching, stepping, removing all loose material by wedging /

and ,complete with initial lead upto 50 m and all lifts.cleaning the surface
UNIT: 100.00 sqm

in Rs. in Rs
0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs. 0.00

in Rs. in Rs
Hour 1.00 170.80 170.80
Hour 1.00 433.10 433.10
Hour 1.00 3.00 3.00
Hour 1.00 38.50 38.50
Rs. 645.40

in Rs. in Rs
Hour 1.00 153.10 153.10
Hour 1.00 77.70 77.70
Day 2.00 370.00 740.00
Day 2.50 310.00 775.00
Day 2.00 370.00 740.00
Rs: 2485.80
24.90
13.615% 3.39
28.29
Rs: 0.00
Rs: 645.40
Rs: 2485.80
Total Rs: 3131.20
A+B+C) 13.615% Rs. 426.31
100.00 sqm Rs: 3557.51
(A+B+C+D)/100 Rs: 35.60
Say Rs: 35.60
ned upto 10 degrees to vertical in rock /masonry/ concrete by percussion

equipment including cost of all materials,machinery, labour, redrilling
c., complete.for drilling upto 6 m depth from surface.
UNIT: 96.00 Rm
in Rs. in Rs
Rm 96.00 62.50 6000.00
Hour 8.00 18.63 149.00
Rm 96.00 6.68 641.09
Rs. 6790.09
355787507.xlsx/DATA 73/508

in Rs. in Rs
Hour 8.00 188.50 1508.00
Hour 8.00 0.00 0.00
Hour 8.00 170.80 1366.40
Hour 8.00 433.10 3464.80
LS 2.00 20.00 40.00
Rs: 6379.20

in Rs. in Rs
Hour 8.00 265.20 2121.60
Hour 8.00 153.10 1224.80
Day 2.00 310.00 620.00
Rs: 3966.40
41.30
13.615% 5.62
46.92
Rs: 6790.09
Rs: 6379.20
Rs: 3966.40
Total Rs: 17135.69
A+B+C) 13.615% Rs. 2333.02
96.00 Rm Rs: 19468.71
(A+B+C+D)/96 Rs: 202.80
202.80
Rate per Rm Rs: 202.80
10% Rs: 20.28

Rate / Rm Rs: 223.10
10% Rs: 22.31

:
10% Rs: 24.54

:
10% Rs 26.99
:
355787507.xlsx/DATA 74/508
10% Rs: 29.69

:
10% Rs: 32.66

10% Rs: 35.93

Say Rs: 395.20
and air jets alternatively for an average period of 30 minutes including

all materials, machinery, labour etc., complete.
UNIT : 192.00 Rm.

in Rs. in Rs
Hour 16.00 11.56 184.96
Hour 16.00 11.56 184.96
LS 2.00 20.00 40.00
Rs: 409.92

in Rs. in Rs
Hour 8.00 170.80 1366.40
Hour 8.00 433.10 3464.80
Hour 8.00 3.00 24.00
Hour 8.00 38.50 308.00
LS 2.00 20.00 40.00
Rs: 5203.20

in Rs. in Rs
Hour 8.00 153.10 1224.80
Hour 8.00 77.70 621.60
Day 4.00 310.00 1240.00
Rs: 3086.40
16.10
13.615% 2.19
18.29
Rs: 409.92
Rs: 5203.20
Rs: 3086.40
Total Rs: 8699.52
A+B+C) 13.615% Rs. 1184.44
192.00 Rm. Rs: 9883.96
(A+B+C+D)/192 Rs: 51.50
355787507.xlsx/DATA 75/508
Say Rs: 51.50
rout mix of suitable consistency under specified pressure as directed in

cost of all materials, machinery, labour, redrilling if necessary
lifts.
UNIT : 1.05 tonne

in Rs. in Rs
tonne 1.05 5650.00 5932.50
Hour 8.00 11.56 92.48
LS 3.00 20.00 60.00
Rs: 6084.98

in Rs. in Rs
Hour 8.00 24.90 199.20
Hour 8.00 38.50 308.00
Hour 2.00 3.00 6.00
Hour 2.00 38.50 77.00
355787507.xlsx/DATA 76/508
LS 2.00 20.00 40.00

Rs: 630.20

in Rs. in Rs
Hour 8.00 244.90 1959.20
Hour 2.00 77.70 155.40
Day 2.00 310.00 620.00
Rs: 2734.60
2604.40
13.615% 354.60
2959.00
Rs: 6084.98
Rs: 630.20
Rs: 2734.60
Total Rs: 9449.78
A+B+C) 13.615% Rs. 1286.59
1.05 129.70 Rs/Tonne 136.185

1.05 tonne Rs: 10872.56
(A+B+C+D)/1.05 Rs: 10354.81
Say Rs: 10354.80
isted deformed steel dowel bars with one end driven into 45 to 50 mm
nd other end provided with L-bend for embedding in concrete / masonry of
tenant works including cost of drilling and cleaning hole, filling hole with
od, cost of all materials, machinery, labour etc., complete with initial lead
or analysis.
UNIT: 25 Nos.
in Rs. in Rs
Rm 37.50 62.50 2343.75
Hour 4.00 18.63 74.52
kg 303.22 35.00 10612.70
kg 75.00 5.65 423.75
cum 0.05 392.00 19.60
Rs: 13474.32

in Rs. in Rs
Hour 4.00 170.80 683.20
Hour 4.00 433.10 1732.40
Hour 4.00 188.50 754.00
Hour 4.00 0.00 0.00
Rs: 3169.60
355787507.xlsx/DATA 77/508
in Rs. in Rs
Hour 4.00 153.10 612.40
Hour 4.00 265.20 1060.80
Day 0.50 490.00 245.00
Day 0.50 370.00 185.00
Day 1.00 310.00 310.00
Rs: 2413.20
89.70 96.528
13.615% 12.21
101.91
355787507.xlsx/DATA 78/508
Rs: 13474.32
Rs: 3169.60
Rs: 2413.20
Total Rs: 19057.12
A+B+C) 13.615% Rs. 2594.63
0.05 cum @ 39.80 1.99
0.08 tonne @ 129.70 9.73
0.30 tonne @ 151.50 45.94

25.00 Nos. Rs: 21709.41
(A+B+C+D)/25 Rs: 868.38
Say Rs: 868.40
einforcement steel for RCC,below 36 dia rods overlaps and wastages

soft annealed steel wire, including cost of all materials, machinery, labour
lifts.overlaps and wastage as per NHAI-data
UNIT : 1.00 tonne

in Rs. in Rs
tonne 1.05 35000.00 36750.00
kg 9.00 70.00 630.00
Rs: 37380.00

in Rs. in Rs
Rs: 0.00

in Rs. in Rs
Day 2.00 490.00 980.00
Day 6.84 310.00 2120.40
3100.40
3100.40
13.615% 422.10
3522.50
Rs: 37380.00
Rs: 0.00
Rs: 3100.40
Rs: 40480.40
13.615% Rs: 5511.40646
151.50 Rs/Tonne Rs: 159.075

1.00 tonne Rs: 46150.88
Say Rs: 46150.90
bolts with mechanical / wedge type anchorage including drilling 35 mm dia

apered wedge, 10 mm thick plate washers and nuts, tightening bolt by
355787507.xlsx/DATA
labour, ventilation, lighting, drainage and all other ancillary operations etc., 79/508
20.00 Rm

in Rs. in Rs.
kg 86.91 35.00 3041.98
kg 65.94 39.50 2604.63
kg 6.18 39.50 244.18
kg 4.00 90.00 360.00
Rm 20.00 42.67 853.33
10% 85.33
Hour 6.00 5.78 34.69
Hour 6.00 5.78 34.69
LS 5.00 20.00 100.00
Rs: 7358.84

in Rs. in Rs.
Hour 1.50 138.80 208.20
Hour 1.50 962.30 1443.45
Hour 1.00 6.70 6.70
Hour 1.00 77.00 77.00
Hour 6.00 19.80 118.80
Hour 6.00 0.00 0.00
Hour 6.00 12.70 76.20
Hour 6.00 0.00 0.00
Hour 4.00 368.40 1473.60
Hour 4.00 43.90 175.60
LS 5.00 20.00 100.00
Rs: 3679.55

in Rs. in Rs.
Hour 1.50 163.30 244.95
Hour 1.00 77.70 77.70
Hour 6.00 306.20 1837.20
Hour 4.00 163.30 653.20
Day 0.50 415.00 207.50
Day 1.00 415.00 415.00
Day 1.00 480.00 480.00
Day 1.00 415.00 415.00
Day 1.00 415.00 415.00
Day 0.50 370.00 185.00
Day 2.00 310.00 620.00
Rs: 5550.55
277.5
13.615% 37.78
315.28
355787507.xlsx/DATA 80/508
Rs: 7358.84
Rs: 3679.55
Rs: 5550.55
Total Rs: 16588.94
1.00% Rs: 165.89
4.50% Rs: 746.50
1.60% Rs: 265.42
2.50% Rs: 414.72
Total Rs: 18181.47
13.615% Rs: 2475.41
0.16 tonne @ 151.50 24.09

20.00 Rm Rs: 20680.97
(A+B+C+D)/20.0 Rs: 1034.05
Say Rs: 1034.00
8 days cube compressive strength not less than 15 N / sq mm ) grade

ed, clean, hard, graded aggregates including cost of all materials,
ing, cleaning, batching, mixing, placing in position, levelling, vibrating,
works with initial lead upto 1 km and all lifts. ( Cement content : 260 kg /
Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)
UNIT : 14.00 cum

in Rs. in Rs
kg 3640.00 5.65 20566.00
kg 42.00 5.65 237.30
cum 6.3 980.00 6174.00
cum 3.78 1045.00 3950.10
cum 2.52 710.00 1789.20
cum 5.6 392.00 2195.20
kg 14.56 95.00 1383.20
sqm 14.00 217.39 3043.46
15% 456.52
Rs: 39794.98

in Rs. in Rs
Hour 8.0 51.70 413.60
Hour 8.0 38.50 308.00
Hour 1.0 6.70 6.70
Hour 1.0 77.00 77.00
Hour 8.0 8.00 64.00
Hour 8.0 7.70 61.60
Rs: 930.90
355787507.xlsx/DATA 81/508

in Rs. in Rs
Hour 8.00 204.10 1632.80
Hour 1.00 77.70 77.70
Hour 8.00 146.90 1175.20
Day 1.00 415.00 415.00
Day 2.00 310.00 620.00

Day 9.00 310.00 2790.00
Day 4.00 310.00 1240.00
Day 3.00 310.00 930.00
Day 14.00 310.00 4340.00
Day 1.00 310.00 310.00
sqm 14.00 79.80 1117.20
15% 167.58
Rs: 14815.48
1058.20
13.615% 144.07
1202.27
Rs: 39794.98
Rs: 930.90
Rs: 14815.48
Total Rs: 55541.36
A+B+C) 13.615% Rs. 7561.95602785
5.60 cum @ 39.80 222.88

12.60 cum @ 40.90 515.34
3.68 tonne @ 129.70 477.56

14.00 cum Rs: 64319.10
(A+B+C+D)/14 Rs: 4594.22
Say Rs: 4594.20
8 days cube compressive strength not less than 20 N / sqmm ) grade

proved clean, hard,graded aggregates crushed from muck for sides lining
, formwork, batching, mixing, conveying upto placing point in agitator cars,
curing, ventilation, lighting,drainage and all other ancillary operations etc.,
ent content 330 kg / cum for use of super plasticiser(0.4% by wt. of
30:20, FA : 0.40 cum)
UNIT : 48.00 cum

in Rs. in Rs.
kg 15840.00 5.65 89496.00
kg 48.00 5.65 271.20
cum 19.20 392.00 7526.40
cum 21.60 980.00 21168.00
355787507.xlsx/DATA 82/508
cum 12.96 1045.00 13543.20

cum 8.64 710.00 6134.40
kg 63.36 95.00 6019.20
sqm 6.00 155.53 933.17
sqm 100.00 79.80 7980.00
LS 5.00 20.00 100.00
Rs: 153171.57

in Rs. in Rs.
Hour 16.00 170.80 2732.80
Hour 12.00 433.10 5197.20
Hour 12.00 405.40 4864.80
Hour 12.00 346.40 4156.80
Hour 32.00 758.40 24268.80
Hour 32.00 893.90 28604.80
Hour 16.00 102.00 1632.00
Hour 16.00 2.00 32.00
Hour 8.00 8.00 64.00
Hour 8.00 7.70 61.60
Hour 8.00 6.70 53.60
Hour 8.00 77.00 616.00
LS 5.00 20.00 100.00
Rs: 72384.40
355787507.xlsx/DATA 83/508

in Rs. in Rs.
Hour 16.00 153.10 2449.60
Hour 16.00 318.20 5091.20
Hour 32.00 265.20 8486.40
Hour 16.00 16.80 268.80
Hour 8.00 146.90 1175.20
Hour 8.00 77.70 621.60
Day 0.50 370.00 185.00

Day 1.00 310.00 310.00
Day 0.50 590.00 295.00

Day 0.50 370.00 185.00
Day 1.00 370.00 370.00
Day 3.00 415.00 1245.00
Day 1.00 310.00 310.00
Day 0.50 590.00 295.00

Day 0.50 480.00 240.00
Day 0.50 370.00 185.00
Day 1.00 370.00 370.00
Day 3.00 415.00 1245.00
Day 1.00 310.00 310.00
Day 5.00 310.00 1550.00
Day 2.00 310.00 620.00

sqm 6.00 79.80 478.80
Day 3.00 415.00 1245.00

Day 9.00 310.00 2790.00
Day 3.00 400.00 1200.00
Day 3.00 310.00 930.00

Rs: 32451.60
676.10
13.615% 92.05
768.15
Rs: 153171.57
Rs: 72384.40
Rs: 32451.60
Total Rs: 258007.57
1.00% Rs: 2580.08
4.50% Rs: 11610.34
1.60% Rs: 4128.12
2.50% Rs: 6450.19
Total Rs: 282776.30
13.615% Rs: 38499.99
355787507.xlsx/DATA 84/508
19.20 cum @ 39.80 764.16

43.20 cum @ 40.90 1766.88
15.89 tonne @ 129.70 2060.6736
48.00 cum Rs: 325868.00
(A+B+C+D)/48.0 Rs: 6788.92
Say Rs: 6788.90

ed, clean, hard, graded aggregates with placing and sinking plums of size
etaining walls / piers / abutments etc., including cost of all materials,
g, batching, mixing, placing in position, levelling, vibrating,finishing, curing
lifts. (Cement content: 260 kg / cum with use of super plasticiser(0.4% by
CA--50:30:20, FA : 0.34 cum, plums of size 150 to 80 mm : 0.25cum )
UNIT : 18.09 cum

in Rs. in Rs.
kg 4703.40 5.65 26574.21
kg 72.36 5.65 408.83
cum 6.92 980.00 6781.04
cum 4.15 1045.00 4338.48
cum 2.77 710.00 1965.12
cum 4.52 470.00 2125.58
cum 6.15 392.00 2411.04
kg 18.81 95.00 1787.29
sqm 49.75 225.53 11219.50
30% 3365.85
Rs: 60976.93

in Rs. in Rs.
Hour 8.00 53.50 428.00
Hour 8.00 81.30 650.40
Hour 0.50 10.20 5.10
Hour 0.50 81.30 40.65
Hour 8.00 8.20 65.60
Hour 8.00 30.80 246.40
Rs: 1436.15

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 0.50 103.60 51.80
Hour 8.00 146.90 1175.20
Day 1.00 415.00 415.00
Day 1.00 400.00 400.00
Day 11.00 310.00 3410.00

Day 4.00 310.00 1240.00
355787507.xlsx/DATA 85/508
Day 5.00 310.00 1550.00

Day 2.00 310.00 620.00
Day 15.38 310.00 4767.80
Day 2.00 310.00 620.00
Day 1.00 310.00 310.00
sqm 49.75 79.80 3969.85
30% 1190.96
Rs: 21353.41
1180.40
13.615% 160.71
1341.11
Rs: 60976.93
Rs: 1436.15
Rs: 21353.41
Total Rs: 83766.49
13.615% Rs: 11404.81
6.15 cum @ 71.10 437.30766
18.36 cum @ 71.10 1305.491985
4.78 tonne @ 106.80 0
18.09 cum Rs: 96914.10
(A+B+C+D)/18.09 Rs. 5357.30
Say Rs: 5357.30

ed, clean, hard, graded aggregates for columns and beams including cost
affolding, cleaning, batching, mixing, placing in position, levelling,
ial lead upto 50 m and all lifts.CA : 0.80cum, Blending Ratio of CA--65:35,
UNIT : 15.76 cum

in Rs. in Rs.
kg 5200.80 5.65 29384.52
kg 78.80 5.65 445.22
cum 8.20 1045.00 8563.98
cum 4.41 710.00 3133.09
cum 7.09 392.00 2780.06
kg 20.80 95.00 1976.30
sqm 78.80 225.53 17771.69
50% 8885.84
LS 1.00 20.00 20.00
Rs: 72960.71

in Rs. in Rs.
Hour 8.00 53.50 428.00
Hour 8.00 81.30 650.40
355787507.xlsx/DATA 86/508
Hour 0.50 10.20 5.10

Hour 0.50 81.30 40.65
Hour 8.00 7.60 60.80
Hour 8.00 20.60 164.80
Rs: 1349.75

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 0.50 103.60 51.80
Hour 8.00 146.90 1175.20
Day 1.00 415.00 415.00
Day 1.00 400.00 400.00
Day 11.00 310.00 3410.00

Day 4.00 310.00 1240.00
Day 3.00 310.00 930.00
Day 15.76 310.00 4885.60
Day 1.00 310.00 310.00
sqm 78.80 79.80 6288.24
50% 3144.12
Rs: 23882.76
1515.40
13.615% 206.32
1721.72
Rs: 72960.71
Rs: 1349.75
Rs: 23882.76
Total Rs: 98193.22
13.615% Rs: 13369.00660347
7.09 cum @ 71.10 504.2412
12.61 cum @ 71.10 896.4288
5.28 tonne @ 106.80 0
15.76 cum Rs: 112962.89
(A+B+C+D)/15.76 Rs. 7167.70
Say Rs: 7167.70
mm thickness) for slabs duly fixing chain weld wire mesh 100 x 100x5
d conveyance of all materials, labour charges, all heads, lifts, centering,
h shortcrete machine etc. complete as per specification and as directed by
UNIT : 36.00 sqm

in Rs. in Rs.
kg 1548.00 5.65 8746.20
cum 2.41 392.00 944.72
355787507.xlsx/DATA 87/508
cum 1.03 710.00 731.30

Hour 8.00 5.78 46.25
Hour 8.00 5.78 46.25
Hour 8.00 3.50 28.00
kg 108.00 165.00 17820.00
LS 2.00 20.00 40.00
Rs: 28402.72
355787507.xlsx/DATA 88/508

in Rs. in Rs.
Hour 8.00 110.10 880.80
Hour 8.00 0.00 0.00
Hour 8.00 170.80 1366.40
Hour 8.00 433.10 3464.80
Hour 1.00 6.70 6.70
Hour 1.00 77.00 77.00
Hour 4.00 368.40 1473.60
Hour 4.00 43.90 175.60
LS 2.00 20.00 40.00
Rs: 7484.90

in Rs. in Rs.
Hour 8.00 204.10 1632.80
Hour 8.00 153.10 1224.80
Hour 1.00 77.70 77.70
Hour 4.00 163.30 653.20
Day 1.00 415.00 415.00
Day 6.00 310.00 1860.00
Rs: 5863.50
162.90
13.615% 22.20
185.10
Rs: 28402.72
Rs: 7484.90
Rs: 5863.50
Total Rs: 41751.12
1.00% Rs: 417.51
4.50% Rs: 1878.80
1.60% Rs: 668.02
2.50% Rs: 1043.78
Total Rs: 45759.23
2.41 cum @ 39.80 95.918
1.03 cum @ 40.90 42.127
1.55 tonne @ 129.70 200.78

36.00 sqm Rs: 52328.17
(A+B+C+D)/36.0 Rs: 1453.57
Say Rs: 1453.60
ollected by natural drainage inside tunnel including providing sump

nery, labour, drainage, lighting,ventilation and all other ancillary operations
355787507.xlsx/DATA 89/508
UNIT : 15.00 Kwhr

in Rs. in Rs.
Hour 1.00 4.67 4.67
LS 0.10 20.00 2.00
Rs: 6.67
355787507.xlsx/DATA 90/508

in Rs. in Rs.
Hour 1.00 12.30 12.30
Hour 1.00 154.00 154.00
LS 0.10 20.00 2.00
Rs: 168.30

in Rs. in Rs.
Hour 1.00 77.70 77.70
LS 0.05 20.00 1.00
Day 0.10 310.00 31.00
Rs: 109.70
7.30
13.615% 0.99
8.29
Rs: 6.67
Rs: 168.30
Rs: 109.70
Total Rs: 284.67
1.00% Rs: 2.85
4.50% Rs: 12.81
1.60% Rs: 4.55
2.50% Rs: 7.12
Total Rs: 311.99
15.00 Kwhr Rs: 354.47
(A+B+C+D)/15.0 Rs: 23.60
Say Rs: 23.60
hness including boulders above 1.2 m dia. by controlled blasting method

ts for dam, spillway, intake structure and other appurtenant structures etc.,
ck neatly in dump area or other place as directed etc., complete with lead
UNIT 480.00 cum

in Rs. in Rs
Rm 464.00 27.67 12837.33
10% 1283.73
Hour 70.00 11.56 809.38
sqm 715.00 67.38 48173.13
Nos 580.00 81.70 47386.00
kg 149.00 70.00 10430.00
Nos 23.00 7.00 161.00
Nos 500.00 23.00 11500.00
Rm 700.00 11.00 7700.00
355787507.xlsx/DATA 91/508
LS 10.00 20.00 200.00

Rs: 140480.57

in Rs. in Rs
Hour 12.00 1706.60 20479.20
Hour 12.00 893.90 10726.80
Hour 2.00 1715.50 3431.00
Hour 2.00 625.30 1250.60
Hour 36.00 580.70 20905.20
Hour 36.00 409.60 14745.60
Hour 4.00 446.70 1786.80
Hour 4.00 307.20 1228.80
Hour 35.00 170.80 5978.00
Hour 35.00 433.10 15158.50
Hour 70.00 19.80 1386.00
Hour 70.00 0.00 0.00
Rs: 97076.50
355787507.xlsx/DATA 92/508

in Rs. in Rs
Hour 12.00 221.00 2652.00
Hour 2.00 221.00 442.00
Hour 36.00 212.20 7639.20
Hour 4.00 165.80 663.20
Hour 35.00 153.10 5358.50
Hour 70.00 306.20 21434.00
Day 4.50 400.00 1800.00
Day 1.50 480.00 720.00
Day 3.00 370.00 1110.00
Day 2.50 370.00 925.00
Day 2.50 370.00 925.00
Day 20.00 310.00 6200.00
103.90
13.615% 14.15
118.05
Rs: 140480.57
Rs: 97076.50
Rs: 49868.90
Total Rs: 287425.97
A+B+C) 13.615% Rs. 39133.05
480.00 12.1 5808.00
480.00 cum Rs: 332367.02
(A+B+C+D)/480 Rs: 692.43
Say Rs: 692.40
ds in rock not requiring supports including cost of all

surface, removing under-cuts, ventilation,lighting, drainage, removing and
specified dump area and all other ancillary operations etc., complete with
355787507.xlsx/DATA 93/508
NAME OF WORK :- ESTIMATE OF PUMPING STATION CIVIL COMPONENT WORKS OF STAGE

MAHABUBNAGAR DIS
DATA
1 IRR-TAW-1-1 Excavation for adit by tunnelling methods in all types of rock including co
drainage, removing and hauling the excavated muck outside adit upto specifi
and all lifts.
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
355787507.xlsx 6
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

ABSTRACT:
C. Cost of Labour

Add for Lighting @
E. Add lead charges 4KM

Total cost for
Rate per
2 IRR-TAW-1-2 Excavation for vertical / inclined shaft in all types of soft / hard rock
surface, ventilation, lighting,drainage, removing and hauling excavated muck
DATA
A. MATERIALS:
355787507.xlsx 7
Sl No
1
2
3
4
5
6
7
8
9
10
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
13
355787507.xlsx 8
14

ABSTRACT:
C. Cost of Labour

Add for Lighting @

E. Add lead charges of 4 KM
Total cost for
Rate per
3 IRR-TAW-1-3 Excavation for tunnel by tunnelling methods in rock not requiring suppo
under-cuts, ventilation,lighting, drainage, removing and hauling the excavated
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
B. MACHINERY:
Sl No
355787507.xlsx 9
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

ABSTRACT:
355787507.xlsx 10
C. Cost of Labour

Add for Lighting @

E. Add lead charges of 4KM
Total cost for
Rate per
4 IRR-TAW-1-4 Excavation for tunnel by tunnelling methods including excavation for supports
including cost of all other materials, machinery, labour, scaling excavated surf
tunnel upto specified dump area and all other ancillary operations etc., compl
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
B. MACHINERY:
Sl No
355787507.xlsx 11
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

ABSTRACT:
C. Cost of Labour

Add for Lighting @

Total cost for
Rate per
355787507.xlsx 12
5 IRR-TAW-1-5 Excavation for tunnel by heading and benching tunnelling methods including
cost of providing supports ) for roof before benching including cost of all other
removing and hauling excavated muck outside tunnel upto specified dump ar
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
355787507.xlsx 13
3
4
5
6
7
8
9
10
11
12
13
14
15
16

ABSTRACT:
C. Cost of Labour

Add for Lighting @

Total cost for
Rate per
6 IRR-TAW-1-6 Removing and hauling muck overfallen due to natural causes such as geol
and disposing off the same in specified dump area or as directed including co
DATA
A. MATERIALS:
Sl No
355787507.xlsx 14
1
2
3
4
5
6
7
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8

ABSTRACT:
C. Cost of Labour
355787507.xlsx 15
Add for Lighting @

Total cost for
Rate per
7 IRR-TAW-2-1 Dewatering tunnel by pumping out water collected by natural drainage i

machinery, labour, drainage, lighting,ventilation and all other ancillary operatio
DATA
A. MATERIALS:
Sl No
1
2
B. MACHINERY:
Sl No
1
2
3
C. LABOUR:
Sl No
1
2
3

ABSTRACT:
C. Cost of Labour

Add for Lighting @
355787507.xlsx 16

Total cost for
Rate per
8 IRR-TAW-2-2 Providing 25 mm thick guniting to sides and arch of tunnel in ceme

ventilation, lighting, drainage and all other ancillary operations etc., complete
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6

355787507.xlsx 17
ABSTRACT:
C. Cost of Labour

Add for Lighting @
D.Add for contractor's profit and overheads

on (A+B+C+other
F.Lead Charges forpercentages)
Cement (including
Loading and Unloading
Lead Charges for FA 6KM Charges)
Total cost for
Rate per
9 IRR-TAW-2-3
(new4 - 2011-12) Shortcreting in two layers (each layer+38 mm thickness) for slabs duly fi
conveyance of all materials, labour charges, all heads, lifts, centering, scaffol
specification and as directed by Engineer-in-Charge
Data
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
B. MACHINERY:
Sl No
355787507.xlsx 18
C. LABOUR:
Sl No
1
2
3
4
5
6

ABSTRACT:
C. Cost of Labour

Add for Lighting @

on (A+B+C+other
G.Lead Charges forpercentages)
Cement (including
Loading and Unloading
Lead Charges for FA 6KM Charges)
Total cost for
Rate per
10 IRR-TAW-3-1 Providing and fixing 25 mm diameter steel rock bolts with mechanical
thick steel tapered wedge, 10 mm thick plate washers and nuts, tightening bo
and all other ancillary operations etc., complete with lead upto 1 km and all lif
DATA:
A. MATERIALS:
Sl No
1
2
3
4
355787507.xlsx 19
5
6
7
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11

ABSTRACT:
C. Cost of Labour

Add for Lighting @
355787507.xlsx 20

on (A+B+C+other
E.Lead Charges forpercentages)
Steel (including
Loading
Total costand
for Unloading Charges)
Rate per
11 IRR-TAW-3-3 Providing, fabricating and fixing in position permanent structural steel sup
welding, grinding, lighting,ventilation, drainage and all other ancillary operatio
Data
A. MATERIALS:
Sl No
1
2
3
4
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
355787507.xlsx 21

ABSTRACT:
C. Cost of Labour

Add for Lighting @

on (A+B+C+other
E.Lead percentages)
Charges for 1Km for Steel
(including Loading
Total cost for and Unloading Charges)
Rate per
12 IRR-TAW-3-4 Providing, fabricating and fixing in position temperary structural steel sup
materials, machinery, labour,cutting, bending, welding, grinding, ventilation, lig
and all lifts.
DATA
A. MATERIALS (for 20 uses):
Sl No
1
2
3
4
355787507.xlsx 22
B. MACHINERY (for fabrication):

Sl No
B. MACHINERY (for erection and dismantling):

Sl No
C. LABOUR ( for fabrication ):

Sl No
1
2
C. LABOUR ( for erection ):

Sl No
355787507.xlsx 23
2

ABSTRACT:
B. Hire charges of Machinery for fabrication
C. Hire charges of Machinery for erection and dismantling
D. Cost of Labour for fabrication
E. Cost of Labour for erection and dismantling

Add for Lighting @

on (A+B+C+other
Lead percentages)
Charges for Steel (including Loading
and Unloading
Total cost for Charges)
Rate per
13 IRR-TAW-5-1 Providing, fabricating and placing in position reinforcement steel for tunnel RC
joints wherever required, tying with 1.25 mm dia.soft annealed steel wire, incl
DATA
A. MATERIALS:
Sl No
1
2
3
B. MACHINERY:
Sl No
355787507.xlsx 24
1
C. LABOUR:
Sl No
1
2

355787507.xlsx 25
ABSTRACT:
C. Cost of Labour

Add for Lighting @
on (A+B+C+other
E.Lead Charges forpercentages)
Steel (including
Total cost for
Rate per
Providing and laying insitu vibrated M-10 ( 28 days cube compressive streng
10 N / sq mm ) grade cement concrete using 40 mm down size approved, cl
14 IRR-TAW-5-2 graded aggregates crushed from tunnel excavated muck for filling and level
in bed due to geological faults etc., including cost of all materials, machine
bed, batching, mixing, conveying and laying, levelling, compacting, finishing,
ventilation, drainage etc., complete with initial lead upto 1 km and all lifts.
content : 220 kg / cum, CA : 0.90cum, Blending Ratio of CA--50:30:20, FA
Superplasticizer 0.4% by wt. of cement)
DATA
A. MATERIALS:
Sl No Particulars
1 Cement for mix

3 Fine aggregate (Un-Screened )
4 Super Plasticizer
5 Sundries
B. MACHINERY:
Sl No Description
1 Batching plant 2 x 1 cum

2 Agitator car 2 cum
3 10 hp pump ( ele )
4 Needle vibrator 40 mm dia
355787507.xlsx 26
5 Sundries
C. LABOUR:
Sl No Description
1 Crew for Batching plant

2 Crew for Agitator car
3 Crew for Pump
5 Mason Class-I
6 work inspector
7 mazdoor
for cleaning bed
for loading material bin ( Cement )
for miscellaneous works at BP
for laying concrete
for conveying laying concrete
for cleaning bed
for washing CA / curing
ABSTRACT:
C. Cost of Labour
355787507.xlsx 27
Add for Lighting @
on (A+B+C+other percentages)
Lead Charges for 1 Km for FA
1 Kmfor
Lead Charges for 1Km forCement
CA
(including Loading and Unloading Charges)
Total cost for
Rate per
Add Lead Charges for Sand
Deduct initial lead charges
Add Lead Charges for Metal
Deduct initial lead charges
Rate per
15 IRR-TAW-5-3 Providing and laying insitu vibrated M-20 ( 28 days cube compressive stre
approved clean, hard,graded aggregates crushed from tunnel muck for kerb a
mixing, conveying upto placing point in agitator cars, placing in position, level
operations etc., complete with lead upto 1 km and all lifts.( Cement content 33
Ratio of CA--50:30:20, FA : 0.40 cum)
DATA
A. MATERIALS:
Sl No
2
3
4
5
6
B. MACHINERY:
Sl No
355787507.xlsx 28
4
C. LABOUR:
Sl No
1
2
3
4
5
10
355787507.xlsx 29
ABSTRACT:
C. Cost of Labour

Add for Lighting @
on (A+B+C+other
Cement (including
Lead Charges for FA 6KM
Lead Charges for CA 6KM
Total cost for
Rate per
16 IRR-TAW-5-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive st
approved clean, hard,graded aggregates crushed from tunnel muck for sid
mixing, conveying upto placing point in agitator cars, placing in position, l
operations etc., complete with lead upto 1 km and all lifts.( Cement content
Ratio of CA-
DATA:
A. MATERIALS:
Sl No
2
3
4
5
6
7
B. MACHINERY:
Sl No
355787507.xlsx 30
2
C. LABOUR:
Sl No
1
2
3
4
5
6
7
355787507.xlsx 31
10
11
12
13
14

ABSTRACT:
C. Cost of Labour

Add for Lighting @
on (A+B+C+other
Cement (including
Total cost for
Rate per
17 Providing and laying insitu vibrated M-25 ( 28 days cube compressive stren
approved, clean, hard, graded aggregates including cost of all materials, mac
position, levelling, vibrating, finishing, curing etc.,complete for RCC works of g
walls, piers, abutments and such other locations with initial lead upto 1 km an
IRR-DAW-2-4(B) blending ratio of CA--65:35, FA : 0.45 cum)
355787507.xlsx 32
IRR-DAW-2-4(B) blending ratio of CA--65:35, FA : 0.45 cum)
DATA:
DATA:
A. MATERIALS:
Sl No
4
5
6
7
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
355787507.xlsx 33
10
11
12
13
14

ABSTRACT:
C. Cost of Labour

Add for Lighting @
on (A+B+C+other
Lead percentages)
Charges for Cement (including
Total cost for
Rate per
18 IRR-TAW-6-1 Drilling 32 mm diameter grout holes in concrete / rock by percussion

consolidation / contact grouting including cost of all materials, machinery, labo
complete.
DATA:
A. MATERIALS:
Sl No
355787507.xlsx 34
2
3
4
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5

ABSTRACT:
C. Cost of Labour

Add for Lighting @
Total cost for
Rate per
19 IRR-TAW-6-2 Grouting cement slurry in grout holes under specified pressure for conso
redrilling wherever necessary,ventilation,lighting, drainage and othe
355787507.xlsx 35
IRR-TAW-6-2 Grouting cement slurry in grout
PRLISholes under
Stage-2 P.S specified for conso
pressure Part-IV
DPR Volume-3C,
redrilling wherever necessary,ventilation,lighting, drainage and othe
DATA: In contact zones, perticularly in crown portion, the grout intake will be heavy d
packing of concrete during placement of concrete by placer pump.
The average grout intake in the contact zone is considered at 75 kg per metre
zone the grout intake may vary from 25 kg per metre to 50 kg per metre depe
extent of opening of joints in rock during / after excavation.
The average gruot intake for consilidation /contact grouting is considered at 5
The average progress of grouting per shift is considered at 1500 kg.
Deploy Grout pump with accessories for 8 hours.
Deploy Drilling jumbo for 2 hours during grouting of top holes.
Deploy 10 hp pump for 2 hours for pumping water to storage tank.
Cost of grout hose 50 m @ Rs:
Life of grout hose
Use rate of grout hose per hour
Cost of water hose 50 m @ Rs:
Life of water hose
Use rate of water hose per hour
DATA:
A. MATERIALS:
Sl No
1
2
3
4
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
355787507.xlsx 36
3
4

ABSTRACT:
C. Cost of Labour

Add for Lighting @
on (A+B+C+other
Lead percentages)
Charges for 1Km for Cement
Total cost for
Rate per
20 IRR-TAW-6-3 Drilling 75 mm diameter drainage holes vertical or inclined in rock / con

equipment including cost of all materials, machinery, labour, ventilation, lightin
DATA
A. MATERIALS:
Sl No
1
2
3
4
B. MACHINERY:
Sl No
355787507.xlsx 37
C. LABOUR:
Sl No
1
2
3
4

ABSTRACT:
C. Cost of Labour

Add for Lighting @
Total cost for
Rate per rmt
21 IRR-DAW-1-1
Excavation for foundation in all kinds of soil including boulders upto 0.30 m
and placing the excavated soil neatly in dump area or disposing off
A. MATERIALS:
Sl No
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
355787507.xlsx 38
2
3
4
5

ABSTRACT:
C. Cost of Labour
on (A+B+C)
Total cost for
Rate per
22 IRR-DAW-1-2 Excavation for foundation in ordinary rock (including HDR) without bl

and other appurtenant works and placing the excavated material neatly in du
and all lifts.
A. MATERIALS:
Sl No
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6

355787507.xlsx 39
ABSTRACT:
C. Cost of Labour
on (A+B+C)
Total cost for
Rate per
23 IRR-DAW-1-3 Excavation for foundation in hard rock (including F&F rock) requir
structure and other appurtenant works and placing the excavated material n
upto
A. MATERIALS:
Sl No
2
3
4
5
6
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
355787507.xlsx 40
6
7
8
9
10
11

ABSTRACT:
C. Cost of Labour
on (A+B+C)
Total cost for
Rate per
24 IRR-DAW-1-4 (a) Excavation for foundation in hard rock of all toughness by blasting including b
and placing the excavated rock neatly in dump area or stack yard including le
DATA:
A. MATERIALS:
Sl No
2
3
4
5
6
7
B. MACHINERY:
Sl No
355787507.xlsx 41
4
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11
12

ABSTRACT:
C. Cost of Labour
on (A+B+C)
Total cost for
Rate per
25 IRR-DAW-1-13 Providing and fixing 25 mm dia 3 m long cold twisted deforme

deep hole drilled in bed rock and other end provided with L-bend for
other appertenant works including cost of drilling and cleaning hole,
materials, machinery, labour etc., complete with initial lead upto 1 k
DATA:
A. MATERIALS:
Sl No
355787507.xlsx 42
2
3
4
5
B. MACHINERY:
Sl No
355787507.xlsx 43
C. LABOUR:
Sl No
1
2
3
4
5

ABSTRACT:
C. Cost of Labour

Lead Charges for 1Km for Steel

Total cost for
Rate per
26 IRR-DAW-2-1A Providing, fabricating and placing in position reinforcement steel for

with 1.25 mm diameter soft annealed steel wire, including cost of al
all lifts.overlaps and wastage as per NHAI-data
A. MATERIALS:
Sl No
1
2
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2

355787507.xlsx 44
A.MATERIAL
B.MACHINERY
C. LABOUR
Total
D.Add for contractor's profit and overheads on A+B+C
E.Lead Charges for Steel (including
Loading
Total costand
for Unloading Charges)
27 IRR-DAW-2-4 Providing and laying insitu vibrated M-20 ( 28 days cube compressive stren
approved, clean, hard, graded aggregates including cost of all materials, mac
position, levelling, vibrating, finishing, curing etc.,complete for RCC works of g
walls, piers, abutments and such other locations with initial lead upto 1 km an
( Cement content : 310 kg / cum with use of super plasticiser,CA : 0.90 c
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
B. MACHINERY:
Sl No
355787507.xlsx 45
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11

ABSTRACT:
C. Cost of Labour
Add for aggregate conveyor system @

Add for electric sub-station / Demand charges @
Add for trestle bridge for tower crane track @

Lead Charges for 1 Km for Cement
Total cost for
Rate per
28 IRR-DAW-2-6 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strengt
clean, hard, graded aggregates including cost of all materials, machinery, lab
levelling, vibrating, finishing, curing etc.,complete for plain concrete works wit
plasticiser,CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)
DATA:
A. MATERIALS:
Sl No
355787507.xlsx 46
4
5
6
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5

ABSTRACT:
C. Cost of Labour

on (A+B+C)
Lead Charges for 6 Km for CA and Plums
355787507.xlsx 47
Total cost for
Rate per
29 IRR-GAW-2-2 Design, fabrication, supply, erection, testing and commissioning of vertical

girders, stiffeners, lifting pins, bronze padded slide blocks/bearings, guide sho
materials,machinery, labour, seal fixing etc.,complete as per specifications an
which are added extra as perscedule of rates under items in this chapter and
Drawing NO. CE/CDO/CL3/MRP/783/2002 (Spillway Stop log gate Elemen

of Madduvalasa Project)
Use rate of materials :

Cost of welding set @ Rs:
Life of welding set
Use rate of welding set per hour
Cost of gas cutting set @ Rs:
Life of gas cutting set
Use rate of gas cutting set per hr
DATA:
A. MATERIALS:
Sl No
5
6
7
8
9
10
11
B. MACHINERY:
Sl No
3
355787507.xlsx 48
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
Add towards highly skilled labour charges @ 30% on total cost of labour

ABSTRACT:
C. Cost of Labour
D. Add for excise duty

(on 75 percent cost excluding cost of materials)
E. Add for transportation upto work site @
F. Add for contractor's profit and overheads on (A+B+C+D+E)

Add 2 leads
Add lead charges for fabricated parts Rs.
Unloading charges of fabricated parts Rs
Total cost for
30 IRR-GAW-2-4 Fabrication, supply, erection, testing and commissioning of adequate capa

platform with hand railing, long / cross travel arrangements, rope drums, gear
ladder, motorised cable reeling drum etc., with all accessories for operating s
cost of all materials, machinery, labour, etc., complete with all leads and lifts.
355787507.xlsx 49
IRR-GAW-2-4 Fabrication, supply, erection, testing and commissioning of adequate capa
platform with hand railing, long / cross travel arrangements, rope drums, gear
ladder, motorised cable reeling drum
PRLIS etc., with
Stage-2 P.Sall
DPRaccessories for operating
Volume-3C, Part-IV s
cost of all materials, machinery, labour, etc., complete with all leads and lifts.
DATA:
A. MATERIALS:
Sl No
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
B. MACHINERY:
Sl No
355787507.xlsx 50
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9
10
11

ABSTRACT:
C. Cost of Labour


Add 2 leads
Total cost for
31 IRR-GAW-2-5 Design, fabrication, supply, erection and commissioning of rail track using
operating spillway stoplog gate elements / river sluice / canal sluice emergen
(without painting on sand-blasted or mechanical cleaning surfaces which are
separately)
355787507.xlsx 51
operating spillway stoplog gate elements / river sluice / canal sluice emergen
(without painting on sand-blasted or mechanical cleaning surfaces which are
separately) PRLIS Stage-2 P.S DPR Volume-3C, Part-IV
DATA: Rail track for moving gantry crane consists of 45 kg / m standard rails fixed by
bolting to anchors embedded in concrete at intervals. The width of track shall
requirement of gantry long travel specifications.
Consider track length of 200 m for rate analysis.
Actual weight of materials as per data
1 Requirement of materials : as per fabrication drawings
a. Structural steel conforming to IS : 2062 :
Structural steel angles / beams / channels / bars with 2.5 % wastage
Structural steel plates / flats with 2.5 % wastage
b. Bolt / Nut / Washer conforming to IS : 1363 :
MS bolts and nuts with 2.5 % wastage
c. Standard Rails 45 kg / m with 2.5 % wastage
d. Welding electrodes :
Welding electrodes for stitch welding at 10 % of total with 2.5 % wastage
Welding electrodes for run welding at 90 % of total with 2.5 % wastage
2 Cutting :
Total length of cutting assuming cutting for 2 sides
For cutting structural steel sections to required sizes gas cutting is assumed.
Length of steel to be cut by using gas cutting torch manually
Time for gas cutting manually assuming average cutting progress of 2 m / hou
Acetelyne gas @ 0.6 cum / hour ( 111 x 0.60 )
Oxygen gas @ 1.8 cum / hour ( 111 x 1.80 )
Use of gas cutting torch with 50 min / hr working ( 111 x 60 / 50 )
3 Welding :
Length of welding
For stich welding @ 2 hrs usage / shift & @ 15 electrodes / hr
For run welding @ 6 hrs usage / shift & @ 15 electrodes / hr
Deploy welding transformer for 193 hours.

Fuel / Energy charges @ 25 % hrs for stitch welding & @ 75 % hrs for run we
4 Requirement of other machinery :

For drilling holes for anchor bolts 50 hours use of drilling machine considered
For grinding edges of parts requiring finishing 8 hours use of grinding machin
For handling and erection mobile derric crane for 4 hours considered.
5 Requirement of work force :
Work component
Cutting sections 133 hours

Drilling holes for anchors / supports
Erection /stitch welding anchors 48 hours
Erection of rails & fixing clamps
Run welding 145 hours
Finishing / checking / cleaning
Total :
6 Excise duty on supply :
355787507.xlsx 52
Excise duty is applicable on supply of fabricated parts. The cost of materials i
taxes/ duties. Therefore, for purpose of rate analysis 75 percent of total cost e
of materials ( assuming 25 % erection cost ) is considered for assessing excis
7 Use rate of materials :
Cost of welding set @R
Life of welding set
Cost of gas cutting set @ Rs
DATA:
A. MATERIALS:
Sl No
1
2
3
4
5
6
7
8
9
10
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
355787507.xlsx 53
9

ABSTRACT:
C. Cost of Labour


Add 2 leads
Total cost for
32 IRR-GAW-2-3 Fabrication, supply, erection, testing and commissioning of automatic lifti

elements including cost of all materials, machinery, labour, cutting, aligning, w
(without painting on sand-blasted or mechanical cleaning surfaces which a
DATA: Automatic lifting beam for lifting spillway stop log elements consists of fabrica
lifting bracket and automatic engaging / dis-engaging type hooks for under wa
de-hooking of gate element. Lifting beam is an independent attachment to mo
The actual weight of stoplog element lifting beam as per data sheet
1 Requirement of materials :
a. Structural steel conforming to IS : 2062 :
Structural steel angles / beams / channels / bars with 2.5 % wastage
Structural steel plates / flats with 2.5 % wastage
b. Alloy steel components conforming to IS : 1570 :
Lifting pins
c. Alluminium / Bronze alloy components conforming to IS : 305 :
Bronze Bush
d. Forged steel components conforming to IS : 2004 :
Lifting hooks
e. Bolts / Nuts / Washers conforming to IS : 1363 :
MS bolts / nuts / washers with 2.5 % wastage
MS pipe 100 mm dia
f. Welding electrodes :
Welding electrodes for stitch welding at 10 % of total with 2.5 % wastage
Welding electrodes ( LH ) for run welding at 90 % of total with 2.5 % wastage
355787507.xlsx 54
2 Cutting :
Length of cutting assuming cutting for 2 sides
Add for variations ( cutting for more than 2 sides / odd shapes etc ) at 10 %
For cutting structural steel sections to required sizes gas cutting is assumed.
Length of steel to be cut by using gas manually
Length of steel to be cut by gas using pug cutting machine
Time for gas cutting manually assuming average cutting progress of 2 m / hou
Time for gas cutting by pug cutting machine at ( av ) 3 m / hour
Acetelyne gas @ 0.6 cum / hour ( 70 x 0.60 )
Oxygen gas @ 1.8 cum / hour ( 70 x 1.80 )
Use of gas cutting torch with 50 min / hr working ( 20 x 60 / 50 )
Use of pug cutting machine with 50 min / hr working ( 50 x 60 / 50 )
3 Welding :
Length of welding
For stich welding @ 2 hrs usage / shift & @ 15 electrodes / hr
( 175 / 15 ) x 8 / 2
For run welding @ 6 hrs usage / shift & @ 15 electrodes / hr
( 1575 / 15 ) x 8 / 6
Deploy welding transformer for 187 hours.

Fuel / Energy charges @ 25 % hrs for stitch welding & @ 75 % hrs for run we
( 47 x 0.25 + 140 x 0.75 )
5 Requirement of other machinery :
For handling during fabrication mobile derric crane for 4 hours and stationery
8 hours considered.
For drilling holes for pins / guide shoes 2 hours use of drilling machine consid
For grinding and finishing weld joints 2 hours use of grinding machine conside
6 Requirement of work force :

Work component
Cutting sections 84 hours

Drilling holes for pins / bolts fixing
Fabricating by stitch welding 47 hours
Run welding 140 hours
Finishing / guide shoe fixing / checking
Total :
7 Excise duty on supply :
Excise duty is applicable on supply of fabricated parts. The cost of materials i
taxes/ duties. Therefore, for purpose of rate analysis 75 percent of total cost e
of materials ( assuming 25 % erection cost ) is considered for assessing excis
8 Use rate of materials :
Cost of welding set @ Rs:
Life of welding set
Cost of gas cutting set @ Rs:
355787507.xlsx 55
DATA:
A. MATERIALS:
Sl No
5
6
7
8
9
10
11
12
13
B. MACHINERY:
Sl No
355787507.xlsx 56
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8
9

ABSTRACT:
C. Cost of Labour


Add 2 leads
Total cost for
33 IRR-CCDW-1-1 Earth work in excavation in all kinds of soils of foundation of structures as p

bracing, removal of stumps and other deleterious matter, dressin

A. Materials:
Sl No
B. Machinery:
Sl No
355787507.xlsx 57
C. Labour:
Sl No
1
2
3

Abstract
a) Material
b) Machinery
c) Labour
Total
Total cost for
Rate per
Excavation for Structures- Mechanical Means

34 Earth work in excavation in all kinds of soils of foundation of str
IRR-CCDW-1-2 technical specification, including setting out, construction of shorin
and other deleterious matter, dressing of sides and bottom and ba
Depth upto 3 m
Unit = cum
DATA: Taking output = 240 cum
355787507.xlsx 58
A. Materials:
Sl No
B. Machinery:
Sl No
C. Labour:
Sl No
1
2
3

Abstract
a) Material
b) Machinery
c) Labour
Total
Total cost for
Rate per
35 IRR-CCDW-1-4 Excavation in ordnary rock without blasting for foundations of canal cross
specified dump area or disposing off the same as directed etc., complete with
DATA: Taking output = 180 cum

A. Materials:
Sl No
355787507.xlsx 59
B. Machinery:
Sl No
1.0
C. Labour:
Sl No
1
2
3

Abstract
a) Material
b) Machinery
c) Labour
Total
355787507.xlsx 60
Total cost for
Rate per
36 IRR-CCDW-1-5 Excavation in hard rock requiring blasting including boulders above 0.6 m
structures and placing the excavated stuff neatly in specified dump area or di
upto 3 m.
DATA:
A. MATERIALS:
Sl No
2
3
4
5
6
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
7
8

ABSTRACT:
C. Cost of Labour

Total cost for
Rate per
355787507.xlsx 61
37 IRR-CCDW-2-20 Providing and laying insitu vibrated M-20 ( 28 days cube compressive stren
approved, clean, hard, graded aggregates for cantiliver / counterfort retain
cleaning, batching, mixing, placing in position,levelling, vibrating, finishing, cu
with use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending R
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cu
For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio
Fine aggregate : 0.40 cum Cement content : 320 kg Super plastic
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 320
Formwork & scaffolding :
Shuttering at 3.25 sqm / cum of concrete considered for counterfort walls.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 )
Cost of scaffolding materials considered @ : 25 % of shut
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 )
Labour for erecting & dismantling scaffolding : 25 % of labo
355787507.xlsx 62
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-3 with av
involved for counterfort wall works.
DATA:
A. MATERIALS:
Sl No
3
4
5
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
4
5
6
355787507.xlsx 63

ABSTRACT:
C. Cost of Labour

Lead Charges forforCA 6KM (including
Cement
Total cost for
Rate per
38 IRR-CCDW-2-25 Providing and laying insitu vibrated M-20 ( 28 days cube compressive stre
approved, clean, hard, graded aggregates for columns and beams including c
placing in position, levelling, vibrating,finishing, curing etc.,complete with initia

DATA:
A. MATERIALS:
Sl No
3
4
5
B. MACHINERY:
Sl No
355787507.xlsx 64
355787507.xlsx 65
C. LABOUR:
Sl No
1
2
3
4
5
6

ABSTRACT:
C. Cost of Labour

Lead Charges for Cement
Total cost for
Rate per
39 Brick Masonry in
CM
Unit =(1:6)
1cumwith 2nd
class Bricks
A. MATERIALS:
traditional size 23 x
Cement
11 x 7 cms
Bricks traditional size 23 x 11 x 7 cms 2nd
class
Fine aggregate (Sand)
B. LABOUR:
Mason 1 class
Mason 2 class
Mazdoor (unskilled)
Total
Total
Grand Total
355787507.xlsx 66
Add profit
C. LEAD CHARGES OF MATERIALS:
Cement
Bricks traditional size 23 x 11 x 7 cms 2nd
class
Lead for Fine aggregate (Sand)
Rate per Cum
Say
355787507.xlsx 67
40 Design, fabrication, supply, erection of roof truss with all accessories including cost of all material
approved drawings
A. Cost of MS Angles/Channel/Beams
B. Fabrication Charges 24000/MT

Total cost for
Design, fabrication, supply, erection, testing and commissioning of delivery mains with all accesso
41
and approved drawings
A. Cost of MS Plates per MT

B. Fabrication Charges 24000/MT
F. Add for contractor's profit and overheads on

Spiders
Weight of Spiders Required
Anchoring
Add Fabrication Charges Rs.24000/MT
Deduct Scrap Spider Cost
Scrap value taken 50% of Initial Cost
Net Cost of the Spiders =

Cost of Spiders and Hooks per MT
(Weight of Pipe per Metre=2.71 MT)
Add 1 km lead charges for fabricated parts Rs.

Total cost for
42 IRR-GAW-3-1 Cleaning delivery lines to expose fresh metal surface for painting by sand b
scaffolding, etc., complete with initial lead for sand upto 1 km and all lifts.
DATA:
A. MATERIALS:
Sl No
1
2
3
4
355787507.xlsx 68
B. MACHINERY:
Sl No
C. LABOUR:
Sl No
1
2
3
355787507.xlsx 69
ABSTRACT:
C. Cost of Labour


Total cost for
42 IRR-GAW-3-2 painting of steel liner on sand blasted surfaces with one coat of inorganic z
300 microns (each 150+/- 5) of solventless coaltar epoxy brown paint paint e
A. MATERIALS:
Sl No
1
2
3
4
B. MACHINERY:
Sl No
2
3
C. LABOUR:
Sl No
1
2
3
355787507.xlsx 70
ABSTRACT:
C. Cost of Labour

F. Add for contractor's profit and overheads
on (A+B+C+D+E)
Total cost for
43 IRR-CAW-1-9 Excavation in hard rock by blasting including boulders

(a) embankment etc., including levelling bed by removing all projections
cost of all materials, machinery, labour, placing the excavated rock neatly in a
area and levelling the same as directed etc.,complete with
DATA:
Sl No
355787507.xlsx 71
5
6
7
8
9
10
11
12
Sl No
Sl No
1
2
3
4
5
6
7
8
9
10
11
12
355787507.xlsx 72
ABSTRACT:
C. Cost of Labour
D. Add for contractor's profit and overheads
on (A+B+C)
Total cost for
Rate per Cum
Add Lead Charges for dumping of soil

Deduct initial 1 km lead for dumping of soil
Rate per Cum
Excavation in all kinds of soil including boulders upto 0.3 m diamete

44 IRR-CAW-1-1 dressing bed and sides to required level and profile, cost of all materials, mac
service road / embankment as directed etc.,complete with initial lead upto 1 k
DATA:
A. MATERIALS:
Sl No particulars
1 NIL
B. MACHINERY:
Sl No Description

2 Tippers 5 cum capacity 6 Nos
C. LABOUR:
Sl No Description
1 Crew for Shovel

2 Crew for Tipper
3 work inspector
4 mazdoor
355787507.xlsx 73
ABSTRACT:
C. Cost of Labour
Total
Total cost for
Rate per
embankment, filter drain / catch water drains etc., including dressin

45 IRR-CAW-1-3
machinery, labour, placing the excavated soft rock neatly in dump a
DATA:
A. MATERIALS:
Sl No particulars
1 NIL
B. MACHINERY:
Sl No Description

2 Tippers 5 cum capacity 5 Nos
C. LABOUR:
Sl No Description
1 Crew for Shovel

2 Crew for Tipper
3 work inspector
4 Crowbarman
5 mazdoor
ABSTRACT:
C. Cost of Labour
355787507.xlsx 74
Total cost for
Rate per
Excavation in hard rock (including F&F rock) requiring blasting in

46 IRR-CAW-1-5 drain / catch water drains etc., including dressing bed and sides to required le
dump area or for formation of service road as directed etc., complete with lea
DATA:
A. MATERIALS:
355787507.xlsx 75
Sl No particulars

Reconditioning charges @ 10%
2 Use rate of 50 m air hose 2 Nos

6 Fuse coil
7 Sundries
B. MACHINERY:
Sl No Description

2 Tippers 5 cum capacity 5 Nos.

C. LABOUR:
Sl No Description
1 Crew for Shovel

2 Crew for Tipper
5 work inspector
6 Blaster
7 Helper blaster
8 Crowbarman
9 Stone breaker
10 mazdoor
ABSTRACT:
355787507.xlsx 76
C. Cost of Labour

Total cost for
Rate per
47 IRR-CAW-1-9 Excavation in hard rock by blasting including boulders above 1.2 m dia. for canal
embankment etc., including levelling bed by removing all projections by hammering
cost of all materials, machinery, labour, placing the excavated rock neatly in approve
area and levelling the same as directed etc.,complete with all leads and lifts,as per d
directed by Engineer-in-Charge.
DATA: RATE ANALYSIS
A. MATERIALS:
Sl No particulars
1 Use rate of T.C bit 100 mm dia
2 Use rate of Extension rod with coupling sleeve
3 Use rate of Jack hammer drill rod 1.5 m

reconditioning charges @
4 Use rate of 50 m air hose for waggon drill
Use rate of 25 m air hose for JH 2 Nos

5 High strength ANFO booster
6 ANFO
7 Diesel oil
355787507.xlsx 77
10 D-cord
12 Sundries
B. MACHINERY:
Sl No Description
1 Tippers 5 cum capacity

3 Angle dozer
5 Waggon drill
6 Jack hammer
C. LABOUR:
Sl No Description
1 Crew for Tipper

2 Crew for Shovel
3 Crew for Dozer
7 work inspector
8 Blaster
9 Helper blaster
10 Stone chiseller Cl - II
11 Stone breaker
12 mazdoor
ABSTRACT:
355787507.xlsx 78
C. Cost of Labour

Total cost for
Rate per
Add Lead Charges for dumping of soil

Deduct initial 1 km lead for dumping of soil
Rate per Cum
355787507.xlsx 79
L COMPONENT WORKS OF STAGE-II AT YEDULA FOR PALAMURU-RANGA REDDY LIFT IRRIGATION SCH
MAHABUBNAGAR DISTRICT
DATA
thods in all types of rock including cost of all materials,machinery, labour, scaling excavated surface, ventilation
cavated muck outside adit upto specified dump area and all other ancillary operations etc., complete with initial lea
RATE ANALYSIS UNIT : 38.50
Particulars Unit Quantity Rate

in Rs.
Small dia explosive kg 40.00 70.00
Delay detonators Nos 54.00 23.00
Electric detonators Nos 5.00 13.00
Detonating fuse coil Rm 50.00 11.00
Use rate of drill rod 2.5 m long Rm 119.00 42.67
Use rate of air hose Hour 20.00 5.78
Use rate of water hose Hour 20.00 5.78
Sundries( paint / template etc ) LS 2.00 20.00
Total cost of Materials Rs:
Description Unit Quantity Rate

in Rs.
Drilling jumbo Hour 8.00 368.40
Fuel / Energy charges Hour 8.00 43.90
Air compressor 15 cmm ( ele ) Hour 5.00 138.80
Jack hammer ( 4 x 5 hrs ) Hour 20.00 19.80
Pusher leg Hour 20.00 12.70
Convey mucker Hour 6.50 822.80
Dumper ( 1 x 6.5 hrs ) Hour 6.50 580.70
Pump 10 hp ( ele ) Hour 5.00 6.70
Ventilation fans 20 hp Hour 1.00 11.50
Sundries(explosive van / magazine ) LS 2.00 20.00
Total hire charges of Machinery Rs:
355787507.xlsx 80
in Rs.
Crew for Drilling jumbo Hour 8.00 163.30
Crew for Air compressor Hour 5.00 163.30
Crew for Jack hammer Hour 20.00 306.20
Crew for Convey mucker Hour 6.50 163.30
Crew for Dumper Hour 6.50 212.20
Crew for Pump Hour 5.00 77.70
Crew for ventilation fans Hour 1.00 26.80
Surveyor Day 0.50 590.00
Foreman Day 1.00 480.00
Fitter / Mechanic Day 2.00 415.00
Blaster ( Licensed ) Day 1.00 480.00
Helper blasting Day 2.00 370.00
Hammerman Day 2.00 370.00
work inspector 1 in each shift Day 3.00 400.00
Khalasi for mucking shift 4 Nos Day 4.00 415.00
mazdoor
for mucking shift 4 Nos Day 4.00 310.00
for other 2 shifts 1 No each shift Day 2.00 310.00
for cleaning & miscellaneous Day 2.00 310.00
Total cost of Labour Rs:
519.70
harges 13.62% 70.80
ontractor's profit) 590.50
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
eads on (A+B+C+other percentages) 13.615% Rs:
38.50 @RS/Cum 39.8

38.50 cum Rs:
cum (A+B+C+D)/38.50 Rs:
shaft in all types of soft / hard rock including cost of all materials, machinery, labour, shoring, strutting, scaling
emoving and hauling excavated muck outside shaft upto specified dump area and all other ancillary operations et
355787507.xlsx 81
in Rs.
Electric detonator Nos 65.00 13.00
Use rate of rail track Shift 3.00 130.01
Use rate of mucking bucket Hour 24.00 22.20

in Rs.
Pump 10 hp ( ele ) Hour 4.00 6.70
Pump 20 hp electric Hour 2.00 12.30
Winch 35 hp electric Hour 28.00 129.40
Tipping tub 1.5 cum Hour 24.00 64.20

in Rs.
Crew for Pump 10 hp Hour 4.00 77.70
Crew for Pump 20 hp Hour 2.00 77.70
Crew for Winch Hour 28.00 244.90
Hammerman 1 No. in each shift Day 3.00 370.00
Khalasi for mucking 2 Nos in each shift Day 6.00 415.00
355787507.xlsx 82
mazdoor
for mucking 8 Nos in each shift Day 24.00 310.00
for other 2 shifts 1 No / shift Day 2.00 310.00
1036.70
harges 13.615% 141.10
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
30.00 @RS/Cum 39.80
30.00 cum Rs:
cum (A+B+C+D)/30.0 Rs:
methods in rock not requiring supports including cost of all materials,machinery, labour, scaling excavated surf
e, removing and hauling the excavated muck outside tunnel upto specified dump area and all other ancillary oper
d all lifts.

in Rs.

in Rs.
355787507.xlsx 83
Jack hammer ( 4 x 6.5 hrs ) Hour 26.00 19.80
Dumper ( 2 x 6 hrs ) Hour 12.00 580.70
Pump 10 hp ( ele ) Hour 6.50 6.70

in Rs.
mazdoor
512.00
harges 13.615% 69.70
Rs:
Rs:
355787507.xlsx 84
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
48.60 @RS/Cum 39.80
48.60 cum Rs:
cum (A+B+C+D)/48.60 Rs:
hods including excavation for supports in all types of soil / rock strata requiring supports ( excluding cost of provid
chinery, labour, scaling excavated surface, ventilation, lighting, drainage,removing and hauling the excavated mu
l other ancillary operations etc., complete with initial lead upto 1 km and all lifts.

in Rs.

in Rs.
Dumper ( 2 x 6 hrs ) Hour 12.00 580.70
Pump 10 hp ( ele ) Hour 6.00 6.70
355787507.xlsx 85

in Rs.
Hammerman 2 Nos Day 2.00 370.00
mazdoor
528.60
harges 13.615% 72.00
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
46.00 @RS/Cum 39.80
46.00 cum Rs:
355787507.xlsx 86
benching tunnelling methods including excavation for supports in all types of soil / rock strata requiring supports (
ore benching including cost of all other materials, machinery, labour,scaling excavated surface, ventilation, lighting
outside tunnel upto specified dump area and all other ancillary operations etc., complete with initial lead upto 1 km

in Rs.
Electric detonator Nos 10.00 13.00

in Rs.
Jack hammer ( 4 x 6.5 hrs ) Hour 26.00 19.80
Dumper ( 2 x 6.5 hrs ) Hour 13.00 580.70
Pump 10 hp ( ele ) Hour 6.50 6.70

in Rs.
355787507.xlsx 87
Crew for Ventilation fan Hour 3.00 26.80
Hammerman 2 Nos Day 2.00 370.00
Khalasi
for pushing muck in heading portion Day 4.00 415.00
mazdoor
for cleaning &miscellaneous Day 2.00 310.00
568.30
harges 13.615% 77.40
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
50.00 @RS/Cum 39.8

50.00 cum Rs:
en due to natural causes such as geological faults etc., out of tunnel including breaking large fragments by blastin
dump area or as directed including cost of all materials, machinery,labour, ventilation, drainage, lighting and all o

in Rs.
355787507.xlsx 88
Use rate of drill rod Rm 15.00 27.67
Explosive small dia. kg 8.00 70.00
Detonator ( ele ) Nos. 30.00 13.00
Sundries LS 1.00 20.00

in Rs.
Jack hammer Hour 4.00 19.80
Pump 10 hp ( ele ) Hour 1.00 6.70
Dumper 4.5 cum Hour 12.00 580.70

in Rs.
mazdoor Day 8.00 310.00
79.00
harges 13.615% 10.80
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
355787507.xlsx 89
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
100.00 @RS/Cum 39.8
100.00 cum Rs:
cum (A+B+C+D)/100.0 Rs:
water collected by natural drainage inside tunnel including providing sump wherever necessary, cost of all mate
ntilation and all other ancillary operations etc., complete.

in Rs.
Use rate of G.I.pipe 100 mm dia Hour 1.00 4.67

in Rs.
Electric pump 20 hp Hour 1.00 12.30
Sundries(Starter/Switches ete) LS 0.10 20.00

in Rs.
Crew charges for Pump Hour 1.00 77.70
Laying & dismantling pipe LS 0.05 20.00
7.30
harges 13.615% 1.00
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
355787507.xlsx 90
ges @ 2.50% Rs:
Total Rs:
15.00 Kwhr Rs:
Kwhr (A+B+C+D)/15.0 Rs:
sides and arch of tunnel in cement mortar 1 : 3 proportion by weight including cost of all materials, machin
her ancillary operations etc., complete with lead upto 1 km and all lifts.

in Rs.
Cement kg 600.00 5.65
Sand (Screened) cum 1.10 392.00
Use rate of grout hose 20 m Hour 8.00 5.78
Use rate of water hose 20 m Hour 8.00 5.78
Use rate of guniting nozzle Hour 8.00 3.50

in Rs.
Guniting equipment Hour 8.00 110.10
Air compressor 8.5 cmm ( ele ) Hour 8.00 170.80
Pump 10 hp ( ele ) Hour 1.00 6.70

in Rs.
Crew for Guniting equipment Hour 8.00 204.10
Crew for pump Hour 1.00 77.70
Mason Cl I Day 1.00 415.00
162.90
harges 13.615% 22.20
355787507.xlsx 91
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
0.60 tonne @ 129.70
1.10 65.90
36.00 sqm Rs:
sqm (A+B+C+D)/36.0 Rs:
r+38 mm thickness) for slabs duly fixing chain weld wire mesh 100 x 100x5 mm in between the two layers inclu
rges, all heads, lifts, centering, scaffolding, machine mixing, laying concrete with shortcrete machine etc. complet
er-in-Charge

in Rs.
Cement kg 1548.00 5.65
Coarse aggregate 10-4.75 mm size cum 1.03 710.00
Use rate of grout hose 20 m Hour 8.00 5.78
Use rate of guniting nozzle Hour 8.00 3.50
Welded steel wire fabric 100 x 100 x 5 mm kg 108.00 165.00

in Rs.
Guniting equipment Hour 8.00 110.10
Pump 10 hp ( ele ) Hour 1.00 6.70
355787507.xlsx 92

in Rs.
Crew for Guniting equipment Hour 8.00 204.10
162.90
harges 13.615% 22.20
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
1.55 tonne @ 129.70
2.41 65.90
36.00 sqm Rs:
sqm (A+B+C+D)/36.0 Rs:
r steel rock bolts with mechanical / wedge type anchorage including drilling 35 mm dia holes, providing 15 cm
plate washers and nuts, tightening bolt by torque wrench, cost of all materials, machinery, labour, ventilation, ligh
omplete with lead upto 1 km and all lifts.

in Rs.
Rein.Steel with 5 % wastage kg 86.91 35.00
Steel plate for washers kg 65.94 39.50
Steel plate for wedges kg 6.18 39.50
M S Nuts for bolts kg 4.00 90.00
355787507.xlsx 93
Use rate of air hose 4 Nos Hour 6.00 5.78
Use rate of water hose 4 Nos Hour 6.00 5.78
Sundries ( gas for cutting / heating etc ) LS 5.00 20.00

in Rs.
Pump 10 hp ( ele ) Hour 1.00 6.70
Sundries ( lathe, blower etc ) LS 5.00 20.00

in Rs.
Fitter Day 0.50 415.00
Gas cutter Day 1.00 415.00
Turner Day 1.00 480.00
Blacksmith Day 1.00 415.00
Khalasi ( 2 x 0.5 ) Day 1.00 415.00
277.50
harges 13.615% 37.80
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
355787507.xlsx 94
Total Rs:
13.615% Rs:
0.16 tonne @ 151.50
20.00 Rm Rs:
Rm (A+B+C+D)/20.0 Rs:
ion permanent structural steel supports as per details including cost of all materials, machinery, labour, cutti
rainage and all other ancillary operations etc., complete with initial lead upto 1 km and all lifts .

in Rs.
Structural steel beams kg 760.00 37.50
Structural steel plates kg 115.00 39.50
Steel bars for tie rods & anchors kg 150.00 37.50
For cutting sections:
Oxygen gas @ 2.4 cum / t cum 2.40 45.00
Acetylene gas @ 0.8 cum / t cum 0.80 330.00
For welding sections:
Electrodes 4 x 300 mm @ 125 Nos / t Nos. 125.00 11.00
For field connections:
M.S.Bolts / Nuts & Washers kg 50.00 90.00

in Rs.
Bending machine Hour 8.00 42.60
Welding set Hour 16.00 16.00
Drilling Jumbo Hour 12.00 368.40
Sundries ( lathe / drilling / grinder ) LS 30.00 20.00

in Rs.
Crew for Drilling Jumbo Hour 12.00 163.30
Crew fir Bending machine Hour 8.00 122.50
For cutting & preparing sections:
Structural steel Marker Day 1.00 480.00
355787507.xlsx 95
Turner / Driller Day 3.00 480.00
Khalasi Day 2.00 415.00
Helper fabrication Day 4.00 370.00
Welder Day 2.00 415.00
For erection of supports:
Structural steel Erector Day 2.00 480.00
Helper erector Day 2.00 370.00
15069.60
harges 13.615% 2051.70
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
1.03 tonne @ 151.50
1.00 tonne Rs:
tonne (A+B+C+D)/1.0 Rs:
ion temperary structural steel supports as per details and dismantling the same before concreting including
nding, welding, grinding, ventilation, lighting, drainage and all other ancillary operations etc.,complete with initial l

in Rs.
Structural steel beams kg 760.00 37.50
Structural steel plates kg 115.00 39.50
Tie rods & anchors kg 150.00 37.50
For cutting sections:
Oxygen gas @ 2.40 cum / t cum 2.40 45.00
Acetylene @ 0.8 cum / t cum 0.80 330.00
355787507.xlsx 96
Electrodes @ 125 Nos / t Nos. 125.00 11.00
For field connections:
M.S.Bolts / Nuts / Washers kg 50.00 90.00
Total cost of Materials for 20 uses of supports Rs:
Cost per use considering 20 uses Rs:

in Rs.
Bending machine Hour 8.00 42.60
Welding set Hour 16.00 16.00
antling):
in Rs.
Drilling Jumbo Hour 18.00 368.40

in Rs.
Crew for Bending machine Hour 8.00 122.50
For cutting & preparing sections:
Structural steel Marker Day 1.00 480.00
Turner / Driller Day 3.00 480.00
Welder Day 2.00 415.00

in Rs.
355787507.xlsx 97
For erection of supports:
For dismantling of supports:
7529.90
harges 13.615% 1025.20
Rs:
Rs:
on and dismantling Rs:
Rs:
mantling Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
1.0300 tonne @ 151.50
1.00 tonne Rs:
sition reinforcement steel for tunnel RCC works including cleaning, straightening, cutting, bending, hooking, lappin
5 mm dia.soft annealed steel wire, including cost of all materials, labour,machinery, ventilation, lighting, drainage e

in Rs.
Rein.Steel with 5 % wastage tonne 1.05 35000.00
Binding wire 1.25 mm dia kg 13.50 70.00
Sundries ( chairs / spacers etc ) LS 5.00 20.00

in Rs.
355787507.xlsx 98
Nil 0.00 0.00
0.00 0.00

in Rs.
Bar bender Day 9.00 490.00
9060.00
harges 13.615% 1233.50
355787507.xlsx 99
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
1.05 tonne @ 151.50
1.00 tonne Rs:
-10 ( 28 days cube compressive strength not less than

using 40 mm down size approved, clean, hard,
l excavated muck for filling and levelling over-cuts
ncluding cost of all materials, machinery, labour, cleaning
aying, levelling, compacting, finishing, curing, lighting,
h initial lead upto 1 km and all lifts. ( Cement
, Blending Ratio of CA--50:30:20, FA : 0.40 cum,

in Rs. in Rs.
kg 6160.00 5.65 34804.00
cum 12.60 980.00 12348.00
cum 7.56 1045.00 7900.20
cum 5.04 710.00 3578.40
cum 11.20 392.00 4390.40
kg 24.64 95.00 2340.80
LS 2.00 20.00 40.00
Rs: 65401.80

in Rs. in Rs.
Hour 8.00 405.40 3243.20
Hour 8.00 346.40 2771.20
Hour 16.00 758.40 12134.40
Hour 16.00 893.90 14302.40
Hour 8.00 6.70 53.60
Hour 8.00 77.00 616.00
Hour 8.00 8.00 64.00
Hour 8.00 7.70 61.60
355787507.xlsx 100
LS 2.00 20.00 40.00
Rs: 33286.40

in Rs. in Rs.
Hour 8.00 318.20 2545.60
Hour 16.00 265.20 4243.20
Hour 8.00 77.70 621.60
Hour 8.00 146.90 1175.20
Day 1.00 415.00 415.00
Day 1.00 400.00 400.00
Day 2.00 310.00 620.00

Day 3.00 310.00 930.00
Day 2.00 310.00 620.00
Day 7.00 310.00 2170.00
Day 14.00 310.00 4340.00
Day 2.00 310.00 620.00
Day 2.00 310.00 620.00
Rs: 19320.60
690.00
harges 13.615% 93.90
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
355787507.xlsx 101
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
11.20 cum @ 31.3 Rs./Cum
25.20 cum @ 30.2 Rs./Cum
6.16 tonne @ 129.7 Rs./Tonne
28.00 cum Rs:
6 Kms Rs:
1 Kms Rs:
6 Kms Rs:
1 Kms Rs:
sqm Rs:
Say Rs:
M-20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 40 mm and
es crushed from tunnel muck for kerb and bed lining including cost of all materials, machinery, labour, formwork, b
agitator cars, placing in position, levelling, vibrating, finishing, curing, ventilation, lighting,drainage and all other an
o 1 km and all lifts.( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum

in Rs.
Cement 43 Gr kg 9240.00 5.65
Cement for incidentals @ 1 kg / cum kg 28.00 5.65
Fine aggregate (Un-Screened ) cum 11.20 392.00
Coarse aggregate 40-20 mm cum 12.60 980.00
Coarse aggregate 10-4.75 mm cum 5.04 710.00
Super plasticiser kg 36.96 95.00
Use rate of shuttering for kerb / bed sqm 28.00 155.53

in Rs.
Batching plant 2 x 1.00 cum Hour 8.00 405.40
Agitator car 2 cum ( 2 Nos ) Hour 16.00 758.40
Needle Vibrator Hour 8.00 8.00
355787507.xlsx 102
Pump 10 hp ( Ele ) Hour 8.00 6.70

in Rs.
Crew for Batching plant Hour 8.00 318.20
Crew for Agitator car Hour 16.00 265.20
Crew for vibrator Hour 8.00 146.90
For scaling & cleaning bed
For loading cement to BP bin
For miscellaneous work at BP
For wetting C.A & curing
Laying concrete for kerb/ invert
Mason Cl II Day 2.00 370.00
work inspector Day 1.00 400.00
Labour charges for shuttering sqm 28.00 79.80
859.60
355787507.xlsx 103
harges 13.615% 117.00
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
9.27 tonne @ 129.70
11.20 65.90
25.20 65.90
28.00 cum Rs:
M-20 ( 28 days cube compressive strength not less than 20 N / sqmm ) grade cement concrete using 40 mm an
ates crushed from tunnel muck for sides and arch lining including cost of all materials, machinery, labour, formwo
nt in agitator cars, placing in position, levelling, vibrating, finishing, curing, ventilation, lighting,drainage and all oth
pto 1 km and all lifts.( Cement content 330 kg / cum for use of super plasticiser(0.4% by wt. of cement),CA : 0.90cu
Ratio of CA--50:30:20, FA : 0.40 cum)

in Rs.
Cement 43 Gr kg 15840.0 5.65
Use rate of end shuttering sqm 6.00 155.53
Use rate of steel gantry sqm 100.00 79.80
Sundries ( placer pipe etc ) LS 5.00 20.00

in Rs.
Air compressor ( Ele ) 8.5 cmm Hour 16.00 170.80
Fuel / Energy charges @ 75 % load Hour 12.00 433.10
355787507.xlsx 104
Concrete placer pump Hour 16.00 102.00
Needle Vibrator / Shutter vibrator Hour 8.00 8.00
Pump 10 hp ( Ele ) Hour 8.00 6.70

in Rs.
Crew charges for Air compressor Hour 16.00 153.10
Crew charges for Batching plant Hour 16.00 318.20
Crew charges for Agitator car Hour 32.00 265.20
Crew charges for placer pump Hour 16.00 16.80
Crew charges for vibrator Hour 8.00 146.90
For scaling & cleaning
Stone chiseller Cl II Day 0.50 370.00
For dismantling / Laying track
Surveyer Day 0.50 590.00
Fitter shuttering Day 0.50 370.00
Helper shuttering 2 x 0.5 Day 1.00 370.00
355787507.xlsx 105
Khalasi 6 x 0.5 Day 3.00 415.00
mazdoor 2 x 0.5 Day 1.00 310.00
For Moving / Positioning gantry
Khalasi 6 x 0.5 Day 3.00 415.00
mazdoor 2 x 0.5 Day 1.00 310.00
For miscellaneous works of BP
For Erection/Dismantling bulk head sqm 6.00 79.80
For Laying concrete by placer
Masom Cl I Day 3.00 415.00
For wetting C.A / Curing etc
676.10
harges 13.615% 92.10
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
15.89 tonne @ 129.70
19.20 65.90
43.20 65.90
48.00 cum Rs:
M-25 ( 28 days cube compressive strength not less than 25 N / sq mm ) grade cement concrete using 20 mm dow
tes including cost of all materials, machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing,
uring etc.,complete for RCC works of gallery, sluice, spillway crest, spillway d / s face, energy dissipating structure
locations with initial lead upto 1 km and all lifts.( Cement content : 400 kg / cum with use of super plasticiser,CA :
cum)
355787507.xlsx 106
cum)
RATE ANALYSIS

in Rs.
Cement 43 Gr kg 19200.0 5.65
Use rate of end shuttering sqm 6.00 155.53
Use rate of steel gantry sqm 100.00 79.80
Sundries ( placer pipe etc ) LS 5.00 20.00

in Rs.
Air compressor ( Ele ) 8.5 cmm Hour 16.00 170.80
Fuel / Energy charges @ 75 % load Hour 12.00 433.10
Concrete placer pump Hour 16.00 102.00
Needle Vibrator / Shutter vibrator Hour 8.00 8.00
Pump 10 hp ( Ele ) Hour 8.00 6.70

in Rs.
Crew charges for Batching plant Hour 16.00 318.20
Crew charges for Agitator car Hour 32.00 265.20
Crew charges for placer pump Hour 16.00 16.80
Crew charges for vibrator Hour 8.00 146.90
For scaling & cleaning
Stone chiseller Cl II Day 0.50 370.00
For dismantling / Laying track
355787507.xlsx 107
Khalasi 6 x 0.5 Day 3.00 415.00
mazdoor 2 x 0.5 Day 1.00 310.00
For Moving / Positioning gantry
Khalasi 6 x 0.5 Day 3.00 415.00
mazdoor 2 x 0.5 Day 1.00 310.00
For miscellaneous works of BP
For Erection/Dismantling bulk head sqm 6.00 79.80
For Laying concrete by placer
Masom Cl I Day 3.00 415.00
For wetting C.A / Curing etc
676.10
harges 13.615% 92.10
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
19.25 tonne @ 129.70
21.60 65.90
43.20 65.90
48.00 cum Rs:
es in concrete / rock by percussion drilling using jack hammer or stooper drills as directed to specified depth fo
ng cost of all materials, machinery, labour, cleaning holes, ventilation, lighting, drainage and all other ancillary ope
355787507.xlsx 108
in Rs.
Use rate of air hose 4 Nos Hour 32.00 5.78
Use rate of water hose 4 Nos Hour 32.00 5.78

in Rs.
Pump 10 hp ( ele ) Hour 4.00 6.70

in Rs.
Crew charges for Jack Hammer Hour 32.00 306.20
Crew charges for Drilling Jumbo Hour 8.00 163.30
133.40
harges 13.615% 18.20
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
14% Rs:
100.00 Rm Rs:
Rm (A+B+C+D)/100.0 Rs:
s under specified pressure for consolidation / contact grouting including cost of all materials, machiner
ilation,lighting, drainage and other ancillary operations etc., complete with lead upto 1 km and all l
355787507.xlsx 109
s under specified pressure for consolidation / contact grouting including
PRLIS Stage-2cost of allVolume-3C,
P.S DPR materials, Part-IV
machiner
ilation,lighting, drainage and other ancillary operations etc., complete with lead upto 1 km and all l
portion, the grout intake will be heavy due to inadequate

of concrete by placer pump.
zone is considered at 75 kg per metre. Beyond contact
kg per metre to 50 kg per metre depending on the
g / after excavation.
on /contact grouting is considered at 50 kg per metre.
hift is considered at 1500 kg.
r 8 hours.
g grouting of top holes.
mping water to storage tank.
185.00 / Rm Rs:
: 800
( cost / life ) Rs:
185.00 / Rm Rs:
: 800
( cost / life ) Rs:

in Rs.
Cement tonne 1.50 5650.00
Use rate of grouting hose 50 m Hour 8.00 11.56

in Rs.
Grouting machine Hour 8.00 24.90
Pump 10 hp ( ele ) Hour 2.00 6.70

in Rs.
Crew for Grout pump Hour 8.00 244.90
355787507.xlsx 110
2040.80
harges 13.615% 277.90
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
1.50 tonne @ 129.50
1.50 tonne Rs:
holes vertical or inclined in rock / concrete in tunnel by percussion drilling using waggon drill or other suitable dr
s, machinery, labour, ventilation, lighting, drainage etc., complete.

in Rs.
Use rate of cross bit 75 mm dia Rm 120.00 125.00
Use rate of air hose 20 m Hour 16.00 4.63
Use rate of extension rods Rm 120.00 8.90

in Rs.
Waggon drill Hour 16.00 188.50
Pump 10 hp ( ele ) Hour 6.00 6.70
355787507.xlsx 111

in Rs.
Crew for Waggon drill Hour 16.00 265.20
55.30
harges 13.615% 7.50
Rs:
Rs:
Rs:
Total Rs:
1.00% Rs:
4.50% Rs:
1.60% Rs:
ges @ 2.50% Rs:
Total Rs:
13.615% Rs:
120.00 Rm Rs:
(A+B+C+D)/120.0 Rs:
of soil including boulders upto 0.30 m diameter for dam, spillway, intake structure and other appurten
atly in dump area or disposing off the same as directed etc., complete with initial lead upto 1 km and
UNIT 880
in Rs.
0.00 0.00
0.00 0.00
Rs:

in Rs.
Shovel 0.85 cum capacity Hour 8.00 1706.60
Dumpers 5 cum capacity 6 Nos Hour 48.00 580.70
Tipper 5 cum capacity 1 No Hour 8.00 446.70
Rs:

in Rs.
Crew for Shovel Hour 8.00 221.00
355787507.xlsx 112
Crew for Tipper Hour 8.00 165.80
21.20
harges 14% 2.90
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs.
880.00 39.8
880.00 cum Rs:
(A+B+C+D)/880 Rs:
y rock (including HDR) without blasting including boulders above 0.3 m upto 0.6 m dia for dam, spillway, inta
ng the excavated material neatly in dump area or disposing off the same as directed etc., complete with initial lea
UNIT : 520
in Rs.
NIL 0.00 0.00
0.00 0.00

in Rs.
Dumpers 5 cum capacity( 4 Nos) Hour 32.00 580.70
Tipper 5 cum capacity( 1 No) Hour 8.00 446.70
Rs:

in Rs.
Crowbarman Day 2.50 370.00
Total cost of Labour Rs.
27.50
harges 13.615% 3.70
355787507.xlsx 113
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs.
520.00 39.8
520.00 cum Rs:
(A+B+C+D)/520 Rs:
ock (including F&F rock) requiring blasting including boulders above 0.6 m upto 1.2 m dia. for dam, sp
s and placing the excavated material neatly in dump area or disposing off the same as directed etc., complete wit
UNIT : 520.00
in Rs.
Use rate of 1.5 m drill rod Rm 216.00 20.75
Use rate of air hose 4 Nos. Hour 26.00 11.56
Explosive small dia kg 104.00 70.00
Fuse coil Rm 320.00 11.00
Rs.

in Rs.
Dumpers 5 cum capacity 4 Nos. Hour 32.00 580.70
Air compressor 8.5 cmm ( ele ) 2 Nos Hour 13.00 170.80
Jack hammers 4 Nos. Hour 26.00 19.80
Rs:
Unit Quantity Rate

in Rs.
355787507.xlsx 114
Blaster Day 1.00 480.00
Helper blaster Day 1.00 370.00
Stone breaker Day 1.00 370.00
Total cost of Labour Rs.
49.00
harges 13.615% 6.70
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs.
520.00 39.8
520.00 cum. Rs:
(A+B+C+D)/520 Rs:
of all toughness by blasting including boulders above 1.2 m dia. for dam, spillway, intake structure and other appu
n dump area or stack yard including levelling as directed etc., complete with initial lead upto 1 km and all lifts.
RATE ANALYSIS
UNIT
320.00
Unit Quantity Rate
in Rs.
Explosive small dia kg 95.00 70.00
Ordinary detonators Nos 10.00 7.00
Fuse coil Rm 450.00 11.00
Rs:
Unit Quantity Rate

in Rs.
Dumpers 5 cum capacity 3 Nos. Hour 24.00 580.70
355787507.xlsx 115
Angle dozer 90 hp Hour 1.00 1715.50
Air compressor 8.5 cmm (ele) 2 Nos. Hour 24.00 170.80
Rs.
Unit Quantity Rate

in Rs.
Crew for Dozer Hour 1.00 221.00
Rs.
94.80
harges 13.615% 12.90
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs.
320.00 39.8
320.00 cum Rs:
(A+B+C+D)/320 Rs:
3 m long cold twisted deformed steel dowel bars with one end driven into 45 to 50 mm diame
other end provided with L-bend for embedding in concrete / masonry of over flow / non-over flow blo
cost of drilling and cleaning hole, filling hole with cement mortar 1 : 1 proportion, driving anchor ro
RATE ANALYSIS
UNIT:
25
in Rs.
Use rate of drill bit 50 mm dia Rm 37.50 62.50
355787507.xlsx 116
Use rate of air hose 50 m Hour 4.00 18.63
Anchor rod 25 mm dia kg 303.22 35.00
Cement kg 75.00 5.65
Sand ( screened ) cum 0.05 392.00

in Rs.
355787507.xlsx 117

in Rs.
Mason Cl- II Day 0.50 370.00
ad charges 13.615%
ng contractor's profit)
Rs:
Rs:
Rs:
Total Rs:
verheads on (A+B+C) 13.615% Rs.
0.08 tonne @ 129.70

0.05 tonne @ 151.50
25.00 Nos. Rs:
(A+B+C+D)/25 Rs:
osition reinforcement steel for RCC,below 36 dia rods overlaps and wastages wherever require
led steel wire, including cost of all materials, machinery, labour etc., complete with initial lead upto
er NHAI-data
UNIT : 1.00
Unit Quantity Rate
in Rs.
Rein.Steel with 5 % wastage tonne 1.05 35000.00
Binding wire 1.25 mm dia kg 9.00 70.00
Rs:
Unit Quantity Rate

in Rs.
Rs:
Unit Quantity Rate

in Rs.
3100.40
harges 13.615% 422.10
355787507.xlsx 118
eads on A+B+C 13.615%

1.05 Rs/Tonne 151.50
1.00 tonne
M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement concrete using 40 mm down
tes including cost of all materials, machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing,
uring etc.,complete for RCC works of gallery, sluice, spillway crest, spillway d / s face, energy dissipating structure
locations with initial lead upto 1 km and all lifts.
h use of super plasticiser,CA : 0.90 cum, blending ratio of CA--50:30:20, FA : 0.40 cum)
RATE ANALYSIS
UNIT:
240.00
in Rs.
Cement for mix kg 74400 5.65
Coarse aggregate 40-20 mm cum 108 980.00
Coarse aggregate 10 mm below cum 43.2 710.00
Fine aggregate (Un-Screened ) cum 96 392.00
Super Plasticizer or AEA kg 297.60 95.00
Use rate of shuttering sqm 360.00 326.08
Scaffolding of shuttering @ 15%

in Rs.
Tipper Hour 32.00 446.70
Tower crane 5 t Hour 16.00 867.10
Concrete bucket Hour 40.00 15.80
10 hp pump ( ele ) Hour 8.00 6.70
Needle vibrator 60 mm dia ( ele ) Hour 16.00 9.70
355787507.xlsx 119

in Rs.
Crew for Batching plant Hour 8.00 318.20
Crew for Tipper ( 4 ) Hour 32.00 165.80
Crew for Tower crane ( 2 ) Hour 16.00 176.80
Crew for Needle vibrator ( 2 ) Hour 16.00 146.90
Mason Class-I Day 4.00 415.00
mazdoor
for silo ( cement handling ) Day 2.00 310.00
for batching plant Day 2.00 310.00
for conveyor system Day 2.00 310.00
for laying & vibrating Day 6.00 310.00
for cleaning / washing / curing Day 2.00 310.00
Labour cost for shuttering sqm 360.00 119.70
Labour cost for scaffolding @ 15%
harges 13.615%
ontractor's profit)
Rs:
Rs:
Rs:
Total Rs:
3.0%
harges @ 2.50%
ack @ 4.0%
Total Rs:
eads on (A+B+C+other percentages) 13.615% Rs.
96.00 cum @ 65.90
216.00 cum @ 65.90
75.12 tonne @ 129.70
240.00 cum Rs:
Cum (A+B+C+D)/240 Rs:
15 ( 28 days cube compressive strength not less than 15 N / sq mm ) grade cement concrete using 40 mm down s
ng cost of all materials, machinery, labour, formwork, centering, scaffolding, cleaning, batching, mixing, placing in
,complete for plain concrete works with initial lead upto 1 km and all lifts. ( Cement content : 260 kg / cum with us
io of CA -- 50:30:20, FA : 0.40 cum)
RATE ANALYSIS
UNIT: 14
355787507.xlsx 120
in Rs.
Cement for mix kg 3640.00 5.65
Super Plasticizer kg 14.56 95.00
Use rate of shuttering for 40 uses sqm 14.00 217.39

in Rs.
Concrete mixer 300 / 200 ltr ( ele ) Hour 8.00 51.70
10 hp pump ( ele ) Hour 1.00 6.70
Needle vibrator 60 mm dia ( ele ) Hour 8.00 8.00

in Rs.
Crew for Concrete mixer Hour 8.00 204.10
Crew for Needle vibrator Hour 8.00 146.90
mazdoor
for batching cement ( cement handling Day 2.00 310.00
for batching other materials Day 9.00 310.00
for loading mortar pans Day 4.00 310.00
for laying Day 3.00 310.00
for conveying concrete Day 14.00 310.00
for cleaning / washing / curing Day 1.00 310.00
Labour cost of shuttering sqm 14.00 79.80
harges 13.615%
ontractor's profit)
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs.
5.60 cum @ 65.90
12.60 cum @ 65.90
355787507.xlsx 121
3.68 tonne @ 129.70
14.00 cum Rs:
Cum (A+B+C+D)/14 Rs:
sting and commissioning of vertical lift gates and stoplog gate elements, consisting of skin plate, horizontal
added slide blocks/bearings, guide shoes,rubber seals, clamps etc., with all accessories including cost of all
g etc.,complete as per specifications and approved drawings (without painting on sand-blasted or mechanical clea
f rates under items in this chapter and add as applicable separately)
2002 (Spillway Stop log gate Elements

7350.00 / Each Rs: 7350.00

: 1000
14203.00 / Each Rs: 14203.00
: 600
particulars Unit Quantity Rate

in Rs.
Structural steel
Angles / beams / channels / bars kg 5280.00 37.50
Plates / flats kg 112880.00 37.00
Alloy steel components
Lifting pins kg 520.00 420.00
Bolt / Nut / Washer
GI bolts / nuts / washers kg 600.00 120.00
Rubber seals
Bottom seal Rm 210.00 780.00
Side seals Rm 18.00 1210.00
Oxygen gas cum 2714.00 45.00
Acetyline gas cum 905.00 330.00
Welding electrodes Nos 86554.00 11.00
Welding electrodes ( LH ) Nos 16486.00 18.00
Use rate welding holder set Hour 12880.00 7.65
Use rate gas cutting torch set Hour 2714.00 2.08

in Rs.
Welding transformer Hour 12880.00 16.00
Pug cutting machine Hour 6440.00 6.40
Mobile crane 16 T Hour 360.00 2278.10
355787507.xlsx 122
Stationery derric crane Hour 238.00 86.10
Grinding machine Hour 238.00 22.50
Drilling machines Hour 357.00 22.50
Bending Machine Hour 240.00 42.60

in Rs.
Crew for Mobile crane 16T Hour 360.00 489.20
Crew for Drilling machine Hour 357.00 187.20
Crew for Grinding machine Hour 238.00 187.20
Crew for Bending machine Hour 240.00 122.50
Marker / Fabricator / Erector Day 195.00 480.00
Welder ( General ) Day 1442.00 415.00
Welder ( X - ray ) Day 275.00 480.00
Khalasi Day 2023.00 415.00
Helper fabrication / erection Day 2727.00 370.00
Electrician Day 10.00 480.00
es @ 30% on total cost of labour
Total Cost of Labour
33793.00
harges 13.615% 4600.90
Rs:
Rs:
Rs:
Total Rs:
0.00% Rs:
materials) Total Rs:
3% Rs:
Total Rs:
eads on (A+B+C+D+E) 13.615% Rs:
Rs. 18.90 per tonne

66.30 per tonne
119.00 tonne Rs:
Rate per tonne Rs:
nd commissioning of adequate capacity Class- II type moving gantry crane consisting of rail mounted gan
ravel arrangements, rope drums, gear systems, electric motors, electro-magnetic brake system, cabin, control pa
c., with all accessories for operating spillway stop log gate elements and river sluice /canal sluice emergency gate
etc., complete with all leads and lifts.
355787507.xlsx 123
nd commissioning of adequate capacity Class- II type moving gantry crane consisting of rail mounted gan
ravel arrangements, rope drums, gear systems, electric motors, electro-magnetic brake system, cabin, control pa
c., with all accessories for operating spillway stop log gate elements andStage-2
PRLIS river sluice /canalVolume-3C,
P.S DPR sluice emergency
Part-IVgate
etc., complete with all leads and lifts.

25
in Rs.
Structural steel
Plates / flats kg 19700.00 37.00
Chequered plates kg 820.00 63.00
Cast steel components :
Rope drums 2 Nos/Gears kg 1320.00 220.00
pinions kg 1165.00 210.00
Wheels / Pulleys kg 2255.00 180.00
Plummer blocks / Couplings kg 817.00 180.00
Forged steel components
Hook / Shackle kg 127.00 260.00
Shafts kg 556.00 230.00
Pins kg 524.00 420.00
Bronze alloy components :
Bronze bearings / bush kg 181.00 920.00
Wire rope 28 mm dia 6/37 construction kg 406.00 200.00
MS Bolt / Nut / Washer kg 63.00 90.00
MS pipe 32 mm dia for railing Rm 50.00 185.00
Worm reducers Nos. 4.00 224400.0
Electric motor 17.5 hp No. 1.00 85800.00
Electric motor 5 hp Nos. 2.00 33000.00
Electric motor 3 hp No. 1.00 23100.00
Ele-magnetic / Thruster brakes Nos. 4.00 35200.00
Electric cable / switch / control panel etc LS 3.00 50380.00

Grease kg 50.00 260.00

in Rs.
Tower crane 5 t capacity Hour 6.00 867.10
355787507.xlsx 124
Mobile derric crane Hour 100.00 519.70

in Rs.
Crew for Mobile crane Hour 100.00 165.80
Crew for Tower crane Hour 6.00 176.80
17194.70
harges 13.615% 2341.10
Rs:
Rs:
Rs:
Total Rs:
0.00% Rs:
3% Rs:
Total Rs:
Rs. 18.90 per tonne

66.30 per tonne
30.856 tonne Rs:
25.000 t capacity Rs:
Rate per tonne Rs:
Rate per tonne capacity Rs:
d commissioning of rail track using 45 kg / m standard rails on spillway bridge for movement of gantry crane for
ts / river sluice / canal sluice emergency gate including cost of all materials,machinery, labour, complete as per sp
echanical cleaning surfaces which are added extra as perscedule of rates under items in this chapter and add as a
355787507.xlsx 125
ts / river sluice / canal sluice emergency gate including cost of all materials,machinery, labour, complete as per sp
echanical cleaning surfaces which are added extra as perscedule of rates under items in this chapter and add as a
ists of 45 kg / m standard rails fixed by welding and

te at intervals. The width of track shall be as per the
ications.
analysis.
: 20.722
cation drawings
els / bars with 2.5 % wastage : 1570

wastage : 975
363 :
: 246
stage : 18450
10 % of total with 2.5 % wastage : 180

for 2 sides : 222

equired sizes gas cutting is assumed.
utting torch manually : 222
g average cutting progress of 2 m / hour : 111
( 111 x 0.60 ) : 67
( 111 x 1.80 ) : 201
r working ( 111 x 60 / 50 ) : 133
: 210
& @ 15 electrodes / hr
( 180 / 15 ) x 8 / 2 : 48
@ 15 electrodes / hr
( 1625 / 15 ) x 8 / 6 : 145
Total : 193
stitch welding & @ 75 % hrs for run welding.

( 48 x 0.25 + 145 x 0.75 ) : 121
urs use of drilling machine considered.

nishing 8 hours use of grinding machine considered.
crane for 4 hours considered.
Foreman Marker / Gas cutter/

Fabricator / Welder
Erector /
--- 17 17
--- 6 ---
3 6 ---
2 2 ---
2 --- 18
1 1 ---
8 32 35
355787507.xlsx 126
abricated parts. The cost of materials is inclusive of all
rate analysis 75 percent of total cost excluding the cost
cost ) is considered for assessing excise duty.
7350.00 / Each Rs: 7350.00

: 1000
14203.00 / Each Rs: 14203.00
: 600

in Rs.
Str steel angle / beam / channel / bars kg 1570.00 37.50

Structural steel plate / flats kg 975.00 37.00
Rails kg 18450.00 52.53
MS bolts and nuts kg 246.00 90.00

in Rs.

in Rs.
355787507.xlsx 127
422.30
harges 13.615% 57.50
Rs:
Rs:
Rs:
Total Rs:
materials) 0 Rs:
Total Rs:
3% Rs:
eads on (A+B+C+D+E) Total Rs:
0.13615 Rs:
Rs. 18.90 per tonne
66.30 per tonne
200.000 Rm Rs:
Rate per Rm Rs:
g and commissioning of automatic lifting beam with all accessories for handling, lowering and lifting of spillway sto
, machinery, labour, cutting, aligning, welding, finishing, etc., complete as per specifications and drawings with all
mechanical cleaning surfaces which are added extra as perscedule of rates under items in this chapter and add a
separately)
y stop log elements consists of fabricated beam with

/ dis-engaging type hooks for under water hooking /
m is an independent attachment to moving gantry crane.
ting beam as per data sheet : 3.528
els / bars with 2.5 % wastage : 13

wastage : 3389
S : 1570 :
: 101
conforming to IS : 305 :
: 5
o IS : 2004 :
: 130
S : 1363 :
astage : 3
: 11

ng at 90 % of total with 2.5 % wastage : 1575
355787507.xlsx 128
2 sides : 172
n 2 sides / odd shapes etc ) at 10 % : 17
Total : 189
equired sizes gas cutting is assumed.
manually : 40
ug cutting machine : 149
g average cutting progress of 2 m / hour : 20
chine at ( av ) 3 m / hour : 50
0.60 ) : 42
: 126
r working ( 20 x 60 / 50 ) : 24
n / hr working ( 50 x 60 / 50 ) : 60
: 211
& @ 15 electrodes / hr :
: 47
@ 15 electrodes / hr
: 140
Total : 187
stitch welding & @ 75 % hrs for run welding.

: 117
derric crane for 4 hours and stationery derric crane for
2 hours use of drilling machine considered.

hours use of grinding machine considered.
Foreman Marker / Gas cutter/

Fabricator / Welder
Erector /
5 10 10
1 ---
3 6 ---
2 --- 18
1 ---
10 18 28
abricated parts. The cost of materials is inclusive of all

rate analysis 75 percent of total cost excluding the cost
cost ) is considered for assessing excise duty.
7350.00 / Each Rs: 7350.00

: 1000
14203.00 / Each Rs: 14203.00
: 600
355787507.xlsx 129

in Rs.
Structural steel
Plates / flats kg 3389.00 37.00
Lifting pins kg 101.00 420.00
Bronze alloy components :
Bronze bush kg 5.00 920.00
Forged steel components :
Lifting hooks kg 103.00 260.00
MS pipe 100 mm dia kg 11.00 175.00
Bolt / Nut / Washer
MS bolts / nuts / washers kg 3.00 90.00

in Rs.
Stationery derric crane Hour 8.00 86.10
355787507.xlsx 130

in Rs.
17020.90
harges 13.615% 2317.40
Rs:
Rs:
Rs:
Total Rs:
0.00% Rs:
3% Rs:
Total Rs:
Rs. 18.90 per tonne

66.30 per tonne
3.528 tonne Rs:
Rate per tonne Rs:
f soils of foundation of structures as per drawing and technical specification, including setting out, construction o
s and other deleterious matter, dressing of sides and bottom and backfilling with approved material.Depth upto 3
Unit 240.00 cum

in Rs.
NIL 0.00 0.00

in Rs.
Hydraulic excavator 1.0 cum bucket hour 6.00 1706.60
capacity
Fuel/ Energy charges hour 6.00 893.90
Total in Rs.
355787507.xlsx 131

in Rs.
work inspector day 0.32 400.00
Mazdoor day 8.00 310.00
crew for excavator hour 6.00 221.00
Total in Rs.
16.40
harges 13.615% 2.20
Rs
Rs
Rs
Rs
eads on (A+B+C) 13.615% Rs:
240.00 cum 39.8
240.00 cum Rs:
cum (A+B+C+D)/240.0 Rs.
hanical Means ( Data adopted from MORTH)

nds of soils of foundation of structures as per drawing and
setting out, construction of shoring and bracing, removal of stumps
ssing of sides and bottom and backfilling with approved material.
Unit 240.00 cum
355787507.xlsx 132
in Rs.
NIL 0.00 0.00
in Rs.
Hydraulic excavator 1.0 cum hour 6.00 1706.60
bucket capacity
Total in Rs.

in Rs.
Total in Rs.
16.40
ead charges 13.62% 2.20
ing contractor's profit) 18.60
Rs
Rs
Rs
Rs
overheads on (A+B+C) 13.615% Rs:
240.00 cum 39.8
240.00 cum Rs:
cum (A+B+C+D)/240.0 Rs.
asting for foundations of canal cross drainage and other appurtenant structures and placing the excavated stuff
e same as directed etc., complete with initial lead upto 50 m and initial lift upto 3 m.
Unit: 180.00

in Rs.
355787507.xlsx 133
NIL 0.00 0.00

in Rs.
Hydraulic excavator 1.0 cum bucket capacity hour 6.00 1706.60

Total in Rs.

in Rs.
Total in Rs.
18.20
harges 13.615% 2.50
Rs
Rs
Rs
Rs
180.00 cum 39.8
355787507.xlsx 134
180.00 cum Rs:
cum (A+B+C+D)/180.0 Rs.
sting including boulders above 0.6 m upto 1.2 m dia. For foundations of canal cross drainage and other appurte
uff neatly in specified dump area or disposing off the same as directed etc.,complete with initial lead upto 50 m an
RATE ANALYSIS UNIT : 100

in Rs.
Use rate of drill rod 1.6 m length Rm 43.50 20.75
Explosive small dia ( Kelvex-220 ) kg 20.00 70.00

in Rs.
Air compressor 8.5 cmm ( diesel ) Hour 3.00 275.60

in Rs.
223.90
harges 13.615% 30.50
Rs:
Rs:
Rs:
Total Rs:
100.00 cum 39.8
100.00 cum Rs:
cum (A+B+C+D)/100.0 Rs.
355787507.xlsx 135
M-20 ( 28 days cube compressive strength not less than20 N / sq mm ) grade cement concrete using 40 mm down
tes for cantiliver / counterfort retaining walls including cost of all materials,machinery, labour, formwork, scaffo
osition,levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all lifts.(Cement content:
t. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
e add only lead charges @ 500 ltr / cum.
tes : 0.90 cum Blending ratio : 50 : 30 : 20

nt content : 320 kg Super plasticizer : 1.28 kg
0 x 13 x 8 / 320 16.25 cum per day
te considered for counterfort walls.

exure-A Item-IRR-CCDW-2-3 ) Rs: 244.56
d@: 25 % of shuttering
m-IRR-CCDW-2-3 ) Rs: 75.30
olding : 25 % of labour for shuttering
355787507.xlsx 136
ame as in item IRR-CCDW-2-3 with average 2 mazdoors extra for lift

in Rs.
Fine aggregate (Un-Screened) cum 6.50 392.00
Use rate of shuttering for 40 uses sqm 52.81 225.53
Scaffolding @ of shuttering 25%

in Rs.
Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
5 hp pump ( diesel ) Hour 0.50 10.20
Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60

in Rs.
mazdoor
for batching materials Day 11.00 310.00
355787507.xlsx 137
for cleaning/ washing/ curing Day 1.00 310.00
1260.90
harges 13.615% 171.70
Rs:
Rs:
Rs:
Total Rs:
6.50 cum @ 65.90
14.63 cum @ 65.90
5.28 tonne @ 129.70
16.25 cum Rs:
cum (A+B+C+D)/16.25 Rs:
M-20 ( 28 days cube compressive strength not less than 20 N / sq mm ) grade cement concrete using 20 mm dow
tes for columns and beams including cost of all materials, labour, machinery,formwork, scaffolding, cleaning, batc
nishing, curing etc.,complete with initial lead upto 50 m and all lifts.CA : 0.80cum, Blending Ratio of CA--65:35, FA

in Rs.
Fine aggregate (Un-Screened) cum 7.09 392.00
Use rate of shuttering sqm 78.80 225.53
Scaffolding @ of shuttering 50%

in Rs.
Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50
5 hp pump ( diesel ) Hour 0.50 10.20
355787507.xlsx 138
Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60
355787507.xlsx 139

in Rs.
mazdoor
for batching materials Day 11.00 310.00
for cleaning/ washing/ curing Day 1.00 310.00
1515.40
harges 13.615% 206.30
Rs:
Rs:
Rs:
Total Rs:
5.28 tonne @ 129.70
7.09 65.90
12.61 65.90
15.76 cum Rs:
cum (A+B+C+D)/15.76 Rs.
kg 48 5.65 271.20
Nos 512 5.00 2560.00
cum 0.2 392.00 78.40

2909.60
day 0.24 415.00 99.60

day 0.56 370.00 207.20
day 1.89 310.00 585.90
892.70
892.70
3802.30
355787507.xlsx 140
3802.30 13.615% 517.68
MT 0.048 0.00 0.00

512 0.28 141.21
0.2 89.80 17.96

4479.15
4479.00
355787507.xlsx 141
cessories including cost of all materials,machinery, labour etc.,complete as per specifications and
Rs: 37500.00
Rs: 24000.00
Total Rs: 61500.00
3% Rs: 1845.00
Total Rs: 63345.00
13.615% Rs: 8624.42
18.90 per tonne 18.900

66.30 per tonne 66.3
1.00 tonne Rs: 72054.62
Rate per tonne Rs: 72055.00
ning of delivery mains with all accessories including cost of all materials,machinery, labour etc.,complete as per s
Rs:
Rs:
Total Rs:
0.0300 Rs:
Total Rs:
eads on 0.13615 Rs:
ISA 100X100X10 @ 14.9 kgs/m
4x5x14.9 @ Rs 298.00 11771.00
0.7x8x14.9 @ Rs 83.44 3295.88
Rs 9155 9155.00
ct Scrap Spider Cost 298x19.75*0.8 -Rs 4708.4 -4708.40
alue taken 50% of Initial Cost
19513.50
19513.48/2.71 7200.00
Or Say Rs.
arts Rs. 18.9 per tonne
66.3 per tonne
1 tonne Rs:
h metal surface for painting by sand blasting method as per specifications including cost of all materials, labour, m
ead for sand upto 1 km and all lifts.

in Rs.
Use rate of sand blast gun nozzle Hour 8.00 3.50
Sundries( Rust inhibitive, seive etc ) LS 5.00 20.00
Total
355787507.xlsx 142
Add 10% towards scaffolding/laddor @ 0.10

in Rs.
Air compressor 7 cmm diesel Hour 8.00 241.30
Sand blasting equipment Hour 8.00 110.10

in Rs.
Crew for Sand blasting equipment Hour 8.00 204.10
355787507.xlsx 143
78.50
harges 13.615% 10.70
Rs:
Rs:
Rs:
Total Rs:
0.00% Rs:
3% Rs:
Total Rs:
30.00 cum @ 65.90
100.00 sqm Rs:
Rate per sqm Rs:
d surfaces with one coat of inorganic zinc silicate (airless spray preferred)70+/- 5 and two super coats with a tota
less coaltar epoxy brown paint paint each coat 150 microns ( total 300 microns) cost of all materials, labour, sca

in Rs.
inorganic zinc silicate ltr 12.00 550.00
Thinner @ 10% ltr 1.20 140.00
Solventless Coal tar epoxy paint ltr 40.00 250.00
Thinner @ 10% ltr 4.00 140.00
Sundries ( brushes,ladders,platforms etc ) 3.00 20.00


in Rs.
Hire Charges of Airless Spray Gun Hr 6.00 121.40
Hire Charges of Air Compressor-7 Cmm (diesel) Hr 6.00 241.30

Fuel Charges of Air Compressor Hr 6.00 731.40
Total cost of Machinery Rs:

in Rs.
Crew Charges of Air Compressor Day 6.00 195.90
Painter Class-I Day 20.00 480.00
Helper Day 20.00 310.00
355787507.xlsx 144
169.80
harges 13.615% 23.10
Rs:
Rs:
Rs:
Total Rs:
0 Rs:
0.03 Rs:
Total Rs:
13.615% Rs:
100.00 sqm Rs:
Rate per sqm Rs:
ng including boulders above 1.2 m dia. for canals, seating

ed by removing all projections by hammering / chiselling,
placing the excavated rock neatly in approved dump
d etc.,complete with initial lead upto 1 km and all lifts.
RATE ANALYSIS Unit: 386.00

A. MATERIALS:
in Rs.
Use rate of T.C bit 100 mm dia Rm 104.00 150.00
Use rate of Extension rod with coupling sleeve Rm 104.00 6.68
355787507.xlsx 145
Use rate of Jack hammer drill rod 1.5 m Rm 12.00 27.67

reconditioning charges @ 10%
Use rate of 50 m air hose for waggon drill Hour 10.50 18.63
Use rate of 25 m air hose for JH 2 Nos Hour 1.00 11.56

High strength ANFO booster kg 38.00 68.00
ANFO kg 155.00 48.00
Diesel oil ltr 35.00 59.10
Explosive small dia ( Kelvex-220 ) kg 4.00 70.00
Ordinary detonators Nos 20.00 7.00
D-cord Rm 145.00 10.00
B. MACHINERY:
in Rs.
Tippers 5 cum capacity Hour 24.84 446.70
Angle dozer Hour 2.00 1715.50
Air compressor 8.5 cmm ( diesel ) Hour 11.50 275.60
C. LABOUR:
in Rs.
Crew for Dozer Hour 2.00 221.00
Stone chiseller Cl - II Day 1.00 370.00
355787507.xlsx 146
labour component/unit qty 38.60
Add contractor's profit and overhead charges 13.615% 5.30
labour component/unit qty (including contractor's profit) 43.90
Rs:
Rs:
Rs:
Total Rs:
13.615% Rs:
386.00 Cum Rs:
(A+B+C+D)/386 Rs.
say Rs:
4 kms Rs:
1 km Rs:
Rs:
ding boulders upto 0.3 m diameter for canal, seating of embankment, filter drains / catch water drains etc.,
el and profile, cost of all materials, machinery, labour, placing the excavated soil neatly in dump area or for the form

in Rs. in Rs.
0.00 0.00 0.00
0.00 0.00 0.00
Rs: 0.00

in Rs. in Rs.
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 48.00 446.70 21441.60
Hour 48.00 307.20 14745.60
e charges of Machinery Rs: 56991.20

in Rs. in Rs.
Hour 8.00 221.00 1768.00
Hour 48.00 165.80 7958.40
Day 1.00 400.00 400.00
Day 30.00 310.00 9300.00
Rs: 19426.40
21.00
355787507.xlsx 147
harges 13.615% 2.90
Rs:
Rs:
Rs:
Rs:
925.00 cum Rs:
cum (A+B+C+D)/925 Rs.
Say Rs:
ater drains etc., including dressing of bed and sides to required level and profile, cost of all materia
avated soft rock neatly in dump area or for formation of service road as directed etc.,complete with

in Rs. in Rs.
0.00 0.00 0.00
Rs: 0.00

in Rs. in Rs.
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 40.00 446.70 17868.00
Hour 40.00 307.20 12288.00
Rs: 50960.00

in Rs. in Rs.
Hour 8.00 221.00 1768.00
Hour 40.00 165.80 6632.00
Day 1.00 400.00 400.00
Day 11.00 370.00 4070.00
Day 22.00 310.00 6820.00
Rs: 19690.00
31.30
harges 13.615% 4.30
Rs:
Rs:
Rs:
Total Rs:
355787507.xlsx 148
630.00 cum Rs:
Say Rs:
F&F rock) requiring blasting including boulders above 0.6 m upto 1.2 m dia. for canals, seating of embank
g dressing bed and sides to required level and profile, cost of all materials, machinery, labour, placing the excavat
oad as directed etc., complete with lead upto 1 km and all lifts.
355787507.xlsx 149
in Rs. in Rs.
Rm 316.00 20.75 6557.00
655.70
Hour 24.00 11.56 277.50
kg 161.00 70.00 11270.00

Nos 12.00 7.00 84.00
Nos 215.00 13.00 2795.00
Rm 520.00 11.00 5720.00
LS 5.00 20.00 100.00
Rs: 27459.20

in Rs. in Rs.
Hour 8.00 1706.60 13652.80
Hour 8.00 893.90 7151.20
Hour 40.00 446.70 17868.00
Hour 40.00 307.20 12288.00
Hour 12.00 275.60 3307.20

Hour 12.00 914.20 10970.40
Hour 39.00 19.80 772.20
Hour 39.00 0.00 0.00
Rs: 66009.80

in Rs. in Rs.
Hour 8.00 221.00 1768.00
Hour 40.00 165.80 6632.00
Hour 12.00 195.90 2350.80
Hour 39.00 306.20 11941.80
Day 1.00 400.00 400.00
Day 1.00 480.00 480.00
Day 1.00 370.00 370.00
Day 16.00 370.00 5920.00
Day 16.00 370.00 5920.00
Day 32.00 310.00 9920.00
Rs: 45702.60
56.80
harges 13.615% 7.70
Rs:
Rs:
355787507.xlsx 150
Rs:
Total Rs:
805.00 cum Rs:
Say Rs:
ding boulders above 1.2 m dia. for canals, seating

y removing all projections by hammering / chiselling,
cing the excavated rock neatly in approved dump
c.,complete with all leads and lifts,as per drawing and as
Unit: 386.00

in Rs. in Rs.
Rm 104.00 150.00 15600.00
Rm 104.00 6.68 694.51
Rm 12.00 27.67 332.00

10% 33.20
Hour 10.50 18.63 195.56
Hour 1.00 11.56 11.56

kg 38.00 68.00 2584.00
kg 155.00 48.00 7440.00
ltr 35.00 59.10 2068.50
kg 4.00 70.00 280.00
355787507.xlsx 151
Nos 20.00 7.00 140.00
Rm 145.00 10.00 1450.00
Rm 20.00 11.00 220.00
LS 5.00 20.00 100.00
Rs: 31149.34

in Rs. in Rs.
Hour 24.84 446.70 11096.03
Hour 24.84 307.20 7630.85
Hour 6.21 1706.60 10597.99
Hour 6.21 893.90 5551.12
Hour 2.00 1715.50 3431.00
Hour 2.00 625.30 1250.60
Hour 11.50 275.60 3169.40
Hour 11.50 914.20 10513.30
Hour 10.50 188.50 1979.25
Hour 10.50 0.00 0.00
Hour 2.00 19.80 39.60
Hour 2.00 0.00 0.00
Rs: 55259.13

in Rs. in Rs.
Hour 24.84 165.80 4118.47
Hour 6.21 221.00 1372.41
Hour 2.00 221.00 442.00
Hour 11.50 195.90 2252.85
Hour 10.50 265.20 2784.60
Hour 2.00 306.20 612.40
Day 2.00 400.00 800.00
Day 1.00 480.00 480.00
Day 1.00 370.00 370.00
Day 1.00 370.00 370.00
Day 1.00 370.00 370.00
Day 3.00 310.00 930.00
Rs: 14902.73
38.60
13.615% 5.30
actor's profit) 43.90
Rs:
Rs:
355787507.xlsx 152
Rs:
Total Rs:
s on (A+B+C) 13.615% Rs:
386.00 Cum Rs:
Cum (A+B+C+D)/386 Rs.
say Rs:
2 kms Rs:
1 km Rs:
Rs:
Say Rs:
355787507.xlsx 153
ATION SCHEME IN
, ventilation, lighting,
with initial lead upto 1km
cum
Amount
in Rs.
2800.00
1242.00
65.00
550.00
5077.33
507.73
115.63
115.63
40.00
10513.32
Amount
in Rs.
2947.20
351.20
694.00
4811.50
396.00
0.00
254.00
0.00
5348.20
1741.35
3774.55
2662.40
33.50
385.00
11.50
154.00
40.00
23604.40
Amount
355787507.xlsx 154
in Rs.
1306.40
816.50
6124.00
1061.45
1379.30
388.50
26.80
295.00
480.00
830.00
480.00
740.00
740.00
1200.00
1660.00
1240.00
620.00
620.00
20007.95
10513.32
23604.40
20007.95
54125.67
541.26
2435.66
866.01
1353.14
59321.73
8076.65
1532.30
68930.68
1790.00
ting, scaling excavated

perations etc., complete
cum
355787507.xlsx 155
Amount
in Rs.
2240.00
845.00
550.00
2628.33
262.83
416.25
370.00
390.04
532.68
40.00
8275.14
Amount
in Rs.
624.60
4330.35
316.80
0.00
26.80
308.00
24.60
308.00
3623.20
5280.80
1540.80
0.00
40.00
16423.95
Amount
in Rs.
734.85
4899.20
310.80
155.40
6857.20
295.00
1920.00
830.00
480.00
740.00
1110.00
1600.00
2490.00
355787507.xlsx 156
7440.00
620.00
620.00
31102.45
8275.14
16423.95
31102.45
55801.54
558.02
2511.07
892.82
1395.04
61158.48
8326.73
1194.00
70679.21
2356.00
avated surface, removing

cillary operations etc.,
cum
Amount
in Rs.
3780.00
1564.00
130.00
550.00
6400.00
640.00
138.75
138.75
40.00
13381.50
Amount
in Rs.
3684.00
355787507.xlsx 157
439.00
902.20
6254.95
514.80
0.00
330.20
0.00
4936.80
1607.40
6968.40
4915.20
43.55
500.50
23.00
308.00
40.00
31468.00
Amount
in Rs.
1633.00
1061.45
7961.20
979.80
2546.40
505.05
53.60
295.00
480.00
830.00
480.00
740.00
740.00
1200.00
1660.00
2480.00
620.00
620.00
24885.50
13381.50
31468.00
355787507.xlsx 158
24885.50
69735.00
697.35
3138.08
1115.76
1743.38
76429.56
10405.88
1934.28
88769.72
1827.00
ost of providing supports )

cavated muck outside
cum
Amount
in Rs.
2870.00
1771.00
130.00
550.00
6144.00
614.40
138.75
138.75
40.00
12396.90
Amount
in Rs.
4052.40
482.90
832.80
5773.80
475.20
0.00
304.80
0.00
4936.80
1607.40
6968.40
4915.20
40.20
355787507.xlsx 159
462.00
23.00
308.00
40.00
31222.90
Amount
in Rs.
1796.30
979.80
7348.80
979.80
2546.40
466.20
53.60
295.00
480.00
830.00
480.00
740.00
740.00
1200.00
1660.00
2480.00
620.00
620.00
24315.90
12396.90
31222.90
24315.90
67935.70
679.36
3057.11
1086.97
1698.39
74457.53
10137.39
1830.80
86425.72
1879.00
355787507.xlsx 160
g supports ( excluding
tion, lighting, drainage
cum
Amount
in Rs.
3080.00
1932.00
130.00
550.00
6698.67
669.87
150.31
150.31
40.00
13401.16
Amount
in Rs.
4420.80
526.80
902.20
6254.95
514.80
0.00
330.20
0.00
5348.20
1741.35
7549.10
5324.80
43.55
500.50
34.50
462.00
40.00
33993.75
Amount
in Rs.
1959.60
1061.45
355787507.xlsx 161
7961.20
1061.45
2758.60
505.05
80.40
295.00
480.00
830.00
960.00
1480.00
740.00
1200.00
1660.00
1660.00
2480.00
620.00
620.00
28412.75
13401.16
33993.75
28412.75
75807.66
758.08
3411.34
1212.92
1895.19
83085.19
11312.05
1990.00
96387.24
1928.00
s by blasting if necessary
ng and all other ancillary
cum
Amount
in Rs.
355787507.xlsx 162
415.00
41.50
560.00
390.00
220.00
23.13
23.13
20.00
1692.75
Amount
in Rs.
138.80
962.30
79.20
0.00
6.70
77.00
4936.80
1607.40
6968.40
4915.20
20.00
19711.80
Amount
in Rs.
163.30
1224.80
77.70
979.80
2546.40
240.00
185.00
2480.00
7897.00
1692.75
19711.80
7897.00
29301.55
293.02
355787507.xlsx 163
1318.57
468.82
732.54
32114.50
4372.39
3980.00
40466.89
405.00
st of all materials,
Kwhr
Amount
in Rs.
4.67
2.00
6.67
Amount
in Rs.
12.30
154.00
2.00
168.30
Amount
in Rs.
77.70
1.00
31.00
109.70
6.67
168.30
109.70
284.67
2.85
12.81
4.55
355787507.xlsx 164
7.12
311.99
42.48
354.47
23.6
als, machinery, labour,
sqm
Amount
in Rs.
3390.00
431.20
46.25
46.25
28.00
40.00
3981.70
Amount
in Rs.
880.80
0.00
1366.40
3464.80
6.70
77.00
1473.60
175.60
40.00
7484.90
Amount
in Rs.
1632.80
1224.80
77.70
653.20
415.00
1860.00
5863.50
355787507.xlsx 165
3981.70
7484.90
5863.50
17330.10
173.30
779.85
277.28
433.25
18993.79
2586.00
77.82
72.49
21730.10
604.00
layers including cost and

etc. complete as per
sqm
Amount
in Rs.
8746.20
944.72
731.30
46.25
46.25
28.00
17820.00
40.00
28402.72
Amount
in Rs.
880.80
0.00
1366.40
3464.80
6.70
77.00
1473.60
355787507.xlsx 166
175.60
40.00
7484.90
Amount
in Rs.
1632.80
1224.80
77.70
653.20
415.00
1860.00
5863.50
28402.72
7484.90
5863.50
41751.12
417.51
1878.80
668.02
1043.78
45759.23
6230.12
200.78
158.819
52348.94
1454
viding 15 cm long 20 mm
tilation, lighting, drainage
Rm
Amount
in Rs.
3041.98
2604.63
244.18
360.00
853.33
85.33
355787507.xlsx 167
34.69
34.69
100.00
7358.84
Amount
in Rs.
208.20
1443.45
6.70
77.00
118.80
0.00
76.20
0.00
1473.60
175.60
100.00
3679.55
Amount
in Rs.
244.95
77.70
1837.20
653.20
207.50
415.00
480.00
415.00
415.00
185.00
620.00
5550.55
7358.84
3679.55
5550.55
16588.94
165.89
746.50
265.42
414.72
355787507.xlsx 168
18181.47
2475.41
24.09
20680.98
1034.00
abour, cutting, bending,
tonne
Amount
in Rs.
28500.00
4542.50
5625.00
108.00
264.00
1375.00
4500.00
100.00
45014.50
Amount
in Rs.
340.80
924.00
256.00
1478.40
4420.80
526.80
600.00
8546.80
Amount
in Rs.
1959.60
980.00
480.00
830.00
830.00
355787507.xlsx 169
1440.00
830.00
1480.00
830.00
740.00
830.00
480.00
960.00
740.00
1660.00
15069.60
45014.50
8546.80
15069.60
68630.90
686.31
3088.39
1098.09
1715.77
75219.47
10241.13
156.045
85616.64
85617.00
g including cost of all

with initial lead upto 1 km
tonne
Amount
in Rs.
28500.00
4542.50
5625.00
0.00
108.00
264.00
0.00
355787507.xlsx 170
1375.00
0.00
4500.00
400.00
45314.50
2265.73
Amount
in Rs.
340.80
924.00
256.00
1478.40
600.00
3599.20
179.96
Amount
in Rs.
6631.20
790.20
200.00
7621.40
Amount
in Rs.
980.00
480.00
830.00
830.00
1440.00
830.00
1480.00
830.00
740.00
830.00
9270.00
463.50
Amount
in Rs.
1306.40
355787507.xlsx 171
480.00
960.00
740.00
1660.00
240.00
480.00
370.00
830.00
7066.40
2265.73
179.96
7621.40
463.50
7066.40
17596.99
175.97
791.86
281.55
439.92
19286.30
2625.83
156.045
22068.17
22068.00
oking, lapping / welding

, drainage etc.,complete
tonne
Amount
in Rs.
36750.00
945.00
100.00
37795.00
Amount
in Rs.
355787507.xlsx 172
0.00
0.00
0.00
Amount
in Rs.
4410.00
4650.00
9060.00
355787507.xlsx 173
37795.00
0.00
9060.00
46855.00
468.55
2108.48
749.68
1171.38
51353.08
6991.72
159.075
58503.88
58504.00
cum
355787507.xlsx 174
65401.80
33286.40
19320.60
118008.80
1180.09
355787507.xlsx 175
5310.40
1888.14
2950.22
129337.64
17609.32
350.56
761.04
798.952
148857.52
5316.34
38.44
-12.52
86.49
-27.18
5401.57
5402.00
40 mm and down size

formwork, batching,
d all other ancillary
CA : 0.90cum, Blending
cum
Amount
in Rs.
52206.00
158.20
4390.40
12348.00
7900.20
3578.40
3511.20
4354.81
40.00
88487.21
Amount
in Rs.
3243.20
2771.20
12134.40
14302.40
64.00
61.60
355787507.xlsx 176
53.60
616.00
100.00
33346.40
Amount
in Rs.
2545.60
4243.20
1175.20
621.60
740.00
1860.00
930.00
620.00
620.00
830.00
740.00
6510.00
400.00
2234.40
24070.00
355787507.xlsx 177
88487.21
33346.40
24070.00
145903.61
1459.04
6565.66
2334.46
3647.59
159910.36
21771.80
1202.0596
738.08
1660.68
185282.97
6617.00
g 40 mm and down size

our, formwork, batching,
and all other ancillary
,CA : 0.90cum, Blending
cum
Amount
in Rs.
89496.00
271.20
7526.40
21168.00
13543.20
6134.40
6019.20
933.17
7980.00
100.00
153171.57
Amount
in Rs.
2732.80
5197.20
355787507.xlsx 178
4864.80
4156.80
24268.80
28604.80
1632.00
32.00
64.00
61.60
53.60
616.00
100.00
72384.40
Amount
in Rs.
2449.60
5091.20
8486.40
268.80
1175.20
621.60
185.00
310.00
295.00
185.00
370.00
355787507.xlsx 179
1245.00
310.00
295.00
240.00
185.00
370.00
1245.00
310.00
1550.00
620.00
478.80
1245.00
2790.00
1200.00
930.00
32451.60
153171.57
72384.40
32451.60
258007.57
2580.08
11610.34
4128.12
6450.19
282776.30
38499.99
2060.6736
1265.28
2846.88
327449.13
6822.00
20 mm down size
ng, mixing, placing in
ng structures, training
ticiser,CA : 0.90 cum,
355787507.xlsx 180
cum
Amount
in Rs.
108480.00
271.20
8467.20
29343.60
10735.20
6019.20
933.17
7980.00
100.00
172329.57
Amount
in Rs.
2732.80
5197.20
4864.80
4156.80
24268.80
28604.80
1632.00
32.00
64.00
61.60
53.60
616.00
100.00
72384.40
Amount
in Rs.
2449.60
5091.20
8486.40
268.80
1175.20
621.60
185.00
310.00
295.00
185.00
355787507.xlsx 181
370.00
1245.00
310.00
295.00
240.00
185.00
370.00
1245.00
310.00
1550.00
620.00
478.80
1245.00
2790.00
1200.00
930.00
32451.60
172329.57
72384.40
32451.60
277165.57
2771.66
12472.45
4434.65
6929.14
303773.47
41358.76
2496.47
1423.44
2846.88
351899.01
7331.00
ied depth for

ncillary operations etc.,
Rm
Amount
355787507.xlsx 182
in Rs.
4266.67
426.67
185.00
185.00
60.00
5123.33
Amount
in Rs.
1110.40
7698.40
26.80
308.00
633.60
0.00
406.40
0.00
2947.20
351.20
100.00
13582.00
Amount
in Rs.
1306.40
310.80
9798.40
1306.40
620.00
13342.00
5123.33
13582.00
13342.00
32047.33
320.47
1442.13
512.76
801.18
35123.88
4782.12
39905.99
399.00
, machinery, labour,
m and all lifts.
355787507.xlsx 183
9250.00
hours
11.56
9250.00
hours
11.56
tonne
Amount
in Rs.
8475.00
92.50
92.50
40.00
8700.00
Amount
in Rs.
199.20
308.00
13.40
154.00
736.80
87.80
40.00
1539.20
Amount
in Rs.
1959.20
155.40
355787507.xlsx 184
326.60
620.00
3061.20
8700.00
1539.20
3061.20
13300.40
133.00
598.52
212.81
332.51
14577.24
1984.69
194.25
16756.18
11171.00
r suitable drilling
Rm
Amount
in Rs.
15000.00
74.00
74.00
1068.48
16216.48
Amount
in Rs.
3016.00
0.00
1110.40
7698.40
40.20
462.00
40.00
12367.00
355787507.xlsx 185
Amount
in Rs.
4243.20
1306.40
466.20
620.00
6635.80
16216.48
12367.00
6635.80
35219.28
352.19
1584.87
563.51
880.48
38600.33
5255.44
43855.77
366.00
appurtenant works
cum
Amount
in Rs
0.00
0.00
0.00
Amount
in Rs
13652.80
7151.20
27873.60
19660.80
3573.60
2457.60
74369.60
Amount
in Rs
1768.00
355787507.xlsx 186
10185.60
1326.40
400.00
4960.00
18640.00
0.00
74369.60
18640.00
93009.60
12663.26
35024.00
140696.86
160.00
pillway, intake structure

th initial lead upto 1 km
cum
Amount
in Rs.
0.00
0.00
0.00
Amount
in Rs
13652.80
7151.20
18582.40
13107.20
3573.60
2457.60
58524.80
Amount
in Rs
1768.00
6790.40
1326.40
400.00
925.00
3100.00
14309.80
355787507.xlsx 187
0.00
58524.80
14309.80
72834.60
9916.43
20696.00
103447.03
199.00
for dam, spillway, intake

omplete with initial lead
cum.
Amount
in Rs
4482.00
448.20
300.63
7280.00
2002.00
3520.00
100.00
18132.83
Amount
in Rs
13652.80
7151.20
18582.40
13107.20
3573.60
2457.60
2220.40
5630.30
514.80
0.00
66890.30
Amount
in Rs
1768.00
6790.40
1326.40
1990.30
7961.20
355787507.xlsx 188
400.00
480.00
370.00
925.00
370.00
3100.00
25481.30
18132.83
66890.30
25481.30
110504.43
15045.18
20696.00
146245.61
281.00
other appurtenant works

all lifts.
cum
Amount
in Rs
8576.67
857.67
555.00
6650.00
70.00
4329.00
4950.00
100.00
26088.34
Amount
in Rs
13652.80
7151.20
13936.80
9830.40
1786.80
1228.80
355787507.xlsx 189
1715.50
625.30
4099.20
10394.40
950.40
0.00
65371.60
Amount
in Rs
1768.00
5092.80
663.20
221.00
3674.40
14697.60
400.00
480.00
370.00
370.00
740.00
1860.00
30337.00
26088.34
65371.60
30337.00
121796.94
16582.65
12736.00
151115.59
472.00
mm diameter 1.50 m
er flow blocks and
anchor rod, cost of all
Nos.
Amount
in Rs
2343.75
355787507.xlsx 190
74.52
10612.70
423.75
19.60
13474.32
Amount
in Rs
683.20
1732.40
754.00
0.00
355787507.xlsx 191
3169.60
Amount
in Rs
612.40
1060.80
245.00
185.00
310.00
2413.20
96.50
13.10
109.60
13474.32
3169.60
2413.20
19057.12
2594.626888
9.7275
7.58
21669.05
866.00
ver required, tying

lead upto 1 km and
tonne
Amount
in Rs
36750.00
630.00
37380.00
Amount
in Rs
0.00
Amount
in Rs
980.00
2120.40
3100.40
355787507.xlsx 192
37380.00
0.00
3100.40
40480.40
5511.41
159.075
46151.00
40 mm down size
ng, mixing, placing in
ng structures, training
cum
Amount
in Rs
420360.00
4068.00
105840.00
67716.00
30672.00
37632.00
28272.00
117388.80
17608.32
829557.12
Amount
in Rs
4144.80
3387.20
1055.20
2771.20
14294.40
9830.40
13873.60
3203.20
632.00
0.00
53.60
616.00
155.20
184.00
200.00
355787507.xlsx 193
54400.80
Amount
in Rs
2545.60
1224.80
5305.60
2828.80
621.60
2350.40
1660.00
960.00
0.00
620.00
620.00
620.00
1860.00
620.00
43092.00
6463.80
71392.60
297.50
40.50
338.00
829557.12
54400.80
71392.60
955350.52
28660.52
23883.76
38214.02
1046108.82
142427.72
6326.4
14234.4
9743.06
1218840.40
5079.00
mm down size approved,

, placing in position,
cum with use of super
cum
Amount
355787507.xlsx 194
in Rs
20566.00
237.30
6174.00
3950.10
1789.20
2195.20
1383.20
3043.46
39338.46
Amount
in Rs
413.60
308.00
6.70
77.00
64.00
61.60
930.90
Amount
in Rs
1632.80
77.70
1175.20
415.00
620.00
2790.00
1240.00
930.00
4340.00
310.00
1117.20
14647.90
1058.20
144.10
1202.30
39338.46
930.90
14647.90
54917.26
7476.98
369.04
830.34
355787507.xlsx 195
477.56
64071.18
4577.00
, horizontal and vertical

st of all
hanical cleaning surfaces
hours
hours
tonne
Amount
in Rs.
198000.00
4176560.00
218400.00
72000.00
163800.00
21780.00
122130.00
298650.00
952094.00
296748.00
98532.00
5654.17
8000.00
6632348.17
Amount
in Rs.
206080.00
1190112.00
41216.00
24472.00
820116.00
355787507.xlsx 196
27000.00
20491.80
0.00
5355.00
9163.00
8032.50
13744.50
10224.00
27720.00
3600.00
2407326.80
Amount
in Rs.
176112.00
66830.40
44553.60
29400.00
57600.00
93600.00
41500.00
598430.00
132000.00
839545.00
1008990.00
4800.00
3093361.00
928008.30
4021369.30
6632348.17
2407326.80
4021369.30
13061044.27
0.00
13061044.27
391831.33
13452875.59
1831609.01
4498.20
15779.40
15304762.2
128612.00
ounted gantry frame, top
, control panel, wire rope,
ergency gates including
355787507.xlsx 197
tonne
t capacity
Amount
in Rs.
65362.50
728900.00
51660.00
290400.00
244650.00
405900.00
147060.00
33020.00
127880.00
220080.00
166520.00
81200.00
5670.00
9250.00
897600.00
85800.00
66000.00
23100.00
140800.00
151140.00
26055.00
63690.00
12353.00
181980.00
13000.00
9157.05
312.50
4000.00
4252540.05
Amount
in Rs.
19152.00
69115.20
5202.60
1201.20
1504.00
355787507.xlsx 198
893.00
51970.00
30720.00
720.00
1232.00
360.00
616.00
10000.00
192686.00
Amount
in Rs.
16580.00
1060.80
2995.20
5990.40
35520.00
59520.00
19920.00
46480.00
8300.00
129500.00
4800.00
330666.40
99199.92
429866.32
4252540.05
192686.00
429866.32
4875092.37
0.00
4875092.37
146252.77
5021345.14
683656.14
1166.36
4091.51
5710259.14
185061.55
228410.00
try crane for handling and
ete as per specifications
and add as applicable
355787507.xlsx 199
kg
kg
kg
kg
Nos
Nos
Rm
m
hours
cum
cum
hours
hours
hours
hours
hours
Helper
17
6
6
4
18
1
52
355787507.xlsx 200
hours
hours
Rm
Amount
in Rs.
58875.00
36075.00
969178.50
22140.00
9045.00
22110.00
19855.00
1476.45
277.08
200.00
1139232.03
Amount
in Rs.
3088.00
11180.40
2078.80
1228.80
180.00
308.00
1125.00
1925.00
200.00
21314.00
Amount
in Rs.
663.20
9360.00
1497.60
3840.00
15360.00
7055.00
7470.00
19240.00
355787507.xlsx 201
480.00
64965.80
19489.74
84455.54
1139232.03
21314.00
84455.54
1245001.57
0.00
1245001.57
37350.05
1282351.62
174592.17
802.91
2816.56
1460563.26
7303.00
spillway stop log gate
ngs with all leads and lifts.
r and add as applicable
tonnes
kg
kg
kg
kg
kg
kg
kg
Nos
Nos
355787507.xlsx 202
Rm
Rm
Rm
m
m
hours
hours
cum
cum
hours
hours
Rm
hours
hours
hours
hours
Helper
20
1
12
18
1
52
hours
hours
355787507.xlsx 203
tonne
Amount
in Rs.
487.50
125393.00
42420.00
4600.00
26780.00
1925.00
270.00
5670.00
13860.00
1925.00
28350.00
1430.55
50.00
500.00
253661.05
Amount
in Rs.
2992.00
10810.80
384.00
228.00
2078.80
1228.80
688.80
0.00
45.00
77.00
45.00
77.00
200.00
18855.20
355787507.xlsx 204
Amount
in Rs.
663.20
374.40
374.40
4800.00
8640.00
4150.00
7470.00
19240.00
480.00
46192.00
13857.60
60049.60
253661.05
18855.20
60049.60
332565.85
0.00
332565.85
9976.98
342542.83
46637.21
137.025
240.34
389557.39
110419.00
nstruction of shoring and
epth upto 3 m
Amount
in Rs.
0.00
Amount
in Rs.
10239.60
5363.40
15603.00
355787507.xlsx 205
Amount
in Rs.
128.00
2480.00
1326.00
3934.00
0.00
15603.00
3934.00
19537.00
2659.96
9552.00
31748.96
132.00
355787507.xlsx 206
Amount
in Rs.
0.00
Amount
in Rs.
10239.60
5363.40
15603.00
Amount
in Rs.
128.00
2480.00
1326.00
3934.00
0.00
15603.00
3934.00
19537.00
2659.96
9552.00
31748.96
132.00
avated stuff neatly in
cum
Amount
in Rs.
355787507.xlsx 207
0.00
Amount
in Rs.
10239.60
5363.40
15603.00
Amount
in Rs.
96.00
1860.00
1326.00
3282.00
0.00
15603.00
3282.00
18885.00
2571.19
7164.00
355787507.xlsx 208
28620.19
159.00
her appurtenant
pto 50 m and initial lift
cum
Amount
in Rs.
902.63
90.26
1.39
1400.00
377.00
770.00
10.00
3551.28
Amount
in Rs.
826.80
2742.60
118.80
0.00
3688.20
Amount
in Rs.
587.70
1837.20
400.00
240.00
185.00
2220.00
1110.00
15810.00
22389.90
3551.28
3688.20
22389.90
29629.38
4034.04
3980.00
37643.42
376.00
355787507.xlsx 209
0 mm down size
work, scaffolding,
nt content: 320 kg / cum
/ sqm
/ sqm
355787507.xlsx 210
cum
Amount
in Rs.
29380.00
459.06
7166.25
4584.94
2076.75
2548.00
1976.00
11910.75
2977.69
10.00
63089.44
Amount
in Rs.
428.00
650.40
5.10
40.65
60.80
164.80
1349.75
Amount
in Rs.
1632.80
51.80
1175.20
415.00
400.00
3410.00
1240.00
1550.00
5037.50
355787507.xlsx 211
310.00
4214.44
1053.61
20490.35
63089.44
1349.75
20490.35
84929.53
11563.16
428.35
963.7875
684.98
98569.81
6066.00
20 mm down size
eaning, batching, mixing,
A--65:35, FA : 0.45 cum))
cum
Amount
in Rs.
29384.52
445.22
8563.98
3133.09
2780.06
1976.30
17771.69
8885.84
20.00
72960.71
Amount
in Rs.
428.00
650.40
5.10
355787507.xlsx 212
40.65
60.80
164.80
1349.75
355787507.xlsx 213
Amount
in Rs.
1632.80
51.80
1175.20
415.00
400.00
3410.00
1240.00
930.00
4885.60
310.00
6288.24
3144.12
23882.76
72960.71
1349.75
23882.76
98193.22
13369.00660347
684.76412
467.3628
830.8672
113545.22
7204.00
355787507.xlsx 214
355787507.xlsx 215
ete as per specifications
39500
24000
63500
1905
65405
8904.89
7200
18.9
66.3
81595
ls, labour, machinery,
sqm
Amount
in Rs.
11760.00
149.00
28.00
100.00
12037.00
355787507.xlsx 216
1203.70
13240.70
Amount
in Rs.
1930.40
5851.20
880.80
0.00
8662.40
Amount
in Rs.
1567.20
1632.80
4650.00
7850.00
355787507.xlsx 217
13240.70
8662.40
7850.00
29753.10
0.00
29753.10
30645.69
30645.69
4172.41
1977
36795.10
368.00
with a total thickness of

labour, scaffolding etc.,
sqm
Amount
in Rs.
6600
168
10000
560
60
17388.00
Amount
in Rs.
728.40
1447.80
4388.40
6564.60
Amount
in Rs.
1175.40
9600.00
6200.00
16975.40
355787507.xlsx 218
17388.00
6564.60
16975.40
40928.00
0.00
40928.00
1227.84
42155.84
5739.52
47895.36
1437.00
Cum
Amount
in Rs.
15600.00
694.51
355787507.xlsx 219
332.00
33.20
195.56
11.56
2584.00
7440.00
2068.50
280.00
140.00
1450.00
220.00
100.00
31149.34
Amount
in Rs.
11096.03
7630.85
10597.99
5551.12
3431.00
1250.60
3169.40
10513.30
1979.25
0.00
39.60
0.00
55259.13
Amount
in Rs.
4118.47
1372.41
442.00
2252.85
2784.60
612.40
800.00
480.00
370.00
370.00
370.00
930.00
14902.73
355787507.xlsx 220
31149.34
55259.13
14902.73
101311.20
13793.52
115104.72
298.20
298.00
39.80
-31.30
307.00
drains etc., including

r for the formation of
cum
355787507.xlsx 221
0.00
56991.20
19426.40
76417.60
10404.26
86821.86
93.90
94.00
all materials,
mplete with lead upto 1
cum
0.00
50960.00
19690.00
70650.00
355787507.xlsx 222
9619
80269.00
127.40
127.00
g of embankment, filter
he excavated rock in
cum
355787507.xlsx 223
27459.20
66009.80
355787507.xlsx 224
45702.60
139171.60
18948.21
158119.81
196.40
196.00
Cum
355787507.xlsx 225
31149.34
55259.13
355787507.xlsx 226
14902.73
101311.20
13793.52
115104.72
298.20
298.00
43.90
-30.20
311.70
312.00
355787507.xlsx 227
Rates of Materials ( SSR 2015-16)
Deduct Deduct diff. in Seignor

blasting stone cost age
S.No. Description of Material Unit Initial Rate Charges Total Charges
1 Cement Kg 5.65 5.65

2 Coarse aggregate 80-40 mm Cum 635.00 0 165 470.00
5 Coarse aggregate 10 mm below 875.00 0 165 710.00
6 Sand(As per TS MDC) Cum 392 392
7 Sand(screened) Cum 392 392
8 HYSD BARS Fe500(tata/sail/vsp/Jindal) MT 35000 35000

9 Structural Steel MT 37500 37500
10 MS Plates MT 39500 39500
Excavated Earth spoil 2 Km 43.9 + 0+ 0- 0= 43.9

Excavated rock spoil 2Km 42.3 + 0+ 0- 0= 42.3
Sand 70 km 83.6 + 312.5 + 420 - 31.3 = 784.8
Cement:12Km 52.2 + 54.6 + 0- 18.9 = 87.9
Steel:12Km 52.2 + 54.6 + 0- 18.9 = 87.9
Metal4 Km 71.1 + 0+ 0- 30.2 = 40.9
Manufactured sand from
spoil 4km 71.1 + 31.3 = 39.8
355787507.xlsx 20
LEAD STATE
Name of Work: PRLIS (Package No. 1 ) Earth Work Excavation of Approach Cha
Reservoir and construction of stage 1 Pumping station and Design , Manufacture
Turbine pump and Synchronous motor sets for 8 No.s of 145 MW for stage 1 p
Mahaboobnagar
SSR Item
S.No Description of Item Source of Supply
No.
1 Manufactured sand Spoil bank

2 Metal/Stone Spoil bank
3 Cement At site
4 Steel At site
CERTIFICATES
1. Certified that the quantities , leads and lifts have been checked and found to be correct.
2. Certified that no nearer quarry is available than that specified in the lead chart.
3. Certified that the quarries adopted for the work have been inspected by me on 09 -09-2
and the quantity available is adequate for execution of the work.
4. Certified that the seigniorage charges allowed in this estimate rates are actually payable
5. Certified that the " Value Added Tax " @ 5 % on the rates of finished itmes of work is add
LEAD STATEMENT
vation of Approach Channel including Intake Structure and Tunnel from Foreshore of Srisai
Design , Manufacture , Supply , Erection , Testing and Commissioning of Vertical - Stage -
of 145 MW for stage 1 pumping station near Anjanagiri Resevoir at Narlapur(V), Kollapur(M
Mahaboobnagar District.
Lead(Km)
Lead charges Initial lead Net Lead
MT CT Equi.M.T
4 - 4 71.10 31.30 39.80
4 - 4 71.10 30.20 40.90
0 - 0 0 129.70 129.70
0 - 0 0 151.50 151.50
and found to be correct.

n the lead chart.
ected by me on 09 -09-2015 . The quality of the materilal is good
k.
ates are actually payable.
shed itmes of work is added which is actually payable.
om Foreshore of Srisailam
ng of Vertical - Stage - Francis
Narlapur(V), Kollapur(M)
Remarks
Including loding &

unloading
Including loding &
unloading

Estimate

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Estimate

Загружено:

Авторское право:

Доступные форматы

GENERAL

MISCELLANEOUS ITEMS SUCH AS CONSTRUCTION OF COMPOUND WALL

AS PER MODIFIED Difference

6 SUPPLY ,FABRICATION AND ERECTION OF DRAFT TUBE GATES 180,826,596 180,826,596 - -

7 CONSTRUCTION OF PUMP HOUSE 3,029,503,530 1,586,167,909 - 1,443,335,621

8 CONSTRUCTION OF DELIVERY MAINS 3,209,883,828 2,205,934,017 - 1,003,949,811

16 MISCELLANEOUS ITEMS SUCH AS CONSTRUCTION OF COMPOUND WALL 59,956,367 40,612,772 19,343,595

TOTAL OF CIVIL WORK ITEMS 10,206,950,772 10,462,382,496 2,850,711,892 2,595,280,168

3 Provision for VAT for E&M works @12.50% 2,754,543,881 ### -

7 Provision for preparation & publication of tenders L.s 1,000,000 ### -

9 Provision for Electronic Equipment LS 5,000,000 ### -

14 Approach Road to pump House LS 20,000,000 ### -

Or Say in Crores 3,918.70 3,945.92

PERCENTAGE OVER OPEN PUMP HOUSE TO UNDER GOROUND PUMP

D LAND ACQUISITION ( As per Agency proposals) -

1 Land required 150 Ac @ RS 5,00,000/Ac 75,000,000 75,000,000

273 Ac Land to be given to Forest Dept. for compensatory afforestaton cost

Sub - total for land acqusition 484,500,000 75,000,000 75,000,000 484,500,000

Grand total of A+B+C+D 39,671,500,000 39,534,214,387 2,942,494,555 3,079,780,168

Same off take point MGKLIS utlised

The Varation is due to change in design, quantities and ground levels.

This Provision is same either for open PH or under ground PH.

This Provision is same either for open PH or under ground PH.

This provision is required for making payment to Forest Department.

EquivalEnt Revenue land is to be given to Forest Department for Compensatory afforestation.

FOR APPROACH CHANNEL

1. Combined canal from Km 0/0 to Km 0.400 383967

Deducting Existing MGKLIS approach Channel (-) 37000

total in cum 346967

2. Earth work in transition length of Approach channel

From Km 0.400 to 1.100 1260099.6

3. PR approach channel from km 1.10 to 2.056 2085818.0402

4. Approach channel Ramp portion from km 2.056 to 2.205 813,819.60

Total = 43, 62,559. 00 Cum 4,159,737.24

Rate of excavation (Through Rate) Rs 226.23per cum

Total value 4159737.23995

= 98, 69, 41,723 = 941057355.7938

Total value for excavation in Rupees 941057356

total value: 1,019,551,700.00

As per Previsous Sanctioned Estimate the EWE Quantity From Km.0.000 to Km

Quantities of earth work in transition portion of Approach channel from km 0.400 t

Estimate Quantities of earth work in PR Approach channel from

2 Km 2.075 2965.909 76.4825

3 Km 2.100 4095.903 80.067

4 Km 2.125 5012.438 84.272

5 Km 2.150 6053.450 89.077

6 Km 2.175 7184.581 93.882

7 Km 2.205 10508.590 98.687

from km 0.400 to Km 1.100

Average Area Quality

channel from Km 1.100 to 2.056

Average Area Quantity in Cum

All soils 12645.00 Cum

HDR 16860.00 Cum

M-25 for Foundations 2416.00 Cum

RCC M-30 for piers, abutments, 32766.00 Cum

M-35 wearing coat 285.00 Cum

Weep Holes 300.00 Nos

A Amount of Intake Structure

1 Earth work excavation

1 Returns @1-1 2 48.00 6.00

All soils 30% 12645.30

2 Vibrated M 25 for foundation concrete

1 Returns @1-1 2 48.00 6.00