Name of Work: Construction of Flyover at Government Hospital Junction in Erode Town Rough cost Estimate Sl.

No I Description MAIN ESTIMATE Road Approaches: Carriage way / Total Width of flyover Width of Foot-path Type of Foundations Trestle portion side -1 135m @ Trestle portion side -2 380m @ Ret. Wall portion side -1 165m @ Ret. Wall portion side -2 145m @ Amount (Lakhs)

: 11.00m / 12.00m : Nil : Isolated Open 3.00lakhs/RM 3.00lakhs/RM 0.37lakhs/RM 0.37lakhs/RM

405.00 1140.00 61.05 53.65

II

SUB ESTIMATE 1. Filling Between retaining walls, GSB, WMM & BT etc. Side -1 165m @ 0.631lakhs/RM Side -2 145m @ 0.631lakhs/RM 2. Forming of Service roads 850m @ 0.35 lakhs/RM 3. Provision for Junction Improvements, medians, Rotary etc. 4. Provision for Storm water drains and foot-paths/CD structures 5. Provision for Stucco Plastering SUB TOTAL 6. Escalation Charges @ 7.5% LUMP SUM PROVISIONS 1 Land acquisition Extent of Land (Approximately) Guideline Value

104.12 91.50 297.50 25.00 165.00 10.00 2352.81 176.47

III

20400 Sq.ft @ 0.03 lakhs/Sq.ft

612.00 50.00 50.00 10.00 10.00 25.00 10.00 5.00 5.00

2 Shifting of Electrical posts, water mains and sewage mains etc 3 Provision for Lighting arrangements 4 Provision for variation in depth of footings 5 Disposal of Surplus excavated earth Provision of sign boards, caution boards, information boards and 6 road furniture like mega lux, cats eys road marking etc. 7 Provision for Pier protection and fencing 8 Provision for Rain water Harvesting 9 Provision for Opening ceremony and Photographs etc. Provision for investigation charges, for preparation of estimate, 10 tender documents & advertisement charges @ 1.5% 11 Provision for construction of Pylons 12 Provision for white wash, colour wash, zebra painting 13 Contribution to Labor welfare fund @ 0.3% 14 Quality Control charges @ 1% 15 Petty supervision Charges @ 2.00% 16 Contingences @3.00% TOTAL Say

35.30 5.00 5.00 7.06 23.53 47.06 70.59 3499.82 35.00 Crores

Name of Work: Construction of Flyover at Government Hospital Junction in Erode Town Rough cost Estimate Amount Sl.No Description (Lakhs) I MAIN ESTIMATE Road Approaches: No of lanes 2+2 Carriage way / Total Width ofFour lane) lane) flyover( Two Bustand road & Perundurai road 17.2m E.V.N road 14.2m Width of Foot-path : Nil Type of Foundations : Isolated Open Trestle portion side -1 270m 2.00 lakhs/RM 1215 Trestle portion side -2 140m 2.00 lakhs/RM 630 Trestle portion side -3 170m 2.00 lakhs/RM 680 Flat Slab 30m 2.00 lakhs/RM 135 Ret. Wall portion side -4 2x60+2x50m 0.57lakhs/RM 125.40 Ret. Wall portion side -2(E.V.N road) 2x50m 0.37lakhs/RM 37.00 II SUB ESTIMATE 1. Filling Between retaining walls, GSB, WMM & BT etc. Side -4 2x60+2x50m 220m @ 0.731lakhs/RM 160.82 Side -2 2x50m 100m @ 0.631lakhs/RM 63.10 2. Forming of Service roads 1800m @ 0.35 lakhs/RM 630.00 3. Provision for Junction Improvements, medians, Rotary etc. 50.00 4. Provision for Storm water drains and foot-paths/CD structures 165.00 5. Provision for Stucco Plastering 25.00 SUB TOTAL 3916.32 6. Escalation Charges @5% 195.82 III LUMP SUM PROVISIONS 1 Land acquisition Extent of Land (Approximately) 65055 Sq.ft Guideline Value @ 0.025 lakhs/Sq.ft 1626.38 2 Shifting of Electrical posts, water mains and sewage mains etc 45.00 3 Provision for Lighting arrangements 40.00 4 Provision for variation in depth of footings 25.00 5 Disposal of Surplus excavated earth 20.00 Provision of sign boards, caution boards, information boards and road 6 furniture like mega lux, cats eys road marking etc. 20.00 7 Provision for Pier protection and fencing 20.00 8 Provision for Rain water Harvesting 10.00 9 Provision for Opening ceremony and Photographs etc. 10.00 investigation charges, for preparation of estimate, tender 10 documents & advertisement charges @ 1.5% 39.17 11 Provision for construction of Pylons 10.00 12 Provision for white wash, colour wash, zebra painting 10.00 13 Contribution to Labor welfare fund @ 0.3% 11.75 14 Quality Control charges @ 0.50% 19.59 15 Petty supervision Charges @ 1.00% 39.17 16 Contingences @1% 39.17

TOTAL Say

6097.37 61.00 Crores

330 190 220 740

1480

Name of Work: Construction of Flyover at Government Hospital Junction in Erode Town

Rough cost Estimate Sl No Description Nos Rate (Rs)

A m o u n t

L(m) B(m) D(m) Qty 1 Earth work excavation in all classes of soils for Retaining walls Abutments, wings and column piers.(up to 4m depth)

Unit

Amount (Rs)

Abutment Wings Piers R.Wall

3 6 70 2

16.20 6.60 7.30 215.00

5.20 4.80 7.30 4.50

4.00 4.00 4.00 3.00

Total say 25000 2 Earth work excavation in kankar not requiring blasting for Retaining walls Abutments, wings and column piers.Below 4m Abutment Wings Piers R.Wall 3 6 70 2 16.20 6.60 7.30 215.00 5.20 4.80 7.30 4.50 Total Say 3 Benching Hardrock of 10cm thick 16.20 Abutment 3 6.60 Wings 6 7.30 Piers 70 215.00 R.Wall 2 5.20 4.80 7.30 4.50 0.10 0.10 0.10 0.10 1.00 1.00 1.00 0.50

1010.88 760.32 14921.20 5805.00 22497.40 cum 23000 cum

( L a k h s ) 102 ### 23,46,000

252.72 190.08 3730.30 967.50 5140.60 cum 5200 cum

102 ###

5,30,400

25.27 19.01 373.03 193.50 Total 610.81 cum Say 620 cum 4 Vibrated cement concrete of grade M10 for leveling course. 16.20 5.20 0.10 25.27 Abutment 3 6.60 4.80 0.10 19.01 Wings 6 7.30 7.30 0.10 373.03 Piers 70 215.00 4.50 0.10 193.50 R.Wall 2 Total 610.81 cum say 620 cum

200 ###

1,24,000

2300 ###

14,26,000

C / O### 5 Vibrated cement concrete of grade M30 for Retaining walls (Below sill level) B / F ### 215.00 3.75 0.50 806.25 cum R.Wall 2 say 825.00 4500 ###

44,26,400 44,26,400 37,12,500

Vibrated cement concrete of grade M30 for Retaining walls (Above sill level) 215.00 1.60 3.00 2064.00 cum R.Wall 2 say 2100.00 cum

4500 ###

94,50,000

7 Vibrated cement concrete of grade M30 for Abutments and Wings (Below Sill level) : as per calculation say

320.00 cum

4500 ###

14,40,000

8 Vibrated cement concrete of grade M30 for Abutments and Wings(Above Sill level) as per calculation 255 cum say 260 cum 9 Vibrated cement concrete of grade M35 for Foundation of column piers. 7x7+(1.8 Piers 1715.00 cum 70 x1.8)+ 7.00 7.00 0.50 (7x7+1. Trapizodal 1512.00 8x1.8)x(1 portion 70 .0/3) 50.04 0.30 cum Total 3227.00 cum say 3300 cum 10 Vibrated cement concrete of grade M35 for Column Piers Piers 700.07 cum 60 1.18 1.50 6.60 Piers(centre) 152.74 cum 10 1.18 1.50 8.64 Total 852.81 cum say 860 cum 11 Providing and fixing PVC Seepage pipes to Drain the back fill. Abutment Wings 3 3 18 24 Total 54 Nos 72 Nos 126 Nos :

5000 ###

13,00,000

4500 ###

1,48,50,000

4500 ###

38,70,000

say

126 Nos

210 ### C / O### B / F ###

26,460 3,90,75,360 3,90,75,360

12 Vibrated Reinforced Cement concrete M 30 for Bed Block cum Dirt wall over Abutments Bed block Dirt wall 3 6 14.20 9.35 0.90 0.28 Total say 13 Supply and fixing of Electrometric rubber bearing of size (450x250x39 mm size) 0.30 1.04 11.50 cum 16.32 cum 27.82 cum 30 cum

6300 ###

1,89,000

52650 ccm 1842750 ccm 1895400 ccm Total say 1895500 ccm 14 Vibrated cement concrete of grade M30 for Capping Beam 1228.5 cum Piers 35 13 1.8 1.5 say 1250 cum 15 Vibrated cement concrete of grade M30 for T- Beam and Cross Beams Span (From 1710.72 Estimate) 33 51.84 cum say 1750 cum 16 Vibrated cement concrete of grade M30 for Deck Slab Span (From 2330.46 Estimate) 33 70.62 cum say 2400 cum 17 Vibrated Cement concrete of grade M30 Design mix using of 25mm, 12mm and 6mm for Wearing coat. 12 420 45.00 45.00 25.00 25.00 3.90 3.90 Span (From Estimate) for Approach Slab 33 3 15.49 3.50 12.00 13.20 6134.04 Sqm 138.60

Abutment Piers

### 1.2

22,74,600

4700 ###

58,75,000

5800 ###

1,01,50,000

5400 ###

1,29,60,000

Total 6272.64 say 6300 Sqm 18 Supplying and installation of copper seal expansion joint system 36 14.20 say 19 Supply and fixing of Drainage spouts 511.20 RM 520 RM

300 ###

18,90,000

7000 ###

36,40,000

spouts

33

6 say

198 Nos 200 Nos

20

Vibrated Reinforced Cement Concrete M40 for Crash bariers 539.00 cum 2 770 0.50 0.70 say 540 cum 21 Providing filter media behind Abutment And return wall for 600mm thick Abutment 22 Filling behind Abutments and wings with clean gritty gravel Abutment 400 cum 23 Vibrated Cement concrete of Grade M15 (Nominal Mix 1:2:4) for Base course Below approach slab. 54 cum 24 Vibrated Reinforced Cement concrete M 30 for Approach Slab 54 cum 25 Vibrated reinforced Cement concrete M 25 for Pedestal. 2*6*35 420 0.55 0.75 0.3 3*6 18 0.55 0.75 0.3 Total say 225 cum

500 ### C / O### B / F ### 5900 ###

1,00,000 7,61,53,960 7,61,53,960 31,86,000

620 ###

1,39,500

193.75 ###

77,100

2900 ###

1,56,600

4300 ###

2,32,200

51.98 cum 2.23 cum 54.20 cum 54.5 cum

4600 ###

2,50,700

Supply and fabrication of Fe 415 steel required for all RCC items of works for 26 TOR Steel. 1200 MT 1 Provision for Service road 1700m Provision for centre media ,Approch road and traffic island Over the bridge 54455 ### ### 6,48,26,400 14,55,42,460 1,00,00,000 Sub Total ###

### ### ### Sub Total ### ###

10,00,000 85,00,000 1,12,00,000 17,62,42,460 1,76,24,246

3 Provision for junction improvments 4 Provisions for foot path with drain 5 Escalation Charges @5% P.A - 2 Years Lumpsum Provisions

6 provision for shifting of electrical post 7 Provision for shifting of telephone lines 8 Provision for water mains 9 Provision for Lighting arrangements 10 Provision for sewage mains etc 11 Provision for variation in depth of Foundations 12 Provision for Pavement bridge portion 13 Disposal of Surplus excavated earth 14 Provision for Land Acquation and Commensaction to the building 15 Provision of sign boards, caution boards, information boards and road furniture like mega lux, cats eys road marking etc. 16 Provision for Pier protection and fencing 17 Provision for Rain water Harvesting 18 Provision for Opening ceremony and Photographs etc. 19 Provision for construction of Pylons 20 Provision for white wash, colour wash, zebra painting 21 Contribution to Labor welfare fund @ 0.3% 22 Quality Control charges @1% 23 Provision for investigation charges, for preparation of estimate, tender documents @ 1% 24 Advertisemnet charges 25 Petty supervision Charges & contingences @ 2.5% Total

### ### ### ### ### ###

25,00,000 20,00,000 20,00,000 25,00,000 2,50,00,000 25,00,000 5,00,000

### ### ### ### ### ### ### ### ### ### ###

5,00,000 23,50,00,000 10,00,000 10,00,000 2,00,000 3,00,000 1,00,000 10,00,000 5,28,727 17,62,425 17,62,425 8,812,212

###

44,06,062 47,93,07,556

Say

48.00 Crores

Divisional Engineer(H) Projects, Erode

Asst Divisional Engineer(H) Projects, Perundurai

Assistant Engineer(H) Projects, Perundurai

Superintending Engineer(H) Projects,Circle Coimbatore

C/O

39048900

604.44

192.75

145542460 1455314960 0

42460 24060 18400 15.33