See In M.S.Word.

DETAILED ESTIMATE
NAME OF WORK:- DRILLING AND GROUTING FOR THE FOUNDATION TREATMENT OF K.R.
DAM FROM T.B.L. AT 6.00MTS. INTERVALS FOR PRIMARY AND SECONDARY HOLES
BETWEEN KM.0.560 TO KM.8.000

S.No. Description of Item MEASUREMENTS

QTY
NO L B D
1) Drilling in consolidated earth by manual augar or mechanical
auger 150 mm dia from +89.00 level to ground level including
driving casing pipe of 150 mm dia for protecting the hole from
colapsing and removing the same including ware and tear
charges for inserting and conveyance of MS pipe couplings
and labour charges for drilling etc complete ( As per separate
statement enclosed )
48546
2) Drilling holes of 75 mm dia ( NX Bit) with diamond drill in all
types of rocks in descending order only including redrilling
charges of already grouted zones including hire charges of
machinery etc complete to a depth where the permeabnility
value is below 5 lugeons below continuasly to a depth of 6 mts(
ie in two zones ) including plain washing the holes water jets
etc., as directed by the department.( As per separate
statement enclosed)
33297
3) Conducting permeability test in drilled holes in stages in
decending order only at 2 mts zone for the top 10 mts and the
balance depth 3 mts including cost and conveyance of all
material and labour charges etc.,
33297
4) Grouting with cement slurry of specified consistancy with
required pressure including cement mortar grouting with 5% by
wt of cement of 600 micron seived sand and required pressure
whenever required and directed by the department including
cost and conveyance of all material and labour charges

33297x3.0=99891
99891
99891/20= 4995 4995
5) Backfilling the drilled holes with cement mortar 1:2 including 22/7X4X0.1X0.1X48546
cost and conveyance all meterials and labour charges.(As per
Separate Statement enclosed)
381
6) Manufacturing and supplying of country wood core boxes of size 1.8
m X0.45MX 0.1 m with inside partition arrangement as specified by
the department including cost and conveyance of all materials and
labour charges and painting etc.,
330
8) Provision for Technical Supervision charges L.S.
9) Provision for the Insurance premium L.S.
10) Provision for Geologist inspection charges and Loboratory
charges L.S.
11) Provision for sitting charges of Expert Committee members L.S.

Asst. Executive Engineer, Dy.Executive Engineer, Executive Engineer,

SSLC&SB Sub Division No.II, SSLC&SB Sub Division No.II, SSLC&SB Division No.2,
K.R.Dam. K.R.Dam. Nellore.
CHECK SLIP TO ACCOMPANY THE ESTIMATE FOR CIVIL WORKS FOR TECHNICAL SANCTION

1 NAME OF WORK : DRILLING AND GROUTING FOR

THE FOUNDATION TREATMENT
OF K.R. DAM FROM T.B.L. AT
6.00MTS. INTERVALS FOR
PRIMARY AND SECONDARY
HOLES BETWEEN KM.0.560 TO
KM.8.000

2 COST OF WORK : Rs.1257.00 Lakhs

3 PROVISION IN PROJECT ESTIMATE :
4 WHETHER THE FOLLOWING ENCLOSURES ARE SENT :
(a) Report in the form prescribed in Govt.Memo.No.1514/
SE/1/79, dt. 21.4.1979. : Yes
(b) Abstract Estimate as prescribed in CE General
Circular No. R1/70-71/79-4, dt. 1.11.1979. : Yes
(c) General Index plan Site plan and typical drawing
showing the general features of work. : Yes
5 DESIGNATION OF HIGHER OFFICER WHO HAS : Chief Engineer,
INSPECTED AND DATE OF INSPECTION T.G.P. Unit,
Srikalahasti.
Dt.15.03.2007.
(a) Suitability of foundation : Good
(b) Suitability of site : Good
(c) Soils and material qualifications :
(d) Soil classification of Trial pits :
(e) Obnormal dewatering : No
(f) Land Acquisition : No
(g) Forest Clearane : No
(h) Availability of funds :
(i) Any other vital charactarisation
6 WHETHER THE L.S.PROVISION ACCORDING WITH : Yes
CE GENERAL CIRCULAR NO. F4/70-71/79-5, DT.10.11.78
7 WHETHER PROVISION OF L.A. AND L.I. CHARGES
IS SHOWN IN SEPERATELY BY LUMPSUM AS PER
G.O.Ms.NO. 1627, DT.29.11.1969. : Yes
8 WHETHER PROVISION OF P.S. AND CONTINGENCIES
IN ACCORDANCE WITH G.O.Ms.NO. 385, DT.25.10.79 : Yes
9 WHETHER THE RATES OF EARTH WORK BY
MACHINERY AND GATES HOIST etc., ARE BASED ON
SUB ESTIMATE PREPARED MACHINERY ORGANISA-
TIOIN.
(a) Proposed date of commencement of work :
(b) Proposed date of completion of work :

Asst. Executive Engineer, Dy.Executive Engineer, Executive Engineer,

SSLC&SB Sub divn. No.II, SSLC&SB Sub Dvn.No.II, SSLC&SB Division No.II,
K.R.Dam. K.R.Dam. Nellore.
 LEAD STATEMENT
NAME OF WORK:- DRILLING AND GROUTING FOR THE FOUNDATION TREATMENT OF K.R. DAM FROM T.B.L. AT 6.00MTS.
INTERVALS FOR PRIMARY AND SECONDARY HOLES BETWEEN KM.0.560 TO KM.8.000 .

SL DESCRIPTION OF ITEM SOURCE OF UNIT LEAD IN KMS INITIAL CONVE- DEDUCT ADD BLASTING TOTAL REMARKS
NO MATERIAL COST OF YANCE STACKING STORAGE
MATERIAL @ 1%

CT MR TOTAL
1 2 3 4 5 6 7 8 9 10 11 12 13 14

1 CEMENT SITE 1 MT 4400 44.00 4444.00

2 SAND SANGAM 1 CUM 2 48 51Km 175 364.6 (-)5.5 36 0 570.10

CERTIFIED THAT :- 1)The leads provided in the lead statement are correct to the best of my knowledge
and sufficient qty of material is available at the quarry.
2 Seigniorage charges are payble to the above material.

Asst. Executive Engineer, Dy. Executive Engineer, Executive Engineer,

SSLC&SB Sub Dvn.Ii, SSLC&SB Sub Dvn.Ii, SSLC&SB Division No.II,
K.R.Dam. K.R.Dam. Nellore.
 ABSTRACT ESTIMATE
NAME OF WORK:- DRILLING AND GROUTING FOR THE FOUNDATION TREATMENT OF K.R. DAM FROM
T.B.L. AT 6.00MTS. INTERVALS FOR PRIMARY AND SECONDARY HOLES BETWEEN
KM.0.560 TO KM.8.000

S.No. QTY Unit Description of Item Rate Per Amount

1) 48546 RMT Drilling in consolidated earth by manual augar or mechanical 900 1 Rmt 43691400
auger 100 mm dia from +73.00 level to ground level including
driving casing pipe of suitable dia for protecting the hole from
colapsing and removing the same including ware and tear
charges for inserting and conveyance of MS pipe, Couplings
and labour charges for drilling etc complete ( As per separate
statement enclosed )

2) 33297 Drilling holes of 75 mm dia ( NX Bit) with diamond drill in all 1221 1 Rmt 40655637
types of rocks in descending order only including redrilling
charges of already grouted zones including hire charges of
machinery etc complete to a depth where the permeabnility
value is below 5 lugeons below continuasly to a depth of 6
mts( ie in two zones ) including plain washing the holes water
jets etc., as directed by the department.( As per separate
statement enclosed)

3) 33297 RMT Conducting permeability test in drilled holes in stages in 103 1 Rmt 3429591
decending order only at 2 mts zone for the top 10 mts and the
balance depth 3 mts including cost and conveyance of all
material and labour charges etc.,

4) 4995 MT Grouting with cement slurry of specified consistancy with 6366 1 MT 31798170
required pressure including cement mortar grouting with 5%
by wt of cement of 600 micron seived sand and required
pressure whenever required and directed by the department
including cost and conveyance of all material and labour
charges

5) 381 Cum Backfilling the drilled holes with cement mortar 1:2 including 3815 1 Cum 1453515
cost and conveyance all meterials and labour charges
6) 330 Nos. Manufacturing and supplying of country wood core boxes of 1500 1 No. 495000
size 1.8 m X0.45MX 0.1 m with inside partition arrangement
as specified by the department including cost and
conveyance of all materials and labour charges and painting
etc.,

TOTAL Rs. 121523313

Add VAT @ 2.8% 3402653
E.C.V. Rs. 124925966
8) LS Provision for Technical Supervision charges LS 172200
9) LS Provision for the Insurance premium LS 449636
10) LS Provision for Geologist inspection charges and Loboratory LS 79148
charges
11) LS Provision for sitting charges of Expert Committee members LS 73050
Gross TOTAL Rs. 125700000

Asst. Executive Engineer, Dy. Executive Engineer, Executive Engineer,

SSLC&SB Sub Division No.II, SSLC&SB Sub Division No.II, SSLC&SB Divn No.II,
K.R.Dam. K.R.Dam. Nellore.
84285
 INSURANCE PREMIUM

NAME OF WORK:- DRILLING AND GROUTING FOR THE FOUNDATION TREATMENT OF

K.R. DAM FROM T.B.L. AT 6.00MTS. INTERVALS FOR PRIMARY AND SECONDARY
HOLES BETWEEN KM.0.560 TO KM.8.000.

Insurance charges at 0.37% on E.C.V.= 121523313 x0.37%= 449636

100

TECHNICAL AGENT CALACULATIONS

As per GO requirement of Technical Agents = 1 Graduate Engineer and 1 Diplomo Engineer

Amount for Graduate Engineer is Rs.324/One day X 25 days per month X 12 months
97,200

Amount for Diplomo Holders is Rs.250/ one day X 25 Days per month X 12 Months
75,000

Total Amount is 172,200

CERTIFICATES

1) Certified that the Groud levels are considered as per the foundation Register of the
reach and in view of levels required at closure intervals interpolation of levels is made
for the estimate purpose.
2) Certified that stripped levels are considered as toe levels from the foundation Register
of the reach and in view of the levels required at closure intervals interpolation of levels
is made for the estimate purpose.
3) Certified that the existing Ground levels are recorded in L.Book No.147-TGP.2 vide
Page No.27 to 29.

Asst. Executive Engineer, Dy.Executive Engineer, Executive Engineer,

SSLC&SB Sub Dvn.II, SSLC&SB Sub Dvn.II, SSLC&SB Division No.II,
K.R.Dam. K.R.Dam. Nellore.
 MILE STONE STATEMENT
NAME OF WORK:- DRILLING AND GROUTING FOR THE FOUNDATION TREATMENT OF K.R.
DAM FROM T.B.L. AT 6.00MTS. INTERVALS FOR PRIMARY AND SECONDARY HOLES
BETWEEN KM.0.560 TO KM.8.000.

S.No. DESCRIPTION OF ITEM TOTAL PROGRAMME REMARKS

1 DRILLING IN ROCK
2 GROUTING
3 FINANCIAL IN LAKHS
1st 2nd
6Months 6Months
33297RMT 1600RMT 1697MT
4995MT 2500RMT 2495MT
1200.00L 600.00L 600.00L

STATEMENT SHOWING THE MACHINERY

REQUIREMENT
Total Rock Drilling qty 33297 RMT
Total number days 280 Days
Deduct for mobilisation 30 Days
Net working days 250 Days
Depth of drilling,permeability,grouting and 240 Days
Redrilling operation out turn for one machinery per 1 day 2Mts
Depth of drilling that can be done for 105 days per one machine
2x250= 500 Rmt
Number of Machines required 33297/500= 65.94
Add for spare 65.94x1.1 72.53
1 Total number of Drilling machines required 73.00 Nos.
2)Grouting Machines Required @ 50% 36 Nos.

Asst.Exe. Engineer, Dy.Executive Engineer, Executive Engineer,

SSLC&SB Sub Dvn.II, SSLC&SB Sub Dvn.II, SSLC&SB Divn.No.2,
K.R.Dam. K.R.Dam. Nellore.
utive Engineer,
&SB Divn.No.2,