Name of work : Construction of bridge on Kumbhagodu - Meghani Road

in Kollur Village Kundapura Taluk.

Estimate Amount : 40.00 Laksh
EARTHWORK CALCULATION OF APPROACH ROAD
Filling
Chainage in Km.

Area in Sqm.

Average Area in Sqm. Distance in mt.

Qty. in cum.

5.275

5.280

25.400

12.700

5.00

63.500

5.290

32.930

29.170

10.00

291.700

5.300

47.630

40.280

10.00

402.800

Total :

758.000

5.319

52.260

5.329

43.400

47.830

10.00

478.300

5.339

24.040

33.720

10.00

337.200

5.344

10.560

17.300

5.00

86.500

Total :
Grand Total

1660.000
Total Filling Qty.

Section Officer

902.000

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

1660.000

Name of work : Construction of bridge on Kumbhagodu - Meghani Road in Kollur Village Kundapura Taluk.
INDEX MAP

Halkal

Section Officer

Virajpete - Byndoor Road

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Nagodi

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101

Name of work : Construction of bridge on Kumbhagodu - Meghani Road in Kollur Village

Kundapura Taluk.
Estimate Cost :40.00 Lakhs
DETAILED ESTIMATE
Sl.
No.
1

Item of work

No.

Qty.

Rate

KSRRB M2100- Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for foundation
of structures as per drawing and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual Means (i)
Depth upto 3m MORTH Specification No. 304 (P. 221 I.No. 27.1 SR 2012-13)
Abutment : A1: RL:
100.90 - 97.90 :
Abutment : A2 : RL
100.650 - 97.65 :
Pier
RL :
100.00 - 97.00 :

5.40

5.45

3.00

88.29

5.40

5.45

3.00

88.29

7.85

3.60

3.00

84.78
261.36 Cum.
@ Rs.

Basic Rate

Rs.

74.90

10% Malnad A.W.

Rs.

7.49

Rs.
2

82.39 =

82.39 / Cum.

KSRRB M2100-1.2.Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for
foundation of structures as per drawing and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual Means
.ii) 3 m to 6 m depth MORTH Specification No. 304 (P. 221 I.No. 27.2 SR 2012-13)
Abutment : A1 :
97.90 - 95.50 : :

RL :

Abutment : A2 :
97.65 - 95.50 : :

RL :

Pier : RL :97.00 - 95.50 :

5.40

5.45

2.40

70.63

5.40

5.45

2.15

63.27

7.85

3.60

1.50

42.39
176.29 Cum.
@ Rs.

Basic Rate

Rs.

96.30

10% Malnad A.W.

Rs.

9.63

Rs.
3

105.93 =

105.93 / Cum.

KSRRB M2100-13. Plain / Reinforced Cement Concrete M15 with OPC cement @ 240kgs, with 40mm
and down size graded granite metal coarse aggregates @0.84cum and fine aggregates @ 0.56cum in
Open Foundation complete as per Drawing and Technical Specifications MORTH Specification No.
1500,1700 & 2100 (P. 223 I.No. 27.24 SR 2012-13)
Abutment :

5.40

5.45

0.60

35.32

Pier :

7.85

3.60

0.60

16.96

Amount

4
Sl.
No.

Item of work

No.

Qty.

Rate

52.28 Cum.
@ Rs.
Basic Rate

Rs.

3998.00

10% Malnad A.W.

Rs.

399.80

Rs.
4

4397.80 =

4397.80 / Cum.

KSRRB M2100-15.2. Plain /Reinforcement Cement Concrete M20 with OPC cement @ 320kgs, with
20mm and down size graded granite metal coarse aggregates @0.69cum and fine aggregates @
0.46cum, with superplastisiser @3lts confirming to IS9103-1999 Reaffirmed-2008, in Open Foundation
complete as per Drawing and Technical Specifications Case - II : With Batching Plant, Transit Mixer and
Concrete Pump MORTH Specification No. 1500,1700 & 2100 (P. 223 I.No. 27.27 SR 2012-13)
Abutment :
RL:
100.00 - 96.100 :

5.15

5.10

+ 2.45

3.90

151.64

4.60

76.99

8.80

71.06

2
Abutment :
RL:
104.60 - 100.00 :

5.15

2.45

Pier :

4.25

3.00

3.14

2
+ 0.80
2
2
2
3.00 + 0.80

+ 0.80

8.80

13.13
312.82 Cum.
@ Rs.

Basic Rate

Rs.

4813.00

10% Malnad A.W.

Rs.

481.30

Rs.
5

5294.30 =

5294.30 / Cum.

KSRB M2200-5.13.Design mix M25 with OPC cement @ 340Kgs, with 20mm and down size graded
granite metal coarse aggregates @ 0.7cum and fine aggregates @ 0.47cum, with superplastisiser @
3Its confirming to IS9103-1999 Reaffirmed -2008 - II) For height,upto 10m,(P. 229 I.No. 28.7.13 SR
2012-13)
Abutment Cap :

5.15

0.90

0.30

2.78

Pier Cap :

4.25

0.90

0.30

1.15

3.14

0.30

0.19

Dirt wall:

5.15

0.30

0.65

2.01

Bracket :

5.15

0.20

0.18

0.37

5.15

0.20

0.18

0.19

0.60

3.36

0.90

0.90

2
Cantiliver return :

4.00

0.35

4.00

0.35

4.26

11.93

2
Anchor Block :

0.60

0.30

4.10

2.95

Amount

5
Sl.
No.

Item of work

No.

Qty.

Rate

24.93 Cum.
@ Rs.
Basic Rate

Rs.

5805.00

10% Malnad A.W.

Rs.

580.50

Rs.
6

6385.50 =

6385.50 / Cum..

KSRRB M2300 - For Solid slab Super struture.KSRRB 2300-3.1. Furnishing and placing Reinforced /
Prestressed cement concrete in super structure as per drawing and Technical Specification complete
as per specifications. B. RCC with OPC cement design mix M25 @ 340kgs, with 20mm and down size
graded granite metal coarse aggregates @ 0.7cum and fine aggregate @0.47 cum, with
superplastisiser @ 3Its confirming to IS9103 -1999 Reaffirmed-2008. Case - I : Using Concrete Mixed
MORTH Specification No. 1500, 1600 & 1700.
Height upto 5m- (P. 234 I.No. 29.5.1 SR 2012-13)
Deck Slab :
Kerb on Slab :

8.76

8.76

5.15

+ 4.25
2

0.475 +

0.65

0.425

0.275

0.425

0.275

2
Kerb on Return :

4.00

0.475 +

53.52
4.34

1.98

2
59.84 Cum
@ Rs.
Basic Rate

Rs.

6128.00

10% Malnad A.W.

Rs.

612.80

Rs.
7

6740.80 / Cum..

KSRRB M2700-6. PCC M15 Grade leveling course below approach slab complete as per drawing and
Technical specification complete as per specifications MORTH Specification No. 2700 (P. 252 I. 32.6
SR 2012-13)
Below approach Road :

4.00

4.25

0.15

5.10 Cum

@ Rs.
Basic Rate

Rs.

4699.00

10% Malnad A.W.

Rs.

469.90

Rs.
8

6740.80 =

5168.90 =

5168.90 / Cum..

KSRRB M2700-7. Reinforced cement approach slab including reinforcement and formwork complete as
per drawing and Technical specification complete as per specifications.
MORTH Specification No. 1500, 1600, 1700 & 2704 (P. 252 I. 32.7 SR 2012-13)
Below approach Road :

4.00

4.25

0.30

10.20 Cum

@ Rs. 10309.20 =
Basic Rate

Rs.

9372.00

10% Malnad A.W.

Rs.

937.20

Amount

6
Sl.
No.

Item of work

No.

Qty.

Rate

Rs. 10309.20 / Cum..

9

KSRRB M2300-16. Providing and laying Cement concrete wearing coat with OPC cement design mixM30 @ 360kgs @ 360kgs, with 20mm an down size graded granite metal coarse aggregates @0.463
Cum, with superplastisiser @3Its confirming to IS9103-1999 Reaffirmed -2008grade including
reinforcement complete as per drawing and Technical Specifications complete as per specifications
MORTH Specification No. 2702. (P. 243 I.No. 29.31 SR 2012-13)
Deck Slab :

8.76

4.25

0.075

5.58 Cum

@ Rs. 12249.60 =
Basic Rate

Rs. 11136.00

10% Malnad A.W.

Rs.

1113.60

Rs. 12249.60 / Cum..

10 KSRRB M2700-3. Construction of RCC railing of M30 s aggregate, size not exceeding 12mm true true
to line and grade, tolerance of vertical RCC post not to exceed 1 in 500, centre to centre spacing
between vertical post not to exceed 2000 mm, leaving adequate space between vertical post for
expansion, complete as per approved drawings and technical specifications complete as per
specifications MORTH Specification No. 2703, 1500, 1600 & 1700 (P. 252 I.No. 32.3 SR 2012-13)

25.52

51.04 M

@ Rs.
Basic Rate

Rs.

1847.00

10% Malnad A.W.

Rs.

184.70

Rs.

2031.70 =

2031.70 / M..

11 KSRRB M2700-5. Drainage Spouts complete as per drawing and Technical specification complete as
per specifications. (of 100mm dia G.I. Pipe) MORTH Specification No. 2705 (P. 252 I.No. 32.5 SR 201213)
2

6.00

12.00 No

@ Rs.
Basic Rate

Rs.

1159.00

10% Malnad A.W.

Rs.

115.90

Rs.

1274.90 =

1274.90 / Nos.

12 KSRRB M2600-5. (vi)Providing and filling joint sealing compound as per drawings and technical
specifications with coarse sand and 6 per cent bitumen by weight complete as per specifications
MORTH Specification No. 2605 (P. 248 I.No. 31.5 SR 2012-13)
3

4.25

12.75 M

@ Rs.
Basic Rate

Rs.

15.80

10% Malnad A.W.

Rs.

1.58

17.38 =

Amount

7
Sl.
No.

Item of work

No.

Rs.

17.38 / M..

Qty.

Rate

13 KSRRB M2600-4. (iii)Providing and fixing in position 20 mm thick premoulded joint filler in expansion
joint for fixed ends of simply supported spans not exceeding 10 m to cater for a horizontal movement
upto 20 mm, covered with sealant complete as per drawing & Technical Specification complete as per
specifications. MORTH Specification No. 2605. (P. 248 I.No. 31.4 SR 2012-13)
3

4.25

12.75 M

@ Rs.
Basic Rate

Rs.

158.00

10% Malnad A.W.

Rs.

15.80

Rs.

173.80 =

173.80 / M..

14 KSRRB M2200-6. Supplying, fitting and placing TMT bar reinforcement in sub-structure complete as per
drawing and Technical Specifications complete as per specifications MORTH Specification No. 1600 &
2200 (P. 230 I.No. 28.8 SR 2012-13)
Dirt Wall , Abutment cap
&
pierRainforecement
cap :
Skin
:

24.93

100.00 Kg.

2493.00 Kg.

a) Abutment :

0.80

+ 2.45

4.90

31.85

a) Abutment :

2.45

2
+ 5.10

3.90

58.89

2
Pier :

5.15
0.80

8.80

181.28

+ 3.00

8.8

33.44

2
1

4.25

8.80

74.80
380.26 Sqm.

At. 5.00 Kg x
Approach Slab :

4.00

Kerb on Return :

1.98

380.26 Sqm.
4.25
Cum.

1901.30 Kg.

At 5 Kg. / Sm

170

At 80 Kg. /
Sm

Kg.

158.40 Kg.
4722.70 Kg.
4.72

Ton.

@ Rs. 84420.60 =
Basic Rate

Rs. 76746.00

10% Malnad A.W.

Rs.

7674.60

Rs. 84420.60 / Tonne

15 KSRRB M2300-14. Supplying, fitting and placing TMT bar reinforcement in super-structure complete as
per drawing and technical specifications complete as per specifications MORTH Specification No. 1600
(P. 243 I.No. 29.29 SR 2012-13)
2

2887.00

4.25

3271.93

7.50
3.27

Tonne

@ Rs. 85127.90 =

Amount

8
Sl.
No.

Item of work

No.

Basic Rate

Rs. 77389.00

10% Malnad A.W.

Rs.

Qty.

Rate

7738.90

Rs. 85127.90 / Tonne.

16 KSRRB M2200-8. Providing weep holes in Brick masonry /Plain / Reinforced concrete abutment, wing
wall / return wall with 100 mm dia AC pipe, extending through the full width of the structure with slope of
IV 20H towards drawing coce. Complete as per drawing and Technical Specifications complete as per
specifications MORTH Specification No. 2706 & 2200 (P. 230 I.No. 28.10 SR 2012-13)

28.00 Nos

@ Rs.
Basic Rate

Rs.

137.50

10% Malnad A.W.

Rs.

13.75

Rs.

151.25 =

151.25 / M..

17 KSRRB M2200-8.1. Back filling behind abutment, wing wall and return wall complete as per drawing and
Techincal Specification complete as per specifications. A. Granualr material
MORTH Specification No. 710.1.4 of IRC:78 & 2200 (P. 230 I.No. 28.11 SR 2012-13)
2

5.15

0.60

8.630

53.33 Cum

@ Rs.
Basic Rate

Rs.

301.50

10% Malnad A.W.

Rs.

30.15

Rs.

331.65 =

331.65 / Cum

Approach Road :
18 KSRRB M300-53. Construction of Embbankment with Material Gravel / Murrum with all lifts and leads,
transporting to site, spreading, grading to required slope and compacting to meet requirement Table
300-2 complete as per specifications. (which includes cost of gravel / murrum, watering charges and
compaction by vibratory roller) MORTH Specification No. 305 (P.157 I.No. 19.60 SR 2012-13)
Qty as per calculation sheet :

1660.00 Cum

@ Rs.
Basic Rate

Rs.

183.50

10% Malnad A.W.

Rs.

18.35

Rs.

201.85 =

201.85 / Cum

19 KSRRB M2500-4.1. Providing and laying Pitching on slopes laid over prepared filter media including
boulder apron laid dry in front of toe of embankment complete as per drawing and Technical
specifications complete as per specifications. A Stone / Boulder MORTH Specification No. 2504 (P.245
I.No. 30.5 SR 2012-13)
Toe :

8.00

0.45

0.45

6.48

Revetment :

8.00

0.30

4.90

47.04
53.52

Cum

Amount

9
Sl.
No.

Item of work

No.

Qty.

Rate

@ Rs.
Basic Rate

Rs.

1004.00

10% Malnad A.W.

Rs.

100.40

Rs.

Amount

1104.40 =

1104.40 / Cum

20 Providing and laying reinforced cement concrete pipe NP3 for culverts including pointing
ends, and fixing collars with cement mortar 1:2 including cost of all materials, labour, curing
complete as per specifications. Specifications. No. KSRB 1000, 2300 MOST Specification
No.1000 / 2300
-do-600mm. dia (P. 259 I. No. 34.6.3 SR 2012-13)
4

2.50

10.00

M
@ Rs.

Basic Rate

Rs.

3043.00

10% Malnad A.W.

Rs.

304.30

Rs.

3347.30 =

3347.30 /M

21 Provision for Trail Bore

Rs. =

22 Miscellaneous & Unforeseen charges.

Rs. =

Total Rs.

(Rupees Fourty Lakhs Only)

Section Officer

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101

10

ge

0.00 Lakhs

Amount

21533.00

18674.00

11
Amount

229917.00

1656163.00

12
Amount
159191.00

403369.00

26361.00

105154.00

13
Amount

68353.00

103698.00

15299.00

222.00

14
Amount

2216.00

398693.00

278533.00

15
Amount

4235.00

17687.00

335071.00

16
Amount
59107.00

33473.00

50000.00
13051.00
4000000.00

4000000.00

ngineer
Division
6 101

0.00

17

Name of work : Construction of bridge on Kumbhagodu - Meghani Road in Kollur

Village Kundapura Taluk.
Estimate Cost :40.00 Lakhs
DETAILED ESTIMATE
Sl.
Item of work
No.
L
B
D
Qty.
Rate
No.
1 KSRRB M2100- Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for
foundation of structures as per drawing and technical specifications, 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 complete as per specifications I.
Ordinary soil - A . Manual Means (i) Depth upto 3m MORTH Specification No. 304 (P. 221 I.No.
27.1 SR 2012-13)
Abutment : A1:
RL: 100.90 - 97.90 :
Abutment : A2 :
RL 100.650 97.65 :
Pier
RL :100.00 - 97.00 :

5.40

5.45

3.00

88.29

5.40

5.45

3.00

88.29

7.85

3.60

3.00

84.78

Amount

261.36 Cum.
@ Rs.
2

82.39 =

21533.00

KSRRB M2100-1.2.Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for
foundation of structures as per drawing and technical specifications, 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 complete as per specifications I.
Ordinary soil - A . Manual Means .ii) 3 m to 6 m depth MORTH Specification No. 304 (P. 221
I.No. 27.2 SR 2012-13)
Abutment : A1 :
RL : 97.90 95.50 : :
Abutment : A2 :
RL : 97.65 95.50 : :
Pier : RL :97.00 95.50 :

5.40

5.45

2.40

70.63

5.40

5.45

2.15

63.27

7.85

3.60

1.50

42.39
176.29 Cum.
@ Rs.

105.93 =

18674.00

KSRRB M2100-13. Plain / Reinforced Cement Concrete M15 with OPC cement @ 240kgs, with
40mm and down size graded granite metal coarse aggregates @0.84cum and fine aggregates
@ 0.56cum in Open Foundation complete as per Drawing and Technical Specifications MORTH
Specification No. 1500,1700 & 2100 (P. 223 I.No. 27.24 SR 2012-13)
Abutment :

5.40

5.45

0.60

35.32

Pier :

7.85

3.60

0.60

16.96
52.28 Cum.
@ Rs.

4397.80 =

229917.00

18
Sl.
Item of work
No.
L
B
D
Qty.
Rate
No.
4 KSRRB M2100-15.2. Plain /Reinforcement Cement Concrete M20 with OPC cement @ 320kgs,
with 20mm and down size graded granite metal coarse aggregates @0.69cum and fine
aggregates @ 0.46cum, with superplastisiser @3lts confirming to IS9103-1999 Reaffirmed2008, in Open Foundation complete as per Drawing and Technical Specifications Case - II : With
Batching Plant, Transit Mixer and Concrete Pump MORTH Specification No. 1500,1700 & 2100
(P. 223 I.No. 27.27 SR 2012-13)
Abutment :
RL: 100.00 - 96.100 2
5.15
5.10 + 2.45
3.90
151.64
:
2
Abutment :
RL: 104.60 - 100.00 2
5.15
2.45 + 0.80
4.60
76.99
:
2
Pier :
1
4.25
3.00 + 0.80
8.80
71.06
2
2
2
2
3.14
3.00 + 0.80
8.80
13.13
2

Amount

312.82 Cum.
@ Rs.
5

5294.30 = 1656163.00

KSRB M2200-5.13.Design mix M25 with OPC cement @ 340Kgs, with 20mm and down size
graded granite metal coarse aggregates @ 0.7cum and fine aggregates @ 0.47cum, with
superplastisiser @ 3Its confirming to IS9103-1999 Reaffirmed -2008 - II) For height,upto 10m,(P.
229 I.No. 28.7.13 SR 2012-13)
Abutment Cap :

5.15

0.90

0.30

2.78

Pier Cap :

4.25

0.90

0.30

1.15

3.14

0.30

0.19

Dirt wall:

5.15

0.30

0.65

2.01

Bracket :

5.15

0.20

0.18

0.37

5.15

0.20

0.18

0.19

0.60

3.36

0.90

0.90

2
Cantiliver return :

4.00

0.35

4.00

0.35

4.26

11.93

2
Anchor Block :

0.60

0.30

4.10

2.95
24.93 Cum.
@ Rs.

6385.50 =

KSRRB M2300 - For Solid slab Super struture.KSRRB 2300-3.1. Furnishing and placing
Reinforced / Prestressed cement concrete in super structure as per drawing and Technical
Specification complete as per specifications. B. RCC with OPC cement design mix M25 @
340kgs, with 20mm and down size graded granite metal coarse aggregates @ 0.7cum and fine
aggregate @0.47 cum, with superplastisiser @ 3Its confirming to IS9103 -1999 Reaffirmed2008. Case - I : Using Concrete Mixed MORTH Specification No. 1500, 1600 & 1700.Height upto
5m- (P. 234 I.No. 29.5.1 SR 2012-13)
Deck Slab :

8.76

5.15

+
2

4.25

0.65

53.52

159191.00

19
Sl.
No.

Item of work

No.

Kerb on Slab :

8.76

0.475 +
2

0.425

0.275

Kerb on Return :

4.00

0.475 +
2

0.425

0.275

Qty.

Rate

Amount

4.34
1.98
59.84 Cum
@ Rs.

6740.80 =

KSRRB M2700-6. PCC M15 Grade leveling course below approach slab complete as per
drawing and Technical specification complete as per specifications MORTH Specification No.
2700 (P. 252 I. 32.6 SR 2012-13)
Below approach
Road :

4.00

4.25

0.15

5.10 Cum

@ Rs.
8

5168.90 =

26361.00

KSRRB M2700-7. Reinforced cement approach slab including reinforcement and formwork
complete as per drawing and Technical specification complete as per specifications.
MORTH Specification No. 1500, 1600, 1700 & 2704 (P. 252 I. 32.7 SR 2012-13)
Below approach
2
4.00
4.25
0.30
10.20 Cum
Road :

@ Rs. 10309.20 =
9

403369.00

105154.00

KSRRB M2300-16. Providing and laying Cement concrete wearing coat with OPC cement
design mixM-30 @ 360kgs @ 360kgs, with 20mm an down size graded granite metal coarse
aggregates @0.463 Cum, with superplastisiser @3Its confirming to IS9103-1999 Reaffirmed
-2008grade including reinforcement complete as per drawing and Technical Specifications
complete as per specifications MORTH Specification No. 2702. (P. 243 I.No. 29.31 SR 2012-13)
Deck Slab :

8.76

4.25

0.075

5.58 Cum
@ Rs. 12249.60 =

68353.00

10 KSRRB M2700-3. Construction of RCC railing of M30 s aggregate, size not exceeding 12mm
true true to line and grade, tolerance of vertical RCC post not to exceed 1 in 500, centre to
centre spacing between vertical post not to exceed 2000 mm, leaving adequate space between
vertical post for expansion, complete as per approved drawings and technical specifications
complete as per specifications MORTH Specification No. 2703, 1500, 1600 & 1700 (P. 252 I.No.
32.3 SR 2012-13)
2

25.52

51.04 M
@ Rs.

2031.70 =

11 KSRRB M2700-5. Drainage Spouts complete as per drawing and Technical specification
complete as per specifications. (of 100mm dia G.I. Pipe) MORTH Specification No. 2705 (P. 252
I.No. 32.5 SR 2012-13)
2

6.00

12

No

103698.00

20
Sl.
No.

Item of work

No.

Qty.

Rate

@ Rs.

1274.90 =

Amount
15299.00

12 KSRRB M2600-5. (vi)Providing and filling joint sealing compound as per drawings and technical
specifications with coarse sand and 6 per cent bitumen by weight complete as per specifications
MORTH Specification No. 2605 (P. 248 I.No. 31.5 SR 2012-13)
3

4.25

12.75 M

@ Rs.

17.38 =

222.00

13 KSRRB M2600-4. (iii)Providing and fixing in position 20 mm thick premoulded joint filler in
expansion joint for fixed ends of simply supported spans not exceeding 10 m to cater for a
horizontal movement upto 20 mm, covered with sealant complete as per drawing & Technical
Specification complete as per specifications. MORTH Specification No. 2605. (P. 248 I.No. 31.4
SR 2012-13)
3

4.25

12.75 M

@ Rs.

173.80 =

2216.00

14 KSRRB M2200-6. Supplying, fitting and placing TMT bar reinforcement in sub-structure
complete as per drawing and Technical Specifications complete as per specifications MORTH
Specification No. 1600 & 2200 (P. 230 I.No. 28.8 SR 2012-13)
Dirt Wall , Abutment
cap
Skin& pier cap :
Rainforecement
a) Abutment : :

24.93

100.00 Kg.

2493.00 Kg.

0.80

2.45

4.90

31.85

a) Abutment :

2.45

2
+

5.10

3.90

58.89

2
Pier :

5.15
0.80

8.80
+

181.28

3.00

8.8

33.44

2
1

4.25

8.80

74.80
380.26 Sqm.

At. 5.00 Kg x 380.26 Sqm.

1901.30 Kg.

Approach Slab :

4.00

170.00 Kg.

Kerb on Return :

1.98

4.25
Cum.

At 5 Kg. / Sm
At 80 Kg. /
Sm

158.40 Kg.
4722.70 Kg.
4.72

Ton.

@ Rs. 84420.60 =
15 KSRRB M2300-14. Supplying, fitting and placing TMT bar reinforcement in super-structure
complete as per drawing and technical specifications complete as per specifications MORTH
Specification No. 1600 (P. 243 I.No. 29.29 SR 2012-13)
2

2887.00

4.25

3271.93

7.50
3.27

Tonne

398693.00

21
Sl.
No.

Item of work

No.

Qty.

Rate

@ Rs. 85127.90 =

Amount
278533.00

16 KSRRB M2200-8. Providing weep holes in Brick masonry /Plain / Reinforced concrete abutment,
wing wall / return wall with 100 mm dia AC pipe, extending through the full width of the structure
with slope of IV 20H towards drawing coce. Complete as per drawing and Technical
Specifications complete as per specifications MORTH Specification No. 2706 & 2200 (P. 230
I.No. 28.10 SR 2012-13)
2

28

@ Rs.

Nos

151.25 =

4235.00

17 KSRRB M2200-8.1. Back filling behind abutment, wing wall and return wall complete as per
drawing and Techincal Specification complete as per specifications. A. Granualr material
MORTH Specification No. 710.1.4 of IRC:78 & 2200 (P. 230 I.No. 28.11 SR 2012-13)
2

5.15

0.60

8.630

53.33 Cum

@ Rs.

331.65 =

17687.00

Approach Road :
18 KSRRB M300-53. Construction of Embbankment with Material Gravel / Murrum with all lifts and
leads, transporting to site, spreading, grading to required slope and compacting to meet
requirement Table 300-2 complete as per specifications. (which includes cost of gravel /
murrum, watering charges and compaction by vibratory roller) MORTH Specification No. 305
(P.157 I.No. 19.60 SR 2012-13)
Qty as per calculation sheet :

1660.00 Cum

@ Rs.

201.85 =

335071.00

19 KSRRB M2500-4.1. Providing and laying Pitching on slopes laid over prepared filter media
including boulder apron laid dry in front of toe of embankment complete as per drawing and
Technical specifications complete as per specifications. A Stone / Boulder MORTH Specification
No. 2504 (P.245 I.No. 30.5 SR 2012-13)
Toe :

8.00

0.45

0.45

6.48

Revetment :

8.00

0.30

4.90

47.04
53.52
@ Rs.

Cum
1104.40 =

59107.00

20 Providing and laying reinforced cement concrete pipe NP3 for culverts including pointing ends,
and fixing collars with cement mortar 1:2 including cost of all materials, labour, curing complete
as per specifications. Specifications. No. KSRB 1000, 2300 MOST Specification No.1000 /
2300 -do-600mm. dia (P. 259 I. No. 34.6.3 SR 2012-13)
4

2.50

10.00

M
@ Rs.

3347.30 =

33473.00

22
Sl.
Item of work
No.
No.
21 Provision for Trail Bore

22 Miscellaneous & Unforeseen charges.

Qty.

Rate

Amount

Rs. =

50000.00

Rs. =

13051.00

Total Rs.

4000000.00

(Rupees Fourty Lakhs Only)

Section Officer

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101

23

Name of work : Construction of bridge on Kumbhagodu - Meghani

Road in Kollur Village Kundapura Taluk.
Estimate Amount : 40.00 Laksh
ABSTRACT ESTIMATE
Sl.
Item of work
No.
1 KSRRB M2100- Excavation in Ordinary Soil KSRRB M2100-1.1.
Earth work in excavation for foundation of structures as per drawing
and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual
Means (i) Depth upto 3m MORTH Specification No. 304 (P. 221
I.No. 27.1 SR 2012-13)

Unit

Qty.

Rate

Amount

Cum.

261.36

82.39

21533.00

Cum.

176.29

105.93

18674.00

Cum.

52.28

4397.80

229917.00

Cum.

312.82

5294.30

1656163.00

Cum.

24.93

6385.50

159191.00

KSRRB M2100-1.2.Excavation in Ordinary Soil KSRRB M2100-1.1.

Earth work in excavation for foundation of structures as per drawing
and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual
Means .ii) 3 m to 6 m depth MORTH Specification No. 304 (P. 221
I.No. 27.2 SR 2012-13)

KSRRB M2100-13. Plain / Reinforced Cement Concrete M15 with

OPC cement @ 240kgs, with 40mm and down size graded granite
metal coarse aggregates @0.84cum and fine aggregates @
0.56cum in Open Foundation complete as per Drawing and
Technical Specifications MORTH Specification No. 1500,1700 &
2100 (P. 223 I.No. 27.24 SR 2012-13)

KSRRB M2100-15.2. Plain /Reinforcement Cement Concrete M20

with OPC cement @ 320kgs, with 20mm and down size graded
granite metal coarse aggregates @0.69cum and fine aggregates @
0.46cum, with superplastisiser @3lts confirming to IS9103-1999
Reaffirmed-2008, in Open Foundation complete as per Drawing and
Technical Specifications Case - II : With Batching Plant, Transit
Mixer and Concrete Pump MORTH Specification No. 1500,1700 &
2100 (P. 223 I.No. 27.27 SR 2012-13)

KSRB M2200-5.13.Design mix M25 with OPC cement @ 340Kgs,

with 20mm and down size graded granite metal coarse aggregates
@ 0.7cum and fine aggregates @ 0.47cum, with superplastisiser @
3Its confirming to IS9103-1999 Reaffirmed -2008 - II) For
height,upto 10m,(P. 229 I.No. 28.7.13 SR 2012-13)

24
Sl.
Item of work
No.
6 KSRRB M2300 - For Solid slab Super struture.KSRRB 2300-3.1.
Furnishing and placing Reinforced / Prestressed cement concrete in
super structure as per drawing and Technical Specification
complete as per specifications. B. RCC with OPC cement design
mix M25 @ 340kgs, with 20mm and down size graded granite metal
coarse aggregates @ 0.7cum and fine aggregate @0.47 cum, with
superplastisiser @ 3Its confirming to IS9103 -1999 Reaffirmed2008. Case - I : Using Concrete Mixed MORTH Specification No.
1500, 1600 & 1700.Height upto 5m- (P. 234 I.No. 29.5.1 SR 201213)

Unit

Qty.

Rate

Amount

Cum

59.84

6740.80

403369.00

Cum

5.10

5168.90

26361.00

Cum

10.20

###

105154.00

Cum

5.58

###

68353.00

51.04

2031.70

103698.00

No

12

1274.90

15299.00

KSRRB M2700-6. PCC M15 Grade leveling course below approach

slab complete as per drawing and Technical specification complete
as per specifications MORTH Specification No. 2700 (P. 252 I. 32.6
SR 2012-13)

KSRRB M2700-7. Reinforced cement approach slab including

reinforcement and formwork complete as per drawing and Technical
specification complete as per specifications.
MORTH Specification No. 1500, 1600, 1700 & 2704 (P. 252 I. 32.7
SR 2012-13)

KSRRB M2300-16. Providing and laying Cement concrete wearing

coat with OPC cement design mixM-30 @ 360kgs @ 360kgs, with
20mm an down size graded granite metal coarse aggregates
@0.463 Cum, with superplastisiser @3Its confirming to IS91031999 Reaffirmed -2008grade including reinforcement complete as
per drawing and Technical Specifications complete as per
specifications MORTH Specification No. 2702. (P. 243 I.No. 29.31
SR 2012-13)

10 KSRRB M2700-3. Construction of RCC railing of M30 s aggregate,

size not exceeding 12mm true true to line and grade, tolerance of
vertical RCC post not to exceed 1 in 500, centre to centre spacing
between vertical post not to exceed 2000 mm, leaving adequate
space between vertical post for expansion, complete as per
approved drawings and technical specifications complete as per
specifications MORTH Specification No. 2703, 1500, 1600 & 1700
(P. 252 I.No. 32.3 SR 2012-13)

11 KSRRB M2700-5. Drainage Spouts complete as per drawing and

Technical specification complete as per specifications. (of 100mm
dia G.I. Pipe) MORTH Specification No. 2705 (P. 252 I.No. 32.5 SR
2012-13)

12 KSRRB M2600-5. (vi)Providing and filling joint sealing compound as

per drawings and technical specifications with coarse sand and 6
per cent bitumen by weight complete as per specifications MORTH
Specification No. 2605 (P. 248 I.No. 31.5 SR 2012-13)

25
Sl.
No.

Item of work

Unit

Qty.

Rate

Amount

12.75

17.38

222.00

12.75

173.80

2216.00

Ton.

4.72

###

398693.00

Tonne

3.27

###

278533.00

Nos

28

151.25

4235.00

Cum

53.33

331.65

17687.00

Cum

1660.00

201.85

335071.00

13 KSRRB M2600-4. (iii)Providing and fixing in position 20 mm thick

premoulded joint filler in expansion joint for fixed ends of simply
supported spans not exceeding 10 m to cater for a horizontal
movement upto 20 mm, covered with sealant complete as per
drawing & Technical Specification complete as per specifications.
MORTH Specification No. 2605. (P. 248 I.No. 31.4 SR 2012-13)

14 KSRRB M2200-6. Supplying, fitting and placing TMT bar

reinforcement in sub-structure complete as per drawing and
Technical Specifications complete as per specifications MORTH
Specification No. 1600 & 2200 (P. 230 I.No. 28.8 SR 2012-13)

15 KSRRB M2300-14. Supplying, fitting and placing TMT bar

reinforcement in super-structure complete as per drawing and
technical specifications complete as per specifications MORTH
Specification No. 1600 (P. 243 I.No. 29.29 SR 2012-13)

16 KSRRB M2200-8. Providing weep holes in Brick masonry /Plain /

Reinforced concrete abutment, wing wall / return wall with 100 mm
dia AC pipe, extending through the full width of the structure with
slope of IV 20H towards drawing coce. Complete as per drawing
and Technical Specifications complete as per specifications
MORTH Specification No. 2706 & 2200 (P. 230 I.No. 28.10 SR
2012-13)

17 KSRRB M2200-8.1. Back filling behind abutment, wing wall and

return wall complete as per drawing and Techincal Specification
complete as per specifications. A. Granualr material
MORTH Specification No. 710.1.4 of IRC:78 & 2200 (P. 230 I.No.
28.11 SR 2012-13)

18 KSRRB M300-53. Construction of Embbankment with Material

Gravel / Murrum with all lifts and leads, transporting to site,
spreading, grading to required slope and compacting to meet
requirement Table 300-2 complete as per specifications. (which
includes cost of gravel / murrum, watering charges and compaction
by vibratory roller) MORTH Specification No. 305 (P.157 I.No.
19.60 SR 2012-13)

19 KSRRB M2500-4.1. Providing and laying Pitching on slopes laid

over prepared filter media including boulder apron laid dry in front of
toe of embankment complete as per drawing and Technical
specifications complete as per specifications. A Stone / Boulder
MORTH Specification No. 2504 (P.245 I.No. 30.5 SR 2012-13)

26
Sl.
No.

Item of work

Unit

Qty.

Rate

Amount

Cum

53.52

1104.40

59107.00

10.00

3347.30

33473.00

L.S

50000.00

L.S

13051.00

20 Providing and laying reinforced cement concrete pipe NP3 for

culverts including pointing ends, and fixing collars with cement
mortar 1:2 including cost of all materials, labour, curing complete as
per specifications. Specifications. No. KSRB 1000, 2300 MOST
Specification No.1000 / 2300 -do-600mm. dia (P. 259 I. No. 34.6.3
SR 2012-13)

21 Provision for Trail Bore

22 Miscellaneous & Unforeseen charges.

Total Rs.
(Rupees Fourty Lakhs Only)

Section Officer

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101

4000000.00

27

Name of work : Construction of bridge on Kumbhagodu - Meghani

Road in Kollur Village Kundapura Taluk.
Estimate Amount : 40.00 Laksh
RATE ANALYSIS
1

KSRRB M2100- Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for foundation of
structures as per drawing and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual Means (i) Depth upto 3m MORTH
Specification No. 304 (P. 221 I.No. 27.1 SR 2012-13)
Basic Rate

Rs.

74.90

10% Malnad A.W.

Rs.

7.49

Rs.
2

KSRRB M2100-1.2.Excavation in Ordinary Soil KSRRB M2100-1.1. Earth work in excavation for foundation of
structures as per drawing and technical specifications, 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 complete as per specifications I. Ordinary soil - A . Manual Means .ii) 3 m to 6 m depth MORTH
Specification No. 304 (P. 221 I.No. 27.2 SR 2012-13)
Basic Rate

Rs.

96.30

10% Malnad A.W.

Rs.

9.63

Rs.
3

Basic Rate

Rs.

3998.00

10% Malnad A.W.

Rs.

399.80
4397.80 / Cum.

KSRRB M2100-15.2. Plain /Reinforcement Cement Concrete M20 with OPC cement @ 320kgs, with 20mm and
down size graded granite metal coarse aggregates @0.69cum and fine aggregates @ 0.46cum, with
superplastisiser @3lts confirming to IS9103-1999 Reaffirmed-2008, in Open Foundation complete as per
Drawing and Technical Specifications Case - II : With Batching Plant, Transit Mixer and Concrete Pump MORTH
Specification No. 1500,1700 & 2100 (P. 223 I.No. 27.27 SR 2012-13)
Basic Rate

Rs.

4813.00

10% Malnad A.W.

Rs.

481.30

Rs.
5

105.93 / Cum.

KSRRB M2100-13. Plain / Reinforced Cement Concrete M15 with OPC cement @ 240kgs, with 40mm and down
size graded granite metal coarse aggregates @0.84cum and fine aggregates @ 0.56cum in Open Foundation
complete as per Drawing and Technical Specifications MORTH Specification No. 1500,1700 & 2100 (P. 223 I.No.
27.24 SR 2012-13)

Rs.
4

82.39 / Cum.

5294.30 / Cum.

KSRB M2200-5.13.Design mix M25 with OPC cement @ 340Kgs, with 20mm and down size graded granite
metal coarse aggregates @ 0.7cum and fine aggregates @ 0.47cum, with superplastisiser @ 3Its confirming to
IS9103-1999 Reaffirmed -2008 - II) For height,upto 10m,(P. 229 I.No. 28.7.13 SR 2012-13)
Basic Rate

Rs.

5805.00

10% Malnad A.W.

Rs.

580.50

Rs.

6385.50 / Cum..

28
6

KSRRB M2300 - For Solid slab Super struture.KSRRB 2300-3.1. Furnishing and placing Reinforced /
Prestressed cement concrete in super structure as per drawing and Technical Specification complete as per
specifications. B. RCC with OPC cement design mix M25 @ 340kgs, with 20mm and down size graded granite
metal coarse aggregates @ 0.7cum and fine aggregate @0.47 cum, with superplastisiser @ 3Its confirming to
IS9103 -1999 Reaffirmed-2008. Case - I : Using Concrete Mixed MORTH Specification No. 1500, 1600 &
1700.Height upto 5m- (P. 234 I.No. 29.5.1 SR 2012-13)
Basic Rate

Rs.

6128.00

10% Malnad A.W.

Rs.

612.80

Rs.
7

KSRRB M2700-6. PCC M15 Grade leveling course below approach slab complete as per drawing and Technical
specification complete as per specifications MORTH Specification No. 2700 (P. 252 I. 32.6 SR 2012-13)
Basic Rate

Rs.

4699.00

10% Malnad A.W.

Rs.

469.90

Rs.
8

6740.80 / Cum..

5168.90 / Cum..

KSRRB M2700-7. Reinforced cement approach slab including reinforcement and formwork complete as per
drawing and Technical specification complete as per specifications.MORTH Specification No. 1500, 1600, 1700 &
2704 (P. 252 I. 32.7 SR 2012-13)
Basic Rate

Rs.

9372.00

10% Malnad A.W.

Rs.

937.20

Rs. 10309.20 / Cum..

9

KSRRB M2300-16. Providing and laying Cement concrete wearing coat with OPC cement design mixM-30 @
360kgs @ 360kgs, with 20mm an down size graded granite metal coarse aggregates @0.463 Cum, with
superplastisiser @3Its confirming to IS9103-1999 Reaffirmed -2008grade including reinforcement complete as
per drawing and Technical Specifications complete as per specifications MORTH Specification No. 2702. (P. 243
I.No. 29.31 SR 2012-13)
Basic Rate

Rs. 11136.00

10% Malnad A.W.

Rs.

1113.60

Rs. 12249.60 / Cum..

10 KSRRB M2700-3. Construction of RCC railing of M30 s aggregate, size not exceeding 12mm true true to line and
grade, tolerance of vertical RCC post not to exceed 1 in 500, centre to centre spacing between vertical post not
to exceed 2000 mm, leaving adequate space between vertical post for expansion, complete as per approved
drawings and technical specifications complete as per specifications MORTH Specification No. 2703, 1500, 1600
& 1700 (P. 252 I.No. 32.3 SR 2012-13)
Basic Rate

Rs.

1847.00

10% Malnad A.W.

Rs.

184.70

Rs.

2031.70 / M..

11 KSRRB M2700-5. Drainage Spouts complete as per drawing and Technical specification complete as per
specifications. (of 100mm dia G.I. Pipe) MORTH Specification No. 2705 (P. 252 I.No. 32.5 SR 2012-13)
Basic Rate

Rs.

1159.00

10% Malnad A.W.

Rs.

115.90

Rs.

1274.90 / Nos.

12 KSRRB M2600-5. (vi)Providing and filling joint sealing compound as per drawings and technical specifications
with coarse sand and 6 per cent bitumen by weight complete as per specifications MORTH Specification No.
2605 (P. 248 I.No. 31.5 SR 2012-13)
Basic Rate

Rs.

15.80

29
10% Malnad A.W.

Rs.
Rs.

1.58
17.38 / M..

13 KSRRB M2600-4. (iii)Providing and fixing in position 20 mm thick premoulded joint filler in expansion joint for
fixed ends of simply supported spans not exceeding 10 m to cater for a horizontal movement upto 20 mm,
covered with sealant complete as per drawing & Technical Specification complete as per specifications. MORTH
Specification No. 2605. (P. 248 I.No. 31.4 SR 2012-13)
Basic Rate

Rs.

158.00

10% Malnad A.W.

Rs.

15.80

Rs.

173.80 / M..

14 KSRRB M2200-6. Supplying, fitting and placing TMT bar reinforcement in sub-structure complete as per drawing
and Technical Specifications complete as per specifications MORTH Specification No. 1600 & 2200 (P. 230 I.No.
28.8 SR 2012-13)
Basic Rate

Rs. 76746.00

10% Malnad A.W.

Rs.

7674.60

Rs. 84420.60 / Tonne

15 KSRRB M2300-14. Supplying, fitting and placing TMT bar reinforcement in super-structure complete as per
drawing and technical specifications complete as per specifications MORTH Specification No. 1600 (P. 243 I.No.
29.29 SR 2012-13)
Basic Rate

Rs. 77389.00

10% Malnad A.W.

Rs.

7738.90

Rs. 85127.90 / Tonne.

16 KSRRB M2200-8. Providing weep holes in Brick masonry /Plain / Reinforced concrete abutment, wing wall /
return wall with 100 mm dia AC pipe, extending through the full width of the structure with slope of IV 20H
towards drawing coce. Complete as per drawing and Technical Specifications complete as per specifications
MORTH Specification No. 2706 & 2200 (P. 230 I.No. 28.10 SR 2012-13)
Basic Rate

Rs.

137.50

10% Malnad A.W.

Rs.

13.75

Rs.

151.25 / M..

17 KSRRB M2200-8.1. Back filling behind abutment, wing wall and return wall complete as per drawing and
Techincal Specification complete as per specifications. A. Granualr material
MORTH Specification No. 710.1.4 of IRC:78 & 2200 (P. 230 I.No. 28.11 SR 2012-13)
Basic Rate

Rs.

301.50

10% Malnad A.W.

Rs.

30.15

Rs.

331.65 / Cum

18 KSRRB M300-53. Construction of Embbankment with Material Gravel / Murrum with all lifts and leads,
transporting to site, spreading, grading to required slope and compacting to meet requirement Table 300-2
complete as per specifications. (which includes cost of gravel / murrum, watering charges and compaction by
vibratory roller) MORTH Specification No. 305 (P.157 I.No. 19.60 SR 2012-13)
Basic Rate

Rs.

183.50

10% Malnad A.W.

Rs.

18.35

Rs.

201.85 / Cum

30
19 KSRRB M2500-4.1. Providing and laying Pitching on slopes laid over prepared filter media including boulder
apron laid dry in front of toe of embankment complete as per drawing and Technical specifications complete as
per specifications. A Stone / Boulder MORTH Specification No. 2504 (P.245 I.No. 30.5 SR 2012-13)
Basic Rate

Rs.

1004.00

10% Malnad A.W.

Rs.

100.40

Rs.

1104.40 / Cum

20 Providing and laying reinforced cement concrete pipe NP3 for culverts including pointing ends, and fixing collars
with cement mortar 1:2 including cost of all materials, labour, curing complete as per specifications.
Specifications. No. KSRB 1000, 2300 MOST Specification No.1000 / 2300
-do-600mm. dia (P. 259 I. No. 34.6.3 SR 2012-13)
Basic Rate

Rs.

3043.00

10% Malnad A.W.

Rs.

304.30

Rs.

Section Officer

3347.30 /M

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101

IMPLIMENTATION SHEDULE
Name of work : Construction of bridge on Kumbhagodu - Meghani Road in Kollur Village Kundapura Taluk.
Estimate Cost Rs. 40.00 Lakhs
Sl.No

2012

Particulars

Sep
1

Administrative
Agency Fixing

approval

Earthwork for Foundation

Sub structure below bed level

Sub structure above bed level

Super structure

Wearing coat & Fixed items like

parapet

Approaches

Cash Flow in Lakhs

Oct.

2013

Nov.

Jan

Feb

Mar

Apr

May

June

8.00

8.00

8.00

8.00

8.00

of

Total Cash flow in Lakhs

Section Officer

Dec.

40.00

Assistant Executive Engineer

P.W.D. No.2, Sub-Division
Kundapura (U.D.)

Executive Engineer
P.W.D., Udupi Division
Udupi 576 101