PROPOSED ESTIMATE FOR CONSTRUCTION OF RCC BOX CELL BRIDGE CLEAR OPENING 3M X 3M

The rates are taken from PWD(WB) schedule of rate for Road & Bridge works 1.12.15 & 11 th,12th ,13th,14th Addenda & Corrigenda and
Building works of Midnapore west effect from 01.11.2017 Follow IRC SP-20.
Sl. Page
L. B. H.
No No & Description No. Quantity Unit Rate (Rs.) Amount (Rs.)
(m.) (m.) (m.)
. It No.
Earthwork in excavation for foundation of structures as per drawing and technical specification including setting out, removing,
spreading or stacking of spoils within a lead of 150 m. as directed and including trimming the sides of the trenches, leveling,
dressing and ramming the bottom, complete as per direction of the Engineer-in-Charge.I)In all sorts of soil excluding marshy soil
& rocks (soft or hard) by manual means.
a)Depth up to 3 m. :
With pumping out water and including with shoring.
278,1
Bed 1 7.100 3.750 0.550 14.644
1 2.01(a
)(i) cut-off wall 1 24.700 0.300 1.500 11.115
Wing wall 4 2.433 3.000 1.650 48.173
Approach D/S 1 8.140 1.550 0.600 7.570
Approach U/S 1 8.140 1.550 0.600 7.570
PCC Wall 1 21.140 0.600 1.575 19.977
Total 109.050 m3 124.00 13522.00
Supplying, spreading of Moorum(70%) & sand(30%) by volume to the required thickness in layers as specified and directed by the
Rate EIC stabilizing the same by adding requsite quantity of water to get OMC remixing in wet rolling by power roller to the required
Analy thickness to proper grade camber with power roller including proper tampering and curing the same for 5 days to have max. dry
2 sis density as specified and lighing,guarding,barracading and making adequate earthen bundh for protecting the edges etc.
Attach
ed Bed 1 7.100 3.750 0.150 3.994
Total 3.994 m3 637.98 2548.00
Sand filling in foundation trenches and at the back of abutments, wing-walls etc. with good local sand free from earth in layers not
Rate
exceeding 15 cm. including inundating each layer by profuse water and poking and ramming layer by layer complete excluding
Analy
supply of sand. Quality of sand is to be approved by the Engineer-in-charge.
3 sis
Attach Wing wall 4 2.433 3.000 0.300 8.759
ed 3
Total 8.759 m 515.22 4513.00
Sl. Page
L. B. H.
No No & Description No. Quantity Unit Rate (Rs.) Amount (Rs.)
(m.) (m.) (m.)
. It No.
Providing and laying Design Mix concrete for plain / reinforced concrete work in any part of bridge (excluding bottom plugging)
with coarse aggregates of appropriate nominal size and grading, fine aggregate (sand) conforming to proper grading zone, both of
approved quality and cement, as necessary, including labour, cost and carriage of all materials and including preparation of design
mix, approval of the same by the Engineer-in-Charge and cost for quality control, sampling, testing etc. all complete but excluding
cost of labour and materials for formwork & reinforcement works.M-15 Grade.Using concrete.

M15
Bed 1 7.100 3.750 0.100 2.663
Wing wall 4 2.433 2.500 0.150 3.650
4 Rate 4 2.133 2.500 0.200 4.266
Analy
4 2.033 2.500 0.200 4.066
sis
Attach 4 1.933 2.500 0.200 3.866
ed 4 1.833 2.500 0.200 3.666
4 1.733 2.500 0.200 3.466
4 1.633 2.500 0.200 3.266
4 0.941 2.500 2.500 23.525
PCC Wall 1 21.140 1.575 0.250 8.324
Approach D/S 1 8.140 1.550 0.075 0.946
Approach U/S 1 8.140 1.550 0.075 0.946
Total 62.649 m3 5112.32 320284.00
Providing and laying Design Mix concrete for plain / reinforced concrete work in any part of bridge (excluding bottom plugging)
with coarse aggregates of appropriate nominal size and grading, fine aggregate (sand) conforming to proper grading zone, both of
approved quality and cement, as necessary, including labour, cost and carriage of all materials and including preparation of design
mix, approval of the same by the Engineer-in-Charge and cost for quality control, sampling, testing etc. all complete but excluding
cost of labour and materials for formwork & reinforcement works.M-20 Grade.Using concrete mixer.

M20
Raft 1 7.100 3.750 0.300 7.988
Rate shear wall 2 3.750 0.400 3.000 9.000
Analy
1 3.750 0.300 3.000 3.375
5 sis
Attach slab 1 7.100 3.750 0.300 7.988
ed Haunch 8 0.150 0.150 3.750 0.338
Cut-off wall 1 24.700 0.300 1.500 11.115
Railing 14 0.300 0.150 0.150 0.095
4 7.100 0.150 0.150 0.639
Wearing course 1 7.100 3.750 0.050 1.331
Approach slab 2 2.000 3.750 0.300 4.500
3
Total 46.367 m 5462.17 253266.00
Supplying, fitting and placing HYSD bar reinforcement in Sub-structure including initial straightening, straightening of coils bars,
removal of loose rust (if any), cutting to requisite length bending,binding with annealed wire not less than 1 mm in size and
Rate
conforming to IS 280 at every intersection hooked and bent to correct shape and placed on forms etc.including cost of black
Analy
annealed wire and cost of loading, unloading, carriage of all steel materials complete as per drawing and technical specifications
6 sis
and direction of Engineer-in-charge.
Attach
ed Rates as per analysis attached(1.5% of Concrete Volume)
Tor Steel /H.Y.S.D. Bars BBS attached 5.460 MT 56637.36 309225.00
Sl. Page
L. B. H.
No No & Description No. Quantity Unit Rate (Rs.) Amount (Rs.)
(m.) (m.) (m.)
. It No.
Hire and labour charges for Shuttering with or without staging upto 4.0 m height using approved stout props with wooden
planks/ply wood/steel sheet plate with required bracing for any kind of plain or reinforced concrete works in all sorts of minor
structure including culvert, box culvert, cross-drain etc. The rate is inclusive of fitting, fixing and striking out after completion of
work as per specification and
direction. (b) Where staging is not required.
Form work with ply wood in well steining,abutment,box type bridge,vertical,incliened sides,rail post etc.
for portin of hieght 1m
Box shear wall 2 7.100 0.300 4.260
2 3.750 0.300 2.250
6 3.750 0.700 15.750
4 0.400 0.700 1.120
2 0.300 0.700 0.420
wing wall 8 2.500 1.000 20.000
4 2.350 1.000 9.400
4 1.917 1.000 7.668
Cut off wall 2 24.700 1.500 74.100
PCC Wall 2 21.140 1.500 63.420
Total 198.388 m2 214.00 42455.00

322,1 for portin of hieght above 1m to 3m

7 8.05(b Box shear wall 6 3.750 2.300 51.750
)
4 0.400 2.300 3.680
2 0.300 2.300 1.380
2 7.100 0.300 4.260
2 3.750 0.300 2.250
wing wall 8 2.500 0.200 4.000
4 1.850 0.200 1.480
4 1.417 0.200 1.134
4 2.500 2.635 26.350
4 2.500 2.512 25.120
Rail & Post 14 4.000 0.300 16.800
2 6.050 0.150 1.815
2
Total 140.019 m 214.00 29964.00
Hire and labour charges for Shuttering with or without staging upto 4.0 m height using approved stout props with wooden
planks/ply wood/steel sheet plate with required bracing for any kind of plain or reinforced concrete works in all sorts of minor
structure including culvert, box culvert, cross-drain etc. The rate is inclusive of fitting, fixing and striking out after completion of
work as per specification and
direction. (b) Where staging is not required.
2 3.000 3.750 22.500
Total 22.500 m2 214.00 4815.00
Sl. Page
L. B. H.
No No & Description No. Quantity Unit Rate (Rs.) Amount (Rs.)
(m.) (m.) (m.)
. It No.
Rate Boulder Work
Analy Approach D/S 1 8.140 1.550 0.525 6.624
8 sis Approach U/S 1 8.140 1.550 0.525 6.624
Attach
ed Total 13.248 m3 753.00 9976.00
TOTAL COST (A) Rs. 990568.00
Add GST(6% CGST+6% SGST)On Sl No A)[email protected]% Rs. 118868.00
Cost of Civi works excluding labour welfare cess Total (C=A+B)Rs. 1109436.00
Labour welfare cess (on Sl.no C)@1.0%D Rs. 11094.00
Cost of Civi works including labour welfare cess amount (E=C+D) Rs. 1120530.00
Add Contingency (on Sl.no C) @3.0% Rs. 33283.00
TOTAL ESTIMATED COST Rs. 1153813.00

TOTAL ESTIMATED COST(IN WORD)-ELEVEN LAKH FIFTY THREE THOUSAND EIGHT HUNDRED THIRTEEN ONLY
 Rate Analysis of Steel
Format-E(P-218)
1 Rate of Item as per relevent section (P-297/It-13.02)11th corrigendum(P-13) Rs 3308.00
Add: Cost of Steel = Quantity of Steel(1.05) x Basic Price of Steel (vide Item no. 2, Column –5,
Table I – 1 of the Schedule of Rates). P-215,It no-2(ii) New,14th Corrigendum(P-1).
2 N:B-(ii)b,Tor Steel rods/HYSD Bars/TMT
bars(JSW/JSPL/Shyam/SRMB/SSL/BMASL/Electrosteel(Fe 415/Fe 500/Fe 500D Conform to
IS:1786).Rate-Rs.43750.00 Rs 45937.50

Add: Cost of Carriage including necessary loading - unloading from nearest Company Outlets
3 /Stack yard/Godown to the site of execution (excluding Overhead Charges & Contractor‟s Profit)
= (Cost of Carriage including loading – unloading charges) / 1.15
Rs 235.11
Loading & Unloading 96 x @ 0.75 =72.00x1.05 P-225,It-1.03(h) 75.60 L+U=75%
Add cost of carriage 20 KM from Medinipur Stack yard P-227,It-5
0-5 KM=82x1.05 Rs 86.10
5-10KM (7.30x5)=36.50x1.05 Rs 38.33
10-20KM (6.70x10)=67.00x1.05 70.35
20-50KM (6.30x30) 0.00
50-100KM (5.60x50) 0.00
100-150KM (5.30x50) 0.00
The rate provided is exclusive of cost of steel materials. Construction wing should add cost &
carriage of 1.05 MT (considering 5% wastage) of steel materials to arrive at the final consolidated
item rate. (P-297,Note)

TOTAL = Rs 270.38
4 Add: Overhead Charges @ 5% /15% /20% of (2+3) as the case may be (vide Sl. 3 of Rs 2308.63
5 Add: Contractor‟s Profit @ 10% of (2+3+4) Rs 4848.12
TOTAL (RS) Rs 56637.36
 Rate Aaysis for Cocrete(Format C,1st Corrigendum,P-1)Case-II
Gradation of Stone Metal(Graded 20mm 10mm
Cost of materialAggregates)
from Pakur(Medinipur) P-
1700.00 1569.00
222,11th Corrigenda,P-7
L+U(P-224,1.03(c)) 57.75 L+U+S 77.00 L=40%
Up to 20KM L+U 57.75 U=35%
P-227,It-3 S 19.25 S=25%
Upto 5km 124.00 L=Loading
5-10km 10.90X5 54.50 337.25 337.25 U=Unloading
10-20km 10.10X10 101.00 S=Stacking
20-50km 9.50X30 0.00
50-100 8.40X50
100-150 7.90X50
337.25 2037.25 1906.25
Cement Concrete
Cost of 20 mm stone chips 0.9 cum 0.6 0.54 2037.25 1100.12
Cost of 10 mm stone chips 0.9 cum 0.4 0.36 1906.25 686.25
P-208,Table No-3.2
Cost of Cement(PPC/PSC/OPC43) P-215,11th Corrigenda & Addenda,P-1 (5717/1000)x400 2286.80 400kg Cement for M20
Providing and laying Design Mix concrete for plain / reinforced Ggrade(For Estimation
concrete work in any part of bridge (excluding bottom plugging) 1389.00 purpose)From
with coarse aggregates of appropriate nominal size and grading, durability
fine aggregate (sand) conforming to proper grading zone, both consideration, the value
of approved quality and cement, as necessary, including labour, of minimum cement
cost and carriage of all materials and including preparation of content and maximum
design mix, approval of the same by the Engineer-in-Charge and water cement ratio to be
cost for quality control, sampling, testing etc. all complete but considered in the mix
excluding cost of labour and materials for formwork & design shall be as per
reinforcement works.M-20 Grade.Using concrete the direction of the
mixer.(P=322,Item18.07(b))11th corrigendum Engineer-inCharge.(P-
323,Note-2)

Total 5462.17

Gradation of Stone Metal(Graded Aggregates) 20mm 10mm

1700.00
Cost of material from Pakur(Medinipur) P-222,11th Corrigenda,P-7 1569.00
L+U(P-224,1.03(c)) 57.75 L+U+S 77.00 L=40%
Up to 20KM L+U 57.75 U=35%
P-227,It-3 S 19.25 S=25%
Upto 5km 124.00 L=Loading
5-10km 10.90X5 54.50 337.25 337.25 U=Unloading
10-20km 10.10X10 101.00 S=Stacking
20-50km 9.50X30 0.00
50-100 8.40X50
100-150 7.90X50
337.25 2037.25 1906.25
Cement Concrete
Cost of 20 mm stone chips 0.9 cum 0.6 0.54 2037.25 1100.12
Cost of 10 mm stone chips 0.9 cum 0.4 0.36 1906.25 686.25
P-208,Table No-3.2
Cost of Cement(PPC/PSC/OPC43) P-215,11th Corrigenda & Addenda,P-1 (5717/1000)x350 2000.95 350kg Cement for M15
Providing and laying Design Mix concrete for plain / reinforced Ggrade(For Estimation
concrete work in any part of bridge (excluding bottom plugging) 1325.00 purpose)From
with coarse aggregates of appropriate nominal size and grading, durability
fine aggregate (sand) conforming to proper grading zone, both consideration, the value
of approved quality and cement, as necessary, including labour, of minimum cement
cost and carriage of all materials and including preparation of content and maximum
design mix, approval of the same by the Engineer-in-Charge and water cement ratio to be
cost for quality control, sampling, testing etc. all complete but considered in the mix
excluding cost of labour and materials for formwork & design shall be as per
reinforcement works.M-15 Grade.Using concrete the direction of the
mixer.(P=322,Item18.07(a))11th corrigendum Engineer-inCharge.(P-
323,Note-2)

Total 5112.32
 Rate Analysis
Sandy Moorum
Description of Item Moorum
a) Cost of Morrum at Quarry per cum (11th Corrigenda &
Addenda to PWD (WB), SOR: 2015-16 Road &
BridgeWorks P-3, It-7) 117.00
b) Carring charge from quarry to work site = 10 km
0 -5 KM Rs 124.00
5 - 10 KM Rs 54.50 178.50
TOTAL = Rs 178.50
c) Loading & Unloading
46.50
62.00 x @ 0.75
Total cost of moorum per cum 342.00 Compacting factor .67
Compaction by Moorum (70%) & Sand (30%)
a) Moorum (P-3, Sl No. - 7) 0.7 1 510.45 Rs 357.31
b) Sand (P-3, Sl no-3) 0.3 1 342.22 Rs 102.66
c) Labour and other cost (P-242, sl no - 4.04 & 4.05) Rs 178.00
Total Rs 637.98
Fine Sand

Cost at Site 305 rs/cum L+U+S 77.00 L = 40%

(11th Corrigenda & Addenda to PWD (WB), SOR: 2015-
16 Road & Bridge Works P-3, It-3) L+U 57.75 U = 35%
-19.25 rs/cum S 19.25 S = 25%
285.75 rs/cum
L=Loading
Compacting Factor(280,12.04,Note 2) 0.835 U=Unloading
S=Stacking
342.22 rs/cum
Labour Charges 173.00 rs/cum
280,12.04 11th corrigendum
Total 515.22 rs/cum

Boulder

Cost at Quarry 255

(45mm-150)
P-219,It no-6,11th Corrigendum
L+U(P-224,It 1.03A(a) 46.50 L+U+S 62 L=40%
P-227,It-3 L+U 46.5 U=35%
Upto 5km 124.00 S=25%
5-10km
10.90X5 54.50 L=Loading
10-20km
10.10X10 101.00 U=Unloading
20-50km
9.50X00 0.00 S=Stacking
50-100
8.40X00
100-150
7.90X00
Labour and other cost 172.00
(P-242,sl no-4.04)
Upto 30km 753.00