NAME OF WORK:

CONSTRUCTION OF MINOR BRIDGE AT KM 6 / 2 OF

SILAMBIMANGALAM - PORTONOVO ROAD

( VIA ) SAMIYARPETTAI , PUDUKUPPAM, CHINOOR ( ODR ).

DETAILED ESTIMATE

SL.No DESCRIPTION OF THE ITEM NO L B D QUANTITY

Dismantling,clearing away and carefully stocking

materials useful for re-use for any thickness

1 Dismantling the exixting Plain Cement

Concrete S.I No: 37

1x2
Parapet over Body Wall 2 4.000 0.500 0.500 2.00

1x2 (1.20+0.50)/2
Body wall 2 6.000 0.850 1.800 18.36

1x3x2 (0.800+1.20)/2 ( π x 1.002)/4

Deduct RCC Pipe 900 mm dia 6 1.000 0.785 -4.71

1x2
Parapet over Body Wall 2 8.000 0.500 0.500 4.00

1x2 (1.50+0.50)/2
Body wall 2 15.000 1.000 1.800 54.00

1x4x2 (1.00+1.50)/2 ( π x 1.202)/4

Deduct RCC Pipe 900 mm dia 8 1.250 1.130 -11.31

62.34
or 62.34 Cum

2 Dismantling and Removing RCC Pipe 900 mm dia

1x7
RCC Pipe 900 mm dia 7 12.500 87.50
or 87.50 Rm
3 Earthwork excavation in all classes of
soils except hard rock requiring
blasting & depositing on bank as
perSS20B with all leads and lifts and
allother incidental charges such
asbailing out water shoring strutting
walling & forming protective bunds
wherever necessary etc.,complete as per
relevent standard specification for
DRESSING THE BED UPTO SILL
LEVEL , BED FLOORING WORKS AND
FLEXIBLE APRON.

0.500av
For River bed 1 18.500 13.850 0.500 128.11

1x2 3.00av
Bund side 2 3.350 12.950 3.000 260.30

0.500av
For Flexible Apron u/s 1 16.860 3.450 0.500 29.08

0.500av
For Flexible Apron d/s 1 16.860 5.450 0.500 45.94

0.500av
For Bed Flooring u/s 1 16.860 2.450 0.500 20.65

1x2 0.500av
For Bed Flooring d/s including Stepped 2 16.860 3.450 0.500 58.17
Bed Flooring

Strengthening portion below Levelling 2.5-1.420

Course i.e Stabilisation of Soil 1 17.600 12.950 1.080 246.15
788.40
or 788.40 /cum
4 Earthwork excavation in all classes of
soils except hard rock requiring
blasting & depositing on bank with
allleads & lifts as per SS20B, including
cost of all labour, equipments and
allincidental charges such as providing &
maintaining necessary cofferdams,
sheeting, shoring, bracing and
theirsubsequent removal, removal of all
logs bracing & their subsequent and
obstructions, trimming bottom of
excavation backfilling, and clearing the
site and disposal of all
materialsetc.,complete as per relevent
standard specification for FOUNDATION
OF RAFT FOR BOX CULVERT CUT
OFF WALL ,CURTAIN WALLS FOR
BED FLOORING WORKS AND TOE
WALL FOR FLEXIBLE APRON .

For Box Culvert portion 1 17.000 12.950 1.420 312.61

1x2
For Cut off wal Length wise 2 18.500 0.450 2.500 41.63

1x2
For Cut off wal Breadth wise 2 12.950 0.450 2.500 29.14

16.86+2x3.0
Toe wall overall for Flexible Apron u/s 1 22.860 0.450 2.000 20.57

16.86+2x5.0
Toe wall overall for Flexible Apron d/s 1 26.860 0.450 2.500 30.22

16.86+2x2.0
Curtain wall overall for Bed Flooring u/s 1 20.860 0.450 2.000 18.77

1x2 16.86+2x3.0
Curtain wall overall for Bed Flooring d/s 2 22.860 0.450 2.500 51.44
including Stepped Bed Flooring
504.38
or 504.38 / Cum
5 Earthwork excavation in all classes ofsoils
except hard rock requiringblasting
& depositing on bank with all leads & lifts
as per SS20B, including cost of all
labour, equipments and all incidental
chargessuch as providing & maintaining
necessary cofferdams, sheeting, shoring,
bracing and theirsubsequent removal,
removal of all logs, stumps and other
deleteriousmatter and obstructions,
trimming bottom of excavation backfilling,
and clearing the site and disposal of
all surplus materials etc., complete
perrelevent standard specification for
BED FLOORING WORKS BETWEEN
CURTAIN / TOE WALLS AND
FLEXIBLE APRON.

For Flexible Apron - U/S side 1 15.960 3.000 0.600 28.73

For Flexible Apron - D/S side 1 15.960 5.000 0.600 47.88

For Bed Flooring - U/S side 1 15.960 2.000 0.900 28.73

1x2
For Bed Flooring - D/S side 2 15.960 3.000 0.900 86.18
including Stepped Bed Flooring 191.52
or 191.52 / Cum
6 Vibrated Cement Concrete of grade
M25 ( design mix 1:1.5:3) using 20mm
HBG graded metal including cost
and conveyance of all materials to site
and cement at site excluding cost and
fabrication of steel, but including cost
of formwork, labour charges for mixing,
transporting, laying and curing concrete
working at depths,Tools & Plants and
incidental charges such as maintaining
of protective bunds, cofferdams, shoring,
strutting etc.,complete as per relevent
standardspecification for FOUNDATION
OF CUT OFF WALL FOR BOX
CULVERT (Below sill level)

1x2
For Cut off wal Length wise 2 18.500 0.450 2.500 41.63
1x2
For Cut off wal Breadth wise 2 12.950 0.450 2.500 29.14
70.77
or 70.77 / Cum
7 Vibrated Cement Concrete of grade
M15 (nominal mix 1:2:4) using 40mm
HBG metal including cost
andconveyance of all materials to site and
cement at site including cost of
formwork, labour charges for mixing,
transporting, laying and curing concrete
working at depths,Tools & Plants and
incidental charges such as maintaining
of protective bunds, cofferdams, shoring,
struttingetc.,complete as per relevent
standardspecification for FOUNDATION
OF CURTAIN WALL / TOE WALL FOR
BED FLOORING AND FLEXIBLE
APRON.(Below sill level)

16.86+2x3.0
For Toe wall overall u/s 1 22.860 0.450 2.000 20.57

16.86+2x5.0
For Toe wall overall d/s 1 26.860 0.450 2.500 30.22

16.86+2x2.0
For Curtain wal overall u/s 1 20.860 0.450 2.000 18.77

1x2 16.86+2x3.0
For Curtain wal overall d/s 2 22.860 0.450 2.500 51.44
including Stepped Bed Flooring
121.00
or 121.0 / Cum
8 Filling inside the Cut off wall and
Curtain Wall and below Box Culvert
with clean good coarse sand including
cost &conveyance of sand to work
site, laying, handling charges and filling
in layers , tamping under optimum
moisture content to get the maximum
density including watering, with
allleads of water and all other incidental
charges etc. complete .

Below Box Culvert Portion 1 17.600 12.950 1.380 314.53

Below Bed Flooring - U/S side 1 15.960 2.000 0.300 9.58

1x2
Below Bed Flooring - D/S side 2 15.960 3.000 0.300 28.73
including Stepped Bed Flooring 352.84
or 352.84 /Cum
 9 Vibrated Cement Concrete of grade
M15 (nominal mix 1:2:4) using 40mm
HBG metal including cost
andconveyance of all materials to site and
cement at site including cost of
formwork, labour charges for mixing,
transporting, laying and curing concrete
working at depths,Tools & Plants and
incidental charges such as maintaining
of protective bunds, cofferdams, shoring,
struttingetc.,complete as per relevent
standardspecification for LEVELLING
COURE BELOW BED FLOORING AND
BOX CULVERT (Below sill level)

(11.890+11.765)/2
Below Box Culvert 1 17.600 11.828 0.150 31.22

1x2 (0.460+0.325)/2
Below Box Culvert - Sloped Portion 2 17.600 0.393 0.150 2.07

Below Bed Flooringl- U/S side 1 15.960 2.000 0.150 4.79

1x2
Below Bed Flooringl- D/S side 2 15.960 3.000 0.150 14.36
including Stepped Bed Flooring
52.44
or 52.44 / Cum
10 Vibrated Cement Concrete of grade
M20 (nominal mix 1:1.5:3) using 40mm
HBG metal including cost
andconveyance of all materials to site and
cement at site including cost of
formwork, labour charges for mixing,
transporting, laying and curing concrete
working at depths,Tools & Plants and
incidental charges such as maintaining
of protective bunds, cofferdams, shoring,
struttingetc.,complete as per relevent
standardspecification for BASE SLAB
BELOW BOX CULVERT AND BED
FLOORING (Below sill level)

Base Slab (10.99+11.89)/2

Below Box Culvert portion 1 17.600 11.440 0.450 90.60
Below Bed Flooring - U/S side 1 15.960 2.000 0.450 14.36
1x2
Below Bed Flooring - D/S side 2 15.960 3.000 0.450 43.09
including Stepped Apron 148.05
or 148.05 / Cum
11 Reinforced cement concrete M30
design mix using ISS graded hard
granite crushed stone including cost and
conveyanceof all materials to site and
cement at site excluding cost and
fabrication of steel but including
formwork and centering, labour
charges for mixing,transporting and
placing in position, vibrating and
compacting, finishing and curing, all
other incidental charges etc.,completeas
per specification for BOX CELL
STRUCTURES OVER BASE
COURSE ( Below & Above Sill Level )

Bottom Slab overall - Horizontal 1 17.600 12.950 0.520 118.52

1x2
End Side wall - Vertical 2 12.950 0.520 3.000 40.40

1x2 (0.98+0.30)/2
End Key Portionl 2 12.950 0.640 0.680 11.27

1x2
Intermediate wall - Vertical 2 12.950 0.480 3.000 37.30

1x2x6 0.5(0.15x0.15)
For Haunch portion overall 12 0.011 12.950 1.75
209.24
or 209.24 / Cum

12 Providing and fixing seepage pipes

of 110 mm PVC pipes of required
lengths for End Side wall and Retaining
wall including cost and conveyance of
all materials to work site, cost and
labour for 900 mm dia semi- spherical
backfill arrangements with 100 mm
size broken granite chips at the
periphery and labour charges for fixing
etc.,complete to drain the backfill.

1x2x2x11
For End Side wall 44 0.52 22.88
Rm
13 Vibrated reinforced cement concrete
M30 (Design mix) using ISS graded
hard granite broken metal including
cost and conveyance of all materials to
site & cement at site excluding cost and
fabrication of steel but including
formwork and centering softwater
labour charges for mixing,
transporting,placing in, position
vibrating andcompacting finishing &
curing concrete, working at heights, hire
charges fortools and plants, including
all otherincidental charges etc.,
complete as .per standard specification
for RCC TOP SLAB & DIRT WALL .

(0.610+0.450)/2
For Top slab 1 17.000 12.950 0.530 116.68

1x2
For Dirt wall portion 2 12.950 0.300 0.600 4.66

1x2

For Wedge Portion over Dirt wall portion 2 12.950 0.300 0.180 1.40

1x2 0.300/2

Deduct for Tappering portion 2 12.950 0.150 0.300 -1.17

121.57
or 121.57 / Cum

14 Providing and fixing KRAFT paper for full

width of seating of deck slab and
including cost and conveyance to
worksite , labour for fixing the same
incorrect position and all other
incidental charges etc., complete.

1x2

Over Dirt wall portion 2 12.950 0.300 7.77

7.77
or 7.77 /Sqm
15 Providing and fixing 20mm thick PVC
EXPANSION JOINT in between Top
slabs and dirt wall as shown in the
drawing including cost and conveyance
of expansion joints including
shalimar pad and joint sealent etc.,
complete

1x2
For Two portions 2 12.95 25.90
or 25.90 Rm
16 Providing filter media behind the End
Side wall of Box Culvert and Retaing
wall with clean III graded material
53mm to 5.6mm to 600mm and well
compacted in layers with smaller sized
towards the soil and bigger size towards
the wall including cost and conveyance
to work siteincluding all labours and
other incidentalcharges including hire
charges forfor tools and plants employed
etc.,for filter media as per MOST's
(Roads Wing)specifications for Roads
and Bridges Fourth Revision Cl. 309-
3-2-13 and 305-4-4 etc.,complete.

1x 2 (10.50 - 2 x 0.30)
End Vertical wall outter side below
2 9.900 0.600 0.030 0.36
Base course straight
1x 2 (10.500 - 2 x 0.30)
End Vertical wall outter side below 2 9.900 0.600 3.030 36.00
Base course straight portion

1 x 2x2 (3.20+1.50)/2-0.30 √ 1.502+3.032

Retaining wall Rear Batter side below 4 2.050 0.600 3.381 16.63
bottom of Base course.portion
52.99
or 52.99 / Cum
17 Filling behind End Side wall of Box
Culvert and Retaining wall with
clean gritty gravel including cost
and conveyance of gravel to work site,
laying , handling charges and filling
in layers , tamping under optimum
moisture content to get the maximum
density including watering,withall leads
for water and all other charges etc.,
complete .1- Cum

End Side wall outter side below 1x2

Base course straight 2 10.500 3.350 0.030 2.11

1x2 (10.50 x 3.20+7.50x 2.60) /2

Sloped portion 2 26.550 3.030 160.89

Deduct filter media portion vide item No 16 -52.99

110.01
or 110.01 / Cum

18 Supply and fabrication of Fe- 500 and

Fe 240 steel required for all RCC items
of work involved in the schedule including
cost of steel at site including cost of
fabrication,labour charges for cleaning
the rods strengthening,cutting,bending,
tying grills,including overlaping to the
required lengthwherever necessary &
placing the reinforcement in positionas
specified in the drawings, including cost
of binding wire, provision of spacer bars,
cover blocks & all other incidental
charges etc.,complete..

Fe - 500

For Box Cell structures over all 1 20.500 20.50

( as per Steel Schedule )

For Safety Kerb and Crash Barrier 1 4.900 4.90

1x2
Wedge portion over Dirt wall 2 0.090 0.18

1x2
For Approach slab 2 0.960 1.92
 Fe - 240
1x2 0.43/ span
For Wearing Coat over EndTop Slab 2 0.430 0.86

1x1 0.42/ span

For Wearing Coat over 1 0.420 0.42
Intermediate Top Slab
1x2 0.26 / span
For Wearing Coat over Approach Slab 2 0.260 0.52
29.30
or 29.30 / MT

19 Vibrated Cement Concrete of grade M15

(nominal mix 1:2:4) using 40mm ISS hard
granite broken metal including cost and
conveyance of all materials tosite and
cement at site including cost of
formwork,lead for soft water, labour
charges for mixing,transporting,laying and
curing concrete working in heights and
Hire charges for Tools and Plants and all
other incidental charges etc., complete
as per relevent standard specification for
BASE COURSE BELOW APPROACH
SLAB.

1x2
Base course 2 10.500 3.350 0.150 10.55
or 10.55 / Cum

20 Vibrated reinforced cement concrete M30

(Design mix) using ISS graded hard
granite crushed stone including cost and
conveyance of all materials site & cement
at site excluding cost and fabrication
ofsteel but including formwork & centering
softwater labour charges for mixing,
transporting,placing in, position vibrating
and compacting finishing &curing
concrete, working at heights, hire
charges for tools & plants,including all
other incidental charges etc complete
as .per standard specification for
APPROACH SLAB

1x2 (0.43+0.30)/2
Approach slab 2 10.500 3.500 0.365 26.83
or 26.83 /Cum
21 Vibrated Cement Concrete of grade M30
design mix using ISS size graded HBG
metal including cost & conveyance of all
materials to site and cement at site with
nominal reinforcement as per MORT&H
specification , including all labour charges
for mixing concrete laying, vibrating
Hirecharges for Tools and Plants,
compacting, curing with all leads of soft
water,including and all other incidental
charges form work cost of premoulded
expansion joints and fixing the same in
position etc.,complete for wearing coat
of 75mm uniform .thickness over Top
slab and Approach slab

1x1
Over Top slab 1 17.000 10.500 178.50

1x4
Deduct expansion jpint 4 0.020 10.500 0.84

1x2
Over approach slab 2 3.500 10.500 73.50
252.84
or 252.84 / sqm

22 Vibrated reinforced cement concrete M40

(Design mix) using ISS graded hard
granite crushed stone including cost and
conveyance of all materials site & cement
at site excluding cost and fabrication
ofsteel but including formwork & centering
softwater labour charges for mixing,
transporting,placing in, position vibrating
and compacting finishing &curing
concrete, working at heights, hire
charges for tools & plants,including all
other incidental charges etc complete
as .per standard specification for
CRASH BARRIER OVER TOP SLAB

1x2 17-4*0.02
Over Top slab over all 2.000 16.920 0.450 0.100 1.52
1x2 17-4*0.02 (0.45+0.225)/2
Over Top slab over all 2 16.920 0.338 0.25 2.86
1x2 17-4*0.02 (0.225+0.175)/2
Over Top slab over all 2 16.920 0.200 0.700 4.74
9.12
or 9.12 /Cum
23 Vibrated Cement Concrete of grade
M15(nominal mix 1:2:4) using 40mm ISS
HBG metal including cost and
conveyance of all materials to site and
cement at site including cost of formwork,
lead for soft water,labour charges for
mixing, transporting,laying and curing
concrete working at heights hire charges
for Tools and Plants including all other
incidental charges etc. complete as per
standard specification for PCC CRASH
BARRIER PARAPET OVER WING
WALL CUM RETAINING WALL

Over wings
1x2x2
Base 4 3.500 0.475 0.350 2.33
1x2x2 (0.30+0.45)/2
Bottom portion 4 3.500 0.375 0.600 3.15
1x2x2
Top portion 4 3.500 0.300 0.300 1.26
6.74
or 6.74 / Cum
24 Providing and fixing of cast iron
drainage spouts 100mm dia as
per MOST drawings SD/205 with grating
arrangements at top as shown in
thedrawing using 12mmx25mm flats for
grating arrangements,and 100mm dia
drainage spout projecting beyond the
bottom of deck slab as shown in
thedrawing including cost & conveyance
of cast iron pipes and flats and fixing
them in position etc., complete.

1x3x2
For Three Cells 6 6 Nos
or 6 Nos
25 Granite rough stone dry packing for
Flexible Apron using good size granite
Rough stone , properly wedged with
quarry spals including cost and
conveyance of all materials to site ,
labour charges for packing the same in
positions including all other incidental
charges etc., complete.

Flexible Apron U/S 1 15.960 3.000 0.600 28.73

Flexible Apron D/S 1 15.960 5.000 0.600 47.88

76.61
or 76.61 Cum

26 Supply and fixing of High quality of

PVC pipes of160 mm dia including cost
and conveyance of pipes to the site and
fixing in position to proper grade and
level , including labour charges for fixing
and including allother incidental charges
etc,complete for providing utility services
in foot path / safety kerb.
1x2x2
Over Top slab over all 4 17.000 68.00

1x2x2x2
Over Approach slab 8 3.500 28.00
96.00
or 96.00 RM
27 Retaining Wall cum Wing Wall for Approach portion (Sub-Estimate)

28 Diversion road (Sub-Estimate)

29 Approach road (Sub-Estimate)

30 Coffer Dam (Sub-Estimate)

31 Dewatering (Sub-Estimate)

32 Add for GST 12%

L.S provisions:

33 Provision for shifting of EB post , Telegraph post , waterpipe line and cables etc.

34 Provision for Advertisement charges for calling tender.

35 Provision for Labour welfare fund 1%

36 Provision for Escalation charges @ 5%

37 Provision for Quality control 1%

38 Petty Supervision & Contingencies charges 2.5%

Assistant Divisional Engineer Junior Engineer

Highways, C&M Highways, C&M
Kurinjipadi Portnovo
NAME OF WORK:
CONSTRUCTION OF MINOR BRIDGE AT KM 6 / 2 OF

SILAMBIMANGALAM - PORTONOVO ROAD

( VIA ) SAMIYARPETTAI , PUDUKUPPAM, CHINOOR ( ODR ).

CALCULATION FOR CENTERING AREA FOR VARIOUS ITEMS

Centering Rate for one Sqm = Rs 660.00 (Below sill)

Centering Rate for one Sqm = Rs 882.00 (Above sill)
Centering Rate for one Sqm = Rs 882.00 (Bed Block)
Centering Rate for one Sqm = Rs 802.00 ( Deck )

1 Scaffolding and Centering charges for the structural components of Cut off wall ,
Curtain wall , Top Slab,Bottom Slab, Side and Middle Wall and cost and conveyance
all materials to site including labour charges and incidental charge etc., complete.

a Centering for Cut off Wall below Sill Level

Cut off wall 1x2

Length wise - outer 2 18.500 2.500 92.50

1x2
Length wise - inner 2 17.600 2.500 88.00

1x2
Breadth wise - outter 2 13.850 2.500 69.25

1x2
Breadth wise - inner 2 12.950 2.500 64.75

314.50
Sqm
Concrete quantity as per detailed estimate = 70.77 Cum

Therefore centering area per Cum of concrete = 4.444 Sqm

b Centering for Curtain Wall and Toe Wall below Sill Level

Curtain wall 16.86+2x2.45

Length wise over all- outer u/s 1 21.760 2.000 43.52

15.96+2x2.00
Length wise over all - inner u/s 1 19.960 2.000 39.92
 1x2 16.86+2x3.45
Length wise over all- outer d/s 2 23.760 2.500 118.80

1x2 15.96+2x3.00
Length wise over all - inner d/s 2 21.960 2.500 109.80

Centering for Toe Wall below Sill Level

Toe wall 16.86+2x3.45

Length wise over all- outer u/s 1 23.760 2.000 47.52

15.96+2x3.00
Length wise over all - inner u/s 1 21.960 2.000 43.92

16.86+2x5.45
Length wise over all- outer d/s 1 27.760 2.500 69.40

15.96+2x5.00
Length wise over all - inner d/s 1 25.960 2.500 64.90

537.78
Sqm
Concrete quantity as per detailed estimate = 121.00 Cum

Therefore centering area per Cum of concrete = 4.444 Sqm

c Centering for Bottom Slab, Side and Intermediate wall -below & aboveSill level

Bottom Slab
1x2
Length wise - u/s & d/s 2 17.600 0.520 18.30

1x2
Breadth wise behind Side wall 2 12.950 0.520 13.47

1x2 (0.68+1.414x0.68)
Key Portion Length wise 2 12.950 1.642 42.52

1x2 (0.98+0.30)/2x0.68
Key Portion End 2 12.950 0.435 11.27

Side Wall
1x2
Outter 2 12.950 3.000 77.70
 1x2
Inner 2 12.950 2.700 69.93

Intermediate wall

1x4
Both sides 4 12.950 2.700 139.86

1x2x3x4 0.15/2
Haunch portion overall- side 24 0.150 0.075 0.27

1x3x4 0.15x1.4142
Haunch Tappering portion 12 12.950 0.212 32.97

Total centering Area 406.29

Sqm
Concrete quantity as per detailed estimate = 209.24 Cum

Therefore centering area per Cum of concrete = 1.942 Sqm

d Top Slab and Dirt wall portion

Top Slab
1x3
Bottom 3 4.700 12.950 182.60

1x2
Span Side over all 2 12.950 0.450 11.66

1x2 (0.45+0.610)/2
Ends 2 12.950 0.530 13.73

1x2
Kerb outter 2 17.000 0.350 11.90

1x2x2
Kerb ends 4 0.475 0.350 0.67

1x2
Safety Kerb- Road side 2 17.000 0.300 10.20

1x2x2 (0.325+0.30)/2
Safety Kerb- Ends 4 0.750 0.313 0.94

1x2 0.30+1.414*0.3
Dirtwall - overall 2 10.500 0.724 15.21

1x2x2
End straight 4 0.300 0.300 0.36

1x2 2x0.3+10.50
Side Wedge portion overall 2 11.100 0.180 4.00

1x2x2 0.30/2
End Tappering portion 4 0.300 0.150 0.18

251.45
Sqm
Concrete quantity as per detailed estimate = 121.57 Cum

Therefore centering area per Cum of concrete = 2.069 Sqm

e Base Course Below Approch Slab

1x2
Ends 2 10.500 0.150 3.15

Between Wing wall and 1x2x2

Approch Slab - Sides 4 3.200 0.300 3.84

Between Wing wall and 1x2x2(12.00-10.50)/2

Approch Slab - Ends 4 0.750 0.300 0.90

1x2x2 (0.325+0)/2
Ramp for Approach slab 4 3.500 0.163 2.28

Total Centering Area 10.17

Sqm
Concrete quantity as per detailed estimate = 10.55 Cum

Therefore centering area per Cum of concrete = 0.964 Sqm

f Approach Slab
1x2 (0.43+0.30)/2
Ends 2 10.500 0.365 7.67

Total Centering Area 7.67

Sqm
Concrete quantity as per detailed estimate = 26.83 Cum

Therefore centering area per Cum of concrete = 0.286 Sqm

g Wearing Coat 75mm Uniform Thickness

1x4
Over Deck Slab - Cross Portion 4 10.500 0.075 3.150

1x2
Over Approch Slab - Cross Portion 2 10.500 0.075 1.575
4.725
252.84 x0.075 Sqm
Concrete quantity as per detailed estimate = 18.96 Cum

Therefore centering area per Cum of concrete = 0.249 Sqm

Centering Area for 10 Sqm ie 0.75 cum of Concrete = 0.187 Sqm

h Crash Barrier over Top Slab
1x2
Bottom Portion - Inner 2 17.000 0.100 3.40

1x2 √.1752+0.252
Middle Portion - Inner 2 17.000 0.305 10.37

1x2 √0.052+0.702
Top Portion - Inner 2 17.000 0.702 23.87

1x2 √.052+1.052
Whole Portion - Outter 2 17.000 1.051 35.74

1x2x2x2
Ends 8 0.2690 2.15
Total centering Area 75.53
Sqm

Concrete quantity as per detailed estimate = 9.120 Cum

Therefore centering area per Cum of concrete = 8.282 Sqm

j Crash Barrier Type Parapet over Wing Wall

1x2x2x2
Base - Inner & Outter 8 3.500 0.350 9.80

1x2x2x2
Base - Ends 8 0.475 0.350 1.33

1x2x2 √0.152+0.602
Bottom Portion - Inner 4 3.500 0.618 8.65

1x2x2
Top Portion - Inner 4 3.500 0.300 4.20

1x2x2
Whole Portion -outter 4 3.500 0.900 12.60

1x2x4 (0.45+0.3)/2x0.60+0.3x0.3
Ends 8 0.315 2.52
39.10
Sqm
Concrete quantity as per detailed estimate = 6.74 Cum

Therefore centering area per Cum of concrete = 5.801 Sqm

 DATA

NAME OF WORK:
CONSTRUCTION OF MINOR BRIDGE AT KM 6 / 2 OF

SILAMBIMANGALAM - PORTONOVO ROAD

( VIA ) SAMIYARPETTAI , PUDUKUPPAM, CHINOOR ( ODR ).

COST OF MATERIALS

S.No. Description MATERIALS

40mm ISS 20mm ISS 12mm ISS 6mm ISS Bond
Stone

1 Lead (Kms) 80 80 80 80 80

2 Cost of extraction 1029.00 1432.00 1329.00 661.00 642.00

3 Conveyance Charges 678.10 678.10 678.10 678.10 678.10

Total Cost /Cu.m Rs. : 1707.10 2110.10 2007.10 1339.10 1320.10

S.No. Description Rough Stone M.Sand for

Revet Masonry Gravel Mortar Filling

1 Lead (Kms) 80 80 40 125 125

2 Cost of extraction 385.00 445.00 216.30 1280.00 1280.00

3 Conveyance Charges 678.10 678.10 370.50 968.35 968.35

Total Cost /Cu.m Rs. : 1063.10 1123.10 586.80 2248.35 2248.35

S.No. Description MATERIALS

IRC IRC IRC
25mm 12mm 6mm

1 Lead (Kms) 80 80 80

2 Cost of extraction 1011.00 1143.50 685.00

3 Conveyance Charges 678.10 678.10 678.10

 Total Cost /Cu.m Rs. : 1689.10 1821.60 1363.10

Source of Supply

1. Metal From Eraiyur Quarry

2.Gravel:From
: KM 65/8
Vanathirapuram
of SH-71 Quarry

3.M.SandM-SAND FROM 1/2 OF PERUMAKKAL-KUNNAPAKKAM ROAD Quarry

COST OF LABOUR

Mason I Class 861.00 Mazdoor I Class 562.00

Mason II Class 804.00 Mazdoor II Class 461.00
Fitter I Class 747.00 Head Mazdoor 581.00
Fitter II Class 724.00 Stone Packer 581.00
Carpenter I Class 842.00 Vib charges PCC 60.20 Cum
Mixing Mortar 100.00 Vib charges RCC 81.30 Cum
Centering charges 741.00 886.10 Sqm 886.10 Sqm 1152.00 Sqm
Below Sill Above Sill Bed Block Deck Slab
S.No. Quantity Description Rate Unit

1. Cement
1 M.T Price of Non-Levy Cement including all 5960.00 1 M.T
taxes and transportation charges upto destination
and loading and unloading and stacking

1 M.T Storage Charges 5% on Basic Rate of Cement(5567.4x0.05)

Rate per M.T Rs = 6244.98

2. Fe-500 and S-240 Steel

1 M.T Cost of Steel including all taxes and 51750.00 1 M.T

transportation charges upto destination and
loading and unloading and stacking

1 M.T Storage Charges 5% on Basic Rate of Steel (44767.40x0.05)

Total

Rate per MT Rs = 54324.48

3. Cement Mortar 1:1.2 M30 (Designmix)

1 Cum M.Sand 2248.35 1 Cum
 0.889 M.T Cement 6244.98 1 M.T

Total per Cum

4. Cement Mortar 1:1 M35/M40 and above (using 20,12mm metal)

1 Cum M.Sand 2248.35 1 Cum

0.934 M.T Cement 6244.98 1 M.T

Total per Cum

5. Cement Mortar 1:2 M15 (using 40mm)

1 Cum M.Sand 2248.35 1 Cum

0.653 M.T Cement 6244.98 1 M.T

Total per Cum

6. Cement Mortar 1:1.5 (40mm ) M20 (Nominal mix)

1 Cum M.Sand 2248.35 1 Cum

0.693 M.T Cement 6244.98 1 M.T

Total per Cum

7. Cement Mortar 1:1.5 (20mm/12mm) design mix M25

1 Cum M.Sand 2248.35 1 Cum

0.845 M.T Cement 6244.98 1 M.T

Total per Cum

8. Cement Concrete 1 :2:4 (M15 nominal mix)

9 Cum Cost of 40mm ISS Metal 1707.10 1 Cum

4.5 Cum Cost of C.M 1:2 6326.32 1 Cum

1.8 Nos Mason II Class 804.00 1 No

17.7 Nos Mazdoor I Class 562.00 1 No

14.1 Nos Mazdoor II Class 461.00 1 No

Sundries
Total per 10 Cum
Rate per Cum = Rs 6172.70
9. Cement Concrete 1 :2:4 (M15 nominal mix)
9 Cum Cost of 40mm ISS Metal 1707.10 1 Cum

4.5 Cum Cost of C.M 1:2 6326.32 1 Cum

1.8 Nos Mason II Class 804.00 1 No

17.7 Nos Mazdoor I Class 562.00 1 No

14.1 Nos Mazdoor II Class 461.00 1 No

10 Cum Vibration Charges 60.20 1 Cum

Sundries
Total per 10 Cum
Rate per Cum = Rs 6232.90
10.Cement Concrete 1 :1.5:3 (M20 nominal mix)
9.00 Cum Cost of 40mm ISS Metal 1707.10 1 Cum

4.50 Cum Cost of C.M 1:1.5 6576.12 1 Cum

1.80 Nos Mason II Class 804.00 1 No

17.70 Nos Mazdoor I Class 562.00 1 No

14.10 Nos Mazdoor II Class 461.00 1 No

10.00 Cum Vibration Charges 60.20 1 Cum

Sundries
Total per 10 Cum

Rate per Cum RS = 6345.31

10. Vibrated RCC 1:1.5:3 (M25 Design Mix)

6.30 Cum Cost of 20mm ISS Metal 2110.10 1 Cum

2.70 Cum Cost of 12mm ISS Metal 2007.10 1 Cum

4.50 Cum Cost of C.M 1:1.5 7525.36 1 Cum

3.50 Nos Mason II Class 804.00 1 No

21.20 Nos Mazdoor I Class 562.00 1 No

35.30 Nos Mazdoor II Class 461.00 1 No

10.00 Cum Vibration Charges 81.30 1 Cum

Sundries
 Total per 10 Cum
Rate per Cum
Rs. Rs= 8439.20

11. Vibrated RCC 1:1.2:2.4 (M30 Design Mix)

6.30 Cum Cost of 20mm ISS Metal 2110.10 1 Cum

2.70 Cum Cost of 12mm ISS Metal 2007.10 1 Cum

4.50 Cum Cost of C.M 1:1.2 7800.13 1 Cum

3.50 Nos Mason II Class 804.00 1 No

21.20 Nos Mazdoor I Class 562.00 1 No

35.30 Nos Mazdoor II Class 461.00 1 No

10.00 Cum Vibration Charges 81.30 1 Cum

Sundries
Total per 10 Cum

Rate per Cum Rs 8562.81

12. Vibrated RCC 1:1:2 (M40 Design Mix)

6.30 Cum Cost of 20mm ISS Metal 2110.10 1 Cum

2.70 Cum Cost of 12mm ISS Metal 2007.10 1 Cum

4.50 Cum Cost of C.M 1:1 8081.16 1 Cum

3.50 Nos Mason II Class 804.00 1 No

21.20 Nos Mazdoor I Class 562.00 1 No

35.30 Nos Mazdoor II Class 461.00 1 No

10.00 Cum Vibration Charges 81.30 1 Cum

Sundries
Total per 10 Cum

Rate per Cum Rs 8689.27

 RATES OF WORK

1 Dismantling plain Cement Concrete

(S.I No:37) 381.00 /Cum

2 Dismantling and Removing RCC Pipe above 600 mm to 900 mm dia

(As per PMG data)
a Labour
0.03 Nos Mate ( Mazdoor I Class) 562.00 1 No

0.70 Nos Mazdoor ( Unskilled ) - i.e., Mazdoor II Class 461.00 1 No

sundries
Rate per RM = Rs 340.00 For 900 mm dia
3 Earth work excavation in all classes of soils except hard rockrequiring
blasting and depositing on bank as per SS20B with allleads and lifts
and all other incidental charges such as bailingout water shoring
strutting, walling & forming protective bundswherever necessary etc
complete as per relevent standardspecification for DRESSING THE
BED UPTO SILL LEVEL AND BED FLOORING WORK -1 Cum

1 Cum Earth work 96.60 1 Cum

Total
Rate per Cum Rs 96.60
4 Earth work excavation in all classes of soils except hard rock requiring
blasting and depositing on bank with all leads and lifts as per SS20B,
including cost of all labour, equipments and all incidental charges such
as providing and maintaining necessarycofferdams, sheeting, shoring,
bracing and their subsequentremoval, removal of all logs, stumps and
other deleterious matterand obstructions, trimming bottom of
excavation backfilling, andclearing the site and disposal of all surplus
materials etc., complete as per relevent standard specification for
FOUNDATION OF RAFT FOR BOX CUVERT CUT OFF WALL AND
CURTAIN WALL FOR BED FLOORING AND TOE WALL FOR
FLEXIBLE APRON -1Cum

1 Cum Earth work 96.60 1 Cum

1 Cum Add 100% extra for narrow foundation 96.60 1 Cum

Refilling the sides 28.00 1 Cum
Providing and maintaining Protective bunds L.S
and cofferdams etc
Baling out water L.S
Shoring, strutting, walling if necessary L.S
Tools and plants L.S
Removal of protective bunds and other L.S
obstructions and clearing the site
Extra lift L.S
Sundries L.S
Total
Rate per Cum Rs. 352.00
5 Earth work excavation in all classes of soils except hard rock requiring
blasting and depositing on bank with all leads and lifts as per SS20B,
including cost of all labour, equipments and all incidental charges such
as providing and maintaining necessarycofferdams, sheeting, shoring,
bracing and their subsequentremoval, removal of all logs, stumps and
other deleterious matterand obstructions, trimming bottom of
excavation backfilling, andclearing the site and disposal of all surplus
materials etc., complete as per relevent standard specification for BED
FLOORING WORKS BETWEEN CURTAIN WALLS AND FLEXIBLE
APRON -1Cum

1 Cum Earth work 96.60 1 Cum

1 Cum Add 100% extra for narrow foundation 96.60 1 Cum

Refilling the sides 28.00 1 Cum

Baling out water L.S

Tools and plants L.S

Sundries L.S
Total
Rate per Cum Rs 277.00
6 Vibrated Cement Concrete of grade M25 (design mix 1:1.5:3)
using20mm HBG graded metal including cost and conveyance of all
materialsto site and cement at site, excluding cost and fabrication of
steel, but including cost of formwork, soft water,labour charges for
mixing, transporting, laying and curing concrete working at depths,
Tools and Plants and incidental charges such as maintaining of
protective bunds, cofferdams, shoring, struttingetc., complete as per
relevent standard specification for FOUNDATION OF CUT OFF
WALL for Box Culvert- 1 Cum (Below sill level)

1 Cum Rate for Vib CC M25 8439.20 1 Cum

4.444 Sqm Formwork & Centering 741.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S
Total
Rate per Cum Rs 11836.65
7 Vibrated Cement Concrete of grade M15(nominal mix 1:2:4)
using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental charges
such as maintaining of protective bunds, cofferdams, shoring,
struttingetc., complete as per relevent standard specification
forFOUNDATION FOR CURTAIN WALL FOR BED FLOORING AND
TOE WALL FOR FLEXIBLE APRON -1 Cum(Below sill level)

1 Cum Rate for Vib CC M15 6232.90 1 Cum

4.444 Sqm Formwork & Centering 741.00 1Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Bailing out water L.S

z Maintaining protective bunds & cofferdams L.S

Sundries L.S
Total
Rate per Cum Rs 9691.00

8 Filling inside the Cut off wall ,Curtain wall and below Box Culvert
with clean good sand including cost and conveyance of sand to work
site, laying, handling charges andfilling in layers , tamping under
optimum moisture content to get the maximum density including
watering,with all leads of water andall other incidental charges etc.
complete-1cum

1 Cum Cost of M.sand for filling 2248.35 Cum

1 Cum Labour charges for spreading in layers 29.50 Cum

Sundries

Rate per Cum= Rs 2278.00

 9 Vibrated Cement Concrete of grade M15(nominal mix 1:2:4)
using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental charges
such as maintaining of protective bunds, cofferdams, shoring,
struttingetc., complete as per relevent standard specification for
LEVELLING COURSE BELOW BED FLOORING AND BOX
CULVERT -1 Cum(Below sill level)

1 Cum Rate for Vib CC M15 6172.70 1 Cum

Curing Concrete L.S

Hire charges for T&P L.S

Bailing out water L.S

Maintaining protective bunds & cofferdams L.S

Sundries L.S
Total
Rate per Cum Rs 6337.00

10 Vibrated Cement Concrete of grade M20 (nominal mix 1:1.5:3)

using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concrete working at depths, Tools and Plants and incidental charges
such as maintaining of protective bunds, cofferdams, shoring,
struttingetc., complete as per relevent standard specification for BASE
SLAB BELOW BOX CULVERT AND BED FLOORING - 1 Cum
(Below sill level)

1 Cum Rate for Vib CC M20 6345.31 1 Cum

Formwork & Centering L.S

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S
Total
Rate per Cum Rs 6550.00 /m3
11 Reinforced cement concrete M30 design mix using ISS graded hard
granite crushed stone including cost and conveyance of allmaterials to
site and cement at site excluding cost and fabrication of steel but
including formwork and centering, softwater, labour charges for mixing,
transporting and placingin position, vibrating and compacting, finishing
and curing,working at heights, hire charges for tools and plants
including all other incidental charges etc., complete as per specification
for BOX CELL STRUCTURES OVER BASE SLAB -1CUM (Below
Sill and Above Sill level)

1 Cum Cost of RCC M30 8562.81 1 Cum

1.942 Sqm Formwork and centering 975.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S
Total
Rate per Cum Rs 10561.00 /m3

12 Providing and fixing seepage pipes of 110mm PVC pipes

of required lengths for End Side Wall and Retaining wall
including cost and conveyance of all materials to work site ,
cost and labour for 900 mm dia semi -spherical arrangements
100 mm size broken granite chips at the periphery and labour
for fixing, etc., complete to drain the backfill. 1 No.

1 No= 0.52m Cost of Seepage pipes including

0.520 m labour charges for fixing 193.50 1 Rm
vide S.I No.366 j p99
Rate per N1No=Rs 101.00
13 Vibrated reinforced cement concrete M30 (Design mix) using ISS
gradedhard granite broken metal including cost and conveyance of all
materialsto site and cement at site excluding cost and fabrication of
steel but including formwork and centering soft water labour charges
for mixing,transporting, placing in, position vibrating and compacting
finishing and curing concrete, working at heights, hire charges for tools
and plants, including all other incidental charges etc complete as per
standard specification for TOP SLAB AND DIRT WALL -1 Cum.

1 Cum Cost of RCC M30 8562.81 1 Cum

2.069 Sqm Formwork and centering 1152.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S
Total
Rate per Cum Rs 11051.00 /m3

14
Providing and fixing KRAFT paper for full width of seating of
deckslab and including cost and conveyance to worksite, labour for
fixing the same in correct position and all other incidental charges etc.,
complete-1 Sqm

1 Sqm Cost of kraft paper including labour

charges for fixing SOR

Rate per sqm Rs 100.00

15 Providing and fixing 20mm thick PVC EXPANSION JOINT in
between deck slabs over abutment and pier as shown in the drawing
including cost and conveyance of expansion joints including shalimar
pad and joint sealent etc., complete -1 joint

Rate per joint = 580/Rm P-163 L.S

16 Providing filter media behInd the End Side Wall of Box Culvert
and Retaining wall to 600mm and well compacted in layers with
smaller sized towards the soiland bigger size towards the wall including
cost and conveyanceto work site including all labours and other
incidental chargesincluding hire charges for tools and plants employed
etc., for filtermedia as per MOST's ( Roads Wing) specifications for
Roads andBridges " Fourth Revision Cl. 309-3-2-13 and 305-4-4 etc.,
complete-1 Cum

1 Cum cost of ISS size metal 53mm to 5.6mm 1660.35 1 Cum

1 Cum Labour for filling layers and compacting 33.60 1 Cum

Sundries LS

Rate per Cum Rs 555.0 1694.00

17 Filling behind the End Side wall of Box Culvert and Retaining wall
with clean gritty gravel to including cost and conveyance of gravel to
worksite, laying,handling,charges and filling in layers, tamping under
optimum moisture content to get the maximum density including
watering, with all leads for water and all other incidental charges etc
complete - 1 CUM

1 Cum Cost of Gravel 586.80 1 Cum

1 Cum Labour charges for spreading in 33.60 1 Cum

layers and compaction
Sundries
Total
Rate per Cum Rs 621.00

18 Supply and fabrication of Fe- 500 and Fe- 240 steel required for all
RCC items of works involved in the schedule including cost of steel at
site including cost of fabrication, labour charges for cleaning the rods
strengthening, cutting,bending,tying grills, including overlaping to the
required length wherever necessary and placing the reinforcement in
position as specified in the drawings, including cost of binding
wire,provision of spacer bars, cover blocks and all other incidental
charges etc complete, -1 MT

1.00 MT Cost of Steel 54324.48 1 M.T

0.05 MT Cost of steel for wastage 54324.48 1 M.T

0.01 MT Binding wire 50300.00 1 M.T

35 Nos Fitter I Class for fabrication 747.00 1 No

1.00 MT For suitable Anti Corrosive Treatment L.S
Sundries L.S
 Total
Rate per MT Rs 88189.00

19 Vibrated Cement Concrete of grade M15 (nominal mix 1:2:4)

using40mm ISS hard granite broken metal including cost and
conveyance of all materials to site and cement at site including cost of
formwork, lead for soft water, labour charges for mixing, transporting,
laying and curing concrete working in heights and Hire charges for
Tools and Plants and all other incidental charges etc., complete as per
relevent standard specification for BASE COURSE BELOW
APPROACH SLAB 1- Cum

1 Cum Cost of C.C M15 6232.90 1 Cum

0.964 Sqm Formwork & Centering 741.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S

Total
Rate per Cum Rs. 7052.00

20 Vibrated reinforced cement concrete M30 (Design mix) using ISS

graded hard granite crushed stone including cost and conveyance of
all materialsto site and cement at site excluding cost and fabrication of
steel but including formwork and centering soft water labour charges
for mixing,transporting, placing in, position vibrating and compacting
finishing and curing concrete, working at heights, hire charges for tools
and plants, including all other incidental charges etc complete as per
standard specification for APPROACH SLAB-1 Cum(For estimate
purpose mix 1:1.2:2.4)

1 Cum Cost of RCC M30 8562.81 1 Cum

0.286 Sqm Formwork and centering 741.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S
Total
Rate per Cum Rs. 8879.00
21 Vibrated Cement Concrete of grade M30 design mix using ISS size
graded HBG metal with nominal reinforcement as per MORT&H
specification including cost and conveyance of all materials to siteand
cement at site including all labour charges for mixing concrete
laying,vibrating Hire charges for Tools and Plants, compacting, curing
withall leads of soft water,including and all other incidental charges
form work cost of premoulded expansion joints and fixing the same in
position etc., complete for wearing coat of 75mm uniform thickness
over deck slab and approach slab

0.45 Cum Cost of 25mm IRC 1689.10 1 Cum

0.17 Cum Cost of 12.0mm IRC 1821.60 1 Cum

0.07 Cum Cost of 6mm IRC 1363.10 1 Cum

0.34 Cum Cost of M.Sand 2248.35 1 Cum

0.300 M.T Cost of Cement 6244.98 1 M.T

1.88 No Mazdoor I Class 562.00 No

1.16 No Mazdoor II Class 461.00 No

0.43 No Carpenter I Class 842.00 No

0.36 No Mason I Class 861.00 No

Cost of Curing L.S

Cost of premoulded expansion joints L.S

.
0.75 Vibration charges 81.3 10Sqm

0.75 Depreciation charges for T&P 84

Sundries L.S
Total for 10 Sqm

Rate per sqm Rs 624.50

22 Vibrated reinforced cement concrete M40 (Design mix) using ISS
graded hard granite crushed stone including cost and conveyance of
all materialsto site and cement at site excluding cost and fabrication of
steel but including formwork and centering soft water labour charges
for mixing,transporting, placing in, position vibrating and compacting
finishing and curing concrete, working at heights, hire charges for tools
and plants, including all other incidental charges etc complete as per
standard specification for CRASH BARRIER OVER TOP SLAB -1
Cum(For estimate purpose mix 1:1:2)

1 Cum Cost of RCC M40 8689.27 1 Cum

8.281 Sqm Formwork and centering 1330.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Total
Rate per Cum Rs. 19807.00

23 Vibrated Cement Concrete of grade M15 (nominal mix 1:2:4)

using40mm ISS hard granite broken metal including cost and
conveyance of all materials to site and cement at site including cost of
formwork, lead for soft water, labour charges for mixing, transporting,
laying and curing concrete working in heights and Hire charges for
Tools and Plants and all other incidental charges etc., complete as per
relevent standard specification for CRASH BARRIER TYPE PARAPET
OVER WING WALL CUM RETAINING WALL APPROACH
PORTION 1- Cum

1 Cum Cost of C.C M15 6232.90 1 Cum

5.801 Sqm Formwork & Centering 741.00 1 Sqm

Curing Concrete L.S

Hire charges for T&P L.S

Sundries L.S

Total
Rate per Cum Rs. 10636.00
24 Providing and fixing of GI iron drainage spouts 100mm dia as per
MOSTdrawings SD/205 with grating arrangements at top as shown in
the drawing using 12mm x 25mm flats for grating arrangements, and
100mm dia drainage spout projecting beyond the bottom of deck slab
as shownin the drawing including cost and conveyance of GI iron pipes
and flats and fixing them in position etc., complete -1 No.

Local rate for each Rs 2163.00 p/163 Vide Additional Item

25 Granite rough stone dry packing for FLEXIBLE APRON using

good size granite Rough stone , properly wedged with quarry
spals including cost and conveyance of all materials to site,labour
charges for packing the same in positions including all other
incidental charges etc., complete.

11.0 Cum Cost of Rough stone 1063.10 1 Cum

3.5 Nos Stone packer 556.00 1 No

10.6 Nos Mazdoor I Class 562.00 1 No

7.1 Nos Mazdoor II Class 461.00 1 No

Sundries
10.00 cum

Rate per Cum Rs 2287.10

26 Supply and fixing of High quality of PVC pipes of 160mm dia 6kg/cm^2 inclu
including cost and conveyance of pipes to the site and fixing in 566.70 /Rm
position to proper grade and level including labour charges for S.I No:213(l) P62
fixing and including all other incidental charges etc., complete for
providing utility services in foot path / safety kerb

Rate per Rm Rs. 567.00

Filter
materials

80

982.25

678.10

1660.35
Amount

5960.00
-260.50

5699.50
284.98
6244.98

51750.00
-260.50

51489.50
2574.48
54324.48

2248.35
 5551.78

7800.13

2248.35

5832.81

8081.16

2248.35

4077.97

6326.32

2248.35

4327.77

6576.12

2248.35

5277.01

7525.36

15363.90

28468.43

1447.20

9947.40

6500.10

61727.03
15363.90

28468.43

1447.20

9947.40

6500.10

602.00

62329.03

15363.90

29592.53

1447.20

9947.40

6500.10

602.00

63453.13

13293.63

5419.17

33864.14

2814.00

11914.40

16273.30

813.00

0.36
84392.00

13293.63

5419.17

35100.60

2814.00

11914.40

16273.30

813.00

85628.09

13293.63

5419.170

36365.22

2814.00

11914.40

16273.30

813.00

0.00
86892.72
381.00

16.86

322.70
339.56
0.44
340.00
 96.60
96.60

96.60

96.60
28.00
30.00

30.00
25.00
25.00
20.00

0.00
0.80
352.00
 96.60

96.60

28.00

30.00

25.00
0.80
277.00

8439.20

3292.98

20.00

84.00

0.47
11836.65
6232.90

3293.33

20.00

84.00

30.00

30.00

0.76
9691.00

2248.35

29.50

0.15
2278.00
6172.70

20.00

84.00

30.00

30.00

0.30
6337.00

6345.31

100.00

20.00

84.00

0.69
6550.00
 8562.81

1893.45

20.00

84.00

0.74
10561.00

100.62
0.38
101.00
 8562.81

2383.49

20.00

84.00

0.70
11051.00

100.00

580.00
 1660.35

33.60

0.05
1694.00

586.80

33.60

0.60
621.00

54324.48

2716.22

503.00

26145.00
4500.00
0.30
88189.00

6232.90

714.32

20.00

84.00

0.77

7052.00

8562.81

211.93

20.00

84.00

0.27
8879.00
760.095

309.67

95.42

764.44

1873.49

1056.56

534.76

362.06

309.96

20.00

34.00

60.98

63.00

0.57
6245.00
 8689.27

11013.73

20.00

84.00

19807.00

6232.90

4298.90

20.00

84.00

0.20

10636.00
 2163.00

11694.10

1946.00

5957.20

3273.10

0.60
22871.00

566.70
0.3
567.00
NAME OF WORK:
CONSTRUCTION OF MINOR BRIDGE AT KM 6 / 2 OF

SILAMBIMANGALAM - PORTONOVO ROAD

( VIA ) SAMIYARPETTAI , PUDUKUPPAM, CHINOOR ( ODR ).

ABSTRACT ESTIMATE

Qty Item of work Rate / Unit Amount

1.Dismantling the Plain Cement Concrete

62.34 381.00 23752

Cum / Cum

2.Dismantling and Removing RCC Pipe1750 mm dia

87.50 340.00 29750

Rm /Rm

3. Earth work excavation in all classes of soils except hard rock

requiring blasting and depositing on bank as per SS20B with
allleads and lifts and all other incidental charges such as
bailingout water shoring strutting, walling & forming protective
bundswherever necessary etc complete as per relevent
standardspecification for DRESSING THE BED UPTO SILL
LEVEL AND BED FLOORING & FLEXIBLE APRON WORKS

788.40 96.60 76159

Cum / Cum

4.Earth work excavation in all classes of soils except hard

rockrequiring blasting and depositing on bank with all leads and lifts
as per SS20B, including cost of all labour, equipments and all
incidental charges such as providing and maintaining
necessarycofferdams, sheeting, shoring, bracing and their
subsequentremoval, removal of all logs, stumps and other
deleterious matterand obstructions, trimming bottom of excavation
backfilling, andclearing the site and disposal of all surplus materials
etc., complete as per relevent standard specification for
FOUNDATION OF RAFT FOR BOX CULVERT CUT OFF WALL ,
CURTAIN WALL FOR BED FLOORING AND TOE WALL FOR
FLEXIBLE APRON.
504.38 352.00 177542
Cum / Cum
 5.Earth work excavation in all classes of soils except hard
rockrequiring blasting and depositing on bank with all leads and lifts
as per SS20B, including cost of all labour, equipments and all
incidental charges such as providing and maintaining
necessarycofferdams, sheeting, shoring, bracing and their
subsequentremoval, removal of all logs, stumps and other
deleterious matterand obstructions, trimming bottom of excavation
backfilling, andclearing the site and disposal of all surplus materials
etc., complete as per relevent standard specification for BED
FLOORING & TOE WALL WORKS BETWEEN CURTAIN AND
TOE WALLS .

192.00 277.00 53184

Cum / Cum

6.Vibrated Reinforced Cement Concrete of grade M30 ( design mix

1:1.2:2.4) using20mm HBG graded metal including cost and
conveyance of all materialsto site and cement at site, excluding
cost and fabrication of steel, but including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental
charges such as maintaining of protective bunds, cofferdams,
shoring, struttingetc., complete as per relevent standard
specification for FOUNDATION OF RAFT FOR BOX CULVERT
CUT OFF WALL . (Below sill level)

70.77 11837.00 837704

Cum /Cum

7.Vibrated Cement Concrete of grade M15 (nominal mix 1:2:4)

using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental
charges such as maintaining of protective bunds, cofferdams,
shoring, struttingetc., complete as per relevent standard
specification for FOUNDATION FOR CURTAIN WALL FOR BED
FLOORING AND TOE WALL .(below sill level)

121.00 9691.00 1172611

Cum /Cum
 8.Filling inside the Cut off wall , Curtain wall and
below Box Culvert with clean good coarse sand
including cost and conveyance of sand to work site,
laying, handling charges andfilling in layers , tamping
under optimum moisture content to get the maximum
density including watering,with all leads of water andall
other incidental charges etc. complete

352.84 2278.00 803770

Cum / Cum

9.Vibrated Cement Concrete of grade M15 (nominal mix 1:2:4)

using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental
charges such as maintaining of protective bunds, cofferdams,
shoring, struttingetc., complete as per relevent standard
specification for LEVELLING COURSE BELOW FOR BED
FLOORING AND BOX CULVERT (below sill level)

52.44 6337.00 332312

Cum /Cum

10.Vibrated Cement Concrete of grade M20 (nominal mix 1:1.5:3)

using40mm HBG metal including cost and conveyance of all
materialsto site and cement at site including cost of formwork, soft
water,labour charges for mixing, transporting, laying and curing
concreteworking at depths, Tools and Plants and incidental
charges such as maintaining of protective bunds, cofferdams,
shoring, struttingetc., complete as per relevent standard
specification for BASE SLAB BELOW BOX CULVERT AND
BED FLOORING . (Below sill level)

148.05 6550.00 969728

Cum /Cum
 11.Reinforced cement concrete M30 design mix using ISS
gradedhard granite crushed stone including cost and conveyance
of allmaterials to site and cement at site excluding cost and
fabrication of steel but including formwork and centering, softwater,
labour charges for mixing, transporting and placing in position,
vibrating and compacting, finishing and curing,working at heights,
hire charges for tools and plants including all other incidental
charges etc., complete as per specification for BOX CELL
STRUCTURES OVER BASE SLAB .

209.24 10561.00 2209784

Cum /Cum

12. Providing and fixing seepage pipes of 110 mm PVC pipes

of required lengths for End Side Wall and Retaining wall including
cost and conveyance of all materials to work site , cost and labour
for 900 mm dia semi -spherical arrangements100 mm size broken
granite chips at the periphery and labour for fixing , etc., complete
drain the backfill. 1 No.

22.88 101.00 2311

Rm Rm

13.Vibrated reinforced cement concrete M30 (Design mix) using

ISS graded hard granite broken metal including cost and
conveyance of all materials to site and cement at site excluding
cost and fabrication of steel but including formwork and centering
soft water labour charges for mixing, transporting, placing in,
position vibrating and compacting finishing and curing
concrete,working at heights, hire charges for tools and plants,
including all other incidental charges etc complete as per
Specification for RCC TOP SLAB AND DIRT WALL

121.57 11051.00 1343470

Cum /Cum

14.Providing and fixing KRAFT paper for full width of seating of

deck slab and including cost and conveyance to worksite, labour
forfixing the same in correct position and all other incidentalcharges
etc., complete

7.77 100.00 777

Sqm /Sqm
 15.Providing and fixing 20 mm thick PVC EXPANSION JOINT
inbetween deck slabs over abutment and pier as shown in the
drawingincluding cost and conveyance of expansion joints including
shalimar pad and joint sealent etc., complete.

25.90 580.00 15022

Rm /Rm

16. Providing filter media behind the End Side wall of Box
Culvert and Retaing wall with clean III graded material 53mm to
5.6mm to 600mm and well compacted in layers with smaller sized
towards the soil and bigger size towards the wall including cost and
conveyance to work site including all labours and other incidental
charges including hire charges for tools and plants employed etc.,
for filter media as per MOST's ( Roads Wing) specifications for
Roads and Bridges " Fourth Revision Cl. 309-3-2-13 and 305-4-4
etc., complete

52.99 1694.00 89765

Cum /cum

17.Filling behind the End Side wall of Box Culvert and

Retaining with clean gritty gravel to including cost and
conveyance of gravel to worksite, laying,handling,charges and
filling in layers, tamping under optimum moisture content to get the
maximum density including watering, with all leads for water and all
other charges etc complete .

110.01 621.00 68316

Cum /Cum

18.Supply and fabrication of Fe- 500 and Fe-240 steel required

for all RCC items of works involved in the schedule including cost
of steel at site including cost of fabrication, labour charges for
cleaning the rods strengthening, cutting bending,tying grills,
including overlaping to the required length wherever necessary and
placing the the reinforcement in position as specified in the
drawings, including cost of binding wire, provision of spacer bars
cover blocks and all other incidental charges etc complete.

29.30 88189.00 2583938

MT /MT
 19.Vibrated Cement Concrete of grade M15 (nominal mix
1:2:4)using 40mm ISS hard granite broken metal including cost and
conveyance of all materials to site and cement at site including cost
of formwork, lead for soft water, labour charges for mixing,
transporting, laying and curing concrete working in heights and
Hire charges for Tools and Plants and all other incidental
chargesetc., complete as per relevent standard specification for
BASE COURSE BELOW APPROACH SLAB

10.55 7052.00 74399

Cum /Cum

20.Vibrated reinforced cement concrete M30 (Design mix) using

ISS graded hard granite crushed stone including cost and
conveyance of all materials to site and cement at site excluding
cost and fabrication of steel but including formwork and centering
soft water labour charges for mixing transporting, placing
in,positionvibrating and compacting finishing and curing concrete,
working at heights, hire charges for tools and plants, including all
otherincidental charges etc complete as per standard specification
for APPROACH SLAB

26.83 8879.00 238224

Cum /Cum

21.Vibrated Cement Concrete of grade M30design mix using

IRCsize graded HBG metal with nominal reinforcement as per
MORT&H specification, including cost and conveyance of all
materials to site and cement at site including all labour charges for
mixing concrete laying,vibrating Hire charges forTools and Plants,
compacting, curing with all leads of soft water,including and all
other incidental charges form work cost of premoulded expansion
joints and fixing the same in position etc., complete for wearing
coat of 75mm uniform thickness over deck slab and approach
slab

252.84 624.50 157899

Sqm /Sqm

22.Vibrated reinforced cement concrete M40 (Design mix) using

ISS graded hard granite crushed stone including cost and
conveyance of all materials to site and cement at site excluding
cost and fabrication of steel but including formwork and centering
soft water labour charges for mixing transporting, placing
in,positionvibrating and compacting finishing and curing concrete,
working at heights, hire charges for tools and plants, including all
otherincidental charges etc complete as per standard specification
for CRASH BARRIER OVER TOP SLAB
9.12 19807.00 180640
Cum /cum
 23.Vibrated cement concrete M15(Nominal mix) using ISS graded
hard granite crushed stone including cost and conveyance of all
materials to site and cement at site excluding cost and fabrication
of steel but including formwork and centering soft water labour
charges for mixing transporting, placing in,positionvibrating and
compacting finishing and curing concrete, working at heights, hire
charges for tools and plants, including all otherincidental charges
etc complete as per standard specification for CRASH BARRIER
OVER WING WALL CUM RETAINING WALL..

6.74 10636.00 71687

Cum /Cum

24.Providing and fixing of cast iron drainage spouts 100mm

dia as per MOST drawings SD/205 with grating arrangements at
top as shown in the drawing using 12mm x 25mm flats for grating
arrangements, and 100mm dia drainage spout projecting beyond
the bottom of deck slab as shown in the drawing including cost and
conveyance of cast iron pipes and flats and fixing them inposition
etc., complete

6 2163.00 12978
Nos Each

25.Granite rough stone dry packing for FLEXIBLE APRON using

good size granite Rough stone , properly wedged with quarry
spals including cost and conveyance of all materials to site,labour
charges for packing the same in positions including all other
incidental charges etc., complete.

76.61 2287.10 175215

Cum /Cum

26.Supply and fixing of High quality of PVC pipes of 160mm dia

including cost and conveyance of pipes to the site and fixing in
position to proper grade and level including labour charges for
fixing and including all other incidental charges etc., complete for
providing utility services in foot path / safety kerb

96.00 567.00 54432

Rm /Rm
 27 Retaining Wall cum Wing Wall for Approach portion (Sub-Estimate) 1752601

28 Diversion road (Sub-Estimate) 401575

29 Approach road (Sub-Estimate) 1244486

30 Coffer Dam (Sub-Estimate) 180122

31 Dewatering (Sub-Estimate) 351779

Total 15685932

32 Add for GST 12 % 1882312

Contract value 17568244

33 Provision for shifting of EB post , Telegraph post , waterpipe line and cables etc. 250000
L.S
34 Provision for Advertisement charged for calling tender. 100000

35 Provision for Labour welfare fund 1% 200000

36 Provision for Escalation charges 5% 784297

37 Provision for Quality control 1% 156859

38 Petty Supervision & Contingencies charges 2.5% 940600

20000000

Assistant Divisional Engineer Junior Engineer

Highways, C&M Highways, C&M
Kurinjipadi Portnovo