DETAILED ESTIMATE

Name of the work: Construction of Single lane Bridge at Km2.300 across

Nallamada Drain Near Kappalavaripalem (V) of Guntur Dist
MEASURMENTS QUANTITY
S.NO DESCRIPTION OF ITEM NO
L B D

Earth work in excavation in all kinds of soils of foundation of structures as per drawing
and technical specification, including setting out, construction of shoring and bracing,
1
removal of stumps and other deleterious matter, dressing of sides and bottom and
backfilling with approved material.
For Piers 1 x 18 10.50 5.40 4.00 4082.4
For Abutments 1 x 2 8.30 9.40 4.00 624.16
For Returns 1 x 4 8.30 6.20 4.00 823.36
TOTAL 5529.92
CUM
Providing and laying VCC M-15 ( 28 days cube compressive strength not less than 15
N /sq mm ) grade cement concrete using 40 mm down size approved, clean, hard,
2 graded aggregates for foundation filling including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,For bottom plugging
Levelling Course

Over Piers 1 x 18 8.50 3.40 0.15 78.03

Over Abutments 1 x 2 7.40 6.30 0.15 13.99

Returns 1 x 2 6.30 4.20 0.15 7.94
99.95
CUM
Providing and laying insitu M- 25( 28 days cube compressive strength not less than 25
N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard,
graded aggregates for wearing coat including cost of all materials, machinery, labour,
3
formwork, cleaning, batching, mixing, placing in position in alternate panels, levelling,
compacting, finishing, curing, packing joints with asphalt mortar etc., complete with
initial lead upto 1 km and all lifts.
For Pier Footing 1 x 18 8.50 3.40 0.75 390.15
Pier SuperStructure( Cut &
Ease Water =( II/d*d)/4, 1 x 18 6.31 8.04 913.07
d=1m))
For Pier Rectangular Portion 1 x 18 6.10 1.00 8.04 882.68
Bed Block over Piers 1 x 18 5.10 1.00 0.30 27.54
Bed Block over Abutments
Horizontal Portion 1 x 2 6.30 1.00 0.30 3.78

Bed Block over Abutments

1 x 2 4.57
vertical Portion 6.30 0.73 0.50
RCC SLAB - 19 Panels 1 x 19 10.10 4.70 0.65 586.25
Kerbs 2 x 19 10.10 0.40 0.29 44.06
2852.10
CUM
Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less
than15 N /sq mm ) grade cement concrete using 40 mm down size approved, clean,
hard, gradedaggregates for foundation filling including cost of all materials, machinery,
4 labour, formwork,cleaning, batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50 m and all lifts. (Cement content:
260 kg / cum with use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)
 For Abutment - Footing 1 x 2 7.40 6.30 0.60 55.94
Body wall abutment
Rectangular Portion 1 x 2 6.30 1.00 8.04 101.29
Trainagular Portion ( Area=
1 x 2 16.38 8.04 263.36
1/2*5.2*6.3=16.38)
Returns - footing 1 x 4 6.30 4.20 0.60 63.50
Return - Body wall 1 x 4 4.20 0.60 9.06 91.31
Return - Triangular Portion-1
1 x 4 4.53 4.20 76.10
(Area=1/2*1*9.06=4.53)
Return - Triangular Portion- 1 x 4 15.86 4.20 266.36
2(Area=1/2*3.5*9.06=15.855)
917.88
Providing and laying insitu M- 30( 28 days cube compressive strength not less than 25
N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard,
graded aggregates for wearing coat including cost of all materials, machinery, labour,
formwork, cleaning, batching, mixing, placing in position in alternate panels, levelling,
compacting, finishing, curing, packing joints with asphalt mortar etc., complete with
5 initial lead upto 1 km and all lifts.
Apporach Slab 1 x 2 4.25 3.50 0.30 8.93
Wearing Coat for deck slab 1 x 19 10.10 4.25 0.08 61.17
70.09
CUM

Providing, fabricating and placing in position reinforcement STEEL bars for RCC works
includingincluding cleaning, straightening, cutting, bending, hooking, soft annealed steel
6
wire, welding wherever required including cost of all materials, machinery,lapping, tying
with 1.25 mm dia.labour etc., complete with initial lead upto 50 and all lifts.

Qty Enclosed vide Sheet 149467.58

kgs
Providing and filling murrum / gravely soil ( CNS soil ) for foundation or around pipes
including breaking clods, spreading in layers of 10 to 15 cm, watering, compaction by
7
earth masters to achieve density control of not less than 95 percent etc., complete with
lead upto 50 m and all lifts.
Under the Approrach Slab
1 x 2 3.5 4.25 0.225 6.69
CUM
Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Weep holes
8 including cost of all materials, labour, drilling 8 mm dia holes etc. complete with allleads
and lifts.
Per Abutment/5 No.s 5 x 2 0 0 0 10.00
No.s
Providing and Fixing Mastic Pad 2'.0''x4'.0''(0.06m x 1.2 m ) of 1''(25.4mm ) thick
9
including cost of all materials, labour etc., complete with all leads and lifts.
One Joint Area =
(5.1+3.14)*0.8254 = 1 x 20 5.72 114.40
5.72Sqm
Sqm
Supply of 20 HP capacity Diesel Engine on hire basis for dewatering the seepage of
10 water during the exucution of work around the clock including fuel charges and crew
charges etc.,
For dewatering to drain out
1 x 1 4054
the site
Hrs
 Provision for Formation of Crossbunds and their removal from the
11 L.S
Commencement of Work to the Completion of the work

12 Provision for Kraft Paper L.S

Provision for engaging technical agents 1@675/day B.tech+1Diploma

13 365 DAYS
candidate@905/day
14 Provision for Labourcess @1 % L.S
15 Provision for GST@12% L.S

16 Provision for Insurance @ 0.55% L.S

17 Provision for NAC@ 0.1% L.S

18 Provision for photographic charges L.S

19 Provision for Q.C charges @ 0.5%

L.S

20 provision for price escalation charges @ 10% L.S

Provision for Seigniorage
21 L.S
Charges
22 Provision for miscellaneous for HPS board L.S
 ABSTRACT ESTIMATE

Name of the work: Construction of Single lane Bridge at Km2.300 across Nallamada
Drain Near Kappalavaripalem (V) of Guntur Dist

Sl.No
Quantity Discription Rate Per Amount
.
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and
technical specification, including setting out,
1 5529.92 construction of shoring and bracing, removal of 85.90 1 CUM 475020
stumps and other deleterious matter, dressing
of sides and bottom and backfilling with
approved material.

Providing and laying VCC M-15 ( 28 days cube

compressive strength not less than 15 N /sq mm
) grade cement concrete using 40 mm down
size approved, clean, hard, graded aggregates
2 99.95 for foundation filling including cost of all 5041.48 1 CUM 503916
materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position,
levelling, vibrating, finishing, curing etc.,For
bottom plugging

Providing and laying insitu M- 25( 28 days cube

compressive strength not less than 25 N / sq
mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
aggregates for wearing coat including cost of all
3 2852.10 materials, machinery, labour, formwork, 5253.95 1 CUM ###
cleaning, batching, mixing, placing in position in
alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt
mortar etc., complete with initial lead upto 1 km
and all lifts.

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less than15
N /sq mm ) grade cement concrete using 40
mm down size approved, clean, hard,
gradedaggregates for foundation filling
including cost of all materials, machinery,
4 917.88 labour, formwork,cleaning, batching, mixing, 5041.48 1 CUM 4627472
placing in position, levelling, vibrating, finishing,
curing etc.,complete with initial lead upto 50 m
and all lifts. (Cement content: 260 kg / cum with
use of super plasticiser(0.4% by wt. of
cement),CA : 0.90cum, Blending Ratio of CA--
50:30:20, FA : 0.40 cum)

Providing and laying insitu M- 30( 28 days cube

compressive strength not less than 25 N / sq
mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
aggregates for wearing coat including cost of all
5 70.09 materials, machinery, labour, formwork, 5253.95 1 CUM 368266
cleaning, batching, mixing, placing in position in
alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt
mortar etc., complete with initial lead upto 1 km
and all lifts.
 Providing, fabricating and placing in position
reinforcement STEEL bars for RCC works
includingincluding cleaning, straightening,
cutting, bending, hooking, soft annealed steel
6 149467.58 47.60 1 CUM 7114657
wire, welding wherever required including cost
of all materials, machinery,lapping, tying with
1.25 mm dia.labour etc., complete with initial
lead upto 50 and all lifts.

Providing and filling murrum / gravely soil ( CNS

soil ) for foundation or around pipes including
breaking clods, spreading in layers of 10 to 15
7 6.69 cm, watering, compaction by earth masters to 1059.40 1 CUM 7091
achieve density control of not less than 95
percent etc., complete with lead upto 50 m and
all lifts.

Providing and fixing 100 mm dia perforated PVC

pipes 40 cm long for Weep holes including cost
8 10.00 189.20 1 No. 1892
of all materials, labour, drilling 8 mm dia holes
etc. complete with allleads and lifts.
Providing and Fixing Mastic Pad
2'.0''x4'.0''(0.06m x 1.2 m ) of 1''(25.4mm )
9 114.40 953.23 1 Sqm 109049
thick including cost of all materials, labour
etc., complete with all leads and lifts.
Supply of 20 HP capacity Diesel Engine on hire
basis for dewatering the seepage of water
10 4054.00 493.10 hr 1999027
during the exucution of work around the clock
including fuel charges and crew charges etc.,
###
Provision for Formation of Crossbunds and their
11 L.S removal from the Commencement of Work to 5000000
the Completion of the work
Provision for Kraft Paper over Abutments and
12 L.S 30000
Piers
Provision for engaging technical agents
Both
13 365 1@675/day B.tech+1Diploma 1580 576700
/day
candidate@905/day
14 L.S Provision for Labourcess @1 % 301912
15 L.S Provision for GST@12% 3622944
16 L.S Provision for Insurance @ 0.55% 166052
17 L.S Provision for NAC@ 0.1% 30191
18 L.S Provision for photographic charges 48734
19 L.S Provision for Q.C charges @ 0.5% 150956
20 L.S provision for price escalation charges @ 10% 3019120
21 L.S Provision for Seigniorage Charges 242804
22 L.S Provision for miscellaneous for HPS board 1619383
###
 SI.No Description Dia No.s Length Addition Length Total Length Total Weight

Foundation
Top Mat - Distribution
12 15 8.5 0.75 9.25 123.18
Top Mat - Main
12 35 3.5 0.75 4.25 132.06
Bottom Mat - Distribution
12 15 8.5 0.75 9.25 123.18
Bottom Mat - Main 16 51 3.5 0.75 4.25 342.10
For 18 piers 12969.32
Pier
Main Steel 20 57 10.59 1488.61
Distribution Steel 12 38 15.35 517.85
For 18 piers 36116.21
Slab
Bottom-Main 25 35 10.1 0.65 10.75 1449.79
Bottom-Distribution 12 79 4.7 0.65 5.35 375.23
Top - Main 12 52 10.1 0.65 10.75 496.28
Top-Distribution 12 25 4.7 0.65 5.35 118.74
For 19 slabs 46360.69
Kerb
Main 10 7 10.1 0.4 10.5 45.31
Rings 6 35 3.11 24.16
For 19 slabs 2639.99
Abutment
Main - Earth face 12 33 10.14 297.07
Distribution 12 46 6.3 1.2 7.5 306.29
Main - Water face 12 33 12.22 12.22 358.01
Distribution 12 53 6.3 1.2 7.5 352.90
Links-12mm 12 27 116.6 5589.90
For 2 Abutments 13808.34
Approach Slab
Bottom Mat-Main 12 30 3.5 0.3 3.8 101.21
Bottom Mat-Distri 12 25 4.25 0.3 4.55 100.99
TOp Mat-Main 12 30 3.5 0.3 3.8 101.21
TOP Mat-Distri 12 25 4.25 0.3 4.55 100.99
808.78
BedBlocks
Bed Block Over Pier
Main 16 12 6.1 0.3 6.4 121.21
2-Leggeged 12 40 4.6 4.6 163.35
For 18 piers 5122.21
Bed Block Over Abutment
2-Legged Stirrups
10 52 3.05 3.05 97.78
16 3 6.6 6.6 31.25
10 8 6.6 6.6 32.55
10 52 2.6 2.6 83.35
10 8 6.6 6.6 32.55
For 2 Abutments 554.98
Hand Rails as per M.O.S.T
Each Slab 1 219.6
19 4172.4
135880
Add 10% as wastage 149467.58
Providing and Fixing Mastic Pad 2'.0''x4'.0''(0.06m x 1.2 m ) of 1''(25.4mm ) thick including cost of all
materials, labour etc., complete with all leads and lifts.
Building SSR 2017-18 S.No.845 Item Code BMS-W-20 Page No. 99(Combined SSR)

DATA RATE ANALYSIS

A. MATERIALS:
Rate in
Sl.No Particulars Unit Qty Rs Amount in Rs.
1 Mastic Pad Sqm. 1.00 839.00 839.00
Total cost of Materials Rs. 839.00

B. MACHINERY
Rate in
Sl.No Description Unit Quantity Amount in Rs.
Rs.
1 Nill 0.00 0.00
0.00 0.00
Total hire chargs of
Machinery Rs. 0.00

C. LABOUR
Rate in
Sl.No Particulars Unit Qty Rs Amount in Rs.
1 Pipe fitter Day 0.25 0.00 0.00
2 Mazdoor Day 0.25 0.00 0.00
Total cost of Labour Rs. 0.00
labour component/unit qty 21.50
Add contractor's profit and overhead charges 13.615% 2.90
labour component/unit qty (including contractor's profit) 24.40

ABSTRACT
A. Cost of Materials Rs. 839.00
B. Hire charges of Machinery Rs. 0.00
C. Cost of Labour Rs. 0.00
Total Rs: 839.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 114.23
Total cost for 1.00 Rs: 953.23
Rate per Sqm (A+B+C+D) Rs. 953.23