DETAILED ESTIMATE

Name of work:Construction of Double Lane Road Bridge at KM:10.100 on Epurupalem Straight

cut in Chirala Mandal, Prakasam District.

S.No Description of Work & particulars Unit Quantity Rate Amount

1 Earthwork in excavation upto 3.00M Depth. Cum 1,857.27 260 482,890

2 Drilling of 1500m Dia Piles RMT 1,040.00 3,800 3,952,000

3 Cross Bunds preparation & Removal Cum 6,720.00 155 1,041,600

4 Filling in foundation trenches with sand Cum 130.63 600 78,376

5 Dismantling of Pile Heads RMT 84.00 3,000 252,000

6 M35 Grade Concrete for Piles excluding Reinforcement. Cum 3,712.00 7,150 26,540,783

7 PCC M15 Grade Concrete for leveling course Cum 168.36 6,200 1,043,826

8 Steel Reinforcement(CRS Steel Only) Kgs 246,087.53 73 17,964,390

Supply and fabricating MS sheet 6mm thick for MS

9 Kgs 58,699.13 70 4,108,939
Liners of 1500 mm dia Bored piles

10 Form Work/Centering/Shuttering Sqm 3,132.90 675 2,114,705

11 Dewatering by installing required pumps hours 2,700.00 180 486,000

Providing weep holes in abutment, wing wall/ return

12 Each 62.00 400 24,800
wall with 100 mm dia PVC Pipe
Providing Sand/Gravel backing and laying filter material
13 Cum 1,600.00 600 960,000
underneath pitching in slopes complete

14 Cribs, Channels, Beams & other Scaffolding works LS 1,850,000

Suplying ,fitting and fixing in position true to line and

15 level elastometric neoprene bearing-2000&2200 Nos 30.00 12,600 378,000
Bearing size 630x230x61mm
Providing and Fixing of an elastomeric slab steel
expansion joint, catering to right or skew (less than 20
16 Rmt 48.00 3,000 144,000
deg., moderately curved with maximum horizontal
movement upto 50 mm, complete

SUB TOTAL A 61,422,308

Other Related Works

S.No Description of Work & particulars Unit Quantity Rate Amount

1 Design Charges LS 1.00 400,000 400,000

2 Pile Load Tests Each 2.00 225,000 450,000

3 Mix Design & Other Lab Test Charges LS 1.00 110,000 110,000

4 Dept Expenditure LS 1.00 600,000 600,000

5 Electrical Connection LS 1.00 80,000 80,000

6 Approach Road strengthening LS 1.00 150,000 150,000

7 Soil Testing (Partial Expences) LS 1.00 210,000 210,000

8 Water Charges LS 1.00 270,000 270,000

SUB TOTAL B 2,270,000

Grand Total 63,692,308

Sr. Item Desxrition Units Length Width Depth Quantity
1 Earth Work Excavation Cum 1,857.27
For Pier Caps 4 8.3 8.3 3.25 895.57
For Abutment Pile Caps 2 16.3 11.8 2.5 961.70

2 Drilling of Piles RMT 1,040.00

For Piers 4 4 26 416.00
For Abutments 2 12 26 624.00

3 Erth Work for Cross Bunds Cum 6,720.00

For Cross bunds 4 60 14 2 6,720.00

4 Sand Filling Cum 130.63

Filling in Piers Trenches 4 5.5 5.5 0.45 54.45
Filling in Abutment Trenches 2 9.2 9.2 0.45 76.18

5 Dismantling of Pile Concrete Heads RMT 84.00

Total Piles 42 2 84.00

6 M 35 Grade Concrete Cum 3,712.00

for Abutnebt Piles 24 3.14 0.5625 27 1,145.57
for Pier Piles 16 3.14 0.5625 25 707.14
for Test Piles 2 3.14 0.5625 26 91.93
for Pier Pile Caps 4 6.3 6.3 2.25 357.21
for Abutment Pile Caps 2 15.3 10.8 2.25 743.58
for Pier Stem 4 3.14 0.5625 4.4 31.09
for Pier Bed Blocks 4 3.14 0.7225 0.3 2.72
For Abutment Blocks 2 10.8 1.2 0.3 7.78
For Abutment Cutoff's 2 10.8 0.45 6.452 62.71
For Dirt Walls 2 10.8 0.3 1.89 12.25
For Return Walls 4 11.2 0.5 1.89 42.34
for Pier Caps 4 1.7 1.5 1.4 14.28
for Pier Caps 8 2.65 1.5 1 31.80
for Girders 15 15 0.6 1.5 202.50
Crash Barriers 2 79 0.35 1.1 60.83
Approach slabs 2 8.4 3.5 0.3 17.64
for Deck Slab 1 75.5 8.7 0.275 180.63

9 M 15 Grade Concrete Cum 168.36

for Pier Caps 4 6.6 6.6 0.15 26.14
for Abutment Caps 2 15.8 11.2 0.15 53.09
Approach Slabs 2 8.7 3.5 0.15 9.13
PCC Provision for Scaffolding works 80.00
10 Steel Reinforcement KG As per HYSD Sheet 246,087.53

11 MS Structural Steel KG As per HYSD Sheet 55,903.93

12 Shuttering Sqm 3,132.90

For Pier Pile Caps 4 25.2 2.25 226.80
For Abutment Pile Caps 2 52.2 2.25 234.90
For Pier Stems 4 3.768 4.73 71.29
For Pier Heads 4 8.7 1.5 52.20
8 1.4 1.5 16.80
16 3.2 1 51.20
8 1.5 0.6 7.20
For Abutments Internal & Externl 4 8.4 4.5 151.20
For Abutments Sides 4 1.2 4.5 21.60
For Dirt Walls 4 8.4 1.6 53.76
For Dirt Walls Sides 4 0.5 1.6 3.20
For return Walls 8 6.4 6.1 312.32
For return Walls Edges 8 0.6 6.1 29.28
For Girders 15 15 3.5 787.50
For Girders Edges 30 0.5 1.5 22.50
for Deck Slab 1 8.7 75.45 656.42
for Deck Slab Sides 2 75.45 0.3 45.27
2 8.7 0.3 5.22
For Approach Slabs 4 3.5 0.3 4.20
4 8.7 0.3 10.44
Crash Barriers 4 84 1.1 369.60

13 De-Watering in Pits Hours 2 150 9 2,700.00

14 Weep Holes Each 62.00

15 Gravel Backing Cum 1,600.00

16 Elastomeric slab steel expansion joint RMT

17 Girder Launching Each 15.00

18 Scaffolding MT 11.40

19 Kribs, Channels Rails MT 40.00

20 Pile Load Test Each 2.00

21 Design Charges and Other Lab Tests LS 1.00

22 Depattment Expences LS 1.00
 Bar Bending Schedule
Numbe
Dia of Unit
Sr N Bar Detail Units r of Length Total Weight
Bar Weight
Bars
1 Piles
A1 & A2 Main Bars 20 24 24 29 2.47 41,259
Pile Spacers 16 24 18 4 1.58 2,730
Helical Reinforcement 8 24 172 4.18 0.4 6,902
Pier Piles 20 16 24 26 2.47 24,660
Pile Spacers 16 16 17 4 1.58 1,719
Helical Reinforcement 8 16 160 4.18 0.4 4,280
Pier Piles 20 2 24 28 2.47 3,320
Pile Spacers 16 2 17 4 1.58 215
Helical Reinforcement 8 2 160 4.18 0.4 535
2 Pier Pile Caps
Pier Pile Caps Bottom Both Mats 20 4 112 9.9 2.47 10,955
Pier Pile Caps T Mat 16 4 112 9.9 1.58 7,008
Around Pile Cap 12 4 8 27 0.89 769
Around Pile Cap 10 4 21 27 0.62 1,406
3 Abutment Pile Caps
Abutment Pile Cap B Mat 20 2 138 15 2.47 10,226
20 2 97 19.6 2.47 9,392
Abutment Pile Cap T Mat 16 2 138 15 1.58 6,541
16 2 97 19.6 1.58 6,008
Around Pile Cap 12 2 8 54 0.89 769
Around Pile Cap 10 2 60 29 0.62 2,158
10 2 43 39 0.62 2,079
4 Piers
Pier Verticals 32 4 42 9.4 6.32 9,981
Pier Rings 10 4 35 4.75 0.62 412
Pier Rings 12 4 20 4.75 0.89 338
20 4 32 4 2.47 1,265
5 Abutments
Abutment Bed 16 2 12 9 1.58 341
Abutment Bed Rings 10 2 57 2.34 0.62 165
Dirt Wall Outer & Inner Side Vertical 12 4 87 2.8 0.89 867
Dirt Wall Outer & Inner Side Horizon 12 4 23 8.8 0.89 721
Return Walls Inner Verticals 16 4 41 2.75 1.58 713
Return Walls Outer Verticals 12 4 69 2.75 0.89 676
Return Walls Inner Horizontals 16 4 10 2.75 1.58 174
Return Walls Outer Horizontals 12 4 16 2.75 0.89 157
Braket Bars 12 2 84 3 0.89 449
12 2 5 9 0.89 80
Transver sesmic 12 4 210 840
Cutoff Verticals 16 2 55 7.8 1.58 1,356
Cutoff Verticals 12 2 55 7.8 0.89 764
Cutoff Horizontals 16 2 34 11.4 1.58 1,225
Cutoff Horizontals 12 2 34 11.4 0.89 690
6 Pier Caps
Pier Cap Top Bars 32 4 14 7.4 6.2 2,569
Pier Cap Bottom Bars 20 4 11 7.6 2.47 826
16 4 8 8 1.58 404
Pier Cap Rings 12 4 42 5.4 0.82 744
16 4 11 5.4 1.58 375
Dirt Wall Bed bars 12 2 16 9 0.89 256
Dirt Wall Bed Stirrups 10 2 42 3.2 0.62 167
10 2 84 2.8 0.62 292
10 2 24 9 0.62 268
Approach Slab 12 2 50 8.6 0.89 765
12 2 114 4 0.89 812
Pedastal Steel 12 30 8 3.6 0.89 769
8 30 2 8 0.4 192
8 30 8 8 0.4 768
Girders (Approx) Rein forcement 190KG per CUM 38,475
Deck Slab (Approx) Rein forcement 150KG per CUM 27,095

Sub Total 238,920

Wastage @ 3% 7,167.60
Total Waeght 246,087.53
Units Length Pi D U/Wt T Wt
A 6mm thk MS Sheet for Piles Liners 6mm 42 6 4.71 47.1 55,904
Wastage @ 5% 2,795
Total Waeght 58,699
 Costing Details of DLRB
Name of work : Construction of Double Lane Road Bridge at KM:10.100 on
Epurupalem Straight cut in Chirala Mandal, Prakasam District.
Description of Work &
Sr Unit Quantity Rate Amount
particulars

1 Steel Reinforcement MT 268.23 62,000 16,629,950

2 6mm Thk MS Sheets for Pile Liner MT 58.70 65,000 3,815,500

3 OPC 53 Grade Cement Bags 31,040.00 330 10,243,200

4 20mm Metal Cum 3,880.00 1,180 4,578,400

5 Sand Cum 2,522.00 1,428 3,601,416

6 Binding Wire MT 3.00 82,000 246,000

Chemicals (for TMT Bars & Coating over

7 Ltrs 715.00 800 572,000
Concrete)

8 Bentonite Powder MT 25.00 12,000 300,000

9 Diesel (Excavator, Ajax & Generator) Ltrs 22,600.00 103 2,327,800

Expantion Joints, Dewatering Motors,

10 Lum Sum 1.00 380,000 380,000
Welding Machines & Other Tools

11 Excavator 200D Months 8.00 235,000 1,880,000

12 Ajax / Concrete Weigh Batcher Months 8.00 220,000 1,760,000

13 Hydra Months 6.00 70,000 420,000

14 Generator Months 8.00 22,000 176,000

15 Power Connection & Bills Lum Sum 1.00 160,000 160,000

Piling Contractor (Including Steel & Liner

16 Rmt 1,040.00 4,550 4,732,000
works)
Above Piling Labour works including
17 Lum Sum 1.00 8,200,000 8,200,000
Tools & Tackels

18 Vertical & Lateral pile Testings Each 2.00 230,000 460,000

Sub Total 60,482,266

Over Heads like Department, Travelling, Salaries, Daily Labourand

19 8% 4,838,581
Others @
Grand Total 65,320,847
Pile Caps 1,100.79 3,600.00 3,962,844
Sub Structure 204.96 5,000.00 1,024,805 25.00 499.00 188.00
Super Structure 253.13 7,000.00 1,771,875
Crash Barrier 160.00 1,500.00 240,000
Approach Slab 17.64 3,000.00 52,920 8mm Dia
Deck Slab 180.63 7,000.00 1,264,436 10mm Dia
PCC 168.36 1,500.00 252,538 12mm Dia
Steel 268.00 7,500.00 2,010,000 16mm Dia
10,579,419 20mm Dia
Tiwari 32mm Dia
Any Concrete 3,800.00 1,500.00 5,700,000
Steel 268.00 5,500.00 1,474,000
7,174,000
 1,048.00

20.64
10.95
10.46
39.59
129.58
12.55
223.78
Steel 285 62000 17,670,000
Liner 60 65000 3,900,000
Concrete 3,880 4600 17,848,000
Painting for Steel 285 3000 855,000
Bentonite Powder 300,000
Piling 1,096 3800 4,164,800
Aobve Pile caps Labour 7,500,000
Designer 300,000
Working in Water -
Excavator 1,000,000
Material for Embakment and Others
Mislenious 700,000

Sub Total 54,237,800

Over Heads & Contingentis 3% 1,627,134
Profit 3% 1,627,134
57,492,068