###

Estimate No 1 ###
Estimate for Estimate for the construction of 45 mtr span SFB over Raffu Khola in between Rackiding and Tukdang in South Sikkim ###
BAC Sikkip Block Namchi constituency Poklok-Kamrang Year ###
Division Jorethang ###
clear span 45 mtr. Bridge for Non snowing areas ###
###
###
2.25 30 ton DL ###
d 3.75 ###
6.8 ###
FB 1.5 1.0 Railing Ht. ###
###
2.3 0.6 ###
L 45 ###
###
2.25 ###
0.15 0.23 ###
15cm th. 1:2:4 CC floor 0.6 ###
0.23m stone soling base ###
bc 10 t / sqm 2.76 ###
3.92 ###
Tower load DL 21 ton Anchor House design load 45 ton ###
Bridge load DL 17 ton 0.6 size lngth brdth ht. ###
Abutment DL 19 ton off set 0.3 m on each side 3.92 3 1.95 2.4 55 ton ###
soling & CC slab 10 ton 1.2 3 check safe ###
LL 13 ton construct AH in plumb concrete 1:3:6 with nominal reinforcement of 2.5% ###
80 ton ###
wind & sesmic i/c 88 ton ###
Check safe ###
###
###
 Name ( ) Name ( ) Name ( ) ###
JE BAC AE BAC DE ###
Sikkip Sikkip Jorethang ###
###
###
###
###
###
###
###
2 1 ###
approach road wall RT-I 3 ###
2 A-I River training RT-II 3 PW I ###
1 A-III ###
###
###
###
###
###
###
RT III RT IV ###
A-I I A-IV PW - II ###
RT V RT VI ###
###
###
###
PW III ###
3 1.8 0.6 0.6

1.95 H Approach wall H Protection wall

L 3.92 3 1:4:8 CRSM 2.5 PW
L 4 L 5
 Nos 4 0.9 0.63 Nos 6
0.45 0.75 0.31
1:2:4cc 0.2 23cmth. Soling 0.34 PW series walls
3.92 A - series walls Section on -2 - 2 Section on 3 - 3

H River Training works (RT)

Section on 1 - 1 1.5 L 8
Nos 6

0.6
1.3
 4 of 2

Estimate No 1
Estimate for Estimate for the construction of 45 mtr span SFB over Raffu Khola in between Rackiding and Tukdang in South Sikkim
BAC Sikkip Block Namchi constituency Poklok-Kamrang Year 0
Division Jorethang

Technical Details L B H Nos unit

1 Span 45 cpt
2 Type FSB
3 Nature
4 Dip "d" 3.75 mtrs. screen Tie
5 Camber 0.56 mtrs. L B TH
6 Railing Ht. 1 mtrs. 1.2 0.5 0.45
7 Free Board 1.5 mtrs.
8 Tower ht. 6.81 mtrs.
9 Tower top section 0.75x0.75 mtrs.
10 Tower Base width 0.75 mtrs.
11 Tower base length 2.7 mtrs.
12 Tower slope 1 : 7
13 Abutment Height 1.29 mtrs.
14 Abutment Base width 3.24 mtrs.
15 Abutment Length 3.6 mtrs.
16 Base level soling 4.32 3.88 0.23 mtrs.
17 Base level 1:2:4 CC 4.32 3.88 0.15 mtrs.
18 BC is taken as 10 t / sqm
19 Walk way 1.2 mtrs.
20 Guy Rope 20mm Dia. Wire Rope 4 Nos
21 Cross Beams
22 Main Cable Adopted Nos Single Pully (Nos) DoublePully (Nos)
a 38 mm 38 4 0 4
b 25 mm 25 2 4 0

IRON MATERIAL L 45 Bull Dog Clip

1 Bull Dog Clip Both Nos Qntty. Suspenders
a 38mm 8 4 640 guy Av.L Nos Tot. Length 10%L no of B/clips
b 25mm 4 2 160 144 4.65 62 288 28.83 96.10
c 15mm 409
2 Steel Core Cable Nos L Total Length Wt. / mtr weight - Kg L "d" T. Ln
a 38mm 4 740 740 4.45 3293 45 3.75 185
b 25mm 2 370 370 2.72 1006.4 8x19F(12/6+6F/1) STEEL CORE
c 15mm 432 m 0.78 337.31 8x19F(12/6+6F/1) STEEL CORE
3 ISLC Cross Beam W (kg)/ mtr th. Fl th.W length Nos @1.5c/c T. wt. Kg.
a 125x65x6mm
(2.44mtr.long) 10.7 6.6 4.4 2.44 31 809
b 100x55x5mm
(3mtr.long) 7.9 6.4 4 3.0 50 1173
4 MS Anchor Shaft
10cm Dia 246.6 3.0 2 1480
3mtr.long
 5 of 2

5 Rail Pole Joist

ISMB 350 Numbers weight - Kg
2.44mtr. Long,
52.4kg / m 52.4 2.44 6 767.14
6 Saddle Block
Pully Numbers weight - Kg
a single 38mm 120 0 0
b single 25mm 100 4 400
c double 38mm 190 4 760
d double25mm 150 0 0
7 Wire Rope clamp
with 8
washer & "U" Bolt kg/E 32mm kg/E 25mm weight - Kg
a single 62 62 0
b double 62 62 0

8 Iron Chequered
Plate kg / sqm Total area weight - Kg
SP:6(1)'64 1.5x1.2x0.63mm 10.7 59.4 635.58
9 Eye Bolt Numbers
a 16mmx415mm
b 20mmx415mm 62 415mm 16mm dia
10 Angle Iron adopt weight / m L-I L-II L-III Total wt. nut angle - L I
a 40x25x5mm 2.4 207 82 37.2 0.00
b 45x45x5mm 1 3.4 207 82 37.2 1108.54 angle vert. L-II
c 50x50x6mm 4.5 207 82 37.2 0.00 angle strut L-III
11 Other accessories 12mmdia cross B Long B chequred plate stringer
for Railing & stringer & C. Plate weight - Kg cross beams
a Nuts & Bolts 372 74 93 53.94
b 12x50mm
Nuts & Bolts 10715
c 16x450mm
Nuts & Bolts
e 12x250mm
CSKM-12x40mm 40mm
12mmdia
nut
 6 of 8

Amount
1 Jungle clearence i/c uprooting of rank vegitation, grass, bush wood, trees & saplings
and removal of rubbish up to a distance of 50 meters from the work site, all complete. Rate
One Job LS 2500 Rs. 2,500.00

2 Hill cutting in mixed soil including throwing of spoils for 30 meter lead and 1.5 m lift
all complete
L B H Nos unit Qnt. Rate
25 3.5 2.5 2 cum 437.5 42.98 Rs. 18,803.75

3 Earth work in excavation in all kinds of soils in foundation trenches including

dressing of all sides, watering and ramming including disposal of excavated earth
up to a 30m lead and 1.5 m lift, all complete.
L B H Nos unit Qnt. Rate
Abutment 3.6 3.2 1.0 2 cum 22.83
Approach wall 4 1.35 0.39 4 8.51
Protection wall 5 1.23 0.6 6 22.16
Training works 8 1.3 0.6 6 37.44
90.94 96.19 Rs. 8,747.62

4 Providing and laying hand packed stone soling works with clean hard selected
stone, all complete.
L B H Nos unit Qnt. Rate
Abutment base 4.32 3.88 0.23 2 7.72
Approach wall 4 1.35 0.23 4 4.97
Protection wall 5 1.23 0.23 6 8.45
stone 21.14 351.51 Rs. 7,429.70

5 Providing and laying in position cement concrete (CC) of specified grade

including compacting curring etc. all complete. (1:2:4 CC ), 20mm down size.
L B H Nos unit Qnt. Rate
Base of Abutment 3.6 3.24 0.15 2 3.49
Bearing seat 3.24 3.6 0.15 2 3.49
1:2:4 CC 6.99 2960.7 Rs. 20,692.76
Other works 58,173.82
6 Providing and laying Plum Concrete in 1:4:8 CC in 40 mm down nominal
gauge stone and 50%clean hard selected stones of sizes not exceeding 15cm
including shuttering, compacting and curring all complete, as per the direction
of the engineer in Engineer in charge.
L B H Nos unit Qnt. Rate
 7 of 8

Abutment 3.24 3.6 1.29 2 29.9535

Anchor House 3.915 3 1.95 2 45.7253
1:3:6PC 75.6787 2520.7 Rs. 190,763.36
Cost of PC Works Rs. 190,763.36

7 Providing and laying in position specified grade of reinforced cement concrete (RCC)
excluding the cost of form work, finishing and reinforcements. ( 1 : 2 : 4 )
graded stone aggregate of 20mm nominal size.
L B H Nos unit Qnt. Rate
Tower Post 1.7 0.75 6.81 4 35.2182
Tower Tie 1.2 0.50 0.45 4 1.08
1:2:4 RCC 36.30 3090.48 Rs. 112,178.84

8 Supplying, Bending, Binding and placing in position tor steel including straightening,
cutting, placing in position for all RCC works, including binding wire, complete
L B H Nos unit Qnt. Rate
Vide item 7 47.19 4119.55 Rs. 194,391.88

9 Providing, fixing & removing form work for casting RCC items with locally available
timber. L B H Nos unit Qnt. Rate
Tower Tie Beam 1.2 1.90 4 9.12 231.07 Rs. 2,107.36
Tower Post 3.973 6.81 4 108.27 238.29 Rs. 25,799.68
Cost of RCC Works Rs. 334,477.76
10 Protection Works.
Providing and laying CRSM in 1:4:8 CC ( 1 cement, 4 sand, 8 clean hard selected
stone of 40mm nominal size, i/c bond stone, through stone, of size 150mm x 150mm
x 450mm manufactured in 1:4:8 cc and curing all complete, as per the direction of the
engineer in charge, excluding carriage cost.
L B H Nos constant unit Qnt. Rate
Protection wall - rect 5 0.6 2.5 6 45
Triangle I 5 0.31 1.23 6 0.5 0.93789
Triangle II 5 0.63 2.5 6 0.5 3.90625
Approach wall - Rect. 4 0.6 3 4 28.8
triangle I 4 0.75 3 4 0.5 18
triangle - II 4 0.338 1.35 4 0.5 2.7
1:4:8CRSM 78.6441 555.12 Rs. 43,656.94
Cost of Protection Works Rs. 43,656.94
11 River training works and guide works.
Supply and knitting of G.I. wire ( gauge 08 BWG) in multiple knots @ 2.5 kg per SQM
(weight of net per square meter area) i/c launching of wire net i/c over lap and wastages
 8 of 8

for the construction of hand packed wall, complete as per the

direction of the engineer in charge.
L B H Nos SQM unit cum Rate
sausage wall 8 1.3 1.5 6 cum 93.6 96.24 Rs. 9,008.34
GI wire I 5.6 8 6 ###
II 2.6 1.5 6 23 GI wire 292.2 sqm

12 Providing and Laying hand packed wall with clean hard selected stone
including centering aligning and slopes / curves etc. all complete as per direction
L B H Nos unit cum Rate
(For sausage) Dry Wall 8 1.3 1.5 6 stone 93.6 298.53 Rs. 27,942.41
cost of River Training Works Rs. 36,950.75

13 Providing and laying 12mm thick cement plaster of specified mix in single coat
including finishing even and smooth and curing complete.
L B H Nos unit Sqm Rate
Tower Post 3.973 0.75 6.81 4 12mmth 11.9196
Anchor House 38.67 2 77.3325
89.2522 84.54 Rs. 7,545.38

14 Providing and washing with three coats of snowcem, durocem, cemcote

etc. of approved quality on exterior walls to give even shade i/c preparation of
surface on New surface complete
L B H Nos unit Sqm Rate
vide item 13 89.2522 53.44 Rs. 4,769.64

15 Construction of parapet walls on approach of standard size on 1:2:4 mix plum concrete
and plastering with 1:4cement mortarof 12mm th. With recron 3 S with lime washing
three or more coats complete as per the direction of the engineer in charge.
Qntty. unit
45cm height, 30 cm top, and 45cm bottom 20 Rm 550.38 Rs. 11,007.60

16 Mixed Filling by supplying filling materials from outside with available material from
cutting and excavation works in layers not exceeding 20cm in depth, excluding carriage
of materials and not including consoladation of each layer by ramming, watering etc, all
 9 of 8

complete. L B H Nos tri. unit Qnt. Rate

Approach road 4 1.8 1.5 4 0.5 cum 5.4 52.28 Rs. 282.31

17 Providing Sign Board of standard size in angle Iron and Tin sheet, in yellow background
and Black lettering of size 75mm. The board should be 1.5m above the ground,
0.9m x 1.2 m. The frame should be embeded in a concrete block 0.6m below ground
as per the direction of the engineer in charge, complete.
L B H Nos unit Qnt. Rate
1 one job 3500 Rs. 3,500.00
Other Works Cost Rs. 85,278.75

IRON WORKS COST

18 Fitting / Fixing & Placing in position Saddle Block on tower block Unit Rate
Nos
8 each 1193.4 Rs. 9,547.20
19 Fitting / Fixing & Placing in position of rail pole.
Nos
6 each 820.3 Rs. 4,921.80

20 Fitting / Fixing & Placing in position of MS Clamp on suspension cable

Nos
62 each 182 Rs. 11,284.00
21 Fitting / Fixing & Placing in position of upper "U" bolts attached to suspenders with MS Clamps after
tying to required length, all complete.
Nos
62 each 223.6 Rs. 13,863.20
22 Fitting / Fixing & Placing in position of cross beams and long beams with lower "U" Clamps
and bolts with suspenders, all complete
Nos
62 each 327.6 Rs. 20,311.20
23 Fitting / Fixing & Placing in position of Long beams with cross beams after drilling elleptical holes
and fixing / attaching the same with suspenders & with nuts & bolts etc. all complete.
Nos
149 each 150.8 Rs. 22,393.80
24 Fitting / Fixing & Placing in position of main cable with proper anchorage with anchor shaft with Bull
Dog clips, passing over pully mounted on Saddle Block stretching with proper sag, as per the
direction of the engineer in charge, adopting all safety precautions and measures,
 10 of 8

which includes safety harness belts, helmets, proper ladders, and fall nets, all complete.
Nos
800 M 176.8 Rs. 141,440.00
25 Fitting / Fixing & Placing in position of Guy rope, with proper anchorage etc all complete.
Nos
4 each 1309.1 Rs. 5,236.40
26 Fitting / Fixing & Placing in position of Railing post in angle iron as per specifications, after drilling
holes of proper diameter with proper alignment to seat bolts for fixing securely all attachments
& accessories all complete.
Nos
62 each 171.6 Rs. 10,639.20
27 Jointing of long beams with Fish plates & nuts and bolts all complete.
Nos
50 each 65 Rs. 3,217.50

28 Fitting / Fixing & Placing in position of struts after drilling holes of appropriate diameter at appropriat
places to seat & receive bolts for fixing securely with all cross beams and railing verticals.
Nos
62 each 54.6 Rs. 3,385.20
29 Fitting / Fixing & Placing in position of decking MS chequered plates with stringers after properly
drilling elliptical holes and fixing with nuts & bolts, all complete.
Nos
30 each 325 Rs. 9,750.00
Labour cost of IRON WORKS Rs. 255,989.50

30 Supply of IRON COMPONENT Size Nos Mtr. sqm Rate

a Main Cable 38mm 4 740 1551.96 Rs.1,148,450.40
25mm 2 370 669.72 Rs. 247,796.40
b Suspender & Guy Rope 15mm 62 432 212.51 Rs. 91,899.95
c Cross Beam ISLC - 125 x 65 x 6 31 2524.35 Rs. 78,254.85
d Long Beam - ISLC 100 x 55 x 5 50 2453.51 Rs. 121,448.75
e MS Anchor Shaft - 10cm dia. 3mtr. Long 2 ### Rs. 30,652.78
f Saddle Block 0 38 0 S 6310.87 Rs. -
4 4 D ### Rs. 40,698.64
4 25 4 S 5538.11 Rs. 22,152.44
0 0 D 9401.90 Rs. -
 11 of 8

g "U" - Clamp 38 68 D 888.67 60607 Rs. -

25 68 S 553.81 37770 Rs. 37,769.84
h Eye Bolt 68 20mm 244.71 Rs. 16,689.22
16mm 193.19
i Bull Dog Clips 38mm 640 264.03 Rs. 168,979.20
25mm 160 148.11 Rs. 23,697.60
15mm 409 54.09 Rs. 22,133.63
j Angle Iron struts 40 x 25 x 5 0 54.09 Rs. -
k Rail Pole 6 ### Rs. 66,148.20
l Chequered Plate 6mm th. 1.5x1.2 59.4 8745.06 Rs. 519,456.56
m Nuts & Bolts 50mm length 16mm 800 22.12 Rs. 17,696.00
12mm 409 9.02 Rs. 3,690.98

Cost of Iron Material Rs.2,657,615.44

Carriage of Stock Material

Item Quantity Quintals Distance Rate Distance Rate
a Cement 626.34 313.17 5km 9.35 50-60 46.15
b MS Bars 47.19 47.19 5-10 12.69 60-75 50.19
c Bridge Parts 10715.47 107.15 10-15 16.03 75-90 66.23
d GI wire 730.50 7.31 15-20 19.38 90-105 76.27
467.51 20-30 26.07 105-120 86.31
30-40 32.77
40-50 39.46 46.15 Rs. 21,575.59

19 Carriage of Non-Stock Material

Item Quantity Distance Rate Distance Rate
a Sand 56.52 5km 161.97 40-50 697.20 340.21 Rs. 19,227.21
b Stone 119.86 5-10 221.21 50-60 816.20
10-15 280.71 60-75 994.70 340.21 Rs. 40,777.99
 12 of 8

15-20 340.21 75-90 1173.19

20-30 459.21 90-105 1351.69
30-40 578.2 105-120 1530.18

20 Head Load
TYPE Rate Quantity Rate unit Distance in meters
a Stock 467.510099 per 100Kgs per mtr 467.5101 0.04 Qnt. 2000 Rs. 37,400.81
b Non-Stock 0 per 1 cum per mtr. 0 0.73 cum Rs. -
Total carriage cost Rs. 118,981.60 Rs.3,723,714.10

JE - BAC AE - BAC DE
Sikkip Sikkip Sikkip

21 Theoritical Consumption of Material

Item Quantity unit Cement Sand Stone MS Bar Pipe Bond Stone GI wire
1:4:8 CRSM 78.64 10cum 8.02 1.18 6.61 55.05
40mm 1.65
20mm 0.63
1:4:8PC 10cum 0.00 0.00 0.00
40mm 0.00
20mm 0.00
1:3:6 CC 75.6787261 339.57 34.81 69.85
20mm down 1:2:4CC 6.989 cum 44.73 3.28
20mm 4.96
12mm 1.68
 13 of 8

1:2:4RCC 36.30 232.31 17.06 47.19

20mm 25.77
12mm 8.71
1:3 12mmTh.CP 11.9196429 10sqm 1.70 0.18
Bridge Parts 10715.47 Kgs 10715
GI wire 292.2 731

626.34 56.52 119.86 47.19 10715 731

Cement 313.17 Qntls.

MS Bars 47.19 Qntls.
Bridge parts 107.15 Qntls.
GI wire 7.31 Qntls.
Sand 56.52 Cum
Stone 119.86 Cum

General Abstract of cost

1 Cost of main Bridge IRON COMPONENT Rs.2,657,615.44

2 Labour charges for Iron Fitting / Fixing Rs. 255,989.50

3 Cost of RCC Works Rs. 334,477.76

 14 of 8

4 Cost of Plumb Concrete Works Rs. 190,763.36

5 Cost of Protection & Approach Road Rs. 43,656.94

6 Cost of River Training works Rs. 36,950.75

7 Cost of Painting, Pipes & other works Rs. 85,278.75

8 Cost of Carriage Rs. 118,981.60

Contingencies at 4% Rs. 32,404.37

Rs.3,756,118.46

JE BAC AE BAC DE
Sikkip Sikkip Sikkip
 Estimate No 1
Estimate for Estimate for the construction of 45 mtr span SFB over Raffu Khola in between Rackiding and Tukdang in South Sikkim
BAC Sikkip Block Namchi constituency Poklok-Kamrang Year 0
Division Jorethang

Amount
1 Jungle clearence i/c uprooting of rank vegitation, grass, bush wood, trees & saplings
and removal of rubbish up to a distance of 50 meters from the work site, all complete. Rate
One Job LS 2500 Rs. 2,500.00

2 Hill cutting in mixed soil including throwing of spoils for 30 meter lead and 1.5 m lift
all complete
L B H Nos unit Qnt. Rate
25 3.5 2.5 2 cum 437.5 42.98 Rs. 18,803.75

3 Earth work in excavation in all kinds of soils in foundation trenches including

dressing of all sides, watering and ramming including disposal of excavated earth
up to a 30m lead and 1.5 m lift, all complete.
L B H Nos unit Qnt. Rate
Abutment 3.6 3.2 1.0 2 cum 22.83
Approach wall 4 1.35 0.4 4 8.51
Protection wall 5 1.23 0.6 6 22.16
Training works 8 1.3 0.6 6 37.44
90.94 96.19 Rs. 8,747.62

4 Providing and laying hand packed stone soling works with clean hard selected
stone, all complete.
L B H Nos unit Qnt. Rate
Abutment base 4.32 3.88 0.2 2 7.72
Approach wall 4 1.35 0.2 4 4.97
Protection wall 5 1.23 0.2 6 8.45
stone 21.14 351.51 Rs. 7,429.70

5 Providing and laying in position cement concrete (CC) of specified grade

including compacting curring etc. all complete. (1:2:4 CC ), 20mm down size.
L B H Nos unit Qnt. Rate
Base of Abutment 3.6 3.24 0.2 2 3.49
Bearing seat 3.24 3.6 0.2 2 3.49
1:2:4 CC 6.99 2960.7 Rs. 20,692.76
Other works 58,173.82
6 Providing and laying Plum Concrete in 1:4:8 CC in 40 mm down nominal
gauge stone and 50%clean hard selected stones of sizes not exceeding 15cm
including shuttering, compacting and curring all complete, as per the direction
of the engineer in Engineer in charge.
L B H Nos unit Qnt. Rate
Abutment 3.24 3.6 ### 2 29.95346938776
Anchor House 3.915 3 1.9 2 45.72525669643
1:3:6PC 75.67872608418 2520.7 Rs. 190,763.36
Cost of PC Works Rs. 190,763.36
 7 Providing and laying in position specified grade of reinforced cement concrete (RCC)
excluding the cost of form work, finishing and reinforcements. ( 1 : 2 : 4 )
graded stone aggregate of 20mm nominal size.
L B H Nos unit Qnt. Rate
Tower Post 1.7 0.75 6.8 4 35.21819196429
Tower Tie 1.2 0.50 0.5 4 1.08
1:2:4 RCC 36.30 3090.48 Rs. 112,178.84

8 Supplying, Bending, Binding and placing in position tor steel including straightening,
cutting, placing in position for all RCC works, including binding wire, complete
L B H Nos unit Qnt. Rate
Vide item 7 47.19 4119.55 Rs. 194,391.88

9 Providing, fixing & removing form work for casting RCC items with locally available
timber. L B H Nos unit Qnt. Rate
Tower Tie Beam 1.2 1.90 4 9.12 231.07 Rs. 2,107.36
Tower Post 3.973 6.8 4 108.2700892857 238.29 Rs. 25,799.68
Cost of RCC Works Rs. 334,477.76
10 Protection Works.
Providing and laying CRSM in 1:4:8 CC ( 1 cement, 4 sand, 8 clean hard selected
stone of 40mm nominal size, i/c bond stone, through stone, of size 150mm x 150mm
x 450mm manufactured in 1:4:8 cc and curing all complete, as per the direction of the
engineer in charge, excluding carriage cost.
L B H Nos constant unit Qnt. Rate
Protection wall - rect 5 0.6 2.5 6 45
Triangle I 5 0.31 ### 6 0.5 0.937890625
Triangle II 5 0.63 2.5 6 0.5 3.90625
Approach wall - Rect. 4 0.6 3 4 28.8
triangle I 4 0.75 3 4 0.5 18
triangle - II 4 0.338 1.4 4 0.5 2.7
1:4:8CRSM 78.644140625 555.12 Rs. 43,656.94
Cost of Protection Works Rs. 43,656.94
11 River training works and guide works.
Supply and knitting of G.I. wire ( gauge 08 BWG) in multiple knots @ 2.5 kg per SQM
(weight of net per square meter area) i/c launching of wire net i/c over lap and wastages
for the construction of hand packed wall, complete as per the
direction of the engineer in charge.
L B H Nos SQM unit cum Rate
sausage wall 8 1.3 1.5 6 cum 93.6 96.24 Rs. 9,008.34
GI wire I 5.6 8 6 ###
II 2.6 1.5 6 23 GI wire 292.2 sqm
12 Providing and Laying hand packed wall with clean hard selected stone
including centering aligning and slopes / curves etc. all complete as per direction
L B H Nos unit cum Rate
(For sausage) Dry Wall 8 1.3 1.5 6 stone 93.6 298.53 Rs. 27,942.41
cost of River Training Works Rs. 36,950.75

13 Providing and laying 12mm thick cement plaster of specified mix in single coat
including finishing even and smooth and curing complete.
L B H Nos unit Sqm Rate
Tower Post 3.973 0.75 6.8 4 12mmth 11.91964285714
Anchor House 38.67 2 77.33252232143
89.25216517857 84.54 Rs. 7,545.38

14 Providing and washing with three coats of snowcem, durocem, cemcote

etc. of approved quality on exterior walls to give even shade i/c preparation of
surface on New surface complete
L B H Nos unit Sqm Rate
vide item 13 89.25216517857 53.44 Rs. 4,769.64

15 Construction of parapet walls on approach of standard size on 1:2:4 mix plum concrete
and plastering with 1:4cement mortarof 12mm th. With recron 3 S with lime washing
three or more coats complete as per the direction of the engineer in charge.
Qntty. unit
45cm height, 30 cm top, and 45cm bottom 20 Rm 550.38 Rs. 11,007.60

16 Mixed Filling by supplying filling materials from outside with available material from
cutting and excavation works in layers not exceeding 20cm in depth, excluding carriage
of materials and not including consoladation of each layer by ramming, watering etc, all
complete. L B H Nos tri. unit Qnt. Rate
Approach road 4 1.8 1.5 4 0.5 cum 5.4 52.28 Rs. 282.31

17 Providing Sign Board of standard size in angle Iron and Tin sheet, in yellow background
and Black lettering of size 75mm. The board should be 1.5m above the ground,
0.9m x 1.2 m. The frame should be embeded in a concrete block 0.6m below ground
as per the direction of the engineer in charge, complete.
L B H Nos unit Qnt. Rate
1 one job 3500 Rs. 3,500.00
Other Works Cost Rs. 85,278.75
 IRON WORKS COST
18 Fitting / Fixing & Placing in position Saddle Block on tower block Unit Rate
Nos
8 each 1193.4 Rs. 9,547.20
19 Fitting / Fixing & Placing in position of rail pole.
Nos
6 each 820.3 Rs. 4,921.80

20 Fitting / Fixing & Placing in position of MS Clamp on suspension cable

Nos
62 each 182 Rs. 11,284.00
21 Fitting / Fixing & Placing in position of upper "U" bolts attached to suspenders with MS Clamps after
tying to required length, all complete.
Nos
62 each 223.6 Rs. 13,863.20
22 Fitting / Fixing & Placing in position of cross beams and long beams with lower "U" Clamps
and bolts with suspenders, all complete
Nos
62 each 327.6 Rs. 20,311.20
23 Fitting / Fixing & Placing in position of Long beams with cross beams after drilling elleptical holes
and fixing / attaching the same with suspenders & with nuts & bolts etc. all complete.
Nos
149 each 150.8 Rs. 22,393.80
24 Fitting / Fixing & Placing in position of main cable with proper anchorage with anchor shaft with Bull
Dog clips, passing over pully mounted on Saddle Block stretching with proper sag, as per the
direction of the engineer in charge, adopting all safety precautions and measures,
which includes safety harness belts, helmets, proper ladders, and fall nets, all complete.
Nos
800 M 176.8 Rs. 141,440.00
25 Fitting / Fixing & Placing in position of Guy rope, with proper anchorage etc all complete.
Nos
4 each 1309.1 Rs. 5,236.40
26 Fitting / Fixing & Placing in position of Railing post in angle iron as per specifications, after drilling
holes of proper diameter with proper alignment to seat bolts for fixing securely all attachments
& accessories all complete.
Nos
62 each 171.6 Rs. 10,639.20
27 Jointing of long beams with Fish plates & nuts and bolts all complete.
Nos
50 each 65 Rs. 3,217.50

28 Fitting / Fixing & Placing in position of struts after drilling holes of appropriate diameter at appropriate
places to seat & receive bolts for fixing securely with all cross beams and railing verticals.
Nos
62 each 54.6 Rs. 3,385.20
29 Fitting / Fixing & Placing in position of decking MS chequered plates with stringers after properly
drilling elliptical holes and fixing with nuts & bolts, all complete.
Nos
30 each 325 Rs. 9,750.00
Labour cost of IRON WORKS Rs. 255,989.50
30 Supply of IRON COMPONENT Size Nos Mtr. sqm Rate
a Main Cable 38mm 4 ### 1551.96 Rs. 1,148,450.40
25mm 2 ### 669.72 Rs. 247,796.40
b Suspender & Guy Rope 15mm 62 ### 212.51 Rs. 91,899.95
c Cross Beam ISLC - 125 x 65 x 6 31 2524.35 Rs. 78,254.85
d Long Beam - ISLC 100 x 55 x 5 50 2453.51 Rs. 121,448.75
e MS Anchor Shaft - 10cm dia. 3mtr. Long 2 15326.39 Rs. 30,652.78
f Saddle Block 0 38 0 S 6310.87 Rs. -
4 4 D 10174.66 Rs. 40,698.64
4 25 4 S 5538.11 Rs. 22,152.44
0 0 D 9401.90 Rs. -
g "U" - Clamp 38 68 D 888.67 60607.294 Rs. -
25 68 S 553.81 37769.842 Rs. 37,769.84
h Eye Bolt 68.2 20mm 244.71 Rs. 16,689.22
16mm 193.19
i Bull Dog Clips 38mm 640 264.03 Rs. 168,979.20
25mm 160 148.11 Rs. 23,697.60
15mm 409 54.09 Rs. 22,133.63
j Angle Iron struts 40 x 25 x 5 0 54.09 Rs. -
k Rail Pole 6 11024.70 Rs. 66,148.20
l Chequered Plate 6mm th. 1.5x1.2 59 8745.06 Rs. 519,456.56
m Nuts & Bolts 50mm length 16mm 800 22.12 Rs. 17,696.00
12mm 409 9.02 Rs. 3,690.98

Cost of Iron Material Rs. 2,657,615.44

Carriage of Stock Material

Item Quantity Quintals Distance Rate Distance Rate
a Cement 626.34 313.17 5km 9.35 50-60 46.15
b MS Bars 47.19 47.19 5-10 12.69 60-75 50.19
c Bridge Parts 10715.47 107.15 10-15 16.03 75-90 66.23
d GI wire 730.50 7.31 15-20 19.38 90-105 76.27
467.51 20-30 26.07 105-120 86.31
30-40 32.77
40-50 39.46 46.15 Rs. 21,575.59
19 Carriage of Non-Stock Material
Item Quantity Distance Rate Distance Rate
a Sand 56.52 5km 161.97 40-50 697.20 340.21 Rs. 19,227.21
b Stone 119.86 5-10 221.21 50-60 816.20
176.38 10-15 280.71 60-75 994.70 340.21 Rs. 40,777.99
15-20 340.21 75-90 ###
20-30 459.21 90-105 ###
30-40 578.2 105-120 ###

20 Head Load
TYPE Rate Quantity Rate unit Distance in meters
a Stock 467.5101 per 100Kgs per mtr 467.51 0.04 Qnt. 2000 Rs. 37,400.81
b Non-Stock 176.38 per 1 cum per mtr. 176.377 0.73 cum 2000 Rs. 257,510.33
Total carriage cost Rs. 376,491.93 Rs. 3,981,224.43

Rupees Thirty Nine Lakhs Eighty One Thousand Two Hundred and Twenty Four only

JE - BAC AE - BAC DE
Sikkip Sikkip Sikkip

21 Theoritical Consumption of Material

Item Quantity unit Cement Sand Stone MS Bar Pipe Bond Stone GI wire
1:4:8 CRSM 78.64 10cum 8.02 1.18 6.61 55.05
40mm 1.65
20mm 0.63
1:4:8PC 10cum 0.00 0.00 0.00
40mm 0.00
20mm 0.00
1:3:6 CC 75.678726 339.57 34.81 69.85
20mm down 1:2:4CC 6.989 cum 44.73 3.28
20mm 4.96
12mm 1.68
1:2:4RCC 36.30 232.31 17.06 47.19
20mm 25.77
12mm 8.71
1:3 12mmTh.CP 11.919643 10sqm 1.70 0.18
Bridge Parts 10715.47 Kgs 10715
GI wire 292.2 730.5

626.34 56.52 119.86 47.19 10715 730.5

Cement 313.17 Qntls.

MS Bars 47.19 Qntls.
Bridge parts 107.15 Qntls.
GI wire 7.31 Qntls.
Sand 56.52 Cum
Stone 119.86 Cum
 General Abstract of cost

1 Cost of main Bridge IRON COMPONENT Rs. 2,657,615.44

2 Labour charges for Iron Fitting / Fixing Rs. 255,989.50

3 Cost of RCC Works Rs. 334,477.76

4 Cost of Plumb Concrete Works Rs. 190,763.36

5 Cost of Protection & Approach Road Rs. 43,656.94

6 Cost of River Training works Rs. 36,950.75

7 Cost of Painting, Pipes & other works Rs. 85,278.75

8 Cost of Carriage Rs. 376,491.93

Contingencies at 4% Rs. 42,704.78

Rs. 4,023,929.21

Rupees Forty Lakhs Twenty Three Thosand Nine Hundred and Twenty Nine Only

JE BAC AE BAC DE
Sikkip Sikkip Sikkip