Estimate for the construction of foot bridge at Puparn W.

No 3 Pyt Dhanu Parole Block Duggain U

Capex Budget 2021-22

S.No ITEM DESCRIPTION No L B H Qty Unit

1 Earth work in excavation by manual means in trenches for foundations, drains, pipes, cables etc. (not exceeding
1.5m in width) and for shafts, wells, cesspits and the like not exceeding 10 sqm on plan, including dressing of sides
and ramming of bottoms lift upto 1.5 m, including getting out excavated earth for 1 meter from cutting edge and
disposal of surplus excavated earth as directed:

Foundation 4 7.50 7.50 5.50 1237.50 cft

Approach 8 8.00 2.00 1.50 192.00
1429.50
56.48 cum

2 Providing and laying in position cement concrete of specified grade including curing but excluding the cost of centring
and shuttering. All work upto plinth level with: 1:5:10 (1 cement : 5 coarse sand : 10 graded stone aggregate 40 mm
nominal size)

Foundation 4 7.5 7.5 0.5 112.50 cft

Approach 8 8 2 0.25 32.00
Flooring 4 8 4 0.25 32.00
176.50 cft
5.00 cum
3 Providing and laying in position cement concrete of specified grade including curing but excluding the cost of centring
and shuttering. All work upto plinth level with:1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm
nominal size)

Foundation 4 7.50 7.50 1.50 337.50 cft

4 7.00 7.00 1.50 294.00 cft
4 6.50 6.50 2.00 338.00 cft
8 10.00 1.50 4.00 480.00 cft
4 10.00 6.00 0.25 60.00 cft
1509.50 cft
42.75 cum

Providing and laying cement concrete in retaining walls, return walls, walls (any thickness)
including attached pilasters, columns, piers, abutments, pillars, posts, struts, buttresses,
string or lacing courses, parapets, coping, bed blocks, anchors blocks, plain window sills,
fillets etc upto floor V level, including curing but excluding the cost of centring, shuttering
and finishing with.1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm nominal size)
AGL (2.5+4.50)2 4 6.00 3.50 8.00 672.00 cft
19.03143585 cum
5
Reinforced cement concrete work in beams, suspended floors, roofs having slope upto 15°,
landings, balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral
stair cases upto five level including curing but excluding the cost of centring, shuttering,
finishing and reinforcement with 1:1½:3 (1 cement : 1½ coarse sand : 3 graded stone aggregate 20 mm
nominal size)
Bed Plates 4 6 2.5 0.5 30 cft
Slab1 1 28 6 0.5 84
Slab2 1 35 6 0.5 105 cft
Beam 2 35 1 1.25 43.75 cft
Railing 2 28 0.5 1.5 42
Railing 2 35 0.5 1.5 52.5
357.25 cft
10.11753044 cum
6
Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in
position and binding all complete above plinth level Thermo-Mechanically Treated bars of grade Fe-
500D or more Qty. vide item no 5
10.1175304 1 10.11753044 Qtl
7 Centering and shuttering including strutting, propping etc. and removal of form work for:
a Foundation 4 4.00 7.50 1.50 180.00 sft
4 4.00 7.00 1.50 168.00 sft
4 4.00 6.50 2.00 208.00 sft
4 4.00 10.00 4.00 640.00
1196.00 sft
111.15 sqm
b Retaining walls, return walls, walls (any thickness) including attached pilastersbuttresses, plinth and
string course fillets, kerbs and steps etc.
Abutments 4 2.00 6.00 8.00 384.00 sft
4 2.00 3.50 8.00 224.00
2 2.00 35.00 1.50 210.00
2 2.00 28.00 1.50 168.00
986.00
91.64 sqm
c Suspended floors, roofs, landings, balconies and access platforms
1 25 6 150
1 30 6 180 Sft
330
30.66914498 Sqm
d Lintel, beams, plinth beams, girders, bressumers and cantilevers
2 30 1.25 75
2 35 1.25 87.5 sft
2 6 0.5 6
2 2.5 0.5 2.5
171
15.89219331 sqm
 e Edges of slabs and breaks in floors and wall Under 20 cm wide

Slab 2 30 60
Slab 2 35 60 rft
4 6 24 rft
144 rft
43.90243902 rmt
8 Providing and fixing CIB of approved size by way of making foundation in M10, Brickwork in 1:6 cement mortar
including plastering with 1:4 cement mortar, painting and writings as per the direction of engineer in-charge
including supply of materials, carriages all complete job.

1.00 no
Consumption of Material
Item No Qty C.F Cement Sand Aggregate Steel QTL.
S.No.2 5.00 2.70 13.50 2.39 1.20
S.No.3 42.75 4.40 188.10 19.98 39.95
S.No.4 19.03 4.40 83.74 8.89 17.79
S.No.5 10.12 8.00 80.94 4.30 8.60
S.No.6 10.12 10.12
366.27 35.56 67.53 10.12

6 Carriage of Materials By Mechanical Transport and Manual mean including loading, unloading and stacking

Material MT Rate AT/HL Rate Unit T.Qty

6.1 Coarse and Fine Sand 10km 287.00 300.00 340.00 cum 35.56
6.2 Crushed Stone Aggregate below
40mm
10km 287.00 300.00 340.00 cum 67.53
ole Block Duggain Under PRI

P.P 7.00L
Rate Amount
etc. (not exceeding
ding dressing of sides
m cutting edge and

436.00 24625

ding the cost of centring

one aggregate 40 mm

4029.15 20140
ding the cost of centring
e aggregate 20 mm

4943.40 211330

6608.35 125766
8953.97 90592

7925.00 80181

262.30 29155

502.85 46079

635.60 19493

502.85 7991
 242.30 10638
:6 cement mortar
neer in-charge

3000.00 3000

g and stacking

T.Rate
600.00 21334

600.00 40521
Total 703520
Say 7.00lacs