DETAILED ESTIMATE

Name of work :-JRS-ST- SECTION:- Construction of one RUB of internal size 4.00mx2.50m between km 221/2-4 in BIM-AML section and
construction of another ROB of internal size 4.00mx2.50m between km 223/0-2 in AML-VDH section on demand by nearby villagers.

Item No. Description of work Unit Rate Qty Amount

SCHEDULE "USSOR 2021 Items"
Chapter - 1 Earth Work
22010 Earthwork in excavation by mechanical means (Hydraulic
22011 All kinds of soils Cum 213.47 5800.00 1238126.00
Total of Chapter - 1 Earth Work 1238126.00
Add @7% below accepted rate -86668.82
Total of Chapter - 1 Earth Work 1151457.18

Chapter - 2 Bridge Work Substructure

Chapter 2(a)
22040 Providing and laying in position machine batched, machine mixed and
machine vibrated Cement Concrete of specified grade as per approved
Design Mix (mixed in Mobile Concrete Batching/Mixing Plant at
site or RMC from approved plants) using 20mm graded
crushed stone aggregate and coarse sand of approved quality in RCC raft
Cum 4115.74 125.00 514467.50
foundation & Pile cap including finishing, using Plasticiser in approved
proportions (as per IS:9103), to modify workability without
impairing strength and durability complete as per specifications and
direction of the Engineer in
charge.Note:1. Payment for cement, reinforcement and shuttering shall
22050 Providing and laying in position machine batched, machine mixed and
machine vibrated Cement Concrete of specified grade as per approved
Design Mix (mixed in Mobile Concrete Batching/Mixing Plant at
22052 Wing wall and Return wall Cum 4242.71 950.00 4030574.50
22054 Approach slab at formation level, Dirt wall/ ballast wall at formation level
Cum 4179.23 18.00 75226.14

22034 1:3:6 (1 Cement : 3 coarse sand (zone-III) : 6 graded stone aggregate

Cum 4079.81 550.00 2243895.50
20 mm nominal size)
22070 Providing and fixing Weep Holes in Abutments, Wing walls and
Metre 274.89 100.00 27489.00
Return walls etc., of new bridges with 110mm dia UPVC pipe Type A
24010 Providing and casting machine batched, machine mixed and machine
vibrated Cement Concrete of specified grade as per approved Design Cum 4527.31 1130.00 5115860.30
Mix, mixed in Mobile Concrete Batching/Mixing Plant at site or RMC
25020 Providing and applying two coats of coal tar or bitumen confirming to
IS:3117– latest version on the top and sides of RCC box/slabs @ 1.70 Sqm 162.33 600.00 97398.00
kg/sqm after cleaning the surface with all labour and materials
25030 Centering and shuttering including strutting, propping etc. and removal of
25031 form
All for :of bridge sub-structures, e.g. pier, abutment, wing wall, retaining
types
Sqm 746.30 3050.00 2276215.00
wall, RCC box type foundations, Abutment cap, Pier Cap, Inspection
Platform
Total & Pedestal
of Chapter over Pier cap, Fender wall, Diaphragm wall etc. up
2(a) 14381125.94
Add @7% below accepted rate -1006678.82
Total of Chapter - 2 (Concrete item ) 13374447.12

Chapter 2(b)
25070 Supply and using Cement at Worksite
25072 Ordinary Portland Cement 53 grade of approved MT 9275.03 965.00 8950403.95
brands/makes
Total of Chapter 2(b) 8950403.95
Add @7% below accepted rate -626528.28
Total of Chapter - 2 (Cement item) 8323875.67

Chapter 2© RCC steel

25080 Supply of steel reinforcement of approved brands/makes for R.C.C.
work including straightening, cutting, bending, placing in position and
binding all complete.
25082 Thermo-Mechanically Treated bars of grade Fe-500D or more of
approved brands/makes. Kg 116.39 195000.00 22696050.00

Total of Chapter 2(c) 22696050.00

Add @7% below accepted rate -1588723.50
Total of Chapter - 2 ( 21107326.50

Chapter - 4 Fab. Steel etc

41020 Supplying and fixing HSFG bolts of any dia and
any length with suitable nuts including DTI
KG 354.38 3000.00 1063140.00
washers conforming to IRS-B1-2001 for
bridges and steel structures with
contractors
With Cement labour,
Grout.tools
Costand plants and
of cement shalllead
be paid extra.
41071 Kg 146.33 200.00 29266.00
Supplying fabricating and erecting welded and/or bolted and/or riveted
steel work in built up sections, trusses and framed work, staging, racks,
Height Gauge etc. for Steel Structures other than bridge girders, using
41370 RSJ, tees, angles and channels/flats, plates, gussets, round or square MT 120587.99 78.00 9405863.22
bars, cleats, bolts etc., with contractors own steel including cutting,
bending, straightening, drilling, riveting, hoisting, fixing, erecting,
welding, bolting etc., with Providing stiffeners wherever required as
per
Totalapproved
of Chapterdrawing
4 including applying a priming coat of a
10498269.22
Add @7% below accepted rate -734878.85
Total of Chapter - 4
9763390.37
Chapter - 5
52030 Supply and laying of quarry dust including consolidation, supply of all Cum 1321.25 400.00 528500.00
52040 materials,
Supply andlabour, lead,
laying of lift, sand
coarse tools, including
plants, crossing of with
consolidation tracks as
all labour,
lead, lift, tools, plants, crossing of tracks as Cum 2390.26 200.00 478052.00

52230 Providing & laying non pressure NP-4 Class RCC pipe with collars,
jointing with 1:2 cement and ordinary sand mortar including testing of 0.00
joints, but excluding earthwork with all labour and material as a complete
52233 job. Cement
600mm dia. for Metre 2405.35 60.00 144321.00
52234 900mm dia. Metre 5510.99 30.00 165329.70
52070 Grouting of masonry/concrete by injection process duly Sealing of
0.00
cracks, through nipples complete as per Technical Specification
52071 Neat Cement Grout with 20% anti shrinkage compoundw.r.t. cement. Kg 320.53 500.00 160265.00
52073 Epoxy Grout Kg 1817.19 500.00 908595.00
52150 Providing and laying of filter media consisting of granular materials of
GW, GP, SW groups as per IS:1498 (latest) in required profile behind Cum 4229.27 40.00 169170.80
boulder filling of abutments, wing walls / return walls etc. above bed level
52260 Dewatering of natural or accumulated water from any location.
HPHour 97.07 10000.00 970700.00
Payment to be done for Horse power of pump multiplied by pumping
hours.
Total of Chapter - 5 Bridge Work Misc. 3524933.50
Add @7% below accepted rate -246745.35
Total of Chapter - 4 3278188.16

Chapter - 19 Bridge Related Activities

191020 Insertion of temporary girder in place of formation involving
dismantling of track, removal of ballast and neatly stacking for
future use, excavation & installation of CC crib or wooden crib at
both ends as per approved design in one or more traffic blocks,
191022 excavation
RH for creating
/Temporary girder space for above
of length insertion of and
16.3m girderup as required,
to26.00 using
Road crane capacity of 80 MT Each 196044.19 5.00 980220.95

191030 Manufacturing and using wooden sleepers/blocks required for

matting and bearing as per approved design for use below and
above CC Crib for insertion of Temporary Girder etc..Note: The item Cum 1313.47 75.00 98510.25
is for one time use and released woodensleepers/blocks shall be the
property of the Contractor.
191040 Removal of temporary girder, crib on both ends and placing
0.00
temporary girder on crib / cess away from Railway track as directed by
191042 RH /Temporary girder of length above 16.3m and up to26.00 using
Road crane capacity of 80 MT Each 210296.23 5.00 1051481.15

Total of Chapter - 19 Bridge Related Activities = 2130212.35

Add @7% below accepted rate -149114.86
Total of Chapter - 4 1981097.49

Miscellaneous Items related to work

13010 Felling trees of girth (measured at a height of 1.0 m above ground
level) including leading and stacking of material within
100m.Note : 1. When stumps are grubbed up in addition, the rates
13012 Girth over 60 cm and up to 1.5m Each 1042.52 10.00 10425.20
13040 Providing portable fencing along running track where work is to be 0.00
13041 done provision
With in close vicinity
of one of track,wide
50mm maintaining during execution
retro-reflective of work and
tape in horizontal
direction, duly secured/tight with vertical posts. Metre 248.25 200.00 49650.00

13050 Provision of barricading with contractor's bamboos / ballies vertical 0.00

13052 post of 100mm
Joining dia. planted
with strong at every
nylon rope 2m interval,
in one projecting
cross and at least
one horizontal
pattern of minimum 5mm dia. RM 113.74 200.00 22748.00

21180 Conducting chemical analysis Each 2854.26 4.00 11417.04

Conducting standard penetration test as per IS:2131 at
21130 Each 1337.94 4.00 5351.76
approximate1.5m intervals in bore holes, as directed by the Engineer in
21010 Exploratory drilling of boreholes down to required depth, drilling of
21011 150mm
0m dia. boreholes in all type of soils except hard rock & large
to 10m Metre 2435.05 18.00 43830.90
211200 Hiring of machinery for minor miscellaneous works for short duration
211201 JCB Backhoe Loaders 3DX Plus or similar with minimum1.10 cum
bucket capacity Hour 846.09 300.00 253827.00

211210 Arranging labour as and when required by the Engineer in charge, for
various works under SSE/P.Way, with contractor's T&P, equipments, Day 753.26 1200.00 903912.00
hand signal flags, etc. as per specifications, special conditions and
211220 Supplying and filling 50 kg size empty cement polythene bags with Rly.
Each 16.02 4000.00 64080.00
Ballast/moorum/earth/Sand/quarry dust etc. placing the filled bags on
211230 Supply, filling and stacking of sand bags layer by layer filled with Each 14.80 4000.00 59200.00
161010 Railwaycutting
Quick Sand/railway quarry
with abrasive dust of in
rail cutter allContractor's
types of railempty polythene
sections
including wear resistant, head hardened rails up to110 UTS, with
contractors tools & plants, equipment, consumable with all lead & lift
161012 52 Kg - 90 UTS - Outside Track Each 219.77 20.00 4395.40
161014 60 Kg - 110/90 UTS - On Running Line Each 310.82 50.00 15541.00
161040 Drilling holes of 16 mm to 32 mm dia. with Rail Drilling machine
161041 includingTrackchamfering
Outside with appropriate chamfering tools in all Each 61.48 100.00 6148.00
161042 On Running Line Each 78.70 100.00 7870.00
64050 Gas cutting of rail of various sections with contractor’s tools & plants,
64052 as
Raildirected
sectionby
of engineer
52Kg andin-charge
above : Each 108.38 100.00 10838.00
171040 Loading, unloading and hauling of 52Kg / 60Kg rail more
171041 For lead up to 500m MT 463.74 125.00 57967.50
171042 For lead beyond 500 metre and up to 1 Km MT 675.16 125.00 84395.00
172050 Transportation of Rails, sleepers, switches, crossings, SEJs and Glued
172056 Jointsbeyond
Lead by road
50 Kmvehicles for100
and up to different
Km leads. Note: MT 538.74 200.00 107748.00
181020 Dismantling existing check rail of Level Crossing, blocks, bolts & nuts RM 193.58 125.00 24197.50
184020 and stacking
Painting these
speed in a countable
breakers manner
with paint near LC, free
of approved from& any
quality colour over
184021 the Bituminous/
With enamel Concrete
paint (two coats) surface near approaches to level crossing. Sqm 159.9 100.00 15990.00
184023 With Hot melt thermoplastic road marking paint Sqm 231.44 100.00 23144.00
Total of Miscellaneous Items 1782676.30
Add @7% below accepted rate -124787.34
Total of misc. chapter 1657888.96
 SCHEDULE "DSR-2021"
Chapter-16 Road Work
16.3 Supplying and stacking at site.
16.3.2 63 mm to 45 mm size stone aggregate. Cum 1624.50 300.00 487350.00
16.3.10 Moorum. Cum 888.30 100.00 88830.00
Total 576180.00
Chapter 2
2.26 Extra for every additional lift of 1.5 m or part thereof in excavation /banking
2.26.1 excavated
All kinds ofor stacked materials.
soil. Cum 104.50 3500.00 365750.00
2.25 Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundations etc. in layers not exceeding 20cm in depth, consolidating each
deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5 Cum 253.95 800.00 203160.00
m.
Total 568910.00
Chapter 13 (Painting work)
13.51 Painting with silicon & acrylic emulsion based water thinnable sealer of
approved brand and manufacture on wet or patchy portion of plastered
13.51.1 one coat Sqm 83.50 2500.00 208750.00
13.61 Painting with synthetic enamel paint of approved brand and manufacture to
0.00
give an even shade :
13.61.1 Two or more coats on new work. Sqm 131.45 1000.00 131450.00
Total = 340200.00
Chapter 16
16.43 Providing and laying design mix cement concrete of M-30 grade, in roads/
taxi tracks/ runways, using cement content as per design mix, using coarse
16.43.2 sand andconcrete
Cement graded stone aggregate
manufactured in of 40 mm nominal
automatic batchingsize in (RMC
plant appropriate
plant) i/c
transportation to site in transit mixer. Cum 10006.65 300.00 3001995.00

Total = 3001995.00
Summary of USSOR items
Total of Chapter 1 1151457.18
Total of Chapter 2(a) 13374447.12
Total of Chapter 2(b) 8323875.67
Total of Chapter 2(b) 21107326.50
Total of Chapter 2(c) 9763390.37
Total of Chapter 5 3278188.16
Total of Chapter 19 1981097.49
Total of Chapter (Miscellaneous Items related to work) 1657888.96
Total of USSOR items 60637671.45

Summary of DSR items

Total of Chapter 16(a) 576180.00
Total of Chapter 2 568910.00
Total of Chapter 13 (painting work) 340200.00
Total of Chapter 16 (b) 3001995.00
Total of DSR items 4487285.00
Less @ 25% on DSR item as per CE's circular -25% -1121821.25
Total of DSR items 3365463.75
Grand Total USSOR + DSR Item 64003135.20
 NS items ( schedule-C)
NS/1 Pushing RCC Box of size (4.0m x 2.5 m) making all necessary
arrangements of sufficient number of jacks and its consumables like
hydraulic oil etc., arrangements for electricity, Generator minimum 30 KVA,
arrangements for smooth pushing work, if any, together with all labour and
material. The rate includes the cost of operating the jacks, protection of track RM 16590.26 50.00 829513.00
for any variations in the track geometry, stabilizing the earth using bentonite
or other protections. Necessary arrangements like gunny bags filled with
sand shall be made to deal with any unexpected requirements. The
contractor has to utilize the thrust bed prepared for the purpose of pushing
NS/2 Shoring for the protection against slope failure as per site condition with
sufficiently rigid frame of structural sheet i.e. with MS angles, channels,
pipes, shets/battens etc. with suitable anchoring arrangements/ fixing as and Sqm 502.89 600.00 301734.00
when required as per instructions of Engineer in Charge.

NS/3 Uncoursed hand-packed DRY RUBBLE FILLING (in work like rubble filling
behind abutments etc) without any special dressing of stones. Rate includes
loading, unloading, T&P, Transportation, taxes etc. complete. Cum 840.87 550.00 462478.50

NS/4 Providing SIGNAGE BOARDS of 2mm thick aluminum sheets backing and
pasted with retro reflective sheeting of EG (Engineering Grade) on the
background with colour, pattern & Designs as per approved drawings and Sqm 4037.2 40.00 161488.00
with Signages cut out of retro reflective sheeting of EG (Engineering grade)
NS/5 of
Twoapproved
round ofpattern,
throughdesign,
packingtext
of as pertoapproved
track make thedrawings and
track fitfor 45super
kmph
0.00
(a)After first round of 30 kmmph TRM 35.85 200.00 7170.00
(b)After second round of 45 kmph TRM 28.78 200.00 5756.00
NS/6 Loading/Unloading of railway relieving girder of over all length of 20.4 and
above m on rlilway BRN during power and traffic block with the help of road
Nos 212200.91 5.00 1061004.55
crane of required capacity.This item also include all
labour,materials,lead,lift,machinary and equipment,tools and plants etc.The
NS/7 rate is also&inclusive
Providing of bringing
filling machine the road
crushed crane atofsite
mixed/metal size.operators wirh valid
6mm to 40mm size
over embankment after delaunching of RH Girder in traffic & OHE block to
strengting of embankment & compaction of machine crushed mixed stone Cum 1412.62 250.00 353155.00
chips/metal etc. to avoid any sudden settlement of traffic during train
operation
NS/8 Transportation of RH girder/ CC crib any other railway material required to
be transportation-------------------- MTKM 6.84 25000.00 171000.00

NS/9 Supplying High strength Deformed Stainless Steel bars Reinforcement

confirming to IS 16651- 2017 for RCC work including straightening, cutting,
hooking, bending,binding and placing in position for reinforcement including kg 154.35 41250.00 6366937.50
all lead, lift, T&P, labours, taxes etc.complete.

NS/10 Providing ,fabricating & laying of colour coated Galvalume (Proflex system
roofing) material for self supported roofing system (Technology similar to SQM 2153.53 1800.00 3876354.00
Proflex system provided by M&B engineering Pvt.Ltd., Ahmedabad), Material
Total of NS item 13596590.55
Total USSOR ,DSR & NS items 77599725.75

Add contengency charge @1% 1.00% 775997.26

Total 78375723.01
Add D& G charges @5.29% 5.290% 4146075.75
Add .50% for Environment charge 0.500% 391878.62
Add .1% for Sports development charge 0.100% 78375.72
Total cost of Engg estimate. 82992053.09
Add S&T estimate 6430414.00
(i) Store 3217679.00
(ii) Cash 3212735.00
Add Elect(TRD) 6107245.00
(i) Store 1334039.00
(ii) Cash 4773206.00
95529712.09
 Scope of work
Box at Km 221/2-4 size 4.00m x2.50m Box at km 223/0-2 size 4.00m x2.50m
Box length = 28.00 m Box length = 22.00 m

tracks crossings= 3 nos IR tracks tracks crossings= 2 nos IR tracks

Total Approach road length both sides=150 m Total Approach road length both sides= 100 m
Drain length = 75m at IR side only Drain length = 60m at IR side only
Sump Provision = AT IR side Sump Provision = AT IR side

SSE(W) BIM