Detail Estimate And Abstruct of Cost For Construction Of Hume Pipe Culvert Near

/At…............................................... Village-……………... G.p:- …………... Block;-Chakulia

under 15 Th. Finance.Fy-
S.N Description of work with Measurement Qty Unit Rate Amount

Particular No L w h/d
Earth work excavation in the road surface vide classification of earth soil
item B in the foundation trenches -do-all complete job as per specification
and direction of E/I.(5.1.1+5.1.2)

1 Floor 1 19 12 3 684
W/W 4 7.25 4 3 348
R/W 4 0.75 4 3 36
C/W 2 23 2.5 3 345
Total Qty 1413 40.02 Cum 167.41 6699.75
Providing coarse clean sand in filling in in foundation trenches or in
plinth including ramming and watering in layers not exceeding 150mm
thick with all leads and lifts including cost of all materials labour, royalty
and taxes all complete as per building specification and direction of E/I
(Mode of measurement compacted volume)(5.1.10)
2
Floor 1 19 12 0.5 114
W/W 4 7.25 4 0.5 58
R/W 4 0.75 4 0.5 6
C/W 2 23 2.5 0.5 57.5
Total Qty 235.5 6.67 Cum 589.51 3932.03
Supplying and laying good quality of stone metal filter (20mm to 63mm
size) in the rock toe, heel trenches, toe drain as per design and drawing
including the cost of materials, royalty, all taxes etc. but excluding the
cost of carriage all complete as per specification and direction of
E/I.(5.6.3)
3
Floor 1 19 12 0.5 114
W/W 4 7.25 4 0.5 58
R/W 4 0.75 4 0.5 6
C/W 2 23 2.5 0.5 57.5
Total Qty 235.5 6.67 Cum 1771.92 11818.7
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, anchor blocks, plain window sills, fillets,
sunken floor etc., up to floor five level, excluding the cost of centering,
shuttering and finishing:1:2:4 (1 Cement : 2 coarse sand (zone-III) : 4
graded stone aggregate 20 mm(5.3.1.2)

4 Floor 1 19 12 0.5 114

Box 3 12 3 3 324
W/W 4 7.25 4 0.5 58
R/W 4 0.75 4 0.5 6
C/W+Copping 2 23 2.5 0.5 57.5
 Copping 1 19 12 0.25 57
Total Qty 616.5
Less Qty(3 No Pipe) 0.78571 3 3 12 254.57
Net Qty 361.93 17.46 Cum 4598.23 80285.1
Providing randam rubble stone masonry in CM (1:6) in foundation and
plinth with hammer dressed stone of less than 0.03 M3 in volume and
clean coarse sand of F.M. 2 to 2.5 including cost of screening raking out
joints to 20 mm depth, curing taxes and royalty all complete as per
building specification and direction of E/I.(5.2.29)
Abt Wall 2 12 2.25 3 162
5 Partion wall 2 12 1.5 3 108
W/W 4 5.667 3 2 136.01
W/W 4 5.667 2 2.92 132.38
R/W 4 2 3 2 48
R/W 4 2 2 2 32
C/W 2 23 1.5 1.5 103.5
Total Qty 559.89 15.86 Cum 2520.8 39979.9
Reinforced cement concrete work in beams, suspended floors, roofs
having slope up to 15° landings, balconies, shelves, chajjas, lintels, bands,
plain window sills, staircases and spiral stair cases above plinth level up
to floor five level, excluding the cost of centering, shuttering, finishing
6 and reinforcement, with 1:1.5:3 (1 cement : 1.5 coarse sand(zone-III) : 3
graded stone aggregate 20 mm nominal size).(5.3.11)
Slab 1 15 12 0.75 135
Post 6 0.25 0.25 2.5 0.94
135.94 3.85 Cum 6308.87 24289.2
Centering and shuttering including strutting, propping etc. and removal of
form for Foundations, footings, bases of columns, etc. for mass concret.
7
Side(5.3.17.1) 1 54 X 0.75 40.5 3.76 sqm 194.58 731.62
Posts (5.3.17.6) 6 1 X 2.5 15 1.39 sqm 465.38 646.88
R.C.C.hume pipe NP4 heavy duty non-pressure pipe with spigot a
8 900 mm dia-do-all complete job as per specification and direction of e/i. 3.65 mtr 4500 16425
(M-1676)
labour For laying ;Fitting and fixing Np-2 R.c.c.Spun pipe with
collers in line ;level and grade ;as providing jointing material and
joints properly filled to make them leak,proof including providing
9 sight rails,bonning rod,night guard,red light and barrier etc all
complete as per specification and direction of E/I

900 mm dia R.c.c. Spun pipe below ground level invert below
3.65 mtr 920.1 3358.37
G.L(3.3.6.8)
Providing Tor steel reinforcement of 10mm,12mm,& 16mm. dia bars as
per approved design and drawing inclusive carriage of M.S. bars to work
site, cutting, bending and binding with annealed wire with cost of the
wire, removal of rust, placing the rods in position all complete as per
10 building specification and direction of E/I
 (a) 10mm (TMT coil Fe 500) (only valid for Tata (Tiscon), SAIL,
JSPL,Electrosteel Steels Ltd. Bokaro and Vizag (RINL)}(5.5.5)
1.75 kg /cft 236.25 0.23625 mt 82096.54 19395.3
11 S/F/F G.I.Pipes 50 mm dia on parapet braccading (DSR-1550) 18.29 mtr. 360 6584.4
Providing 25mm thick cement plaster (1:6) with clean coarse sand of
F.M. 1.5 including screening, curing and 1.5 mm thick cement punning
with all leads and lifts of water, scaffolding taxes and royalty all complete
as per building specification and direction of E/I.(5.7.11+5.7.13)

12 W/W 4 5.667 X 2.92 66.19

W/W+R/W (TOP) 4 7.667 1.5 X 46
R/W Side 4 X 2 2 16
Post 6 X 1 2.5 15
Post(Top) 6 0.25 0.25 X 0.38
Total Qty 143.57 13.34 sqm 296.85 3959.98
Supplying and laying (properly as per design and drawing) rip-rap
with 'good quality of boulders duly packed including the cost of materials,
13 royalty all taxes etc. but excluding the cost of carriage all complete
as per specification and direction of E/I.(5.6.8)
U/S+D/S 2 19 4 0.415 63.08 5.86 sqm 1756.4 10292.5
Earth filling in foundaion trenches and plinth in layers not exceding 150
mm thick well watered, rammed, fully compacted and fine dressed with
earth obtained from excavation of foundation trenches within a lead of
14 50 M and lift of 1.5 M all complete as per building specification and
direction of E/I. (mode of measurement compacted volume)(5.1.7)
Approach road 2 10 13.5 1.5 405 11.47 Cum 55.3 634.29
Sub Total in Rs 229033
15 Add Carriage of Materials in Rs. 10% 22903.3
Sub Total with Carriage in Rs 251936
Less C.P 9.10% 20750.1
Sub Total After Less C.P 208283
Add G.S.T 18 % as per recommended by DSWD Sor for work contract to
16 be paid as per applicable in materials 18% 37490.9

17 Sub Total with G.S.T in Rs 245774

18 Add Labour Cess 1% 2457.74
19 Cost Of Display Board And Photography 1500
Total Construction cost in Rs. 249732