Estimate No : 1

New Box Culvert 2.0 m X 2.0 m 1 Cell

Total Nos. : 1

Chainage
-
 Name of Work : An Estimate of Box Culvert

Estimate No : 1 New Box Culvert 2.0 m X 2.0 m 1 Cell

ABSTRACT SHEET

Qty Unit Description Rate Per Amount

266.00 Cu.mt ITEM No : 1
Excavation for foundation in hard murrum and
boulders and very stiff or sticky, clays and other
similar strata including shoring and strutting and
dewatering as necessary and disposing of the
excavated stuff as directed .
376 Cu.mt
Add 1% Labour Cess 3.76 Cu.mt
Sor No 27008 379.76 Cu.mt 101016.16
14.00 Cu.mt ITEM No : 2
Providing and filling in foundation with ordinary
Cement concrete M‐150 mix and providing
necessary vertical pin headers including formwork,
vibrating, ramming and curing complete. (more
than 10 ton)
2454 Cu.mt
Add 1% Labour Cess 24.54 Cu.mt
Rate Analysis-1 2478.54 Cu.mt 34699.56
109.00 Cu.mt ITEM No : 3
Providing and casting in situ Controlled cement
concrete M-250 mix and providing necessary pin
headers including shuttering, scaffolding, laying
vibrating, curing and finishing etc., complete
without grooves(Height from 0.0 to 5.0 mt.}
3590.00 Cu.mt
Add 1% Labour Cess 35.9 Cu.mt
Rate Analysis-2 3625.9 Cu.mt 395223.10
89.00 Cu.mt ITEM No : 4
Providing and casting in situ Controlled cement
concrete M-200 mix and providing necessary pin
headers including shuttering, scaffolding, laying
vibrating, curing and finishing etc., complete
without grooves.
3495 Cu.mt
Add 1% Labour Cess 34.95 Cu.mt
Rate Analysis-3 3529.95 Cu.mt 314165.55
16.00 Cu.mt ITEM No : 5
Providing and casting in situ Controlled cement
concrete M-300 mix and providing necessary pin
headers including shuttering, scaffolding, laying
vibrating, curing and finishing etc., complete
without grooves .
3733 Cu.mt
Add 1% Labour Cess 37.33 Cu.mt
Rate Analysis-4 3770.33 Cu.mt 60325.28
11.00 MT ITEM No : 6
Provoding and laying in position for T.M.T. Fe-
500/500D bar reinforment (I.S.I. Mark) including
cutting, bending, hooking and tying complete as
per detailed drawing for the R.C.C. work etc
complete.)
45124 MT
Add 1% Labour Cess 451.24 MT
Sor No 27109 45575.2 MT 501327.64
2.00 Cu.mt ITEM No : 7
Providing and Casting in situ controlled cement
concrete M-300 for average 75 mm thick Wearing
Coat laid as directed including tempering,
Vibrating, finishing,curing and filling in joints with
bituminious complete (more than 10 Ton)

3763 Cu.mt
Add 1% Labour Cess 37.63 Cu.mt
Rate Analysis-5 3800.63 Cu.mt 7601.26
54.60 Nos ITEM No : 8
Providing and laying weep hole in abutment and
return by using AC pipes 100 mm ø including
laying in proper grade and joining etc., complete as
per detailed specification.
53.4 Nos
Add 1% Labour Cess 0.53 Nos
Sor No 27050A 53.934 Nos 2944.80
55.00 Sq.mt ITEM No : 9
Providing and laying filter media 600 mm thick as
directed at back of abutment returns as per detailed
specification. 785 Sq.mt
Add 1% Labour Cess 7.85 Sq.mt
Sor No 27004AA 792.85 Sq.mt 43606.75
50.00 Cu.mt ITEM No : 10
Providing and laying rubble for appron (each stone
weighting not less than 40Kg.) including and
packing and filing in the interestices with quarry‐
spalls. (more than 10 ton)
873 Cu.mt
Add 1% Labour Cess 8.73 Cu.mt
Sor No 27015A 881.73 Cu.mt 44086.50
32.00 Sq.mt ITEM No : 11
Distempeing (Two coats) with oil bound washable
distemper of approved brand and manufacture and
of required shade on wall surfaces to give an even
shade, over and including a priming coat with
alkali resistance primer of approved brand after
thoroughly brushing the surface and other foreign
matter and also including preparing the surface
even and sand parpered smooth.

45.2 Sq.mt
Add 1% Labour Cess 0.45 Sq.mt
Sor No 18021 45.652 Sq.mt 1460.86
3.00 Sq.mt ITEM No : 12
Providing Pre-Moulded Asphalt Filler Joint as per
Drawings (A) 12 MM 786 Sq.mt
Add 1% Labour Cess 7.86 Sq.mt
Sor No 27087 793.86 Sq.mt 2381.58
Total= 1508839.04
Total For 1 Box Culvert = 1508900.00

- -
 Name of Work : An Estimate of Box Culvert

Estimate No : 1 New Box Culvert 2.0 m X 2.0 m 1 Cell

MEASUREMENT SHEET

ITEM No : 1
Excavation for foundation in hard murrum and boulders and very stiff or sticky, clays and other
similar strata including shoring and strutting and dewatering as necessary and disposing of the
excavated stuff as directed .

Description No L B H Qty Unit

For cell 1 x 3.65 x 3.6 x 2 = 26.28 Cu.mt
U/S R'wall 2 x 6.4 x 3.199 x 2 = 81.89 Cu.mt
D/S R'wall 2 x 6.4 x 3.199 x 2 = 81.89 Cu.mt
For key at base slab 2 x 3.65 x 1.56 x 1.2 = 13.67 Cu.mt
For Curtain Wall U/S 1 x 8.578 x 1.3 x 2 = 22.30 Cu.mt
For Curtain Wall D/S 1 x 8.578 x 1.85 x 2.5 = 39.67 Cu.mt
Total Qty. = 265.71 Cu.mt
Say = 266.00 Cu.mt

ITEM No : 2
Providing and filling in foundation with ordinary Cement concrete M‐150 mix and providing
necessary vertical pin headers including formwork, vibrating, ramming and curing complete.
(more than 10 ton)

Description No L B H Qty Unit

Below Box 1 x 3.65 x 3.6 x 0.15 = 1.97 Cu.mt
Curtain Wall SD /111 = 3.70 Cu.mt
Floor Appron SD /111 = 3.80 Cu.mt
Approach Slab 2 x 3.5 x 3.65 x 0.15 = 3.83 Cu.mt
Total Qty. = 13.30 Cu.mt
Say = 14.00 Cu.mt

ITEM No : 3
Providing and casting in situ Controlled cement concrete M-250 mix and providing necessary pin
headers including shuttering, scaffolding, laying vibrating, curing and finishing etc., complete
without grooves(Height from 0.0 to 5.0 mt.}

Description No L B H Qty Unit

For Box SD/108 = 108.00 Cu.mt
Bracket (Rec) 2 x 3.65 x 0.3 x 0.3 = 0.66 Cu.mt
Bracket (Tri) 2 x 3.65 x 0.045 = 0.33 Cu.mt
Total Qty. = 108.99 Cu.mt
Say = 109.00 Cu.mt
ITEM No : 4
Providing and casting in situ Controlled cement concrete M-200 mix and providing necessary pin
headers including shuttering, scaffolding, laying vibrating, curing and finishing etc., complete
without grooves.

Description No L B H Qty Unit

Curtain Wall SD/111 = 24.90 Cu.mt
P.C.C Return wall SD/113 = 47.10 Cu.mt
300 MM THK Floor Appron SD/111 = 7.60 Cu.mt
Parapet Wall 2 x 13.6 x 0.275 x 1.16 = 8.68 Cu.mt
Total Qty. = 88.28 Cu.mt
Say = 89.00 Cu.mt

ITEM No : 5
Providing and casting in situ Controlled cement concrete M-300 mix and providing necessary pin
headers including shuttering, scaffolding, laying vibrating, curing and finishing etc., complete
without grooves .

Description No L B H Qty Unit

Approach Slab 2 x 3.5 x 3.65 x 0.6 = 15.33 Cu.mt
Total Qty. = 15.33 Cu.mt
Say = 16.00 Cu.mt

ITEM No : 6
Provoding and laying in position for T.M.T. Fe-500/500D bar reinforment (I.S.I. Mark) including
cutting, bending, hooking and tying complete as per detailed drawing for the R.C.C. work etc
complete.)

Description No L B H Qty Unit

Box SD/108 = 6916.00 Kg
Approach Slab SD/115 = 3772.08 Kg
Railing and Posts SD/115 = 140.10 Kg
Total Qty. = 10.83 MT
Say = 11.00 MT

ITEM No : 7
Providing and Casting in situ controlled cement concrete M-300 for average 75 mm thick
Wearing Coat laid as directed including tempering, Vibrating, finishing,curing and filling in
joints with bituminious complete (more than 10 Ton)

Description No L B H Qty Unit

Wearing Coat 1 x 9.6 x 2.75 x 0.075 = 1.98 Cu.mt
Total Qty. = 1.98 Cu.mt
Say = 2.00 Cu.mt
ITEM No : 8
Providing and laying weep hole in abutment and return by using AC pipes 100 mm ø including
laying in proper grade and joining etc., complete as per detailed specification.

Description No L H Qty Unit

For Box 2 x 3.65 x 2 = 14.60 Sq.mt
Return Wall 4 x 5 x 2 = 40.00 Sq.mt
Number of Weep Holes 54.6 = 54.60 Nos
1
Total Qty. = 54.60 Nos
Say = 55.00 Nos

ITEM No : 9
Providing and laying filter media 600 mm thick as directed at back of abutment returns as per
detailed specification.

Description No L H Qty Unit

For Box 2 x 3.65 x 2 = 14.60 Sq.mt
Return Wall 4 x 5 x 2 = 40.00 Sq.mt
Total Qty. = 54.60 Sq.mt
Say = 55.00 Sq.mt

ITEM No : 10
Providing and laying rubble for appron (each stone weighting not less than 40Kg.) including and
packing and filing in the interestices with quarry‐spalls. (more than 10 ton)

Description No L B H Qty Unit

Floor Appron SD/111 = 49.90 Cu.mt
Total Qty. = 49.90 Cu.mt
Say = 50.00 Cu.mt

ITEM No : 11
Distempeing (Two coats) with oil bound washable distemper of approved brand and manufacture
and of required shade on wall surfaces to give an even shade, over and including a priming coat
with alkali resistance primer of approved brand after thoroughly brushing the surface and other
foreign matter and also including preparing the surface even and sand parpered smooth.

Description No L H Qty Unit

Railing and Posts 2 x 13.6 x 1.16 = 31.55 Sq.mt
Total Qty. = 31.55 Sq.mt
Say = 32.00 Sq.mt
ITEM No : 12
Providing Pre-Moulded Asphalt Filler Joint as per Drawings (A) 12 MM

Description No L H Qty Unit

Between Approach Slab And Box 2 x 3.65 x 0.3 = 2.19 Sq.mt
Total Qty. = 2.19 Sq.mt
Say = 3.00 Sq.mt
Name of Work: An Estimate of Box Culvert

RATE ANALYSIS -1

ITEM No : 2
Providing and laying cement concrete M150 mix providing and necessary vertical pin headers
including formwork, vibrating,ramming and curing complete.

Qty Unit Description Rate Per Amount

1 Cu.mt Providing and laying cement concrete M100 mix
providing and necessary vertical pin headers
including formwork, vibrating,ramming and
curing complete.
2121.00 Cu.mt 2121.00
Sor :27012A

Grade of Concrete : M100

For 1 Cu.m
Required Cement in T : 0.22 T
Grade of Concrete : M150
For 1 Cu.m
Required Cement in T : 0.29 T
Diffrence between : M150 - M100
Required Cement in T : 0.07 T 4756 T 332.92
Total= 2453.92
Say= 2454
Per 1 Cu.mt

- -
Name of Work: An Estimate of Box Culvert

RATE ANALYSIS -2

ITEM No : 3
Providing & casting in situ oridinary cement concrete M-250 Mix and providing necessary pin
headers including shuttering, scaffolding, laying, vibrating and finishing concrete without v-
grooves.
(A) 0 to 5 mt

Qty Unit Description Rate Per Amount

1 Cu.mt Providing & casting in situ oridinary cement
concrete M-100 Mix and providing necessary pin
headers including shuttering, scaffolding, laying,
vibrating and finishing concrete without v-
grooves

2829.00 Cu.mt 2829

(A) 0 to 5 mt
Sor :27053AA

Grade of Concrete : M100

For 1 Cu.m
Required Cement in T : 0.22 T
Grade of Concrete : M250
For 1 Cu.m
Required Cement in T : 0.38 T
Diffrence between : M250 - M100
Required Cement in T : 0.16 T 4756 T 760.96
3589.96
3590
Per 1 Cu.mt

-
Name of Work: An Estimate of Box Culvert

RATE ANALYSIS -3

ITEM No : 4
Providing and casting in situ Controlled cement concrete M-200 mix and providing necessary
pin headers including shuttering, scaffolding, laying vibrating, curing and finishing etc.,
complete without grooves

Qty Unit Description Rate Per Amount

1 Cu.mt Providing & casting in situ oridinary cement
concrete M-100 Mix and providing necessary pin
headers including shuttering, scaffolding, laying,
vibrating and finishing concrete without v-
grooves

2829 Cu.mt 2829

Sor :27053AA

Grade of Concrete : M100

For 1 Cu.m
Required Cement in T : 0.22 T
Grade of Concrete : M200
For 1 Cu.m
Required Cement in T : 0.36 T
Diffrence between : M200 - M100
Required Cement in T : 0.14 T 4756 T 665.84
3494.84
3495
Per 1 Cu.mt

-
Name of Work: An Estimate of Box Culvert

RATE ANALYSIS -4

ITEM No : 5
Providing and casting in situ Controlled cement concrete M-300 mix and providing necessary
pin headers including shuttering, scaffolding, laying vibrating, curing and finishing etc.,
complete without grooves

Qty Unit Description Rate Per Amount

1 Cu.mt Providing & casting in situ oridinary cement
concrete M-100 Mix and providing necessary pin
headers including shuttering, scaffolding, laying,
vibrating and finishing concrete without v-
grooves

2829 Cu.mt 2829

Sor :27053AA

Grade of Concrete : M100

For 1 Cu.m
Required Cement in T : 0.22 T
Grade of Concrete : M300
For 1 Cu.m
Required Cement in T : 0.41 T
Diffrence between : M-300 - M-100
Required Cement in T : 0.19 T 4756 T 903.64
3732.64
3733
Per 1 Cu.mt

-
Name of Work: An Estimate of Box Culvert

RATE ANALYSIS -5

ITEM No : 7
Providing and Casting in situ controlled cement concrete M-300 for average 75 mm thick
Wearing Coat laid as directed including tempering, Vibrating, finishing,curing and filling in
joints with bituminious complete (more than 10 Ton)

Qty Unit Description Rate Per Amount

1 Cu.mt Providing and Casting in situ controlled cement
concrete M-200 for average 75 mm thick
Wearing Coat laid as directed including
tempering, Vibrating, finishing,curing and filling
in joints with bituminious complete (more than
10 Ton)
3715 Cu.mt 3715
Sor :27091BA

Grade of Concrete : M200

For 1 Cu.m
Required Cement in T : 0.4 T
Grade of Concrete : M300
For 1 Cu.m
Required Cement in T : 0.41 T
Diffrence between : M-300 - M-100
Required Cement in T : 0.01 T 4756 T 47.56
3762.56
3763
Per 1 Cu.mt