GYA GYALSUNG INFRA

LSU
His
Maj His Majesty’s Secretariat

NS-HO/DMQAD/INFRA/2022/ Date:

Note Sheet:

Sub: Approval for labor cost estimate for the construction of slab culverts in Gyalsung Academy- Pemathang

Inorder to outsource for labor contract for the construction of RCC slab culverts in Gyalsung Academy- Pemathang, the site has sent the rate analysis for the
cost of labor. The Infra-HO team, DMQAD has reviewed the same and the summary of cost of labor for the above said works is tabulated below.

Summary of cost of labor for the construction of RCC slab culverts in Pemathang Gyalsung Academic
ACTIVITY CODE 4.5.1
Sl.
Culvert No. Culvert Location Road width Culvert Span Amount Remarks
No.
1 01 Access road 7.5 m 3m 248,361.60 Provisional Amt, (Drawing to be Revised)
2 02 Periphery road 7.5 m 2m 206,554.34
3 03 Periphery road 7.5 m 2m 206,554.34
4 04 Boulevard B-5 2(6.9) m 2m 794,808.30 Provisional Amt, (Drawing to be Revised)
5 05 Boulevard B-4A 6.9 m 2m 290,435.53
6 07 Boulevard B-3B 6.9 m 2m 290,435.53
7 08 Primary road 8.8 m 2m 382,666.62
8 12 Periphery road 7.5 m 3m 248,361.60
9 13 Periphery road 7.5 m 2m 206,554.34
10 14 Periphery road 7.5 m 2m 206,554.34
11 15 Tertiary Road TR-2 5m 2m 151,698.26
Total cost for 11 culverts 3,232,984.81
Adding 10% for wing walls and miscellaneous protection works 323,298.48
Total cost estimate 3,556,283.29 (Nu.)

Therefore, we would like to seek approval from the PMC for the labor cost estimate for the implementation of works at site.

DESIGN & ESTIMATE TEAM: VARIFIED BY:

Budhiman Gurung Viki Thapa Dorji Gyeltshen P

Dy. Executive Engineer Engineer Lead- Infra

APPROVED BY PMC:

Kamala Thapa Colonel Samten Cheynor Colonel Dorji Lotey

GM-DMQAD Head Procurement & Liaison Dy. Head PLD

Pema Wangchuk Phuntsho Gyeltshen

Dy. Project Director Project Director

Head Office: Zhichenkhar (CBS Bldg.), Langjophakha, Thimphu 11001, Bhutan | Tel: +975-2-343654
(GA Sites: Jamtsholing, Samtse |Tareythang, Sarpang | Pemathang, S/Jongkhar | Khotokha, W/Phodrang | Bongdeyma, Mongar)
 Cost estimate for construction of slab culvert
Culvert Span: 2 m
Road width: 5 m (Culvert no. 15 on Tertiary RoadTR-2)
Culvert type: RCC Slab Culvert
Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel
railings on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
Earth work in excavation over areas by Excavator
EW0046& including levelling and dressing - All kinds of soils [600]
1
RW0015

Earthwork in excavation cum 33.39 1.95 65.04

Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 10.26 102.68 1053.53
Providing and laying of plain cement concrete M15
3 CW0022 (1:2:4) using 20mm and down graded aggregates
excluding the cost of formworks in foundation[1500]
PCC M15 (1:2:4) in foundation and abutment top cum 9.80 1201.11 11775.64
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 4.28 1036.17 4429.61
P&L in position reinforced cement concrete 1:1:2 (1
cement : 1 sand : 2 graded crushed rock 20mm
5 RC0020 nominal size ) work in kerbs, steps etc.. [1514]

RCC M25 (1:1:2) in kerb & railings cum 0.61 865.26 526.95
Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
stones @1.5m c/c every alternate layer, the external
6 SM0005
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
drawing. [1300]
RRM in cm 1:4 cum 25.44 1989.58 50607.52
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083
R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kg 412.76 13.82 5703.66
Providing and fixing of formworks including
6 RC0090
centering and shuttering.[1516]
Foundation sqm 11.76 139.76 1643.54
Kerbs sqm 4.22 139.76 589.38
Providing & fixing centering and shuttering
8 RC0091 (formwork), including strutting, propping etc. and
removal of form work-Walls, pilasters, buttresses,
string course etc. [1516]
Abutment sqm 9.92 573.26 5686.71
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
9 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Deck Slab sqm 19.17 501.70 9617.61

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 1 of 2

 Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and fixing stainless steel (Gradee 250)
railing made of Hollow tubes,channels, platesetc…
including welding, grinding, buffing, polishing and
making curvature (wherever required ) and fittings the
same with necessary stainless steel nuts and bolts
10 SW0110 complete, i/c fixing railing with necessary accessories
and stainless steel dash fasteners,stainless steel bolts
etc, of required size on the top of the floor or the side
of waist slab with suitable arrangement as per
approval of engineers in charge.

Railings Mtr 651.44 78.99 51455.04

Providing and laying Hand packed stone filling or
11 SM0072
soling with stones [1308]
Stone soling cum 2.82 474.82 1339.72
12 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 350 mm No. 2 354.35 708.71
Providing and laying filter material (600mm wide)
13 RW0035
with 100 to 200mm stones along the rear face of the
wall.
Filter[607]
material cum 13.68 474.82 6495.60
Total 151,698.26

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 2 of 2

 Cost estimate for construction of slab culvert
Culvert Span: 2 m
Road width: 7.5 m (Culvert no. 02, 03, 13 & 14 on Periphery Roads)
Culvert type: RCC Slab Culvert
Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel railings
on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 48.03 1.95 93.57
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 14.76 102.68 1515.60
Providing and laying of plain cement concrete M15
(1:2:4) using 20mm and down graded aggregates
3 CW0022
excluding the cost of formworks in foundation[1500]

PCC M15 (1:2:4) in foundation and abutment top cum 14.10 1201.11 16940.39
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 6.15 1036.17 6372.43
P&L in position reinforced cement concrete 1:1:2 (1
cement : 1 sand : 2 graded crushed rock 20mm
5 RC0020
nominal size ) work in kerbs, steps etc.. [1514]

RCC M25 (1:1:2) in kerb cum 0.65 865.26 564.80

Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
stones @1.5m c/c every alternate layer, the external
6 SM0005
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
drawing. [1300]
RRM in cm 1:4 cum 43.05 1989.58 85651.53
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083 R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kgs 553.17 13.82 7643.84
Providing and fixing of formworks including
8 RC0090
centering and shuttering.[1516]
Foundation sqm 15.76 139.76 2202.57
Kerbs sqm 4.64 139.76 648.47
Providing & fixing centering and shuttering
9 RC0091 (formwork), including strutting, propping etc. and
removal of form work-Walls, pilasters, buttresses,
Abutment sqm 13.92 573.26 7979.73
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
10 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Slab sqm 26.92 501.70 13505.80
Providing and fixing stainless steel (Gradee 250) railing
made of Hollow tubes, channels, platesetc… including
welding, grinding, buffing, polishing and making curvature
(wherever required ) and fittings the same with necessary
stainless steel nuts and bolts complete, i/c fixing railing with
11 SW0110 necessary accessories and stainless steel dash
fasteners,stainless steel bolts etc, of required size on the
top of the floor or the side of waist slab with suitable
arrangement as per approval of engineers in charge.

Railings kgs 651.44 78.99 51455.04

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ-Cost Estimate Page 1 of 2
 Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and laying Hand packed stone filling or
12 SM0072
soling with stones [1308]
Stone soling cum 4.06 474.82 1927.31
13 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 350 mm No. 2 354.35 708.71
Providing and laying filter material (600mm wide)
14 RW0035 with 100 to 200mm stones along the rear face of the
wall.
Filter[607]
material cum 19.68 474.82 9344.54
Total 206,554.34

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ-Cost Estimate Page 2 of 2
 Cost estimate for construction of slab culvert
Culvert Span: 2m
Road width: 8.8 m (Culvert no. 08 on Primary Road)
Culvert type: RCC Slab Culvert
Sl. Code (LMC Rate Amount
Description of item Unit Quantity Remarks
No 2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel
railings on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 91.96 1.95 179.15
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 28.26 102.68 2901.82
Providing and laying of plain cement concrete M15
3 CW0022 (1:2:4) using 20mm and down graded aggregates
excluding the cost of formworks in foundation[1500]
PCC M15 (1:2:4) in foundation and abutment top cum 27.00 1201.11 32434.65
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 11.775 1036.17 12200.87
P&L in position reinforced cement concrete 1:1:2 (1
5 RC0020 cement : 1 sand : 2 graded crushed rock 20mm
nominal size ) work in kerbs, steps etc.. [1514]
RCC M25 (1:1:2) in kerbs cum 1.03 865.26 894.47
Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
6 SM0005 stones @1.5m c/c every alternate layer, the external
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
RRM in cm 1:4 cum 101.27 1989.58 201475.09
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083 R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kg 987.11 13.82 13640.04
Providing and fixing of formworks including
8 RC0090
centering and shuttering.[1516]
Foundation sqm 27.58 139.76 3854.39
Kerbs sqm 4.32 139.76 603.05
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
9 RC0091
removal of form work-Walls, pilasters, buttresses,
string course etc. [1516]
Abutment sqm 25.92 573.26 14858.81
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
10 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Slab sqm 50.17 501.70 25170.35
Providing and fixing stainless steel (Gradee 250)
railing made of Hollow tubes,channels,plates etc…
including welding, grinding, buffing, polishing and
making curvature (wherever required ) and fittings the
11 SW0110 same with necessary stainless steel nuts and bolts
complete, i/c fixing railing with necessary accessories
and stainless steel dash fasteners,stainless steel bolts
etc, of required size on the top of the floor or the side
of waist slab with suitable arrangement as per
approval of engineers in charge.
Railings Mtr 651.44 78.99 51455.04

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 1 of 2

Sl. Code (LMC Rate Amount
Description of item Unit Quantity Remarks
No 2021) (Nu) (Nu)
Providing and laying Hand packed stone filling or
12 SM0072
soling with stones [1308]
Stone soling cum 7.77 474.82 3690.10
13 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 400 mm No. 4 354.35 1417.42
Providing and laying filter material (600mm wide)
14 RW0035
with 100 to 200mm stones along the rear face of the
wall. [607]
Filter material cum 37.68 474.82 17891.38
Total 382,666.62

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 2 of 2

 Cost estimate for construction of slab culvert
Culvert Span: 2 m
Road width: 6.9 m (Culvert no. 05 on Boulevard-B4A & culvert no. 07 on Boulevard-B3)
Culvert type: RCC Slab Culvert
Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel railings
on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 74.68 1.95 145.49
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 22.95 102.68 2356.57
Providing and laying of plain cement concrete M15
3 CW0022 (1:2:4) using 20mm and down graded aggregates
excluding the cost of formworks in foundation[1500]
PCC M15 (1:2:4) in foundation and abutment top cum 21.93 1201.11 26340.24
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 9.5625 1036.17 9908.35
P&L in position reinforced cement concrete 1:1:2 (1
5 RC0020 cement : 1 sand : 2 graded crushed rock 20mm
nominal size ) work in kerbs, steps etc.. [1514]
RCC M25 (1:1:2) in kerb & railings cum 0.76 865.26 655.27
Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
6 SM0005 stones @1.5m c/c every alternate layer, the external
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
drawing.
RRM [1300]
in cm 1:4 cum 66.94 1989.58 133177.69
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083
R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kg 830.91 13.82 11481.70
Providing and fixing of formworks including
8 RC0090
centering and shuttering.[1516]
Foundation sqm 23.04 139.76 3220.01
Kerbs sqm 5.19 139.76 724.76
Providing & fixing centering and shuttering
9 RC0091 (formwork), including strutting, propping etc. and
removal of form work-Walls, pilasters, buttresses,
Abutment sqm 21.20 573.26 12153.04
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
10 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Deck Slab sqm 41.03 501.70 20582.29
Providing and fixing stainless steel (Gradee 250)
railing made of Hollow tubes,channels,platesetc …including
welding, grinding, buffing, polishing and making curvature
(wherever required ) and fittings the same with necessary
11 SW0110 stainless steel nuts and bolts complete, i/c fixing railing with
necessary accessories and stainless steel dash
fasteners,stainless steel bolts etc, of required size on the
top of the floor or the side of waist slab with suitable
arrangement as per approval of engineers in charge.
Railings kg 651.44 78.99 51455.04

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ- Cost Estimate Page 1 of 2
 Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and laying Hand packed stone filling or
12 SM0072
soling with stones [1308]
Stone soling cum 6.31 474.82 2996.74
13 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 350 mm No. 2 354.35 708.71
Providing and laying filter material (600mm wide)
14 RW0035
with 100 to 200mm stones along the rear face of the
wall. [607]
Filter material cum 30.6 474.82 14529.63
Total 290,435.53

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ- Cost Estimate Page 2 of 2
 Cost estimate for construction of slab culvert
Culvert Span: 2m
Road width: 2x 6.9 m (Culvert no. 04 on Boulevard-B5)
Culvert type: RCC Slab Culvert
Sl. Code (LMC Rate Amount
Description of item Unit Quantity Remarks
No 2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel railings on
either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 234.30 1.95 456.44
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 72.00 102.68 7393.16
Providing and laying of plain cement concrete M15
3 CW0022 (1:2:4) using 20mm and down graded aggregates
excluding the cost of formworks in foundation[1500]
PCC M15 (1:2:4) in foundation and abutment top cum 68.80 1201.11 82636.05
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 30 1036.17 31085.01
P&L in position reinforced cement concrete 1:1:2 (1
5 RC0020 cement : 1 sand : 2 graded crushed rock 20mm
nominal size ) work in kerbs, steps etc.. [1514]
RCC M25 (1:1:2) in kerb & railings cum 1.93 865.26 1673.20
Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
6 SM0005 stones @1.5m c/c every alternate layer, the external
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
RRM in cm 1:4 cum 210.00 1989.58 417812.36
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083 R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kg 2,559.01 13.82 35360.95
Providing and fixing of formworks including
8 RC0090
centering and shuttering.[1516]
Foundation sqm 66.46 139.76 9288.15
Kerbs sqm 8.12 139.76 1135.32
Providing & fixing centering and shuttering
9 RC0091 (formwork), including strutting, propping etc. and
removal of form work-Walls, pilasters, buttresses,
string course etc. [1516]
Abutment sqm 64.80 573.26 37147.04
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
10 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Deck Slab sqm 125.50 501.70 62963.50

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ- Cost Estimate Page 1 of 2
Sl. Code (LMC Rate Amount
Description of item Unit Quantity Remarks
No 2021) (Nu) (Nu)
Providing and fixing stainless steel (Gradee 250)
railing made of Hollow tubes,channels,platesetc…including
welding, grinding, buffing, polishing and making curvature
(wherever required ) and fittings the same with necessary
11 SW0110 stainless steel nuts and bolts complete, i/c fixing railing with
necessary accessories and stainless steel dash
fasteners,stainless steel bolts etc, of required size on the
top of the floor or the side of waist slab with suitable
arrangement as per approval of engineers in charge.
Railings Kg 651.44 78.99 51455.04
Providing and laying Hand packed stone filling or
12 SM0072
soling with stones [1308]
Stone soling cum 19.80 474.82 9401.52
13 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 450 mm No. 4 354.35 1417.42
Providing and laying filter material (600mm wide)
14 RW0035
with 100 to 200mm stones along the rear face of the
wall.
Filter[607]
material cum 96 474.82 45583.14
Total 794,808.30

Activity Code: 4.5.1/ Culvert Works/ GA- Pemathang/ BoQ- Cost Estimate Page 2 of 2
 Cost estimate for construction of slab culvert
Culvert Span: 3m
Road width: 7.5 m (Culvert no. 12 on Periphery Road & Culver no. 01 on Access Road)
Culvert type: RCC Slab Culvert
Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel
railings on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 58.88 1.95 114.71
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 17.27 102.68 1773.25
Providing and laying of plain cement concrete M15
3 CW0022 (1:2:4) using 20mm and down graded aggregates
excluding the cost of formworks in foundation[1500]
PCC M15 (1:2:4) in foundation and abutment top cum 14.91 1201.11 17909.54
P&L in position reinforced cement concrete 1:1:2 (1
4 RC0013 cement : 1 sand : 2 graded crushed rock 20 mm
nominal size ) work in slab. [1514]
RCC M25 (1:1:2) in slab cum 8.61 1036.17 8921.40
P&L in position reinforced cement concrete 1:1:2 (1
5 RC0020 cement : 1 sand : 2 graded crushed rock 20mm
nominal size ) work in kerbs, steps etc.. [1514]
RCC M25 (1:1:2) in kerbs cum 0.91 865.26 790.72
Providing and laying RRM retaining wall in stone
masonry in CM 1:4 including weepholes and bond
6 SM0005 stones @1.5m c/c every alternate layer, the external
face of the masonry shall be in coursed layer with
hammer dressed stones finished complete as per
RRM in cm 1:4 cum 54.20 1989.58 107829.16
Providing & fixing Thermo-Mechanically Treated
reinforcement bar (Yield Strength 500 Mpa ) for
7 RC0083
R.C.C work including cutting, bending, binding and
placing in position complete [1514]
TMT steel Reinforcement Fe 500 kg 766.69 13.82 10594.27
Providing and fixing of formworks including
8 RC0090
centering and shuttering.[1516]
Foundation sqm 15.96 139.76 2230.08
Kerbs sqm 6.48 139.76 905.91
Providing & fixing centering and shuttering
9 RC0091 (formwork), including strutting, propping etc. and
removal of form work-Walls, pilasters, buttresses,
string course etc. [1516]
Abutment sqm 13.92 573.26 7979.73
Providing & fixing centering and shuttering
(formwork), including strutting, propping etc. and
10 RC0095 removal of form work- Suspended floor, roof,
landing, shelves and their supports, balconies, chajjas,
etc. [1516]
Slab sqm 35.72 501.70 17920.77

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 1 of 2

 Code (LMC Rate Amount
Sl.No Description of item Unit Quantity Remarks
2021) (Nu) (Nu)
Providing and constructing of RCC slab culvert in rrm masonry supporting wall with bond stones, weep holes etc, rcc slab with edge barrier and steel
railings on either side. The RCC slab culvert are provided for a clear span of 2m-3m. [1602]
EW0046& Earth work in excavation over areas by Excavator
1
RW0015 including levelling and dressing - All kinds of soils [600]
Earthwork in excavation cum 58.88 1.95 114.71
Filling of trenches, sides of foundations etc.in layers <200
2 EW0195 mm using selected excavated earth,ramming etc.within
lead 50 m & lift 1.5 m [607]
Backfilling in foundation cum 17.27 102.68 1773.25
Providing and fixing stainless steel (Gradee 250) railing
made of Hollow tubes,channels,platesetc …including
welding, grinding, buffing, polishing and making curvature
(wherever required ) and fittings the same with necessary
stainless steel nuts and bolts complete, i/c fixing railing with
11 SW0110 necessary accessories and stainless steel dash
fasteners,stainless steel bolts etc, of required size on the
top of the floor or the side of waist slab with suitable
arrangement as per approval of engineers in charge.

Railings Mtr 726.16 78.99 57,356.88

Providing and laying Hand packed stone filling or
12 SM0072
soling with stones [1308]
Stone soling cum 4.36 474.82 2070.98
13 AR Providing & fixing drainage spouts
with pvc pipe of dia 100 mm & length 350 mm No. 2 354.35 708.71
Providing and laying filter material (600mm wide)
14 RW0035
with 100 to 200mm stones along the rear face of the
wall. [607]
Filter material cum 23.70456 474.82 11255.50
Total 248,361.60

Activity Code: 4.5.1/ Culvert Works/ GA-Pemathang/ BoQ-Cost Estimate Page 2 of 2

 Analysis of rate for the construction of RCC slab culvert (LABOR RATE)
Activity Code: 4.5.1
Location: Gyalsung Academic, Pemathang

Code
Sl No. (LMC Item Description Quantity Unit Gyalsung Infra Rate Market Rate BSR Rate (BSR-2021)
2021) Basic Analysed Analysed BSR with
Basic Rate Rate
Rate Rate Rate cost index
1 EW0046 Earth work in excavation over areas by Excavator including levelling and dressing - All types of soils
LB0039 Work Supervisor (Lajab) 0.00253 day 700 1.77 700.00 1.77 632.50 1.60
1.77 1.77 1.60
Add for tools & plants % 2% 0.04 0.04 0.03
Add for water charges % -
Add for over head charges % 6% 0.11 0.11 0.10
Add for OHS % 2% 0.04 0.04 0.03
cu.m Nu. 1.95 1.95 1.76
2 EW0047 Earth work in excavation over areas by Excavator including levelling and dressing - All types of rocks (blasted)
LB0039 Work Supervisor (Lajab) 0.00253 day 700 1.77 700.00 1.77 632.50 1.60
1.77 1.77 1.60
Add for tools & plants % 2% 0.04 0.04 0.03
Add for water charges % -
Add for over head charges % 6% 0.11 0.11 0.10
Add for OHS % 2% 0.04 0.04 0.03
cu.m Nu. 1.95 1.95 1.76
3 EW0195 Filling of trenches, sides of foundations etc.in layers <200 mm using selected excavated earth,ramming etc.within lead 50 m & lift 1.5 m
LB0077 Labour 0.20744 day 450 93.35 450.00 93.35 460.00 95.42
Add for tools & plants % 2% 1.87 1.87 1.91
Add for water charges % -
Add for over head charges % 6% 5.60 5.60 5.73
Add for OHS % 2% 1.87 1.87 1.91
cu.m Nu. 102.68 102.68 104.96
4 CW0024 Providing and laying in position plain cement concrete 1:3:6 (1 cement : 3 sand : 6 graded crushed rock 20 mm nominal size ) in retaining
walls, return
LB0036 Mason Gd.1 walls, walls (any thickness)
0.07011including
day attached pilasters,
700 columns, piers, abutments,
49.08 700.00 pillars,49.08
posts, struts,632.50
buttresses, string or
44.34
LB0039 Work Supervisor (Lajab) 0.03895 day 700 27.27 700.00 27.27 632.50 24.64
LB0051 Mason Gd.2 0.07011 day 650 45.57 650.00 45.57 575.00 40.31
LB0053 Plant Operator Gd.3 0.05453 day 600 32.72 600.00 32.72 575.00 31.35
LB0077 Labour 2.08285 day 450 937.28 450.00 937.28 460.00 958.11
1,091.91 1,091.91 1,098.76
Add for tools & plants % 2% 21.84 21.84 21.98
Add for water charges % -
Add for over head charges % 6% 65.51 65.51 65.93
Add for OHS % 2% 21.84 21.84 21.98
cu.m Nu. 1,201.11 1,201.11 1,208.64
5 RC0020 P&L in position reinforced cement concrete 1:1:2 (1 cement : 1 sand : 2 graded crushed rock 20mm nominal size ) work in kerbs, steps
LB0036 and the Gd.1
Mason like upto floor five level excluding
0.07077the cost of centering,700
day shuttering 49.54
and reinforcement.
700.00 49.54 632.50 44.76
LB0039 Work Supervisor (Lajab) 0.07077 day 700 49.54 700.00 49.54 632.50 44.76
LB0051 Mason Gd.2 0.07077 day 650 46.00 650.00 46.00 575.00 40.69
LB0053 Plant Operator Gd.3 0.07077 day 600 42.46 600.00 42.46 575.00 40.69
LB0077 Labour 1.33125 day 450 599.06 450.00 599.06 460.00 612.38
786.60 786.60 783.28
Add for tools & plants % 2% 15.73 15.73 15.67
Add for water charges % -
Add for over head charges % 6% 47.20 47.20 47.00
Add for OHS % 2% 15.73 15.73 15.67
cu.m Nu. 865.26 865.26 861.61

Page 1 of 4
 Code
Sl No. (LMC Item Description Quantity Unit Gyalsung Infra Rate Market Rate BSR Rate (BSR-2021)
2021) Basic Analysed Analysed BSR with
Basic Rate Rate
Rate Rate Rate cost index
6 RC0013 P&L in position reinforced cement concrete 1:1:2 (1 cement : 1 sand : 2 graded crushed rock 20 mm nominal size ) work in suspended
LB0036 Mason Gd.1 0.12638 day 700 88.47 700.00 88.47 632.50 79.94
LB0039 Work Supervisor (Lajab) 0.1011 day 700 70.77 700.00 70.77 632.50 63.95
LB0051 Mason Gd.2 0.12638 day 650 82.15 650.00 82.15 575.00 72.67
LB0053 Plant Operator Gd.3 0.07077 day 600 42.46 600.00 42.46 575.00 40.69
LB0077 Labour 1.4625 day 450 658.13 450.00 658.13 460.00 672.75
941.97 941.97 929.99
Add for tools & plants % 2% 18.84 18.84 18.60
Add for water charges % -
Add for over head charges % 6% 56.52 56.52 55.80
Add for OHS % 2% 18.84 18.84 18.60
cu.m
Providing & fixing centering and shuttering (formwork) Nu. 1,036.17
, Including strutting, 1,036.17
propping etc. and removal 1,022.99
of form work - Foundation and
7 RC0090 plinth etc.
LB0033 Carpenter Gd.2 0.11965 day 650 77.77 650.00 77.77 650.00 77.77
LB0077 Labour 0.10951 day 450 49.28 450.00 49.28 450.00 49.28
127.05 127.05 127.05
Add for tools & plants % 2% 2.54 2.54 2.54
Add for water charges % -
Add for over head charges % 6% 7.62 7.62 7.62
Add for OHS % 2% 2.54 2.54 2.54
sq.m Nu. 139.76 139.76 139.76
8 RC0091 Providing & fixing centering and shuttering (formwork), including strutting, propping etc. and removal of form work-Walls, pilasters, buttresses, string c
LB0033 Carpenter Gd.2 0.62641 day 650 407.17 650.00 407.17 575.00 360.19
LB0077 Labour 0.25328 day 450 113.98 450.00 113.98 460.00 116.51
521.14 521.14 476.69
Add for tools & plants % 2% 10.42 10.42 9.53
Add for water charges % -
Add for over head charges % 6% 31.27 31.27 28.60
Add for OHS % 2% 10.42 10.42 9.53
sq.m Nu. 573.26 573.26 524.36
9 RC0095 Providing & fixing centering and shuttering (formwork), including strutting, propping etc. and removal of form work- Suspended floor,
LB0033 Carpenter Gd.2 0.42952 day 650 279.19 650.00 279.19 632.50 271.67
LB0077 Labour 0.39312 day 450 176.90 450.00 176.90 460.00 180.84
456.09 456.09 452.51
Add for tools & plants % 2% 9.12 9.12 9.05
Add for water charges % -
Add for over head charges % 6% 27.37 27.37 27.15
Add for OHS % 2% 9.12 9.12 9.05
sq.m Nu. 501.70 501.70 497.76
10 RC0083 Providing & fixing Thermo-Mechanically Treated reinforcement bar (Yield Strength 500 Mpa ) for R.C.C work including cutting,
LB0032 Blacksmith (metal-worker) 0.01142 day 650 7.42 700.00 7.99 632.50 7.22
LB0077 Labour 0.01142 day 450 5.14 450.00 5.14 460.00 5.25
12.56 13.13 12.48
Add for tools & plants % 2% 0.25 0.26 0.25
Add for water charges % -
Add for over head charges % 6% 0.75 0.79 0.75
Add for OHS % 2% 0.25 0.26 0.25
kg Nu. 13.82 14.45 13.72
1 ton Nu. 13,818.20 14,446.30 13,723.99

Page 2 of 4
 Code
Sl No. (LMC Item Description Quantity Unit Gyalsung Infra Rate Market Rate BSR Rate (BSR-2021)
2021) Basic Analysed Analysed BSR with
Basic Rate Rate
Rate Rate Rate cost index
11 SM0071 Providing and laying Chisel dressed dry stone soling
LB0051 Mason Gd.2 0.63661 day 650 413.80 650.00 413.80 575.00 366.05
LB0077 Labour 0.58266 day 450 262.20 450.00 262.20 460.00 268.02
675.99 675.99 634.07
Add for tools & plants % 2% 13.52 13.52 12.68
Add for water charges % -
Add for over head charges % 6% 40.56 40.56 38.04
Add for OHS % 2% 13.52 13.52 12.68
cu.m Nu. 743.59 743.59 697.48
12 SM0005 P&L Random Rubble Masonry with hard stone in foundation & plinth - In cement mortar 1:4
LB0051 Mason Gd.2 0.6302 day 650 409.63 650.00 409.63 575.00 362.37
LB0077 Labour 3.10907 day 450 1,399.08 450.00 1,399.08 460.00 1,430.17
1,808.71 1,808.71 1,792.54
Add for tools & plants % 2% 36.17 36.17 35.85
Add for water charges % -
Add for over head charges % 6% 108.52 108.52 107.55
Add for OHS % 2% 36.17 36.17 35.85
cu.m Nu. 1,989.58 1,989.58 1,971.79
13 AR Providing & fixing drainage spouts
LB0036 Mason Gd.1 0.2301 day 700.00 161.07 700.00 161.07 632.50 145.54
LB0038 Plumber Gd.1 0.2301 day 700.00 161.07 700.00 161.07 632.50 145.54
322.14 322.14 291.08
Add for tools & plants % 2% 6.44 6.44 5.82
Add for water charges % -
Add for over head charges % 6% 19.33 19.33 17.46
Add for OHS % 2% 6.44 6.44 5.82
each Nu. 354.35 354.35 320.18
14 CW0022 Providing and laying of plain cement concrete M15 (1:2:4) using 20mm and down graded aggregates excluding the cost of formworks in
LB0036 foundation[1500]
Mason Gd.1 0.07011 day 700.00 49.08 700.00 49.08 632.50 44.34
LB0039 Work Supervisor (Lajab) 0.03895 day 700.00 27.27 700.00 27.27 632.50 24.64
LB0051 Mason Gd.2 0.07011 day 650.00 45.57 650.00 45.57 575.00 40.31
LB0053 Plant Operator Gd.3 0.05453 day 600.00 32.72 600.00 32.72 575.00 31.35
LB0077 Labor 2.08285 day 450.00 937.28 450.00 937.28 460.00 958.11
1,091.91 1,091.91 1,098.76
Add for tools & plants % 2% 21.84 21.84 21.98
Add for water charges % -
Add for over head charges % 6% 65.51 65.51 65.93
Add for OHS % 2% 21.84 21.84 21.98
cu. m Nu. 1,201.11 1,201.11 599.75 1,208.64
15 SM0072 Providing and laying Hand packed stone filling or soling with stones [1308]
LB0051 Mason Gd.2 0.40651 day 650.00 264.23 650.00 264.23 575.00 233.74
LB0077 Labour 0.37206 day 450.00 167.43 450.00 167.43 460.00 171.15
431.66 431.66 404.89
Add for tools & plants % 2% 8.63 8.63 8.10
Add for water charges % -
Add for over head charges % 6% 25.90 25.90 24.29
Add for OHS % 2% 8.63 8.63 8.10
cu. m Nu. 474.82 474.82 599.75 445.38

Page 3 of 4
 Code
Sl No. (LMC Item Description Quantity Unit Gyalsung Infra Rate Market Rate BSR Rate (BSR-2021)
2021) Basic Analysed Analysed BSR with
Basic Rate Rate
Rate Rate Rate cost index
16 RW0035 Providing and laying filter material (600mm wide) with 100 to 200mm stones along the rear face of the wall. [607]
LB0051 Mason Gd.2 0.40651 day 650.00 264.23 650.00 264.23 575.00 233.74
LB0077 labourer 0.37206 day 450.00 167.43 450.00 167.43 460.00 171.15
431.66 431.66 404.89
Add for tools & plants % 2% 8.63 8.63 8.10
Add for water charges % -
Add for over head charges % 6% 25.90 25.90 24.29
Add for OHS % 2% 8.63 8.63 8.10
cu. m Nu. 474.82 474.82 599.75 445.38
Providing and fixing stainless steel (Grade 250 railing made of Hollow tubes,channels,platesetc…including welding, grinding, buffing,
polishing and making curvature (wherever required ) and fittings the same with necessary stainless steel nuts and bolts complete, i/c fixing
17 SW0110
railing with necessary accessories and stainless steel dash fasteners,stainless steel bolts etc, of required size on the top of the floor or the
side of waist slab with suitable arrangement as per approval of engineers in charge.
LB0032 Blacksmith (metal worker) 0.02301 day 650.00 14.96 650.00 14.96 632.50 14.55
LB0077 Labour 0.00702 day 450.00 3.16 450.00 3.16 460.00 3.23
LB0039 Work supervisor 0.0767 day 700.00 53.69 700.00 53.69 632.50 48.51
71.81 71.81 66.30
Add for tools & plants % 2% 1.44 1.44 1.33
Add for water charges % -
Add for over head charges % 6% 4.31 4.31 3.98
Add for OHS % 2% 1.44 1.44 1.33
kg Nu. 78.99 78.99 72.93

Page 4 of 4