Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Culvert Size Cells=4 Span=3m Height=2m

Culvert Amount BOQ 3515336


Culvert Amount 13% Less 3234109

Cost of Material 3261268


Labour Cost 382981
Capital Cost (Shuttering etc) 100000
Cost of Culvert 3744248

Savings -510139
RD 4+320
Size 4x3x2
13 3644248.30579453
Excvn Lean (1:4:8) (CM) Conc (1:1.5:3) (CM)

Bed Toe Bed Toe


Nos 1 2 1 2
Length (M) 11.321 13.75 11.321 0.65
Width (M) 13.95 0.4 13.75 0.3
Depth (M) 0.1 0.1 0.35 13.75
Qty (CM) 15.792795 1.1 54.4823125 5.3625
Qty (SM) 2.5271 2.83 8.77485 26.125

Excvn
Lean 16.892795
Conc (1:1.5:3)
59.8448125
Bed+Toe

Conc (1:1.5:3)
Walls+Chmfrs

Conc (1:2:4) Top


Slab

Conc (1:2:4) Parapet


Wall
Steel Rfc (Ton)
Total Amount
Cement 1.29944576923077 10.880875
Sand 5.19778307692308 16.3213125
Crush 10.3955661538462 32.642625

CM 1.54xCM CFT Bags ton


Cement 27.874923854 42.927382735 1514.8022505 1231.5465451
Sand 49.306165382 75.931494688 2679.4365673
Crush 98.612330764 151.86298938 5358.8731345
Steel 19.264
Cost of Constr Material

Qty Rate Amount


Shuttering (SFT) 45 0
Concreting (CFT) 6203.3194495 40 248132.77798
Steel Fixing (TON) 19.264 7000 134848
Labour Cost 382980.77798

4.8125 9.625
3.96235 7.9247
17.5497 188.80669248 4720.167312
155.66375 1674.692888 41867.3222
22.642 226.42 2435.916928 60897.9232
0.7 7 75.3088 1882.72
109368.13271 114088.30002
Conc (1:1.5:3) (CM) Conc (1:2:4) (CM) Steel Rfc (Ton) BOQ Amount Sublet
Rates Rate
Walls Chmfrs Top Slab P.p Walls (RS) %
5 1 2
2 11.321 13.75
19.264
0.35 13.75 0.3
11.321 0.35 0.6
39.6235 0 54.4823125 4.95 19.264

0 0
3697.881 62467.54 3402.05

6188.103 370325.8 5693.054

39.6235
10698.23 423901.2 9842.369

54.4823125
8902.301 485017.9 8190.117
4.95
9780.694 48414.44 8998.238
19.264 110320.3 2125209 101494.6
Total Amount 3515336
7.20427272727273 7.7831875 0.7071428571
10.8064090909091 15.566375 1.4142857143
21.6128181818182 31.13275 2.8285714286

Unit Rate Cost


600 738927.92706
35 93780.279854
29 155407.3209
118000 2273152
3261267.5278
Sublet
Amount
8

0
57470.13

340699.8

389989.1

446216.5

44541.28
1955193
3234109 1278917

988115.5
248132.8
1236248

You might also like