DETAILED ESTIMATE FOR CONSTRUCTION OF R.C.

C CULVERT (3’×3’)

AT: G.P:
BLOCK: DIST:

SL.NO: ITEMS OF WORK QTY RATE AMOUNT

(1). Earthwork in excavation in foundation trenches
In hard soil do……do……asper……………………E/I.
2×21’3”×3’0”×3’6”=446.25 cft
w/w: 2×12’0”×3’0”×3’6”=252.00 cft
Bed: 1×19’0”×2’0”×1’0”=38.00 cft
736.25 cft 20.85 m3 Rs 112.53/m3 Rs 2346.00
(2). Providing coarse clean sand filling in foundation
& plinth do…………….do…………………………………E/I.
2×21’3”×3’0”×0’3”=31.88 cft
2×12’0”×3’0”×0’3”=18.00 cft
1×19’0”×2’0”×0’3”=9.50 cft
59.38 cft 1.68 m3 Rs 228.47/m3 Rs 384.00
(3). Providing 75 B brick flat soling in foundation &
Plinth do…………………do…………………………….E/I.
2×21’3”×3’0”=127.50 cft
2×12’0”×3’0”=72.00 cft
1×19’0”×2’0”=38.00 cft
237.50 cft 22.07 m2 Rs 225.81/m2 Rs 4984.00
(4). Providing P.C.C (1:3:6) in foundation & plinth
do………………………do………………………………..E/I.
2×21’3”×3’0”×0’6”=63.75 cft
2×12’0”×3’0”×0’6”=36.00 cft
1×19’0”×2’0”×0’6”=19.00 cft
118.75 cft 3.36 m3 Rs 4188.87/m3 Rs 14075.00
(5). Providing 75 B brick work(1:6) inn foundation
Do……………………………….do………………………..E/I.
2×19’7”×2’1”×1’0”=81.45 cft
2×12’0”×2’1”×1’0”=49.92 cft
2×20’0”×1’8”×1’6”=99.60 cft
2×12’0”×1’8”×1’6”=59.76 cft
2×20’0”×1’3”×3’0”=150.00 cft
2×12’0”×1’3”×3’9”=112.50 cft
Parapet:2×12’0”×1’3”×1’6”=45.00 cft
Deduct:2×3’0”×1’3”×3’0”=(-)22.00 cft
575.73 cft 16.30 m3 Rs3820.60/m3 Rs 62,277.00
(6). Providing R.C.C(1:2:4) in deck slab do..do..E/I.
1×22’6”×5’6”×0’9”=92.81 cft 2.63m3 Rs 5913.66/m3 Rs 15,553.00
(7). Providing Tor steel reinforcementof diff. dia
do………………………………do……………………E/I.
Qty:92.81 cft @ 3.00kg/cft=278.00 kg 0.278/MT Rs 53433.91/MT Rs 14,855.00
(8). Providing 12 mm thick C.P (1:6) with punning
do…………………………….do……………………………E/I.
2×22’6”×3’0”=135.00 sft
2×12’0”×3’0”=90.00 sft
Parapet:2×12’0”×1’6”=36.00 sft
Top:2×12’0”×1’3”=30.00 sft
Side:2×2×1’6”×1’3”=7.50 sft
298.50 sft
Deduct:2×3’0”×3’0”=18.00 sft
280.50 sft
26.07 m2 Rs 170.51/m2 Rs 4445.00
Rs118919.00
Deduct
i. Deduct 9.09% c.p………………………………………………………………………………..……(-) Rs10809.00
ii. Deduct diff. cost of Bangle Bhatha
Bricks 7335 Nos @ Rs(4780.20-3107.17)=Rs1673.03/%………………………………(-)Rs12272.00
iii. Deduct diff. cost of cement 64 bags
@Rs(329.456-255.00)=Rs74.46/bags…………………………………………………………..(-)Rs4765.00
Rs 91073.00
(9). Carriage cost of materials:-
i. Bricks (Lead 8 Km) -7335 Nos @Rs661.72/%.......................................................Rs4854.00
ii. Stone chips (Lead 30 Km)-5.50 m3 @Rs524.02/ m3………………………………………..Rs2882.00
iii. Sand (Lead 10 Km)-13.50 m3 @Rs294.42/ m3………………………………………………..Rs3975.00
iv. Cement (Lead 25 Km)-3.2 MT @Rs293.90/MT………………………………………………Rs940.00
Rs103724.00
(10). Earth filling in road embankment in
Approaching hard soil do-do- of E/I
2×20’-0” ×24’-0”+20’-0” ×3’-0”+2’-0” =2200.00 cft
2 2
3 3
Or 62.34 m @Rs112.53/m …………………………………………………………………………………..Rs 7015.00
Deduct 9.09% c.p……………………………………………………………………………………………….(-)Rs638.00
Rs111377.00
Add for labour cus 1%..................................................................................................Rs114.00
Add for signboard & photography…………………………………………………………………………Rs1000.00
Rs113491.00

Say Rs 113400.00