An Estimate to meet the probable cost for Construction of H.P.Culvert (900mm dia x 2-vent) 5.

0 metre length at Barmanpara,

Maharajpur (W) Samsad under Belbari-II Gram Panchayat, P.S.- Gangarampur in the Dist. of Dakshin Dinajpur. FUND- 13 -
th.FC.(Scheme approved by General Meeting no.-15, dated- 04.01.2013)

Labour consumptions
Sl. No. Description of items Quantity Unit Rate Skill Semi-skill Un-skill
1 Earthwork in exavation in foundation tranches or drain lift 25.86 m3 2.50 m3/ 10.34
upto 1.50m in different type of soil including u.sk.-1
removing,spreading or stacking the spoils …….bailing
out water etc, as required complete.

2 Providing and laying in foundation mud concrete(1:3:6) 7.74 m3 20.0 m3/ 0.39 6.97
with graded stone aggregate 22.4 mm nominal size sk.-1 ;
excluding cost of form work. u.sk.-18.

3 1-st class brick work with cement mortar (1:4) including 17.02 m3 1.40 m3/ 12.16 24.31
raking out joints scaffolding & curing etc. sk.-1 ;
u.sk.-2.
4 Laying of Hume Pipe and setting collar including 10.00 Rm 7.50 m/ 1.33 1.33 8.00
preparation of bed with earth cushion with materials sk.-
supplied at site. (i) Up to 1.20 m dia….. 1 ;s.sk.-1;
u.sk.-6.

5 Cement concrete(1:2:4) with graded stone chips 22.4mm 0.40 m3 2.0 m3/ 0.40 0.60
size excluding shuttering & reinforcement. sk.-2 ;
u.sk.-3.

6 Plastering with sand cement mortar (1:4) -12mm thick. 38.42 m2 18.0m2/ 4.27 6.40
sk-2;
u.sk.-3
7 Neat cement punning 38.42 m2 50.0m2/ 1.54 0.77
sk-2;
u.sk.-1

8 Sand (Local/River) work in filling in foundation trenches 16.62 m3 4.60 m3/ 3.61
in layers not exceeding 150mm thick including watering u.sk.-1
and removing etc. obtained of 50m.

9 Earthwork in filling in foundation and road embankment 18.00 m3 1.80 m3/ 10.00
in different type of soil including removing,spreading or u.sk.-1
stacking the spoils …….bailing out water etc, as required
complete.

10 Fine dressing & chilchalling work including breaking 28.2 m2 50.0m2/ 0.56
clods in the formation and side slope of embankment…… u.sk.-1
to required slope, camber and grade.

Total 20.08 1.33 71.57

A. Labour wages.-

(i) Skilled labour- 20.08 Mandays x @ Rs. 272.00 / Mandays=Rs. 5463.00

1.33 Mandays x @ Rs. 204.00 / Mandays=Rs. 272.00

(ii)Semi Skilled labour-

71.57 Mandays x @ Rs. 136.00 / Mandays=Rs. 9734.00

(iii) Un-skilled labour-
Total Rs. 15469.00

B. Material cost.-

(i) 1-st class Bricks = 6613.0 Nos.x @ Rs. 7300.00 / %0 Nos = Rs. 48275.00

(ii) Stone chips(22.4mm

size)pakur variety - 7.63 cu.m.x @ Rs. 1827.50 / cu.m. = Rs. 13947.00

(iii) Cement = 78.00 Bag.x @ Rs. 321.00 / cu.m. = Rs. 25038.00

(iv) Fine Sand = 17.00 cu.m.x @ Rs. 375.00 / cu.m. = Rs. 6375.00

(iii) Medium Sand =

6.00 cu.m.x @ Rs. 475.00 / cu.m. = Rs. 2850.00

(iv) Coarse Sand = 4.00 cu.m.x @ Rs. 650.00 / cu.m. = Rs. 2600.00
Total =Rs. 99085.00
Abstract cost of scheme -
A. Labour wages.- = Rs. 15469.00

B. Material cost.- = Rs. 99085.00

Total = Rs. 114554.00
Add:- For contingences L.S. =Rs. 500.00

Grand Total = Rs. 115054.00

(RUPEES ONE LAKH FIFTEEN THOUSANDS FIFTY FOUR ONLY.)

Prepared by-

Nirman Sahayak Prodhan

Belbari-II Gram Panchayat Belbari-II Gram Panchayat.
Gangarampur, Dakshin Dinajpur Gangarampur, Dakshin Dinajpur