DETAILED ESTIMATE FOR CONSTRUCTION OF GRAVEL ROAD UNDER SUDOOR GRAM SAMPARK YOJANA

Detail Estimate of Cross Drainage 2.00MX2.00M Slab Culvert 20.00m 7.50m

S.No Amount
C.S.R. No. Item Discripation No. Length Width Thick Qty Unit Rate
. (Rs.)
1 2 3 4 5 6 7 8 9 10 11
1 63.27.07.3  Earth work in excavation in trenches for foundations
and for pipes, cables etc. not exceeding 1.5m in
width and for shafts, cesspits and the like not
exceeding 10sqm on plan including dressing of sides
and ramming of bottoms lift upto 1.5m including
getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 20m

Abutment 1 7.80 8.30 0.80 51.79

Wing wall 4 6.00 1.40 1.20 40.32
b Dense or Hard Soil 92.11 CUM 173.108 15945
2 Providing and laying in foundation, plinth and under
floors cement concrete with 40 mm nominal size
63.04.13.2 aggregates (metal) i/c ramming in layers and curing
complete excluding cost of formwork

C.C. 1:3:6 (1 cement, 3 sand, 6 metal)

Abutment 1 7.80 8.30 0.15 9.71
Wing wall 4 6.00 1.40 0.15 5.04
Culvert side Flooring 2 6.70 6.70 0.10 8.98
Apron wall 2 8.00 0.45 0.10 0.72
Apron 2 8.00 4.00 0.10 6.40
30.85 CUM 3159.369 97463
3 Providing and laying in foundation, plinth and under
floors cement concrete with 40 mm nominal size
63.04.13.6 aggregates (metal) i/c ramming in layers and curing
complete excluding cost of formwork

P.C.C grade M 15 - Nominal mix (1:2.5.5)

P.C.C. M-15 Grade B= 1.435+1.00/2 = 1.218 1 7.50 8.00 0.20 12.00
B= 1.00+0.70/ 2=0 .85 4 6.00 (1.20+1.00)/2 0.20 5.28
B=1.30+.86/2=1.08 Abutment wall 2 7.50 (1.20+0.70)/2 1.80 25.65
Center Wall 1 7.50 (1.20+0.70)/2 1.80 12.83
L=1.20+1.50/2=1.35, B=.86+.40/2=.63 Wing wall 4 (6.7+6.2)/2 (1.0+0.40)/2 2.40 11.76
67.52 CUM 3498.023 236169
4  Providing and placing in position RCC for roof,
beams, columns column footing lintels chhajjas,
balcony, stairs etc, excluding cost of reinforcement
63.04.25.2 but including centring, shuttering, proping, finishing &
curing etc.complete. (b)
CC 1:1.5:3 (1 cement, 1.5 sand, 3 graded stone
aggregate 20mm nominal size)

CC Grade M-20 Bearing Cop. 2 7.50 0.70 0.20 2.10

1 7.50 0.70 0.20 1.05
Cap 2 7.50 0.40 0.30 1.80
RCC Slab 1 7.50 5.80 0.25 10.88
Weal guard 4 0.40 0.40 0.60 0.38
6 0.20 0.20 0.30 0.07
Wearing Coat 1 7.50 6.60 0.075 3.71
19.99 CUM 5751.642 114995
 Providing and placing in position RCC for roof,
beams, columns column footing lintels chhajjas,
balcony, stairs etc, excluding cost of reinforcement
5 63.04.16.1 but including centring, shuttering, proping, finishing &
curing etc.complete. (b)
CC 1:2:4 (1 cement, 2 sand, 4 graded stone
aggregate 20mm nominal size)

PCC Grade M-20 Bearing Con. 2 6.70 7.50 0.15 15.08

Apron wall 2 8.00 0.45 0.70 5.04
Apron 2 8.00 4.00 0.15 9.60
29.72 CUM 3907.824 116121
6 False work for R.C.C. and P.C.C. work in plinth and
63.04.46
foundation
Abutment in side 2 7.60 0.20 3.04
Wing wall out side 2 7.50 0.20 3.00
Wing wall in side 4 6.20 0.20 4.96
Outer side Main wall 2 (6.70+6.10)/2 2.20 28.16
 Inner side Main wall 2 7.50 2.00 30.00
Center Wall 2 7.50 2.20 33.00
Side 4 (1.2+0.70)/2 2.00 7.60
Face Wall Outer Side 4 7.40 2.40 71.04
Inner Side 4 (6.7+6.2)/2 2.60 67.08
Side 4 (1.0+0.40)/2 2.40 6.72
Weal guard 4 0.40 0.40 0.60 0.38
6 0.20 0.20 0.30 0.07
Total 255.06 Sqm. 164.451 41944
6 428 False work for lintels, slabs, columns, walls sills
chhajjas balconies beams srair cases or ornamental
moulded work. Courved surface etc cast in situ
including all lead and lift.
R.C.C. Slab in Bottom 1 7.50 1.00 7.50
Sides long 2 7.50 0.20 3.00
Sides short 2 1.60 0.20 0.64
0.00 Sqm. 242.800 0
7 Providing and placing in position tested steel for
R.C.C. work including cutting , bending , binding ect.
63.09.04.2 as per drawings and placing in position complete
upto floor two level including cost of binding wire and
all wastage etc. complete.
cold twusted/Hot roll deform/thermo mechnicaly treated steel bars

16mm dia tar bar @ 1.58 kg/rm 63 6.50 409.50

Extra bar 62 0.80 49.60
31 1.70 52.70
511.80 1.58/m 808.64
12mm dia tar bar @.888 kg/rm
Strup bar Slab 40 7.50 300.00
Bearing 20 1.60 32.00
332.00 0.888/m 294.82
1103.46 Kg 71.763 79188
8 Filling foundation and around masonry work with
63.04.02 moorum i/c ramming layers and watering.

Culvert side 2 (6.7+6.2)/2 (6.70+5.7)/2 1.75 139.97

139.97 cum 273.446 38273
9 63.13.15.2
Cement washing (portland cement ) two coat (b)
white cement
Face Wall Outer Side 4 7.40 2.20 65.12
Inner Side 4 7.50 2.00 60.00
Side 4 (1.0+0.40)/2 2.20 6.16
Fase wall Top 2 20.00 0.40 16.00
Weal guard 4x4 0.40 0.60 3.84
6x4 0.20 0.30 1.44
152.56 Sqm. 18.876 2880
 Citizen Information Board Size 0.9 Meter x 1.2
10 63.27.34
Meter ( Community Works ) 1 Nos 3578.361 3578.361

11 Transportation of Materials.
i) Cement 24.00 K.M. Lead 9300
63.19.04.4.22 29.099 Cum 319.609
63.19.04.4.20 ii) Sand 20.00 K.M. Lead 18972
65.83 Cum 288.219
63.19.02.27 iii) 40mm metal 40.00 K.M. Lead 89.05 Cum 487.353 43399
63.19.02.27 iv) 20mm metal 40.00 K.M. Lead 42.37 Cum 487.353 20650
353
63.19.04.4.22 (vi) Steel -- 24.00 K.M. Lead 1.103 Tone 319.609
Total for 2.0x2.0 Mtr. Span Slab culvert Rs. 839232
Say (Rs in Lacs) 8.39

Sub Engineer
J. P. Bichhua
 Consuption of Materials
40mm 20mm
S.No. Items Quantity Cement Sand metal metal Bricks Steel Moorum

1 C.C. (1:3:6) Con. 30.85 4.751 13.97 27.95

2 C.C. (1:2:4) Con. 29.72 6.537 12.78 25.26

2 C.C. (1:2.5:5) Con. 67.52 12.153 30.52 61.10

3 R.C.C.(1:1.5:3) Con. 19.99 5.658 8.56 17.11 1103.46

Total 29.099 65.83 89.05 42.37 0.00 1.103 0.00

Sub Engineer
J. P. Bichhua