Estimate
Estimate
Estimate
Name of Work: Storm Water Drainage with PCC Road Scheme For Chhapra Town, Bihar
Employer : Bihar Urban Infrastructure Development Corporation ltd. (A Govt. of Bihar Undertaking)
Contractor : Jai Mata Di Road Construction Private Limited.
LOA No: BUIDCo/40-598/14-3795 Dated on 08/08/2019
Actual Date of Start: 01.12.2019
Stipulated Date of Completion: 31.05.2021
A. ITEMS:
Quantity Rate Amount
SL
Description Unit As per Site incl. Estimated Profit/Loss Remarks
No As per DPR As per DPR As per DPR As per Site execution
wastages (Appx) price (Appx)
Upto 3.0 m depth Cum 27822.72 27822.72 76.00 49.33 2114526.72 1372620.72 741906.00
Upto 4.5m depth Cum 260.08 260.08 86.00 49.33 22366.88 12830.92 9535.96
3 Providing soil ballah barricading m 10693.5 6000 180.80 303.2 1933384.8 1819200.00 114184.80
i not exceeding 1.5m Sqm 85869.42 40000 110.40 90 9479984.0 3600000.0 5879983.97
2 not exceeding 3.0m Sqm 61962.08 30000 115.00 90 7125639.2 2700000.0 4425639.20
3 not exceeding 4.5 m Sqm 935.05 400 126.40 100 118190.3 40000.0 78190.32
Item's execution
6 providing and laying PCC Cum 2926.2 2400.0 3461.40 4670.41 10128748.68 11208989.28 -1080240.60 amount exclusive
carring cost
7 Reinforcement for RCC MT 723.32 700.0 76700.00 48000.00 55478644 33600000.00 21878644.00
Item's execution
8 RCC M20 Cum 9965.34 9965.34 4924.0 5047.96 49069334.16 50304629.73 -1235295.57 amount exclusive
carring cost
9 RCC M20 for precast slab covers Cum 1982.7 1982.7 5633.8 5375.96 11170135.26 10658914.31 511220.95
ii Granular Courses by manual means Cum 892.06 892.06 523.18 375.08 466707.9508 334595.74 132112.21
16 Diesel Generator Nos 2.0 2.0 533429 352650 1066858 705300 361558
17 Dewatering pump 15HP Nos 3.0 3.0 61578.00 55000 184734 165000 19734
18 HDPE Pipe 160mm dia m 700 600 448.46 400 313922 240000 73922
21 Earhwork in surface excavation 100 Sqm 15.75 10 4084.1 4084.1 64325 40841 23484
24 Dry lean cement concrete sub-base Cum 2362.5 2362.5 4051 2864.052 9570488 6766323 2804165
25 Cement concrete pavement Cum 3150 3150 7253.94 6663.168 22849911 20988979 1860932
Battens: (50mm x 75mm) Each ply need 6 nos of battens of 8 feet so total battens requir
Quantity Unit
Sand: 1 Cum
Labour Cost : 0.25 Nos
Total Amount
Cost
Filling available excavated
11 DPR Quantity: 9555.31 Cum
earth in trenches
JCB Charge 273.01 Hours
Diesel Charge 191652.22
Transporting using tractor: 1349.62
Diesel Charge 105270.36
Labour Charge for dressing: 477765.50
Hiring Charge JCB 80000.00
Hiring Charge Tractor 20000.00
Total Cost: 876310.71
For 1 Cum 91.71
Removal of unserviciable soil and
12 disposal upto 1000mtr DPR Quantity: 89276.3 Cum
JCB Charge 2550.75
Diesel Charge 1790627.50
Transporting using tractor: 113486.82
Diesel Charge 1770394.42
Hiring Charge JCB 80000.00
Hiring Charge Tractor 20000.00
Total Cost: 3777059.50
For 1 Cum 42.31
13 Diesel Generator: Costing for 1 DG
Hiring Charge 20000.00
Diesel Charge 3510.00
For 1 month 23510.00
For 15 months 352650
300.00 240.00
40.00 88.00
Total Charge 5375.96
Hours required
Output of JCB
927.42 35cum/Hour upto 3.0m
height
Output of JCB 30
9.633 cum/Hour upto 4.5m
height
Amount
296275.00
21232.00
317507.00
375.08
548813.56
110000
8658813.56
288.627
Rate Amount
400 800
250 1500
70 7
350 525
- 200
Total Cost: 3032
For 1m 303.2
Rate Amount
1412.4 1412.4
350 87.5
Total Amount 1499.9
Cost 224.87
555.31 Cum
89276.3 Cum
350 36750
1000 42000
2000 630000
4000 168000
2500 131250
300 11025
10 52000
- 5200
78 2602700.1
40 1668397.5
300 1417500
- 1500
or 2362.5 Cum of material 6766322.6
For 1 Cum of material 2864.052
78 9977017.05
40 3114342
300 4725000
78000 1404000
78000 269100
14.35 158208.75
Total Cost 20781167.8
Add 1% for extra expenses 207811.678
Gross Amount 20988979.478
For 1 Cum 6663.1680883
350 42000
2715 271500
2029 243480
541 81150
200 8000
472.08 724642.8
365.72 224552.08
140.08 129013.68
- 10000
Total Cost 1734338.56
For 1 Cum 734.11
Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.
Alternative Proxies: