Estimate

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 16
At a glance
Powered by AI
The document discusses cost estimates and rate analysis for different construction items like excavation, concrete work, reinforcement etc. for a storm water drainage and PCC road project.

Some of the major items mentioned are: excavation, PCC, RCC, reinforcement, shuttering with their quantities in cubic meters or tonnes.

Rates mentioned for excavation are: Rs. 103.3/cum upto 3m depth and Rs. 95.95/cum upto 4.5m depth.

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

PCC Quantity as per DPR = 2926.2 Cu.m

RCC M20 Quantity as per DPR= 11948.04 Cu.m

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)

Desiliting of nala incl. disposal of


1 Cum 40000 40000 94.30 76.32 3772000.00 3052813.56 719186.44
silt…
Earthwork excavation in foundation
2
trenches or drains..

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

4 Close timbering in trenches

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

Extra for planking, stuffing and


4 Sqm 5609.64 3000 1480.10 1000 8302828.164 3000000.00 5302828.16
packing materials

Sand filling upto 150mm in plinth


5 including watering and Cum 5713.16 3600.0 238.60 224.87 1363159.976 809541.23 553618.75
compacting…

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

7 Shuttering Sqm 112409.77 112409.8 321.30 295.99 36117259.101 33272046.99 2845212.11

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

Steel work welded in built up


10 kg 1697.93 1697.93 68.2 68.20 115798.826 115798.83 0.00
sections/framed work ..

11 Carriage of the following materials.

i Aggregate Cum 11312.38 - 2086.58 - 23604185.8604 - 23604185.86

ii Coarse Sand Cum 5656.18 - 516.9 - 2923679.442 - 2923679.44

iii Local Sand Cum 5683.16 - 262.05 - 1489272.078 - 1489272.08

iv Cement MT 4501.59 - 299.77 - 1349441.6343 - 1349441.63


v Steel MT 75.95 - 299.77 - 22767.5315 - 22767.53

Filling available excavated earth in


12 Cum 9555.31 8500.00 103.3 91.71 987063.523 779528.98 207534.54
trenches, plinth, sides of foundation

Removal of unserviciable soil and


13 Cum 89276.32 70000 95.95 42.31 8566062.904 2961526.91 5604535.99
disposal upto 1000mtr

Dismantling of Cement concrete


14 Cum 725.52 725.52 1535.2 617.40 1113818.304 447935.61 665882.69
pavement by mechanical tools

15 Dismantling of flexible pavement

Bituminous course by mechanical


i Cum 892.06 892.06 345.42 115.153 308135.3652 102723.51 205411.86
means

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

Design, fabrication, supply, erection


19 and commissioning of fixed wheel tonne 4.87 4.87 144600 144600 704202 704202 0
type vertical lift gate…

Fencing with welded steel wire fabric


20 75mm x 50mm, providing 1.2m high m 4000 4000 507 507 2028000 2028000 0
fencing with angle iron posts.

21 Earhwork in surface excavation 100 Sqm 15.75 10 4084.1 4084.1 64325 40841 23484

preparation of surface treatment


22 Sqm 15750 12000 3.1 3.1 48825 37200 11625
formation

Granular sub base with coarse graded


23 Cum 2362.5 2362.5 3328.09 734.11 7862613 1734339 6128274
material

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

Total Amount 281837011 193603880 88233131

Taking 1% as other expenses - 1936039 -

Gross estimated amount 281837011 195539919 86297093

Net Amount after Less 24.33 % 213266066.487 195539919 17726148


Rate Analysis:
1. Quantity of Shuttering:
Area of shuttering board 2.9768 Sqm
Shuttering Board:
BOQ Quantity Repetation Quantity
112410 6 18735

Battens: (50mm x 75mm) Each ply need 6 nos of battens of 8 feet so total battens requir

Total battens required: 13200.43 Cft


Rate Analysis: Amount
Ply: (50Rs/Cft) 11076864.00
Battens: 6600216.90
Labour Cost for making:
824340.00
(40Rs/Sqm)
Nails (250 gm/ply): 121153.17
Oil (1Ltr/10Sqm): 11241.00
Blade, cutting machine charge
10000.00
(L/S)
Labour charge for shuttering of
14613300.00
RCC work
Transportation Charges 15000.00
Total Amount 33272115.06
Rate for 1 Sqm 295.99
2. RCC M20 (For 1 Cu.mtr of quantity) for drain
Sl Required quantity
Material Unit
No as per site
1 Cement 4.5 Bags
2 Sand 18.3612 Cft
3 Coarse Aggregate 29.6604 Cft
4 Manpower Charge for laying - -
5 Mixture Machine - -
Total Charge
3. RCC M20 (For 1 Cu.mtr of quantity) for drain
Sl Required quantity
Material Unit
No as per site
1 Cement 4.5 Bags
2 Sand 18.3612 Cft
3 Coarse Aggregate 29.6604 Cft
4 Manpower Charge for laying - -
5 Mixture Machine - -
6 CM 1:3
Cement 0.8 Bags
Sand 2.2 Cft
Total Charge
4. PCC (1:3:6) (For 1 Cu.mtr of quantity)
Sl Required quantity
Material Unit
No as per site
1 Cement 2.50 Bags
2 Sand 20.48 Cft
3 Coarse Aggregate 31.43 Cft
4 Manpower Charge for laying - -
5 Mixture Machine - -
Total Charge
5. Earthwork in excavation :
Total Quantity:
Description BOQ Quantity Unit

i) from 0.0 to 3.0m depth 27822.72 Cum

ii) 3 to 4.5m depth 260.08 Cum

NOTE: 3.0 month required for earthwork excavation


JCB Charge 80000 per month
Tractor 20000 per month
Hiring Charge:
Diesel Charge: Quantity of Diesel Unit
JCB 9lt/hr 8346.82 Ltr
Tractor 4800.00 Ltr
Diesel Charge:
Gross Amount:
Rate per Cum of earthwork
6. Dismantling of Cement Concrete pavement (By Pneumatic tools): (1.5 month required)
Demoliton Hammer: 135000.00
Labour Charge: 90000.00
Tractor charge for shifting
48252.00
including diesel
JCB for loading including diesel
86339.05
charge
Total Amount 359591.05
Electricity charge 5% of Gross
17979.55
amount
Gross Amount 377570.60
Rate per cum of dismantling 617.40

7. Dismantling of Flexible pavements: Quantity 846.50 Cum


Bituminous Course: By mechanical Means
Time (Hour) Rate
Tractor with ripper
i 38.48 1500/Day
25 Cum/hr
ii Tractor for shifting of materials 19232.00
ii Labour Charge 25 Labour/Day - 350.00
For 7 days - -
Total Cost
For 1 Cum:
Granular Courses by manual means:
Item Nos Rate
Labour 1.0 Cum per day
(Dismantling, loading and 846.50 350
unloading)
Tractor for shifting of materials - -
Total Cost
For 1 Cum:
8 Desiliting of nala including disposal of silt:
DPR Quantity: 40000.00 Required quantity as per site: 40000.00 Cum
Required labour Rate
Labour charge: 16000.00 500

Transporting using tractor: 528813.56


JCB Charge Loading 110000
Total Cost:
Cost for 1 Cum
Substitute: Cost Effective
Time Span 3 month
Rent Excavator: 720000.00
Diesel Consumption: 898560.00
JCB Charge hiring charge: 320000.00
Diesel Consumption: 505440.00
Transporting using tractor: 80000.00
Diesel Consumption: 528813.56
Total Cost: 3052813.56
For 1 Cum 76.32
Height of ballah:
9 Sal ballah barricading (For 10 Rm)
16 feet
Quantity Unit
150 mm dia vertical : 2 Nos
Horizontal 100mm: 6 Nos
Iron spikes: 0.1 Kg
Labour Cost : 1.5 Nos
Others : - -
Total Cost:
For 1m
Sand Filling upto 150mm in plinth
10 including watering and compacting

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

14 Dry lean cement concrete As per SOR (Road Construction Department) 2


For 2362.5 Cum

Description Unit Quantity

Labour Nos 105


Front end loader 1 Cum bucket
Hour 42
capacity

Cement concrete batch mix plant Hour 315


Paver with electronic sensor Hour 42
Vibratory rollar Hour 52.5
Water Tanker Hour 36.75
Tipper Tonne.km 5200
Add 10% other expenses for
- -
loading and unloading
Material:
Crushed Stone coarse aggregate
Cft 33367.95
25mm and 12.5mm nominal size

Coarse Sand Cft 41709.9375


Cement 150 kg/Cum Bags 4725
Cost of water L/S -
Rate for 2362.5 Cum of material
For 1 Cum of material
15 Cement concrete pavement

Description Unit Quantity


Labour Nos 830
Road sweeper @1000 Sqm/hr Hour 35
Front end loader 1 Cum bucket
Hour 120
capacity
Mixture machine Per Cum 3150
Water Tanker Hour 1200
Material:
Crushed Stone coarse aggregate
Cft 127910.475
25mm and 12.5mm nominal size
Sand Cft 77858.55
Cement 400 kg/Cum Bags 15750
32mm dia steel dowel bar Tonne 18
16mm steel tie bar Tonne 3.45
Seperation membrane Sqm 11025
Total Cost
Add 1% for extra expenses
Gross Amount
For 1 Cum
Granular Sub base with coarse graded material:
Description Unit Quantity

Labour Nos 120


Motor Grader Hour 100
Vibratory rollar Hour 120
Tractor-Rotavator Hour 150
Water Tanker Hour 40
53mm to 9.5mm Cum 1535
9.5mm to 2.36 mm Cum 614
2.36mm below Cum 921
Cost of water L/S -
Total Cost
For 1 Cum
Board required Wastage Total Quantity of Board
6293.67 629.367 6923.04

of 8 feet so total battens required 41538.229

Rate Amount Remarks


300.00 1350.00
40.00 734.45
78.00 2313.51
500.00 500.00
150.00 150.00
Total Charge 5047.96

Rate Amount Remarks


300.00 1350.00
40.00 734.45
78.00 2313.51
500.00 500.00
150.00 150.00

300.00 240.00
40.00 88.00
Total Charge 5375.96

Rate Amount Remarks


300.00 750.00
40.00 819.19
78.00 2451.22
500.00 500.00
150.00 150.00
Total Charge 4670.41

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

month 240000.00 Already Hired


month 120000.00 2 nos Hired
Hiring Charge: 360000.00
Rate of Diesel Amount
78.00 651051.65
78.00 374400.00
Diesel Charge: 1025451.65
Gross Amount: 1385451.65
te per Cum of earthwork 49.335
s): (1.5 month required)
Amount
8245.13
19232.00
8750.00
61250.00
97477.13
115.153

Amount

296275.00

21232.00
317507.00
375.08

site: 40000.00 Cum


Amount
8000000.00

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

Construction Department) 2018, Page 139, Sr No 6.1

Rate Amount Remarks

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

Rate Amount Remarks


350 290500
300 10500
1000 120000
150 472500
200 240000

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

Rate Amount Remarks

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

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

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:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy