Name of work :- Detailed estimate for construction of R. c.

c drain work from House of amrendra kumar

(teacher) to abhinash singh in ward no-08 , under nagar panchayat alouli , khagaria for the year of 2023-24.
Item of Work Length Width Rate Amount
[Link] Ref. No. No. Depth (M) Quantity Unit
(M) (M) (Rs.)
Earth work in excavation of foundation
trenches or drains (not exceeding
1.5m in width or 10 sqm. or plan)
including dressing of sides and
B.C.D ramming of bottoms, lift up to 1.5m
1 2.8.1 including getting out the excavated
earth and disposal of surface
excavated soil as directed with a lead
of 50m.
1 30.00 0.550 0.800 13.20 cum
Total 13.20 cum 360.70 4761.00
Supplying and filling in plinth with local
sand and under floors including
B.C.D. watering ramming, consolidating and
2
2.28 dressing complete.
1 30.00 0.550 0.075 1.238 cum
Total 1.24 cum 287.30 356.00
Providing designation 100A brick Flat
soling joints filled with local sand
including cost of watering, taxes,
B.C.D. royalty all complete as per building
3
11.72 specification & direction of E/I.
1 30.00 0.550 16.50 sqm
Total 16.50 sqm 283.30 4674.00
Providing and laying in position
cement concrete of specified grade
excluding the cost of centering,
B.C.D. shuttering all work up to
4
4.1.3 plinth( P.C.C..[Link])
1 30.00 0.550 0.075 1.24 cum
Total 1.24 cum 3998.10 4958.00
Providing and laying in position
specified grade of reinforced cement
concrete excluding the cost of
cantering, shuttering, finishing and
reinforcement all work up to plinth
B.C.D.
5 level. ( M20)1:1.5:3
5.1.2
Bottom slab 1 30.00 0.550 0.125 2.06 cum
wall 2 30.00 0.125 0.45 3.38 cum
cover slab 1 30.00 0.550 0.125 2.06 cum
Total 7.50 cum 4688.30 35162.00
Providing centering & shuttering
including strutting propping etc............

P.C.C 2 30.00 0.075 4.50 sqm

2 0.90 0.075 0.14 sqm
Bttom slab 2 30.00 0.125 7.50 sqm
B.C.D 2 0.90 0.125 0.23 sqm
6
5.9.1 Wall 4 30.00 0.450 54.00 sqm
4 0.125 0.450 0.23 sqm
cover slab 1 30.00 0.300 9.00 sqm
2 30.00 0.125 7.50 sqm
2 0.600 0.125 0.15 sqm
Total 16.65 sqm 211.60 3523.00
Reinforcement for RCC work
including straightening cutting,
B.C.D
7 bending, placing in position and biding 1 Total 525.00 Kg 92.60 48615.00
5.22.7B
all complete job. As per drg. (TMTC-
500-10mm)
sing board 1 1 Nos 4490.00 4490.00
8
106539.00
Add for extra gst from 12%-18% 6744.00
9
Total 113283.00
CARRIAGE OF MATERIAL
local sand 1.49 cum 336.17 499.00
brick 0.53 thsnd 1331.45 709.00
cement 3.40 mt 506.10 1719.00
coarse sand 3.74 cum 2596.90 9711.00
10 stone aggregate 7.48 cum 2234.70 16712.00
Total 142633.00
ADD DIFFERENCE COST OF MATERIAL
cement 3.40 mt 44.67 152.00
brick 0.53 thsnd 362.63 193.00
Total 142978.00
11 Seignorage fee
local sand 1.49 cum 141.85 21.00
brick 0.53 thsnd 512.80 273.00
coarse sand 3.74 cum 175.80 66.00
stone aggregate 7.48 cum 595.40 445.00
[Link] 143783.00
 Analysis of Rate
BCD SOR effective from 01.07.2022
Sl.
Item No. Item of Work Unit Quantity Rate
No.
BCD Earth work in excavation in foundation trenches …
1 cum 360.70
2.8.1 including 1% cess.

Local Sand filling ----------SOR with cess. cum

B.C.D. add seigniorage fee ( basic rate of local sand =141.85cum cum 1 141.85
2
2.28
Carriage – Local Sand 1m3 cum 1 315.79
Total
Providing and laying P.C.C. ([Link]) ------SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.80 cum cum 0.425 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.85 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D.
3 Carriage cost of Cement – 0.61 MT 0.61 475.93
4.1.1
Carriage cost of Coarse sand – 0.425 cum 0.425 2596.90
Carriage cost of Stone chips – 0.85 cum 0.85 2234.70
Add diffrence cost of cement MT 0.61 659.20
Total
Providing and laying P.C.C. (1:1.5:3) ------SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.8 cum cum 0.425 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.85 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D.
4 Carriage cost of Cement – 0.40 MT 0.40 475.93
4.1.2
Carriage cost of Coarse sand – 0.425 cum 0.43 2596.90
Carriage cost of Stone chips – 0.85 cum 0.85 2234.70
Add diffrence cost of cement MT 0.4 659.20
Total
Providing and laying P.C.C. ([Link]) ------SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.8 cum cum 0.445 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.89 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D. Carriage cost of Cement – 0.32 MT 0.32 475.93
5
4.1.3
Carriage cost of Coarse sand – 0.445 cum 0.445 2596.90
Carriage cost of Stone chips – 0.89 cum 0.89 2234.70
Add diffrence cost of cement MT 0.32 659.20
Total
Providing and laying 50mm thick D.P.C ([Link]) ------SOR
with cess.
add seigniorage fee ( basic rate of coarse sand =175.8 cum cum 0.022 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.0445 625.59
B.C.D. 2*595.36+1*6686.05/3 = 625.59/cum
6
4.11 Carriage cost of Cement –0.016 MT 0.016 475.93
Carriage cost of Coarse sand – 0.022 cum 0.022 2596.90
Carriage cost of Stone chips – 0.0445 cum 0.0445 2234.70
Add diffrence cost of cement MT 0.016 659.20
Total
Providing R.C.C. (1:1.5:3)----SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.8 cum cum 0.425 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.85 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D. Carriage cost of Cement – 0.40 MT MT 0.40 475.93
7
5.1.2 Carriage cost of Coarse sand – 0.425m3. cum 0.425 2596.90
Carriage cost of Stone chips – 0.85m3 cum 0.85 2234.70
Add diffrence cost of cement MT 0.4 659.20
Total
Providing R.C.C. ([Link])----SOR with cess.
add seigniorage fee ( basic rate of coarse sand =160.69 cum cum 0.445 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.89 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D.
8
5.1.3
 B.C.D. Carriage cost of Cement – 0.32 MT MT 0.32 475.93
8 cum 0.445 2596.90
5.1.3 Carriage cost of Coarse sand – 0.445m3.
Carriage cost of Stone chips – 0.89m3 cum 0.89 2234.70
Add diffrence cost of cement MT 0.32 659.20
Total
Providing R.C.C. (1:1.5:3) in
columns,pillars,piers,abutments ----SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.80cum cum 0.445 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.89 625.59
B.C.D. 2*595.36+1*6686.05/3 = 625.59/cum
9
5.2.2 Carriage cost of Cement – 0.40 MT MT 0.40 475.93
Carriage cost of Coarse sand – 0.425m3. cum 0.425 2596.90
Carriage cost of Stone chips – 0.85m3 cum 0.85 2234.70
Add diffrence cost of cement MT 0.4 659.20
Total
Reinforced cement concrete work in beams suspended
floors & etc R.C.C. ([Link])----SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.80cum 5335.9 0.445 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.89 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D. Carriage cost of Cement – 0.32 MT MT 0.32 475.93
10
5.3 Carriage cost of Coarse sand – 0.445m3. cum 0.445 2596.90
Carriage cost of Stone chips – 0.89m3 cum 0.89 2234.70
Add diffrence cost of cement MT 0.32 659.20
Total
B.C.D. Providing centering & shuttering including strutting
11 sqm 1 203.00
5.9.1 propping etc............
Reinforcement for R.C.C. work ---SOR with cess.
B.C.D.
12 Carriage of TMT bar KG 1.00 475.93
5.22.7B
Total
Brick work with 100A bricks C.M. in foundation and pinth..
(1:4)---- SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.80cum cum 0.267 175.8
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.50 5156.00
Carriage cost of Cement – 0.095 MT 0.095 475.93
B.C.D.
13
6.1.12/1 Carriage cost of Coarse sand – 0.267 cum 0.267 2596.90
Carriage cost of Bricks – 500 0/00 500 936.13
Add diffrence cost of cement MT 0.095 659.20
Add diffrence cost of bricks - 500 0/00 500 -185.457
Total
Brick work with 100A bricks C.M. in foundation and
plinth(1:6)---- SOR with cess.
add seigniorage fee ( basic rate of coarse sand =160.69 cum cum 0.267 175.8
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.50 5156.00
B.C.D.
Carriage cost of Cement – 0.0625 MT 0.0625 475.93
14 6.1.14/A
Carriage cost of Coarse sand – 0.267 cum 0.267 2596.90
Carriage cost of Bricks – 494 0/00 494 936.13
Add diffrence cost of cement MT 0.0625 659.20
Add diffrence cost of bricks - 494 0/00 494 -185.457
Total
B.C.D Extra for brick work in superstructure above plinth level upto
15 cum 1 842.20
6.3A floor v cum .......SOR with cess
Half brick masonary with 100A bricks with cement
mortar(1:3)---- SOR with cess.
add seigniorage fee ( basic rate of coarse sand =175.80 cum cum 0.02996 175.8
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.0565 5156.00
B.C.D. Carriage cost of Cement – 0.01428 MT 0.01428 475.93
16
6.18.3A Carriage cost of Coarse sand –0.02996 cum 0.02996 2596.90
Carriage cost of Bricks – 56.5 0/00 56.5 936.13
Add diffrence cost of cement MT 0.01428 659.20
Add diffrence cost of bricks - 56.5 0/00 56.5 -185.457
Total
 Half brick masonary with 100A bricks with cement
mortar(1:4)---- SOR with cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.02996 175.8
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.0565 5156.00
B.C.D. Carriage cost of Cement –0.0106 MT 0.0106 475.93
17
6.18.4A Carriage cost of Coarse sand –0.02996 cum 0.02996 2596.90
Carriage cost of Bricks – 56.5 0/00 56.5 936.13
Add diffrence cost of cement MT 0.0106 659.20
Add diffrence cost of bricks - 56.5 0/00 56.5 -185.457
Total
B.C.D Extra for half brick masonary in superstructure above plinth
18 cum 1 84.30
6.19A level upto floor v level .......SOR with cess
cement plaster skirting (upto 30 cm height)cement mortar
(1:3) ------SOR with cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0154 175.8
B.C.D.
19
11.6.1 Carriage cost of Cement – 0.0055 MT 0.01198 475.93
Carriage cost of Coarse sand – 0.0154 cum 0.02514 2596.90
Add diffrence cost of cement MT 0.01198 659.20
Total
100A brick flat soling-----------SOR with cess.
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.03226 5156.00
B.C.D. Carriage cost of Bricks – 32.26 0/00 32.26 936.13
20
11.72 Carriage cost of [Link] – 0.015 sqm 0.015 315.79
Add diffrence cost of bricks - 32.26 0/00 32.26 -185.46
Total
100A Brick on edge soling --------SOR with cess. cum
add seigniorage fee ( basic rate of brick = 5156.00/thsnd thsnd 0.05376 5156.00
B.C.D. Carriage cost of Bricks – 53.76 0/00 53.76 936.13
21
11.73 Carriage cost of [Link] – 0.030 cum 0.03 315.79
Add diffrence cost of bricks - 53.76 0/00 53.76 -185.46
Total
Providing 12mm cement plaster C.M. (1:4) ------SOR with
cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0154 5156.00
B.C.D.
23
13.11.2 Carriage cost of Cement – 0.0055 MT 0.0055 475.93
Carriage cost of Coarse sand – 0.0154 cum 0.0154 2596.90
Add diffrence cost of cement MT 0.0055 659.20
Total
Providing 12mm cement plaster C.M. (1:6) ------SOR with
cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0154 175.8
B.C.D.
24
13.11.4 Carriage cost of Cement – 0.0036 MT 0.0036 475.93
Carriage cost of Coarse sand – 0.0154 cum 0.0154 2596.90
Add diffrence cost of cement MT 0.0036 659.20
Total
Providing 15mm cement plaster C.M. (1:4) ------SOR with
cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0184 175.8
B.C.D. Carriage cost of Cement – 0.0065 MT 0.0065 475.93
25
13.12.2 Carriage cost of Coarse sand – 0.0184 cum 0.0184 2596.90
Add diffrence cost of cement MT 0.0065 659.20
Total
Providing 15mm cement plaster C.M. (1:6) ------SOR with
cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0184 175.8
B.C.D.
26 Carriage cost of Cement – 0.0043 MT 0.0043 475.93
13.12.4
Carriage cost of Coarse sand – 0.0184 cum 0.0184 2596.90
Add diffrence cost of cement MT 0.0043 659.20
Total
Providing 6mm cement plaster to ceiling of mix (1:4) ------
SOR with cess.
B.C.D.
27
13.24.2
 add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.0184 175.8
B.C.D.
27 Carriage cost of Cement –0.002736 MT 0.002736 475.93
13.24.2
Carriage cost of Coarse sand – 0.0184 cum 0.0184 2596.90
Add diffrence cost of cement MT 0.002736 659.20
Total
Providing Neat cement punning--SOR with cess.
B.C.D. Carriage cost of Cement – 0.0022 MT 0.0022 475.93
28
13.26 Add diffrence cost of cement MT 0.0022 659.20
Total
18mm thick plain cement mortar band in cement mortar
(1:4) Raised Band ------SOR with cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.00214 175.8
B.C.D.
29 Carriage cost of Cement –0.00076 MT 0.00076 475.93
13.51.3
Carriage cost of Coarse sand –0.00214 cum 0.00214 2596.90
Add diffrence cost of cement MT 0.00076 659.20
Total
Providing P.C.C. ([Link])----SOR with cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.425 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.85 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D. Carriage cost of Cement – 0.61 MT MT 0.61 475.93
30
5.1.1 Carriage cost of Coarse sand – 0.425m3. cum 0.425 2596.90
Carriage cost of Stone chips – 0.85m3 cum 0.85 2234.70
Add diffrence cost of cement MT 0.61 659.20
Total
Providing R.C.C. ([Link]) in columns,pillars,piers,abutments --
SOR with cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.425 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.85 625.59
2*595.36+1*6686.05/3 = 625.59/cum
B.C.D. Carriage cost of Cement – 0.61 MT MT 0.61 475.93
31
5.2.1
Carriage cost of Coarse sand – 0.425m3. cum 0.425 2596.90
Carriage cost of Stone chips – 0.85m3 cum 0.85 2234.70
Add diffrence cost of cement MT 0.61 659.20
Total
Providing and laying Ceramic glazed floor tiles 300x300 mm
(thickness to be specified by the manufacturer) of ist quality
conforming to IS : 15622 of approved make in colours such as
white , Ivory , Grey , Fume Red , Brown , laid on 20 mm thick
Cement motar 1:4 (1 cement: 4 coarse sand ) including
pointing the joints with white cement and matching pigment
B.C.D. etc., complete.
32
11.37 add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.024 175.8
Carriage cost of Cement – 0.003 MT 0.003 475.93
Carriage cost of Coarse sand – 0.024 cum 0.024 2596.90
Add diffrence cost of cement MT 0.003 659.20
Total
Providing and laying Ceramic glazed floor tiles 300x300 mm
(thickness to be specified by the manufacturer) of ist quality
conforming to IS : 15622 of approved make in colours such
shades
except white , Ivory , Grey , Fume Red , Brown , laid on 20
mm thick Cement motar 1:4 (1 cement: 4 coarse sand )
B.C.D. including pointing the joints with white cement and matching
33
11.38 pigment [Link].
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.024 175.8
Carriage cost of Cement – 0.003 MT 0.003 475.93
Carriage cost of Coarse sand – 0.024 cum 0.024 2596.90
Add diffrence cost of cement MT 0.003 659.20
Total
 Kota stone slabs 20 mm thick in risers of steps skirting. Dado
& pillars laid on 12 mm (average (thick cement mortar 1:3 (1
cement:3 coarse sand ) and jointed with grey cement slurry
mixed with pigment to match the shade of the slab including
B.C.D. rubbing and polishing complete. Details of cost for 10 sqm
34 cum 0.024 175.8
11.27 add seigniorage fee(basic rate of coarse sand =175.80cum
Carriage cost of Cement – 0.064 MT 0.064 475.93
Carriage cost of Coarse sand – 0.144 cum 0.144 2596.90
Add diffrence cost of cement MT 0.064 659.20
Total
Providing and laying Vitrified tiles in floor with different sizes
(thickness to be specified by the manufacturer), with water
absorption less than 0.08% and conforming to IS:15622 , of
approved brand & manufacturer, in all colours and shade, laid
with cement based high polymer modified quick set tile
adhesive (water based) conforming to IS : 15477, in average 6
B.C.D mm thickness,including grouting of joints (Payment for
35
11.49.2 grouting of joints to be made separately).
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.024 175.8
Carriage cost of Cement –0.003 MT 0.003 475.93
Carriage cost of Coarse sand – 0.024 cum 0.024 2596.90
Add diffrence cost of cement MT 0.003 659.20
Total
Chequerred precast cement concrete tiles 22mm thick with
marble chips of size 6mm in footpath & coutyard jointed with
net cement slurry mixed with pigment to match the shade of sqm
tiles including rubbing and cleaning [Link] on 20mm
B.C.D. thick bed cement mortar 1:4 (1cement:4 coarse sand)
30
11.20.1 add seigniorage fee (basic rate of coarse sand =175.80cum cum 0.024 175.8
Carriage cost of Cement – 0.003 MT 0.003 475.93
Carriage cost of Coarse sand – 0.024 cum 0.024 2596.90
Add diffrence cost of cement MT 0.003 659.20
Total
Providing & Laying Paver Block M40 grade 80mm thick in Red
sqm
color
B.C.D. add seigniorage fee 10% thsnd 0.3226 510.2
30
11.79.1 Carriage cost of Bricks – 32.26nos/sqm 0/00 0.3226 936.13
Add diffrence cost of bricks - 32.26nos/sqm 0/00 0.3226 -185.457
Total
RCD SOR Effective from 01.04.2019
RCD, Excavation for roadway in soil using manual…………...
cum 1 229.00
3.1(i) Without L. cess.
1
Add 1% L. Cess
Total
RCD, Construction of embankment with approved material obtained
cum 1 230.00
3.16(ii) from borrow pits with all lifts and leads..............without L. cess
2 add seigniorage 36.30/ cum
Add 1% L. Cess
Construction of embankment with approved material deposited
at sitefrom roadway cuttingand excavation from cum 1 180.00
RCD, drain..............without
add seigniorage 36.30/ L. cum
cess
3
3.17(ii) Add 1% L. Cess
Total
Providing G.S.B. grading – I ----- SOR without cess. cum
Add 1% L. Cess
R.C.D add seigniorage fee ( basic rate of stone aggregate =
4 cum 1.28 625.59
4.1.B(i) 2*595.36+1*6686.05/3 = 625.59/cum
Carriage cost of stone chips 1.28m3 1.28 2234.70
Total
Dry lean cement concrete ------SOR without cess
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.45 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.90 625.59
2*595.36+1*6686.05/3 = 625.59/cum
R.C.D.
5
6.1
 R.C.D. Add 1% L. Cess
5
6.1 Carriage cost of Stone chips – 0.90 cum 0.9 2234.70
Carriage cost of Coarse sand – 0.45 cum 0.45 2596.90
Carriage cost of Cement – 0.15 MT 0.15 475.93
Add diff cost of cement - 0.15 MT 0.15 23.03
Total
Un-reinforced cement concrete pavement --SOR without
cess.
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.45 175.8
add seigniorage fee ( basic rate of stone aggregate =
cum 0.90 625.59
2*595.36+1*6686.05/3 = 625.59/cum
R.C.D.
6 Add 1% L. Cess
6.2
Carriage cost of Stone chips – 0.90 cum 0.90 2234.70
Carriage cost of Coarse sand – 0.45 cum 0.45 2596.90
Carriage cost of Cement – 0.40 MT 0.40 475.93
Add diff cost of cement - 0.40 MT 0.40 23.03
Total
Providing and fixing of retro- reflectorised cautionary,
Each 1 6138.00
RCD, mandatory …… without L. cess.
7
8.4 (iv) Add 1% L. Cess

Furnishing and Placing Reinforced/ Prestressed cement

concrete in super-structure as per drawing and Technical
Specification. RCC Grade M25........S.R without cess
add seigniorage fee(basic rate of coarse sand =175.80cum cum 0.45 175.8
add seigniorage fee ( basic rate of stone aggregate =
RCD 2*595.36+1*6686.05/3 = 625.59/cum cum 0.89 625.59
8 14.1B Add 1% L. Cess
case-1 Carriage cost of Cement – 0.40 MT MT 0.40 475.93
Carriage cost of Coarse sand – 0.445m3. cum 0.45 2596.90
Carriage cost of Stone chips – 0.89m3 cum 0.90 2234.70
Deduct cost of cement - 0.40 cum 0.40 23.03
Total

JE AE EE
Amount

360.70

287.30

14.19
336.20
637.68
5687.00
17.58
53.18
290.31
1103.68
1899.49
402.11
9453.36
4420.80
17.58
53.18
190.37
1116.67
1899.49
263.68
7961.77
3998.10
17.58
55.68
152.30
1155.62
1988.88
210.94
7579.10
245.60
0.39
2.78
7.61
57.13
99.44
10.55
423.51
4688.30
7.47
53.18
190.37
1103.68
1899.49
263.68
8206.17
4232.40
17.58
55.68
152.30
1155.62
1988.88
210.94
7813.40

5520.20
17.58
55.68
190.37
1103.68
1899.49
263.68
9050.69
5335.90
17.58
55.68
152.30
1155.62
1988.88
210.94
8916.90

211.80

92.60
0.48
93.08
5017.90
4.69
257.80
45.21
693.37
468.07
62.62
-92.73
6456.94
4849.20
4.69
257.80
29.75
693.37
462.45
41.20
-91.62
6246.85

842.20

621.50
0.53
29.13
6.80
77.80
52.89
9.41
-10.48
787.58
599.30
0.53
29.13
5.04
77.80
52.89
6.99
-10.48
761.21
89.70

304.15

0.27
5.70
65.29
7.90
375.41
283.30
16.63
30.20
4.74
-5.98
328.89
444.80
27.72
50.33
9.47
-9.97
522.35
152.90

7.94
2.62
39.99
3.63
203.45
141.50

0.27
1.71
39.99
2.37
183.48
176.40
0.32
3.09
47.78
4.28
231.88
162.80
0.32
2.05
47.78
2.83
215.79
125.60
 0.32
1.30
47.78
1.80
176.81
40.50
1.05
1.45
43.00
4.30
0.04
0.36
5.56
0.50
10.76
5961.90
7.47
53.18
290.31
1103.68
1899.49
402.11
9718.15
6943.50
7.47
53.18
290.31
1103.68
1899.49
402.11
10699.75

686.80

0.42
1.43
62.33
1.98
752.95

862.40

0.42
1.43
62.33
1.98
928.55
1334.90

0.42
30.46
373.95
42.19
1781.92

1263.10

0.42
1.43
62.33
1.98
1329.25

1053.60

0.42
1.43
62.33
1.98
1119.75
956.40
17.96
0.30
-0.06
974.60

229.00
2.29
231.29
244.00
36.30
2.44
282.74
180.00
36.30
1.80
218.10
717.00
7.17
80.08
2860.41
3664.66
1875.00
7.91
56.30
 18.75
2011.23
1168.61
71.39
3.46
5212.64
4602.00
7.91
56.30
46.020
2011.23
1168.61
190.37
9.21
8091.65
6138.00
61.38
6199.38

5262.00

7.82
55.68
52.62
190.37
1168.61
2011.23
9.21
8757.54

EE
 Calculation of Carriage cost of Stone Chips by Rail from MIRZA CHOWKI TO KHAGARIYA
Quarry to Rail yard 5
Surace Road 4
unsurface Road 1
Carriage cost from Quarry to MIRZA CHOWKI Rail Yard(1.6(4x11.40+1x13.5) +195.10 288.38

Total 288.38

Distance of MIRZA CHOWKI Railway Yard to Khagaria 138

Railway freight 282.10

Add 15% busy season surcharge 42.32

324.42
"Railway freight in m3 "=1.5X363.52 486.63
Add 10% Contractor profit 48.67
535.30
Add 8% O H 42.82
578.12
Loading at mirza chouki & unloadingat mansi 195.10
A+B+C 1061.60
total 1061.604
WKI TO KHAGARIYA
km
km
km

Rs/m3 A

km

Rs/MT

Rs/MT

Rs/m3
Rs/m3

B
Rs/m 3
C
 Stone Metal
Lead: 3 KM Coarse Sand
Boulder from Rail Head .Lead :94KM
Lead: 3KM Khagaria from Kiul by
from Rail Head Road
Khagaria

WORK SITE
Name of work :- Detailed estimate for construction of R. c.c
drain work from House of amrendra kumar (teacher) to
abhinash singh in ward no-08 , under nagar panchayat alouli ,
.khagaria for the year of 2023-24
Steel
.Lead: 3 KM
By Road
Stone
Aggregate
Lead: 3KM
from Rail Head
Khagaria
Bricks Cement
By Road .Lead: 3 KM Local Sand
.Lead: 8 KM By Road By Road
.Lead: 3 KM
 CARRIAGE OF MATERIAL WITH GST(BCD SOR EFFECTIVE 01.07.2022
Sl. Item
Kattcha Pakka
No. factor
Local Sand (3Km Lead)
1.6 1 27.20 2 11.20
1 Add 1.01% cess
Rate with GST 18% (0.2127)

Earth 1KM (P) +1KM (K)

1.6 1 27.20 1 11.20
Add 1.01% cess
2
Rate with GST 18%(0.2127)
Earth 1KM (P) +1KM (K) (without Loading
3
and Unloading)
1.6 1 27.20 1 11.20
Add 1.01% cess

Rate with GST 18%(0.2127)

Gravel from Dalbhumgarh Jharkhand to

alouli ( lead-449 km)
1.6 0 27.20 449 11.20
4 Add 1.01% cess

Rate with GST 18%(0.2127)

0 GSB Materials-(from shekhpura-Lead-

alouli134km)
1.6 0 27.20 134 11.20
Add 1.01% cess

Rate with GST 18%

6 Bricks/Fly ash/Paver block (8 Km lead)

4 1 27.20 7 11.20
Rate with GST 18%(1.2127)
Add 1.01% cess

7 Cement (1 km Lead)
1 0 27.20 1 11.20
Add 1.01% cess
7

Rate with GST 18%(1.2127)

8 Stone Chips attched rail fright

1.6 0 27.20 28 12.67

Rate with GST 18%(1.2127)

L.C 1.01%

9 Kiul Sand (105 km lead by Road) alouli

1.6 1 27.20 105 11.20
Add 1.0% cess

Rate with GST 18%(1.2127)

Diffrence cost of materials

10 Bricks 1.15 276
11 cement 1.15 659.2019
12 Difference cost of fly ash bricks 1.15 1248
FECTIVE 01.07.2022)

195.10 274.46
2.77
58.97
Total 336.20

195.10 256.54
2.59
259.13
55.12
Total 314.25

0.00 61.44
0.62
62.06
13.20
Total 75.26

195.10 8241.18
82.41
8323.59
1770.43
Total 10094.02

195.10 2596.38
25.96
2622.34
557.77
Total 3180.12

664.66 1087.06
1318.2777
13.314604
Total 1331.59

402.00 413.2
4.13
417.33
 506.10
Total 506.10
1061.60
195.10 762.72
1824.32
2212.35
22.34
Total 2234.70

195.10 2120.22
21.20
2141.42
2596.90
Total 2596.90
munger rate
PER/THSND 388.76 5128 4852
PER/MT 659.20 4180 3712
PER/THSND 1757.87 6100 4852
 Construction of Road Work
Name of work :- Detailed estimate for construction of R. c.c drain work from House
of amrendra kumar (teacher) to abhinash singh in ward no-08 , under nagar
panchayat alouli , khagaria for the year of 2023-24.

Amount in Rs.
Construction of Road Work 143783.00

Add 1 % Contingency 1438.00

Grand Total 145221.00

Say 145200.00

J.E A.E. E.E

NAGAR PARISHAD ,KHAGARIA BUDCO,KHAGARIA BUDCO,KHAGARIA
 NAGAR PARISHAD , KHAGARIA
SIZE :-

Name of work :- Detailed estimate for construction of R. c.c drain work from House of
amrendra kumar (teacher) to abhinash singh in ward no-08 , under nagar panchayat
alouli , khagaria for the year of 2023-24.

ESTIMATED COST = RS. 145200.00

Name of work :- Detailed estimate for construction of R. c.c drain work from House
amrendra kumar (teacher) to abhinash singh in ward no-08 , under nagar panchay
alouli , khagaria for the year of 2023-24.

Estimated Cost Rs. 143,783.00

Cost of B.O.Q +Bid processing Fee
Earnest Money
Date of Tender
Date & Time of Completion
Time of Completion
SL. No. Particulars Quantity Unit Rate
Earth work in excavation of foundation trenches
or drains (not exceeding 1.5m in width or 10
sqm. or plan) including dressing of sides and 13.20 Per M3 360.70
ramming of bottoms, lift up to 1.5m including
getting out the excavated earth and disposal of
Supplying and filling in plinth with local sand and
under floors including watering ramming, 1.24 Per M3 287.30
consolidating and dressing complete.
Providing designation 100A brick Flat soling
joints filled with local sand including cost of
watering, taxes, royalty all complete as per 16.50 sqm 283.30
building specification & direction of E/I.

Providing and laying in position cement concrete

of specified grade excluding the cost of
centering, shuttering all work up to 1.24 Per M3 3998.10
plinth( P.C.C..[Link])

Providing and laying in position specified grade

of reinforced cement concrete excluding the cost
of cantering, shuttering, finishing and
reinforcement all work up to plinth level.
( M20)1:1.5:3 7.50 Per M3 4688.30

Providing centering & shuttering including

strutting propping etc............ 16.65 sqm 211.60

Reinforcement for RCC work including

straightening cutting, bending, placing in position
525.00 kg 92.60
and biding all complete job. As per drg. (TMTC-
500-10mm)
sing board 1.00 Each 4490.00

Add for extra gst from 12%-18%

 CARRIAGE OF MATERIAL
local sand 1.49 cum 336.17
brick 0.53 thsnd 1331.45
cement 3.40 mt 506.10
coarse sand 3.74 cum 2596.90
stone aggregate 7.48 cum 2234.70
Total
ADD DIFFERENCE COST OF MATERIAL
cement 3.40 mt 44.67
brick 0.53 thsnd 362.63
Total
Seignorage fee
local sand 1.49 cum 141.85
brick 0.53 thsnd 512.80
coarse sand 3.74 cum 175.80
stone aggregate 7.48 cum 595.40
[Link]

Executive Officer
Nagar Parishad, Khagaria
Nagar Parishad, Khagaria
n work from House of
nder nagar panchayat

Amount

4,761.00

356.00

4,674.00

4,958.00

35,162.00

3,523.00

48,615.00

4,490.00
106,539.00
6,744.00
113,283.00
 499.00
709.00
1719.00
9,711.00
16,712.00
142,633.00

152.00
193.00
142,978.00

21.00
273.00
66.00
445.00
143783.00

Executive Officer
gar Parishad, Khagaria
ar Parishad, Khagaria