Name of Work :-

The Item Rate is Based as per S.O.R of BCD Patna Effective From 01-01-2022
ESTIMATED COST (in RS.) :- 278948 (Two Lakh Seventy Eight Thousand Nine Hundred & Forty Eight Rupees Only )

SL No. S.O.R No DESCRIPTION UNIT NO LENGTH WIDTH H/D QUANTIRY RATE AMOUNT
1 2.29.1 Surface dressing of the ground including removing vegetation
and inequalities not exceeding 15 cm deep and disposal of
rubbish, lead upto 50 m and lift upto 1.5 m
All kinds of soil.
For PCC. Road sqft. 1 138.00 10.00 1380.00
Total = 1380.00 Sqft
Total = 128.25 Sqm.
Total sqm
Total Qty. in term of 100sqm 1355.40 1738.34

2 2.28 Supplying and Filling in plinth with local sand and under floors
including, watering, ramming consolidating and dressing
complete.
For Road cft. 1 138.00 10.00 3.00 4140.00
Total = 4140.00 cft
Total = 117.32 cum.
Total
Total Qty. in term of 287.30 33707.09

3 16.42 Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate 40 mm nominal size) in pavements, laid to required
slope and camber in panels as required including consolidation
finishing and tamping complete
For Road cft. 1 138.00 8.00 0.5 552.00
Total = 552.00 cft.
Total = 15.64 cum
Total cum
Total Qty. in term of 4649.00 72725.03
4 4.1.6 Providing, laying, spreading and compacting graded stone
aggregate (size range 53 mm to 0.075 mm ) to wet mix macadam
(WMM) specification including premixing the material with
water at OMC in for all leads & lifts, laying in uniform layers
with mechanical paverfinisher in sub- base / base course on well
prepared surface
and compacting with vibratory roller of 8 to 10 tonne capacity to
achievethe desired density, complete as per specifications and
directions of Engineer-in-Charge.
For PCC. Road cft. 1 138.00 8.00 0.58 640.32
Total = 640.32 cft
Total = 18.15 cum.
Total
Total Qty. in term of 1251.50 22709.79

5 5.9 Centring and shuttering including strutting,propping etc. and

removal of form work for
5.9.1 Foundations, footings, bases of columns etc. for mass
concrete.
Sqft 2 138.00 0.50 138.00
Total = 138.00 Sqft.
Total = 12.83 Sqm
Total Sqm
Total Qty. in term of 211.6 2713.83

TOTAL AMOUNT SUB TOTAL-A 133594.07

6 Carriage cost
Stone chips 13.76 cum 2813.64 38715.69
Coarse Sand 6.88 cum 1503.91 10346.90
Local Sand 117.32 cum 277.20 32522.12
cement 100.00 mt 496.52 49652.00
GSA 18.15 cum 2072.42 37606.26

7 Difference cost of supply of materials

cement 100 Bags 4.20 420.00

8 Add 10% Seigniorage cost of supply of materials

Coarse Sand 6.88 cum 17.58 120.95
Local Sand 117.32 cum 14.185 1664.24
Stone chips 13.76 cum 59.536 819.22
GSA 18.15 cum 87.06 1579.80
SUB TOTAL-B 173447.16
SUB TOTAL A+B 307041.23

9 Less for CP @ 13.043% (-) 40038.18

TOTAL - 267003.06
267003.06
10 Add Wage rate for 73 i.e 13.043% on labour component & increase 8944.60
for wge rate ( 11.18% of estimed amount )
11 Add Sign Board (1 Nos ) 3000.00
TOTAL - 278947.66
Total : Two Lakh Seventy Eight Thousand Nine Hundred & Forty Eight Rupees Only Say 278948