BOQ MH PBMC 73.38 Cr. 20-12-2021-4

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 8

S.No.

1
Description of item

Routine Maintenance Works Bill No. 1


Routine Maintenance for the following sections: Highway from Takarkhed Bhagile to Jalna km.108/500 to km. 153/160
Contract Rate per Unit in
Period in Quantity (Rs.) Amount in (Rs.)
months (3)

RM 60 40.26 303,808 733,879,282

733,879,282
Other Overhead @ 7%
Standard Deduction 5%
Contrcator Profit @ 10%
KCC Rate KCC Amount

-
Other Overhead @ 7% -
Standard Deduction 5% -
Contrcator Profit @ 10% -
Total Amount -
Above/Below -100.00%
Sr No. Description Month Rate Amount
1 Staff Salary 60 270,000 16,200,000
2 Mess Expenses 60 40,500 2,430,000
3 Camp Rent 60 40,000 2,400,000
4 Camp setup 60 72,000 4,320,000
5 Providing pick and carry crane of 30 ton capacity 1 150,000
(3 no.) 150,000

6 Providing, running and maintaining route patrol 1 180,000 180,000


vehicle (3 no.)
7 Labour 60 150,000 9,000,000
8 Sensor Paver 24 400,000 9,600,000
9 Vibratory Roller (8/10 T) 24 125,000 3,000,000
10 Backhoe loader 60 164,733 9,884,000
11 Grader 24 400,000 9,600,000
12 Water Tanker 60 50,000 3,000,000
13 Dewatering Pumps 60 30,000 1,800,000
14 Tipper/dumper Truck 60 200,000 12,000,000
15 Hot mix Plant with DG & Operator Expenses 60 400,000 24,000,000
16 Trailer 60 200,000 12,000,000
17 Loder for Plant 60 200,000 12,000,000
18 Ambulance 1 36,250 36,250
19 FWD (Yearly) 5 21,000 105,000
20 Bump Indicator (Yearly) 5 66,000 330,000
21 Videography (Monthly) 60 38,500 2,310,000
22 NSV (Half Yearly) 1 44,000 44,000
23 Mobile Connection charges 5 20,000 100,000

134,489,250
2,241,488

Particular
S. Qualificati Experience
Personnel No. of Persons
No. on (minimum
requirement)

1 Project Manager 1

Site Engineer-cum- Surveyor Engineer cum


Material
2 Engineer 2
3 Incident cum Road Property Manager cum Route Operation Manager 1
4 Road Safety Auditor 0.5
Month Salary Amount

60 90000 5400000

60 45000 5400000
60 50000 3000000
60 80000 2400000
16200000
COARSE COARSE
CEMENT AGGREGATE AGGREGATE COARSE ADMIXTURE
20MM 10MM SAND
Item Unit Density
Description
MT MT MT MT KG
5,500 600 600 600 90
M-15 Cum 2.252 0.250 0.699 0.463 0.840 2.000
M-20 Cum 2.363 0.319 0.471 0.706 0.867 1.440
M-25 Cum 2.372 0.349 0.478 0.717 0.828 1.750
M-30 Cum 2.369 0.380 0.475 0.712 0.802 1.000
M-35 Cum 2.369 0.416 0.471 0.706 0.776 1.000
M-35 Pile Cum 2.378 0.423 0.454 0.681 0.820 1.000
M-40 Cum 2.382 0.435 0.473 0.710 0.764 1.000
M-45 Cum 2.399 0.442 0.488 0.732 0.737 1.000
Steel MT
PAVEMENT
EMB Cum
SG Cum
GSB Cum 2.220
WMM Cum 2.280 0.200
DBM Cum 2.499 0.955 0.908
BC Cum 2.443 1.503
DLC Cum 2.410 0.201 0.574 0.663 0.972
PQC Cum 2.403 0.430 0.542 0.663 0.768 2.800

Aligarh Moradabad
COARSE AGGREGATE 20MM MT #REF!
COARSE AGGREGATE 10MM MT #REF!
COARSE SAND MT #REF!
STONE DUST MT #REF!
BITUMEN MT #REF!
NATURAL STONE DUST BITUMEN BITUMEN Emulsion Steel Machinary Labour Cost Admin Cost Final Rate
GSB Cost

MT MT MT MT MT MT Cum Cum Cum Cum


600 600 40,000 40,000 38,000 55,000
400.000 1,200.000 217.810 4,574
400.000 1,200.000 235.525 4,946
400.000 1,200.000 244.540 5,135
400.000 1,500.000 263.670 5,537
400.000 1,500.000 272.490 5,722
400.000 199.475 4,189
400.000 1,000.000 252.535 5,303
400.000 1,850.000 297.260 6,242
1.000 6,000.000 3,050.000 64,050
- -
250.000 12.500 263
250.000 12.500 263
2.220 300.000 81.600 1,714
1.900 0.180 500.000 93.400 1,961
0.525 0.111 1,500.000 200.000 379.375 7,967
0.809 0.131 1,500.000 200.000 416.056 8,737
500.000 146.545 3,077
900.000 235.040 4,936

You might also like