Académique Documents
Professionnel Documents
Culture Documents
AMOUNT / RS.
AMOUNT / RS.
528,973,119
422,160,529
78,306,356
35,258,217
55,378,250
591,103,352
(62,130,234)
Unit
Prevailing
Unit Rate
Qty
Amount / Rs.
1 Earth
m3
85,844
706.71
60,667,217
2 ABC
m3
20,040
3,621.91
72,583,039
3 Cement
bag
19,563
870.74
17,034,295
4 Sand
m3
2,334
3,268.55
7,629,532
5 Metal - 3/4"
m3
2,524
3,975.27
10,034,783
6 Metal - 1 1/2"
m3
547
3,268.55
1,787,505
7 Steel
kg
53,314
117.17
6,247,010
8 Bitumen 80/100
ltr
93,547
86.86
8,125,648
9 Asphalt
Cu.m
4,270
26,880
114,787,008
10 Diesel
ltr
443,182
121
53,802,348
11 kerosene
ltr
36,605
106
3,894,799
Cu.m
4,000
2,000
8,000,000
Sub Total
364,593,184
MINOR MATERIALS
No.
Material
Variour other minor items
- Basis: 95% of the Total Cost
by Major Materials & Balance
5% by Miror Materials
Unit
Qty
Sum
Rate
Amount / Rs.
19,189,115
383,782,299
38,378,230
422,160,529
COST OF MACHINERY
MAJOR MACHINERY - DRY COST BASIS (including the Cost of Operator)
No.
Machine
Unit
Qty
Rate / day
Amount / Rs.
Mon
20
625,000
12,500,000
Mon
20
375,000
7,500,000
3 Excavator - 1 Nos
Mon
10
375,000
3,750,000
Mon
20
300,000
6,000,000
Mon
20
300,000
6,000,000
Mon
20
150,000
3,000,000
Ton
10,249
1,200
12,298,608
Internal Transportation
10
Day
1800
6,500
11,700,000
11
Day
1800
2,500
4,500,000
12
Day
1800
2,000
3,600,000
mon
10,539
Total
70,848,608
Material
Unit
Qty
Rate
Amount / Rs.
3,728,874
74,577,482
3,728,874
78,306,356
Labour Category
Unit
Qty
Rate / day
Amount / Rs.
1 Unskilled
Days
13,538.19
750
10,153,639
2 Semi Skilled
Days
20,609
800
16,487,538
3 Skilled
Days
5,412
1,000
5,411,748
Sub Total
32,052,925
3,205,292
35,258,217
/ months
Item
Rate
Project Manager
12
500,000.00
Construction MAnager
10
200,000.00
Design Engineer
6
200,000.00
QA Manager
12
125,000.00
Site Engineers - 3 Nos
30
5,000.00
Technical Officers - 4 Nos
40
100,000.00
Works Supervisors - 8 Nos
80
50,000.00
Quantity Surveyor
12
150,000.00
Accountant -2 Nos
24
25,000.00
Store Keepers - 3 Nos
36
20,000.00
Materials Engineer
12
100,000.00
Materials Technician - 3 Nos
36
45,000.00
Draftsmen - 2 Nos
24
45,000.00
Surveyor
9
120,000.00
Levellers - 3 Nos
36
45,000.00
Social/ Environmental Officer
12
50,000.00
Total Staff Salaries
DDT : Income from BOQ - Preliminaries-Item 1.61
Net Salaries
Contractors Office
No
Item
1
Office - Rent
2
Telephone
3
Water
4
Electricity
5
Furniture
6
Computer with Printer
7
Fax Machine
8
Cammara.
Amount
6,000,000.00
2,000,000.00
1,200,000.00
1,500,000.00
150,000.00
4,000,000.00
4,000,000.00
1,800,000.00
600,000.00
720,000.00
1,200,000.00
1,620,000.00
1,080,000.00
1,080,000.00
1,620,000.00
600,000.00
29,170,000
(11,643,750)
17,526,250
Duration
12
12
12
12
1
5
1
1
Rate
40,000.00
20,000.00
5,000.00
12,000.00
400,000.00
75,000.00
25,000.00
20,000.00
Amount
480,000.00
240,000.00
60,000.00
144,000.00
400,000.00
375,000.00
25,000.00
20,000.00
1,744,000
12
12
12
1
1
25,000.00
5,000.00
15,000.00
500,000.00
75,000.00
300,000.00
60,000.00
180,000.00
500,000.00
75,000.00
1,115,000
Rate/ Month
160,000.00
120,000.00
15,000.00
Amount
1,920,000.00
7,200,000.00
900,000.00
10,020,000
Site Laboratory
1
Building - Rent
3
Water
4
Electricity
5
Lab Equipment - rental 1 year
6
Computer with Printer
36.00
36.00
36.00
36.00
30,000.00
3,000.00
5,000.00
9,000.00
1,080,000.00
108,000.00
180,000.00
324,000.00
1,692,000
60.00
60.00
60.00
25,000.00
7,000.00
4,000.00
1,500,000.00
420,000.00
240,000.00
2,160,000
48.00
48.00
48.00
48.00
96.00
30,000.00
3,000.00
4,000.00
3,000.00
20,000.00
1,440,000.00
144,000.00
192,000.00
144,000.00
1,920,000.00
3,840,000
Staitionary
12.00
10,000.00
120,000.00
120,000
Amount
270,000.00
810,000.00
864,000.00
1,728,000.00
864,000.00
4,536,000
5,625,000.00
5,625,000
125.00
2,000,000
5,000,000
55,378,250