6/23/2019 DRAFT_DATE : 23/06/2019 13:51:32

SOR Period : 29/03/2019 - 31/03/2019

Created By: Bhanu Pratap Singh
Detailed Estimate

1730004024/WH/22012034440685 : चेक डे म िनमाण घाट िपपिलया नाला , घटिपपािलया

BLOCK : OBEDULLAHGANJ , GRAMA PANCHAYAT : GHAT PIPALIYA

Heading / Description : 1 - EXCAVATION WORK

1 63.27.07.2 -- Earth work in excavation in trenches for foundations and for pipes, cables etc. not
exceeding 1.5m in width and for shafts, cesspits and the like not exceeding 10sqm on plan
including dressing of sides and ramming of bottoms lift upto 1.5m including getting out the
excavated soil and disposal of surplus excavated soil as directed, within a lead of 20m</br>(b)
Dense or hard soil
Sl No Description No L B D CF Quantity Remark
-
1 bodywall 1 6.200 2.000 1.900 1.0 23.5600 -
2 wing wall u/s side 2 5.000 0.600 1.900 1.0 11.4000 -
3 wing wall d/s side 2 7.000 0.600 1.900 1.0 15.9600 -
4 key wall 2 2.600 0.900 1.900 1.0 8.8920 -
5 appron u/s side 1 5.000 3.000 0.600 1.0 9.0000 -
6 appron d/s side 1 5.000 4.000 0.600 1.0 12.0000 -
7 toe wall 2 5.000 0.900 1.900 1.0 17.1000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.6730 176.00 118.45 65.8948 11597.48
Total Quantity 97.9120 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 97.91 cum
Say 97.9120 cum @ Rs 135.268 / cum 13244.36
Unskilled
11597.48 Unskilled Person-days 65.895
wage

Heading / Description : 2 - CEMENT CONCRETE WORK

1 63.04.13.1 -- Providing and laying in foundation, plinth and under floors cement concrete with
40mm nominal size graded stone aggregates (metal) i/c ramming in layers and curing complete
excluding cost of form work</br>(a) C.C. 1:2:4 (1cement, 2sand, 4metal)
Sl No Description No L B D CF Quantity Remark
below G.L
1 bodywall 1 6.200 2.000 1.800 1.0 22.3200 -
2 wing wall u/s side 2 5.000 0.600 1.800 1.0 10.8000 -
3 wing wall d/s side 2 7.000 0.600 1.800 1.0 15.1200 -
4 key wall 2 2.600 0.900 1.800 1.0 8.4240 -
5 appron u/s side 1 5.000 3.000 0.400 1.0 6.0000 -
1/5
6/23/2019 DRAFT_DATE : 23/06/2019 13:51:32

6 appron d/s side 1 5.000 4.000 0.400 1.0 8.0000 -

7 toe wall 2 5.000 0.900 0.400 1.0 3.6000 -
above G.L
8 bodywall step-1 1 5.000 2.000 0.300 1.0 3.0000 -
9 bodywall step-2 1 5.000 1.500 0.300 1.0 2.2500 -
10 bodywall step-3 1 5.000 1.000 0.300 1.0 1.5000 -
11 bodywall step-4 1 5.000 0.500 0.300 1.0 0.7500 -
12 wing wall u/s side c/c 2 8.000 0.450 1.500 1.0 10.8000 -
13 wing wall d/s side c/c 2 6.000 0.450 1.500 1.0 8.1000 -
14 keywall 2 2.600 0.900 1.500 1.0 7.0200 -
15 - 2 2.600 0.000 2.000 1.0 0.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate (Metal)
MR6082 20mm nominal size (BT cum 0.2200 682.00 150.04 23.6905 16156.91
Metal) (Rate at quarry)
Stone Aggregate(single
MR6001 size): 40 mm nominal size cum 0.5200 525.00 273.00 55.9957 29397.73
other than BT
Stone Aggregate(single
0297 cum 0.1100 630.00 69.30 11.8452 7462.50
size): 10 mm nominal size
0983 Fine sand (zone IV) cum 0.4500 1076.25 484.31 48.4578 52152.71
0367 Portland Cement tonne 0.3300 5511.00 1818.63 35.5357 195837.35
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.1000 885.00 88.50 10.7684 9530.03
with Hopper
0114 Beldar Day 2.1375 176.00 376.20 230.1745 40510.72
Mason (brick layer) Ist
0123 Day 0.0500 382.00 19.10 5.3842 2056.76
class
0128 Mate Day 0.0400 329.00 13.16 4.3074 1417.12
Mason (brick layer )2nd
0124 Day 0.0500 329.00 16.45 5.3842 1771.40
class
Total Quantity 107.6840 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 107.68 cum
Say 107.6840 cum @ Rs 3778.527 / cum 406886.90
Unskilled
40510.72 Unskilled Person-days 230.175
wage
2 63.04.13.2 -- Providing and laying in foundation, plinth and under floors cement concrete with
40mm nominal size graded stone aggregates (metal) i/c ramming in layers and curing complete
excluding cost of form work</br>(b) C.C. 1:3:6 (1cement, 3sand, 6metal)
Sl No Description No L B D CF Quantity Remark
-
1 bodywall 1 6.200 2.000 0.100 1.0 1.2400 -
2/5
6/23/2019 DRAFT_DATE : 23/06/2019 13:51:32

2 wing wall u/s side 2 5.000 0.600 0.100 1.0 0.6000 -

3 wing wall d/s side 2 7.000 0.600 0.100 1.0 0.8400 -
4 key wall 2 2.600 0.900 0.100 1.0 0.4680 -
5 appron u/s side 1 5.000 3.000 0.100 1.0 1.5000 -
6 appron d/s side 1 5.000 4.000 0.100 1.0 2.0000 -
7 toe wall 2 5.000 0.900 0.100 1.0 0.9000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
MR6001 size): 40 mm nominal size cum 0.6500 525.00 341.25 4.9062 2575.76
other than BT
0983 Fine sand (zone IV) cum 0.4700 1076.25 505.84 3.5476 3818.06
0367 Portland Cement tonne 0.2200 5511.00 1212.42 1.6606 9151.35
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.1000 885.00 88.50 0.7548 668.00
with Hopper
0114 Beldar Day 2.1375 176.00 376.20 16.1339 2839.56
Mason (brick layer) Ist
0123 Day 0.0500 382.00 19.10 0.3774 144.17
class
Mason (brick layer )2nd
0124 Day 0.0500 329.00 16.45 0.3774 124.16
class
0128 Mate Day 0.0400 329.00 13.16 0.3019 99.33
Stone Aggregate (Metal)
MR6082 20mm nominal size (BT cum 0.2400 682.00 163.68 1.8115 1235.46
Metal) (Rate at quarry)
Total Quantity 7.5480 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 7.55 cum
Say 7.5480 cum @ Rs 3125.194 / cum 23588.96
Unskilled
2839.56 Unskilled Person-days 16.134
wage
Heading / Description : 3 - FLASE WORK
1 63.04.46 -- False work for R.C.C. and P.C.C. work in plinth and foundation.
Sl No Description No L B D CF Quantity Remark
above G.L
1 bodywall step-1 2 5.000 0.300 1.0 3.0000 -
2 bodywall step-2 2 5.000 0.300 1.0 3.0000 -
3 bodywall step-3 2 5.000 0.300 1.0 3.0000 -
4 bodywall step-4 2 5.000 0.300 1.0 3.0000 -
5 wing wall u/s side c/c 4 8.000 1.500 1.0 48.0000 -
6 wing wall d/s side c/c 4 6.000 1.500 1.0 36.0000 -
7 keywall 4 2.600 1.500 1.0 15.6000 -
8 - 2 2.600 0.000 2.000 1.0 0.0000 -

3/5
6/23/2019 DRAFT_DATE : 23/06/2019 13:51:32

LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.1750 176.00 30.80 19.5300 3437.28
Mason (brick layer )2nd
0124 Day 0.1563 329.00 51.41 17.4375 5736.94
class
WOOD-Kail wood 2nd
MR6091 cum 0.0038 15825.60 59.35 0.4185 6623.01
class
Total Quantity 111.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 111.60 sqm
Say 111.6000 sqm @ Rs 161.653 / sqm 18040.47
Unskilled
3437.28 Unskilled Person-days 19.53
wage
Lump sum Type :
4 Quality control and Survey 8258.00
Admin
Heading / Description : 5 - EXCAVATION OF NALA
1 63.27.06.2 -- Earth work in rough excavation, filling excavated earth into depressions on
banking as directed, top surface to be levelled and neatly dressed.</br>(a) Dense or hard soil
Sl No Description No L B D CF Quantity Remark
-
1 - 1 60.000 5.000 0.750 1.0 225.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.6700 176.00 117.92 150.7500 26532.00
Total Quantity 225.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 225.00 cum
Say 225.0000 cum @ Rs 133.25 / cum 29981.25
Unskilled
26532.00 Unskilled Person-days 150.75
wage
Total Rs : 499999.95
Rounded Total Rs : 5,00,000.00
( Rupees Five Lakh Only)
Unskilled Manpower wages 84917.04
Materials (Includes Extra Charges) 395474.84
Carriage 0.00
Skilled 2200.93
SemiSkilled 9148.96
Lumpsum Admin 8258.00
Lumpsum Material 0.00
No of Person days 482

4/5
6/23/2019 DRAFT_DATE : 23/06/2019 13:51:32

5/5