9/7/2019 DRAFT_DATE : 07/09/2019 08:44:13

SOR Period : 12/04/2019 - 30/06/2019

Created By: gp22004002
Detailed Estimate

0422004002/IC/9010235267 : CONST. OF MI BUND START FROM NEAR HAZIR PARA NEW JAME
MASJID TO DULONG CULVERT ROAD VIA M.A HOUSE
BLOCK : ALGAPUR , GRAMA PANCHAYAT : Bakrihawar

Heading / Description : 1 - earth work in filling

1 53.6.13.B.Irrigation -- Earthwork in filling in Marginal bund/Guide bank/Afflux bund/Canal
embankment etc. to the design section and grade by obtaining earth from outside borrow pits and
filling in uniform layers not exceeding 15 cm thick including clearing light jungle, removing
trees up to 15 cm dia and uprooting roots and stumps from the seat of embankment and borrow
pit area, braking clods not more than 10mm cube, ramming, watering, dressing and roughening
the seat of embankment, profiling etc. Paying compensation of earth borrowed from private or
forest land if any, lead up to 30 M and lift up to 1.5 M complete as directed. In case of hard Soil.
Sl No Description No L B D CF Quantity Remark
Earthwork in filling in Marginal bund
Earthwork in
filling in Marginal
bund/Guide
bank/Afflux
bund/Canal
embankment etc.
to the design
section and grade
1 by obtaining earth 1 1000.000 5.000 2.500 1.0 12500.0000 -
from outside
borrow pits and
filling in uniform
layers not
exceeding 15 cm
thick including
clearing light
jungle
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.8700 193.00 167.91 10875.0000 2098875.00
Total Quantity 12500.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 12500.00 cum
Say 12500.0000 cum @ Rs 167.91 / cum 2098875.00
Unskilled
2098875.00 Unskilled Person-days 10875.0
wage
Heading / Description : 2 - 3 box culvert
1 5.2.2 -- Reinforced cement concrete work in walls (any thickness), including attached pilasters,
buttresses, plinth and string courses, fillets, columns, pillars, piers, abutments, posts and struts

1/5
9/7/2019 DRAFT_DATE : 07/09/2019 08:44:13

etc. up tot floor five level excluding cost of centering, shuttering, finishing and reinforcement :
</br>1:1.5:3( 1 cement : 1.5 coarse sand : 3 graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
Reinforced cement concrete work in walls
Reinforced cement
1 concrete work in 3 5.700 1.0 17.1000 -
walls
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0295 size):20 mm nominal cum 0.5700 1383.00 788.31 9.7470 13480.10
size
Stone Aggregate(single
0297 size): 10 mm nominal cum 0.2800 1280.00 358.40 4.7880 6128.64
size
Stone aggregate below
2202 cum 0.8500 0.00 0.00 14.5350 0.00
40 mm nominal size
0982 Coarse sand (zone III) cum 0.4250 1000.00 425.00 7.2675 7267.50
2203 Coarse sand cum 0.4250 0.00 0.00 7.2675 0.00
0367 Portland Cement tonne 0.4000 8500.00 3400.00 6.8400 58140.00
2209 Cement tonne 0.4000 0.00 0.00 6.8400 0.00
0114 Beldar Day 1.2298 193.00 237.36 21.0304 4058.87
0115 Coolie Day 0.8203 193.00 158.31 14.0265 2707.11
0101 Bhisti Day 0.8998 280.00 251.94 15.3863 4308.16
Mason (brick layer) Ist
0123 Day 0.1002 350.00 35.08 1.7137 599.80
class
Mason (brick layer
0124 Day 0.1002 280.00 28.06 1.7137 479.84
)2nd class
Hire charges of
0002 Concrete Mixer 0.25 to Day 0.0697 0.00 0.00 1.1922 0.00
0.40 cum with Hopper
Vibrator (Needle type
0012 Day 0.0697 0.00 0.00 1.1922 0.00
40 mm)
9999 Sundries L.S 14.3595 0.00 0.00 245.5471 0.00
9999 Sundries L.S 45.7549 0.00 0.00 782.4088 0.00
0115 Coolie Day 1.8736 193.00 361.61 32.0392 6183.57
Total Quantity 17.1000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 17.10 cum
Say 17.1000 cum @ Rs 6044.069 / cum 103353.58
Unskilled
12949.54 Unskilled Person-days 67.096
wage
2 5.22.1 -- Steel reinforcement for R.C.C work including straightening, cutting, bending, placing
in position and binding all complete upto plinth level</br>Mild steel and Medium Tensile steel
bars

2/5
9/7/2019 DRAFT_DATE : 07/09/2019 08:44:13

Sl No Description No L B D CF Quantity Remark

Steel reinforcement for R.C.C work including straightening,
Steel
reinforcement for
1 R.C.C work 3 959.000 1.0 2877.0000 -
including
straightening,
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Average rate of mild
1004 steel round bars for quintal 0.0105 4800.00 50.40 30.2085 145000.80
reinforcements
2205 Steel tonne 0.0011 0.00 0.00 3.0209 0.00
9999 Sundries L.S 0.2600 0.00 0.00 748.0200 0.00
0102 Blacksmith 1st class Day 0.0100 350.00 3.50 28.7700 10069.50
0114 Beldar Day 0.0100 193.00 1.93 28.7700 5552.61
9999 Sundries L.S 0.2691 0.00 0.00 774.2007 0.00
Total Quantity 2877.0000 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 2877.00 kg
Say 2877.0000 kg @ Rs 55.83 / kg 160622.91
Unskilled
5552.61 Unskilled Person-days 28.77
wage

3 4.1.3 -- Providing and laying in position cement concrete of specified grade excluding the cost of
centering and shuttering - All work up to plinth level:</br>1:2:4 (cement : 2 coarse sand : 4
graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering
Providing and
laying in position
cement concrete of
1 specified grade 3 2.450 1.0 7.3500 -
excluding the cost
of centering and
shuttering
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0295 size):20 mm nominal cum 0.6700 1383.00 926.61 4.9245 6810.58
size
Stone Aggregate(single
0297 size): 10 mm nominal cum 0.2200 1280.00 281.60 1.6170 2069.76
size
Stone aggregate below
2202 cum 0.8900 0.00 0.00 6.5415 0.00
40 mm nominal size
3/5
9/7/2019 DRAFT_DATE : 07/09/2019 08:44:13

0982 Coarse sand (zone III) cum 0.4450 1000.00 445.00 3.2708 3270.75
2203 Coarse sand cum 0.4450 0.00 0.00 3.2708 0.00
0367 Portland Cement tonne 0.3200 8500.00 2720.00 2.3520 19992.00
2209 Cement tonne 0.3200 0.00 0.00 2.3520 0.00
0155 Mason (average) Day 0.1000 280.00 28.00 0.7350 205.80
0114 Beldar Day 1.6300 193.00 314.59 11.9805 2312.24
0101 Bhisti Day 0.7000 280.00 196.00 5.1450 1440.60
Hire charges of
0002 Concrete Mixer 0.25 to Day 0.0700 0.00 0.00 0.5145 0.00
0.40 cum with Hopper
Vibrator (Needle type
0012 Day 0.0700 0.00 0.00 0.5145 0.00
40 mm)
9999 Sundries L.S 14.3000 0.00 0.00 105.1050 0.00
Total Quantity 7.3500 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 7.35 cum
Say 7.3500 cum @ Rs 4911.8 / cum 36101.73
Unskilled
2312.24 Unskilled Person-days 11.98
wage

4 5.9.2 -- Centering and shuttering including strutting, etc. and removal of form for:</br>Walls
(any thickness) including attached pilasters, butteresses, plinth and string courses etc.
Sl No Description No L B D CF Quantity Remark
Centering and shuttering including strutting
Centering and
1 shuttering 3 30.000 1.0 90.0000 -
including strutting
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
wall form panel
7319 each 0.0323 0.00 0.00 2.9051 0.00
1250x500 mm
100 mm channel
7327 each 0.0108 0.00 0.00 0.9684 0.00
shoulder 2.5 m long
Double clip (bridge
7328 each 0.0323 0.00 0.00 2.9051 0.00
clip)
7329 Single clip each 0.0161 0.00 0.00 1.4525 0.00
7330 M.S. Tube 40 mm dia metre 0.0430 0.00 0.00 3.8734 0.00
9999 Sundries L.S 1.7481 0.00 0.00 157.3291 0.00
9977 Carriage L.S 4.9367 0.00 0.00 444.3038 0.00
0116 Fitter(grade1) Day 0.2215 350.00 77.53 19.9367 6977.85
0114 Beldar Day 0.3797 193.00 73.29 34.1772 6596.20
9999 Sundries L.S 4.9367 0.00 0.00 444.3038 0.00
9999 Sundries L.S 3.2911 0.00 0.00 296.2025 0.00
Total Quantity 90.0000 sqm

4/5
9/7/2019 DRAFT_DATE : 07/09/2019 08:44:13

Total Deducted Quantity 0.0000 sqm

Net Total Quantity 90.00 sqm
Say 90.0000 sqm @ Rs 150.823 / sqm 13574.07
Unskilled
6596.20 Unskilled Person-days 34.177
wage

Lump sum Type :

3 Display Board 5000.00
Material
Lump sum Type :
4 Worksite facilities/Creche/Drinking water/First aid 20000.00
Admin
Lump sum Type :
5 Conveyance 49500.00
Material
Lump sum Type :
6 GST 54840.00
Material
Total Rs : 2541867.29
Rounded Total Rs : 25,41,867.00
( Rupees Twenty Five Lakh Forty One Thousand Eight Hundred and Sixty Seven Only)
Unskilled Manpower wages 2126285.59
Materials (Includes Extra Charges) 262160.13
Carriage 0.00
Skilled 17647.15
SemiSkilled 6434.40
Lumpsum Admin 20000.00
Lumpsum Material 109340.00
No of Person days 11017

5/5