7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

SOR Period : 01/04/2019 - 30/04/2019

Created By: Umakant Arya
Detailed Estimate

1730004008/IF/22012034491242 : cattle shade maya bai

BLOCK : OBEDULLAHGANJ , GRAMA PANCHAYAT : BARKHEDA

Heading / Description : 1 - EARTHWORK, FILLING AND CONCRETING

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
FOR SHED
1 For column 8 0.700 0.700 1.000 1.0 3.9200 -
2 manger 1 9.000 0.300 0.300 1.0 0.8100 -
3 Trough 1 3.700 0.300 0.300 1.0 0.3330 -
4 Trough 2 0.500 0.300 0.300 1.0 0.0900 -
5 front small drain 1 10.000 0.300 0.150 1.0 0.4500 -
6 urine collection pit 1 1.000 1.000 1.000 1.0 1.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.6730 176.00 118.45 4.4438 782.11
Total Quantity 6.6030 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 6.60 cum
Say 6.6030 cum @ Rs 135.268 / cum 893.17
Unskilled
782.11 Unskilled Person-days 4.444
wage

2 63.04.01 -- Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundation etc. in layers not exceeding 20cm in depth consolidating each deposited layers by
ramming and watering lead upto 50m and lift upto 1.5m
Sl No Description No L B D CF Quantity Remark
-
1 As per Item No 1 1 6.600 1.000 1.0 6.6000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.2655 176.00 46.73 1.7523 308.40
Total Quantity 6.6000 cum
Total Deducted Quantity 0.0000 cum

1/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

Net Total Quantity 6.60 cum

Say 6.6000 cum @ Rs 53.363 / cum 352.20
Unskilled
308.40 Unskilled Person-days 1.752
wage

3 63.04.02 -- Filling foundation, around masonry work, plinth, sides of foundation etc. with
moorum I/c ramming layers not exceeding 20cm in depth consolidating each deposited layers by
ramming and watering lead upto 50m and lift upto 1.5m.
Sl No Description No L B D CF Quantity Remark
FOR SHED
1 Filling Plinth 1 9.000 3.300 0.150 1.0 4.4550 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0810 Moorum cum 1.0000 189.00 189.00 4.4550 842.00
0114 Beldar Day 0.2655 176.00 46.73 1.1828 208.17
Total Quantity 4.4550 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.46 cum
Say 4.4550 cum @ Rs 269.201 / cum 1199.29
Unskilled
208.17 Unskilled Person-days 1.183
wage
4 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
-
Base concrete for
1 8 0.700 0.700 0.100 1.0 0.3920 -
column
2 Flooring 1 9.000 3.300 0.100 1.0 2.9700 -
3 Manger 1 9.000 0.200 0.100 1.0 0.1800 -
4 Trough Long wall 1 3.700 0.200 0.100 1.0 0.0740 -
5 Trough Short wall 2 0.500 0.200 0.100 1.0 0.0200 -
6 Front Small drain 1 10.000 0.300 0.100 1.0 0.3000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
MR6001 size): 40 mm nominal cum 0.6500 525.00 341.25 2.5584 1343.16
size other than BT
0983 Fine sand (zone IV) cum 0.4700 1076.25 505.84 1.8499 1990.98
0367 Portland Cement tonne 0.2200 5511.00 1212.42 0.8659 4772.09
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.1000 885.00 88.50 0.3936 348.34
with Hopper
0114 Beldar Day 2.1375 176.00 376.20 8.4132 1480.72
2/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

0123 Mason (brick layer) Ist Day 0.0500 382.00 19.10 0.1968 75.18
class
Mason (brick layer )2nd
0124 Day 0.0500 329.00 16.45 0.1968 64.75
class
0128 Mate Day 0.0400 329.00 13.16 0.1574 51.80
Stone Aggregate (Metal)
MR6082 20mm nominal size (BT cum 0.2400 682.00 163.68 0.9446 644.24
Metal) (Rate at quarry)
Total Quantity 3.9360 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 3.94 cum
Say 3.9360 cum @ Rs 3125.194 / cum 12300.76
Unskilled
1480.72 Unskilled Person-days 8.413
wage
5 63.04.25.2 -- Providing and placing in position RCC for roof, beams, columns column footing
lintels chhajjas, balcony, stairs etc, excluding cost of reinforcement but including centring,
shuttering, proping, finishing & curing etc.complete.</br>(b) CC 1:1.5:3 (1 cement, 1.5 sand, 3
graded stone aggregate 20mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
BASE CONCRETE
1 8 0.500 0.500 0.100 1.0 0.2000 -
FOR COLUMN
TRAPEZIUM
2 8 0.250 0.250 0.300 1.0 0.1500 -
SECTION
3 REAR COLUMN 4 0.200 0.200 3.000 1.0 0.4800 -
4 FRONT COLUMN 4 0.200 0.200 2.800 1.0 0.4480 -
ALMIRA
5 1 1.000 0.300 0.100 1.0 0.0300 -
PROJECTION
PLINTH BEAM
6 2 9.000 0.200 0.200 1.0 0.7200 -
Long Side
PLINTH BEAM
7 2 3.300 0.200 0.200 1.0 0.2640 -
Short Side
8 ROOF BEAM 2 9.000 0.200 0.200 1.0 0.7200 -
9 ROOF BEAM 4 3.300 0.200 0.200 1.0 0.5280 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0297 size): 10 mm nominal cum 0.2800 630.00 176.40 0.9912 624.46
size
0983 Fine sand (zone IV) cum 0.4300 1076.25 462.79 1.5222 1638.27
0367 Portland Cement tonne 0.4000 5511.00 2204.40 1.4160 7803.58
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.1000 885.00 88.50 0.3540 313.29
with Hopper
0114 Beldar Day 2.7990 176.00 492.62 9.9085 1743.89

3/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

0124 Mason (brick layer )2nd Day 0.0940 329.00 30.93 0.3328 109.48
class
0128 Mate Day 0.0840 329.00 27.64 0.2974 97.83
Hier Charges for
MR6007 cum 1.0000 800.00 800.00 3.5400 2832.00
Centering
Stone Aggregate (Metal)
MR6082 20mm nominal size (BT cum 0.5700 682.00 388.74 2.0178 1376.14
Metal) (Rate at quarry)
Mason (brick layer) Ist
0123 Day 0.0900 382.00 34.38 0.3186 121.71
class
Total Quantity 3.5400 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 3.54 cum
Say 3.5400 cum @ Rs 5704.149 / cum 20192.69
Unskilled
1743.89 Unskilled Person-days 9.908
wage
6 63.04.16.1 -- Providing and laying in foundation, plinth and under floors cement concrete with
20mm nominal size graded stone aggregates (metal) i/c ramming in layers and curing complete
excluding cost of form work ( if 20 mm metal is used in place of 40mm metal in item number
04.13 & 04.15) (a) C.C. 1:2:4 (1cement, 2sand, 4metal)
Sl No Description No L B D CF Quantity Remark
-
1 manger 1 9.000 0.500 0.100 1.0 0.4500 -
2 trough 1 3.300 0.500 0.100 1.0 0.1650 -
3 drain 2 9.000 0.100 0.100 1.0 0.1800 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate (Metal)
MR6082 20mm nominal size (BT cum 0.7400 682.00 504.68 0.5883 401.22
Metal) (Rate at quarry)
Stone Aggregate(single
0297 size): 10 mm nominal cum 0.1100 630.00 69.30 0.0874 55.09
size
0983 Fine sand (zone IV) cum 0.4500 1076.25 484.31 0.3577 385.03
0367 Portland Cement tonne 0.3300 5511.00 1818.63 0.2623 1445.81
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.1000 885.00 88.50 0.0795 70.36
with Hopper
0114 Beldar Day 2.1300 176.00 374.88 1.6933 298.03
Mason (brick layer) Ist
0123 Day 0.0500 382.00 19.10 0.0398 15.18
class
Mason (brick layer )2nd
0124 Day 0.0500 329.00 16.45 0.0398 13.08
class
0128 Mate Day 0.0400 329.00 13.16 0.0318 10.46
Total Quantity 0.7950 cum

4/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

Total Deducted Quantity 0.0000 cum

Net Total Quantity 0.79 cum
Say 0.7950 cum @ Rs 3870.252 / cum 3076.85
Unskilled
298.03 Unskilled Person-days 1.693
wage

Heading / Description : 2 - STEELWORK

1 63.09.01 -- Steel work in single section including in cutting, hoisting fixing in position in R.S.
joists, channels, angles, tee.
Sl No Description No L B D CF Quantity Remark
-
angle section
1 1 9.400 4.300 1.0 40.4200 -
50*50*5
flat iron 32*3mm
2 1 9.400 1.000 1.0 9.4000 -
wide tie
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Structural steel such as
1007 tees, angles, channels quintal 0.0105 4956.00 51.99 0.5226 2590.20
and R.S. joists
0103 Blacksmith 2nd class Day 0.0019 329.00 0.62 0.0940 30.93
0114 Beldar Day 0.0159 176.00 2.80 0.7915 139.30
0116 Fitter(grade1) Day 0.0019 382.00 0.72 0.0940 35.91
Total Quantity 49.8200 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 49.82 kg
Say 49.8200 kg @ Rs 63.426 / kg 3159.88
Unskilled
139.30 Unskilled Person-days 0.791
wage
2 63.09.04.1 -- Providing and placing in position tested steel for R.C.C. work including cutting,
bending, binding etc. as per drawings and placing in position complete up to floor two level
including cost of binding wire and all wastage etc. complete.</br>(a) Mild steel and Medium
tensile steel bars
Sl No Description No L B D CF Quantity Remark
-
1 0.8 % of Concrete 1 3.540 78.500 0.8 222.3120 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.0113 176.00 1.98 2.5010 440.18
0102 Blacksmith 1st class Day 0.0100 382.00 3.82 2.2231 849.23
Average rate of mild
1004 steel round bars for quintal 0.0105 5192.00 54.52 2.3343 12119.56
reinforcements
7335 Binding wire kilogram 0.0100 55.58 0.56 2.2231 123.56
5/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

Total Quantity 222.3120 kg

Total Deducted Quantity 0.0000 kg
Net Total Quantity 222.31 kg
Say 222.3120 kg @ Rs 68.785 / kg 15291.73
Unskilled
440.18 Unskilled Person-days 2.501
wage

Heading / Description : 3 - BRICKWORK

1 63.06.05.11 -- Class 25 open bhatta or pajawa burnt brick masonry in plinth and foundation.
</br>(k) Cement mortar 1:8 (1cement, 8sand)
Sl No Description No L B D CF Quantity Remark
FOR SHED
1 Rear long wall 1 8.600 0.200 1.800 1.0 3.0960 -
2 side wall 2 3.300 0.200 1.500 1.0 1.9800 -
3 almira projection 1 0.250 0.100 1.000 1.0 0.0250 -
4 manger 1 9.000 0.100 0.600 1.0 0.5400 -
5 Trough 1 3.700 0.100 0.600 1.0 0.2220 -
6 Trough 2 0.500 0.100 0.600 1.0 0.0600 -
7 deduct for opening -2 0.750 0.200 0.750 1.0 -0.2250 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 1.9100 176.00 336.16 10.8832 1915.44
Mason (brick layer )2nd
0124 Day 0.3900 329.00 128.31 2.2222 731.11
class
Mason (brick layer) Ist
0123 Day 0.3900 382.00 148.98 2.2222 848.89
class
Cement Mortar 1:8 ( 1
63.02.13 cum 0.2100 2310.91 485.29 1.1966 2765.19
cement, 8 sand )
Modular common burnt
1000
7900 clay bricks of class 520.0000 4.13 2147.60 2962.9600 12237.02
nos
designation 7.5
Total Quantity 5.9230 cum
Total Deducted Quantity -0.2250 cum
Net Total Quantity 5.70 cum
Say 5.6980 cum @ Rs 3707.321 / cum 21124.32
Unskilled
2128.67 Unskilled Person-days 12.095
wage
2 63.06.06 -- Add for masonry in supper structure above plinth level up to floor two level
Sl No Description No L B D CF Quantity Remark
FOR SHED
1 Rear long wall 1 8.600 0.200 1.800 1.0 3.0960 -
2 side wall 2 3.300 0.200 1.500 1.0 1.9800 -
3 almira projection 1 0.250 0.100 1.000 1.0 0.0250 -
4 manger 1 9.000 0.100 0.600 1.0 0.5400 -
6/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

5 Trough 1 3.700 0.100 0.600 1.0 0.2220 -

6 Trough 2 0.500 0.100 0.600 1.0 0.0600 -
7 deduct for opening -2 0.750 0.200 0.750 1.0 -0.2250 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.5580 176.00 98.21 3.1795 559.59
Mason (brick layer )2nd
0124 Day 0.1280 329.00 42.11 0.7293 239.95
class
Mason (brick layer) Ist
0123 Day 0.1280 382.00 48.90 0.7293 278.61
class
Total Quantity 5.9230 cum
Total Deducted Quantity -0.2250 cum
Net Total Quantity 5.70 cum
Say 5.6980 cum @ Rs 216.085 / cum 1231.25
Unskilled
559.59 Unskilled Person-days 3.179
wage
Heading / Description : 4 - ROOFING asbestos sheet
1 63.11.06 -- Providing 6mm thick corrugated asbestos cement sheets roofing fixed with
galvanised iron J or L hooks bolts and nuts 8mm dia. G.I. plain and bitumen washer complete
excluding the cost of purlines rafters and trusses.
Sl No Description No L B D CF Quantity Remark
asbestos sheet roofing
1 - 1 9.700 4.000 1.0 38.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.0899 176.00 15.83 3.4897 614.19
0112 Carpenter 2nd class Day 0.0799 329.00 26.30 3.1020 1020.55
0130 Mistry Day 0.0100 329.00 3.29 0.3877 127.57
1208 Bitumen washer 100 nos 2.2023 0.62 1.37 85.4483 52.98
Galvanised steel J or L
1023 10 nos 2.2023 6.48 14.27 85.4483 553.71
hooks 8 mm dia
1209 G.I. Plain washer thick 100 nos 2.2023 0.93 2.05 85.4483 79.47
A.C corrugated sheet
MR6078 sqm 1.0688 197.00 210.54 41.4676 8169.11
6mm thick
Total Quantity 38.8000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 38.80 sqm
Say 38.8000 sqm @ Rs 312.507 / sqm 12125.27
Unskilled
614.19 Unskilled Person-days 3.49
wage
Heading / Description : 5 - WHITE WASHING & PLASTER
1 63.10.05.4 -- 10mm thick cement plaster on fair side of wall in</br>(d) Cement mortar 1:6
7/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

(1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
-
long wall inner and
1 2 9.400 2.000 1.0 37.6000 -
outer side
side wall inner and
2 4 3.700 2.000 1.0 29.6000 -
outer side 2*2
3 manger 2 9.000 0.600 1.0 10.8000 -
4 trough 2 3.700 0.600 1.0 4.4400 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.1680 176.00 29.57 13.8499 2437.59
Mason (brick layer )2nd
0124 Day 0.0600 329.00 19.74 4.9464 1627.37
class
Cement Mortar 1:6 ( 1
63.02.12 cum 0.0110 2751.79 30.27 0.9068 2495.43
cement, 6 sand )
Total Quantity 82.4400 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 82.44 sqm
Say 82.4400 sqm @ Rs 96.448 / sqm 7951.17
Unskilled
2599.18 Unskilled Person-days 14.768
wage
2 63.13.11 -- Colour washing 2 coats over and including a primary coat of white washing on
undecorated wall surface.
Sl No Description No L B D CF Quantity Remark
-
long wall inner and
1 2 9.400 2.000 1.0 37.6000 -
outer side
side wall inner and
2 4 3.700 2.000 1.0 29.6000 -
outer side 2*2
3 manger 2 9.000 0.600 1.0 10.8000 -
4 trough 2 3.700 0.600 1.0 4.4400 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0141 White Washer Day 0.0300 329.00 9.87 2.4732 813.68
0114 Beldar Day 0.0112 176.00 1.97 0.9233 162.51
MR6073 Lime (Katni) quintal 0.0030 688.80 2.07 0.2473 170.35
Total Quantity 82.4400 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 82.44 sqm
Say 82.4400 sqm @ Rs 15.882 / sqm 1309.31
Unskilled 162.51 Unskilled Person-days 0.923

8/9
7/21/2019 DRAFT_DATE : 21/07/2019 10:03:05

wage
Total Rs : 100207.90
Rounded Total Rs : 1,00,208.00
( Rupees One Lakh Two Hundred and Eight Only)
Unskilled Manpower wages 11464.95
Materials (Includes Extra Charges) 81579.75
Carriage 0.00
Skilled 2352.27
SemiSkilled 4810.99
Lumpsum Admin 0.00
Lumpsum Material 0.00
No of Person days 65

9/9