SOR Period :01/05/2019 - 15/05/2019

Created By:JITENDRA DANGI

Detailed Estimate

1710003031/WC/22012034464607 : RFR Naren loose boulder check dame khuwda ke paas

BLOCK : MALTHONE , GRAMA PANCHAYAT : JHOLSI (P)

Heading / Description : 1 - excavation

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 earth work 1 4.500 3.600 0.300 1.0 4.8600 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity Total

Amount(Rs)
0114 Beldar Day 0.6730 176.00 118.45 3.2708 575.66
Total Quantity 4.8600 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.86 cum
Say 4.8600 cum @ Rs 135.268 / cum 657.40
Unskilled
575.66 Unskilled Person-days 3.271
wage

Heading / Description : 2 - collection

1 63.27.15 -- Collection of boulders at source (maximum size 0.014cum) without quarrying i.e. picked up boulders.
Sl No Description No L B D CF Quantity Remark
-
1 collection 1 4.500 3.600 0.300 1.0 4.8600 -
2 - 1 4.500 2.250 1.000 1.0 10.1250 -
-
3 void s dedudtion 14.985 0.2 -2.9970 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0114 Beldar Day 0.7500 176.00 132.00 8.9910 1582.42
Total Quantity 14.9850 cum
Total Deducted Quantity -2.9970 cum
Net Total Quantity 11.99 cum
Say 11.9880 cum @ Rs 149.16 / cum 1788.13
Unskilled 1582.42 Unskilled Person-days 8.991
wage

Heading / Description : 3 - staking

1 63.18.18.3 -- Stacking without boxing.</br>(c) Masonry stones, pitching stones or boulders
Sl No Description No L B D CF Quantity Remark
-
1 collection 1 4.500 3.600 0.300 1.0 4.8600 -
2 - 1 4.500 2.250 1.000 1.0 10.1250 -
-
3 void s dedudtion 14.985 0.2 -2.9970 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0114 Beldar Day 0.2025 176.00 35.64 2.4276 427.25
Total Quantity 14.9850 cum
Total Deducted Quantity -2.9970 cum
Net Total Quantity 11.99 cum
Say 11.9880 cum @ Rs 40.273 / cum 482.79
Unskilled
427.25 Unskilled Person-days 2.428
wage
Heading / Description : 4 - transportation
1 63.19.04.1.11 -- Transportation rates for different construction materials.Masonry stone.</br>(XI) 6 Km. Lead
Sl No Description No L B D CF Quantity Remark
-
1 collection 1 4.500 3.600 0.300 1.0 4.8600 -
2 - 1 4.500 2.250 1.000 1.0 10.1250 -
-
3 void s dedudtion 14.985 0.2 -2.9970 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity Total

Amount(Rs)
63.19.02.11 (XI) 6 Km. Lead cum 1.4000 182.57 255.60 16.7832 3064.09
Total Quantity 14.9850 cum
Total Deducted Quantity -2.9970 cum
Net Total Quantity 11.99 cum
Say 11.9880 cum @ Rs 255.596 / cum 3064.08
Unskilled 824.76 Unskilled Person-days 4.686
wage

Heading / Description : 5 - staking without boxing

1 63.18.18.3 -- Stacking without boxing.</br>(c) Masonry stones, pitching stones or boulders
Sl No Description No L B D CF Quantity Remark
-
1 collection 1 4.500 3.600 0.300 1.0 4.8600 -
2 - 1 4.500 2.250 1.000 1.0 10.1250 -
-
3 void s dedudtion 14.985 0.2 -2.9970 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0114 Beldar Day 0.2025 176.00 35.64 2.4276 427.25
Total Quantity 14.9850 cum
Total Deducted Quantity -2.9970 cum
Net Total Quantity 11.99 cum
Say 11.9880 cum @ Rs 40.273 / cum 482.79
Unskilled
427.25 Unskilled Person-days 2.428
wage

Total Rs : 6475.20
Rounded Total Rs : 6,475.00
( Rupees Six Thousand Four Hundred and Seventy Five Only)
Unskilled Manpower wages 3837.34
Materials (Includes Extra Charges) 2637.87
Carriage 0.00
Skilled 0.00
SemiSkilled 0.00
Lumpsum Admin 0.00
Lumpsum Material 0.00
No of Person days 22