2/13/2020 DRAFT_DATE : 13/02/2020 12:44:02

SOR Period :09/07/2019 - 11/07/2019

Created By:MADHUSUDAN DIXIT

Detailed Estimate

3127015076/AV/958486255822982817 : uchch prathmik vidhyalay kulum jujharpur ki boundry wall

BLOCK : BANDA , GRAMA PANCHAYAT : KULUMJUJHARPUR

Heading / Description : 1 - EARTH WORK

1 77.3.1 -- साधारण िम ी म खुदाई का काय - सड़क, राकिफल, डै म एवं तालाब से िम ी िनकालना
Sl No Description No L B D CF Quantity Remark
EW
1 EW 1 250.000 0.350 0.300 1.0 26.2500 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.4717 182.00 85.85 12.3821 2253.54
Total Quantity 26.2500 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 26.25 cum
Say 26.2500 cum @ Rs 86.708 / cum 2276.09
Unskilled
2253.54 Unskilled Person-days 12.382
wage
2 77.45.1 -- Providing and laying in position cement concrete 1:6:12 (1 cement: 6 coarse sand: 12
Brick aggregate 40 mm nominal size) excluding the cost of centering and shuttering up to plinth
level. (Analysis based on Item No. 4.1.10 of DAR and the material coefficients are taken from
(Grameen Takneekee Karya Nirdeshika, Gramya Vikas, Uttar Pradesh Lucknow, Parishisht-
4(KHA)))
Sl No Description No L B D CF Quantity Remark
BBCC IN 1 6 12
1 - 1 250.000 0.350 0.080 1.0 7.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Brick Aggregate
0287 (single size):40 mm cum 1.0000 950.00 950.00 7.0000 6650.00
nominal size
0367 Portland Cement tonne 0.1130 5130.00 579.69 0.7910 4057.83
Coarse sand (zone
0982 cum 0.5000 2760.00 1380.00 3.5000 9660.00
III)
0155 Mason (average) Day 0.1000 450.00 45.00 0.7000 315.00
0114 Beldar Day 1.6300 182.00 296.66 11.4100 2076.62
0101 Bhisti Day 0.7000 340.00 238.00 4.9000 1666.00
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0700 800.00 56.00 0.4900 392.00
to 0.40 cum with
Hopper
9999 Sundries L.S 13.5200 1.73 23.39 94.6400 163.73
Total Quantity 7.0000 cum
Total Deducted Quantity 0.0000 cum

1/4
2/13/2020 DRAFT_DATE : 13/02/2020 12:44:02

Net Total Quantity 7.00 cum

Say 7.0000 cum @ Rs 3604.427 / cum 25230.99
Unskilled
2076.62 Unskilled Person-days 11.41
wage
3 77.30.1A -- Brick work with common burnt clay F.P.S (non modular) bricks of class designation 150
in foundation and plinth in: Cement mortar 1:4 (1 cement : 4 coarse sand). (Analysis based on Item
No. 6.1.1 replacing bricks of CD 7.5 by bricks of class 150, the material coefficients are taken from
(Grameen Takneekee Karya Nirdeshika, Gramya Vikas, Uttar Pradesh Lucknow, Parishisht- 4(KA))
Sl No Description No L B D CF Quantity Remark
-
1 - 1 250.000 0.350 0.150 1.0 13.1250 -
2 - 1 250.000 0.230 0.150 1.0 8.6250 -
3 - 1 250.000 0.120 1.500 1.0 45.0000 -
4 - 1 100.000 0.230 1.500 1.0 34.5000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
9999 Sundries L.S 2.7300 1.73 4.72 276.4125 478.19
Mason (brick layer
0124 Day 0.3600 450.00 162.00 36.4500 16402.50
)2nd class
Mason (brick layer)
0123 Day 0.3600 450.00 162.00 36.4500 16402.50
Ist class
0115 Coolie Day 1.3700 182.00 249.34 138.7125 25245.67
0101 Bhisti Day 0.2000 340.00 68.00 20.2500 6885.00
Coarse sand (zone
0982 cum 0.2750 2760.00 759.00 27.8438 76848.75
III)
0367 Portland Cement tonne 0.1000 5130.00 513.00 10.1250 51941.25
1000
MR2201 Bricks class-150 460.0000 5.30 2438.00 46575.0000 246847.50
nos
Total Quantity 101.2500 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 101.25 cum
Say 101.2500 cum @ Rs 4486.745 / cum 454282.93
Unskilled
25245.68 Unskilled Person-days 138.713
wage
4 5.1.3 -- Providing and laying in position specified grade of reinforced cement concrete, excluding
the cost of centering, shuttering, finishing and reinforcement - All work up to plinth level:</br>1:2:4
( 1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 - 1 250.000 0.230 0.100 1.0 5.7500 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone
Aggregate(single
0295 cum 0.6700 2790.00 1869.30 3.8525 10748.48
size):20 mm
nominal size

2/4
2/13/2020 DRAFT_DATE : 13/02/2020 12:44:02

Stone
Aggregate(single
0297 cum 0.2200 2790.00 613.80 1.2650 3529.35
size): 10 mm
nominal size
Stone aggregate
2202 below 40 mm cum 0.8900 0.00 0.00 5.1175 0.00
nominal size
Coarse sand (zone
0982 cum 0.4450 2760.00 1228.20 2.5588 7062.15
III)
2203 Coarse sand cum 0.4450 0.00 0.00 2.5588 0.00
0367 Portland Cement tonne 0.3200 5130.00 1641.60 1.8400 9439.20
2209 Cement tonne 0.3200 0.00 0.00 1.8400 0.00
0155 Mason (average) Day 0.1700 450.00 76.50 0.9775 439.88
0114 Beldar Day 2.0000 182.00 364.00 11.5000 2093.00
0101 Bhisti Day 0.9000 340.00 306.00 5.1750 1759.50
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0700 800.00 56.00 0.4025 322.00
to 0.40 cum with
Hopper
Vibrator (Needle
0012 Day 0.0700 350.00 24.50 0.4025 140.88
type 40 mm)
9999 Sundries L.S 14.3000 1.73 24.74 82.2250 142.25
Total Quantity 5.7500 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 5.75 cum
Say 5.7500 cum @ Rs 6204.639 / cum 35676.67
Unskilled
2093.00 Unskilled Person-days 11.5
wage
5 10.16.1 -- Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses
etc., including cutting, hoisting, fixing position and applying a priming coat of approved steel primer,
including welding and bolted with special shaped washers etc. complete.</br>Hot finished welded
type tubes
Sl No Description No L B D CF Quantity Remark
-
1 - 0.785 1.0 0.7850 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Mild steel tubes hot
4009 kilogram 1.0504 42.00 44.12 0.8246 34.63
finished welded type
2205 Steel tonne 0.0011 0.00 0.00 0.0008 0.00
With ready mixed
red oxide zinc
chromate primer of
13.50.3 approved brand and sqm 0.0235 20.87 0.49 0.0185 0.39
manufacture on
steel galvanised iron
/steel works
Welding by electric
1215 cm 3.0000 2.00 6.00 2.3550 4.71
plant
0102 Blacksmith 1st class Day 0.0126 487.00 6.14 0.0099 4.82
0100 Bandhani Day 0.0063 270.00 1.70 0.0049 1.34
3/4
2/13/2020 DRAFT_DATE : 13/02/2020 12:44:02

0114 Beldar Day 0.0462 182.00 8.41 0.0363 6.60

9999 Sundries L.S 0.6784 1.73 1.17 0.5325 0.92
Total Quantity 0.7850 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 0.79 kg
Say 0.7850 kg @ Rs 68.035 / kg 53.41
Unskilled
6.68 Unskilled Person-days 0.037
wage
6 13.4.1 -- 12 mm cement plaster of mix:</br>1:4 ( 1 cement : 4 coarse sand)
Sl No Description No L B D CF Quantity Remark
-
1 - 2 250.000 1.500 1.0 750.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Cement mortar 1.4
3.9 (1 cement : 4 coarse cum 0.0144 5132.84 73.91 10.8000 55434.71
sand).
0155 Mason (average) Day 0.0670 450.00 30.15 50.2500 22612.50
0115 Coolie Day 0.0750 182.00 13.65 56.2500 10237.50
0101 Bhisti Day 0.0920 340.00 31.28 69.0000 23460.00
9999 Sundries L.S 1.2610 1.73 2.18 945.7500 1636.15
Total Quantity 750.0000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 750.00 sqm
Say 750.0000 sqm @ Rs 151.174 / sqm 113380.50
Unskilled
11712.00 Unskilled Person-days 64.352
wage
Total Rs : 630900.59
Rounded Total Rs : 6,30,901.00
( Rupees Six Lakh Thirty Thousand Nine Hundred and One Only)
Unskilled Manpower wages 43387.52
Materials (Includes Extra Charges) 497307.31
Carriage 0.00
Skilled 16407.52
SemiSkilled 73798.75
Lumpsum Admin 0.00
Lumpsum Material 0.00
No of Person days 238.39

SECURE - Thu Feb 13 2020 15:22:49 GMT+0530 (India Standard Time)

4/4