SOR Period :11/04/2019 - 13/04/2019

Created By:Ashok kumar Shukla

Detailed Abstract Estimate

1710003062/WC/22012034464121 : Stap Dam Nirman Baheriya buzurg

BLOCK : MALTHONE , GRAMA PANCHAYAT : KALUWA(P)

Heading / Description : 1 - Site Clearance

1 63.27.01 -- Site clearance, cutting grass, raking into heaps and removing off the premises
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.0121 176.00 2.13 1.8150 319.44
Net Total Quantity 150.00 sqm
Say 150.0000 sqm @ Rs 2.43 / sqm 364.80
Unskilled
319.44 Unskilled Person-days 1.815
wage

Heading / Description : 2 - Excavation

1 63.03.08.1 -- 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 10 sqm on plan including dressing of sides and ramming of bottoms, lift upto 1.5m including getting out and stacking the
excavated soil and disposal of surplus excavated soil as directed within a lead of 20m</br>Disintegrated or soft rock (not requiring blasting)
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 1.4570 176.00 256.43 133.2281 23448.14
Net Total Quantity 91.44 cum
Say 91.4400 cum @ Rs 289.77 / cum 26496.40
Unskilled
23448.14 Unskilled Person-days 133.228
wage

Heading / Description : 3 - False work for 1:3:6

1 63.04.41 -- Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases
for column
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.1674 176.00 29.46 16.2723 2863.93
0112 Carpenter 2nd class Day 0.1488 317.00 47.17 14.4643 4585.18
MR6091 WOOD-Kail wood 2nd class cum 0.0036 15825.60 56.52 0.3471 5493.74
Net Total Quantity 97.20 sqm
Say 97.2000 sqm @ Rs 152.07 / sqm 14780.74
Unskilled
2863.93 Unskilled Person-days 16.272
wage

Heading / Description : 4 - Concreting 1:3:6

1 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)
LIST

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

Quantity Amount(Rs)
Stone Aggregate(single size): 40 mm nominal size other than
MR6001 cum 0.6500 525.00 341.25 55.5360 29156.40
BT
0983 Fine sand (zone IV) cum 0.4700 1076.25 505.84 40.1568 43218.76
0367 Portland Cement tonne 0.2200 5511.00 1212.42 18.7968 103589.16
0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper Day 0.1000 885.00 88.50 8.5440 7561.44
0114 Beldar Day 2.1375 176.00 376.20 182.6280 32142.53
0123 Mason (brick layer) Ist class Day 0.0500 370.00 18.50 4.2720 1580.64
0124 Mason (brick layer )2nd class Day 0.0500 317.00 15.85 4.2720 1354.22
0128 Mate Day 0.0400 317.00 12.68 3.4176 1083.38
Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate
MR6082 cum 0.2400 682.00 163.68 20.5056 13984.82
at quarry)
Net Total Quantity 85.44 cum
Say 85.4400 cum @ Rs 3123.28 / cum 266852.68
 Unskilled 32142.53 Unskilled Person-days 182.628
wage

Heading / Description : 5 - false work for 1:2:4

1 63.04.41 -- Centering and shuttering including strutting , propping etc. and removal of form work for P.C.C. work in foundation, footing, bases
for column
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.1674 176.00 29.46 23.4375 4125.00
0112 Carpenter 2nd class Day 0.1488 317.00 47.17 20.8333 6604.17
MR6091 WOOD-Kail wood 2nd class cum 0.0036 15825.60 56.52 0.5000 7912.80
Net Total Quantity 140.00 sqm
Say 140.0000 sqm @ Rs 152.07 / sqm 21289.13
Unskilled 4125.00 Unskilled Person-days 23.438
wage

Heading / Description : 6 - Concreting 1:2:4

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

MR6082 Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate cum 0.2200 682.00 150.04 18.8650 12865.93
at quarry)
Stone Aggregate(single size): 40 mm nominal size other than
MR6001 cum 0.5200 525.00 273.00 44.5900 23409.75
BT
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.1100 630.00 69.30 9.4325 5942.47
0983 Fine sand (zone IV) cum 0.4500 1076.25 484.31 38.5875 41529.80
0367 Portland Cement tonne 0.3300 5511.00 1818.63 28.2975 155947.52
0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper Day 0.1000 885.00 88.50 8.5750 7588.88
0114 Beldar Day 2.1375 176.00 376.20 183.2906 32259.15
0123 Mason (brick layer) Ist class Day 0.0500 370.00 18.50 4.2875 1586.38
0128 Mate Day 0.0400 317.00 12.68 3.4300 1087.31
0124 Mason (brick layer )2nd class Day 0.0500 317.00 15.85 4.2875 1359.14
Net Total Quantity 85.75 cum
Say 85.7500 cum @ Rs 3776.61 / cum 323844.16
Unskilled 32259.15 Unskilled Person-days 183.291
wage

Heading / Description : 7 - Transportation

1 63.19.02.15 -- Transportation of Metal</br>(XV) 10 Km. Lead
LIST

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

Quantity Amount(Rs)

63.19.03.1 (a) For every 0.5 Kms. Lead beyond 5 Kms. and part there of cum 11.0000 5.73 63.05 1643.4000 9419.23
upto 10 Kms.
63.19.02.10 (j) 5.0 Km. Lead cum 1.0000 165.37 165.37 149.4000 24706.88
Net Total Quantity 149.40 cum
Say 149.4000 cum @ Rs 228.42 / cum 34126.11
Unskilled 8688.07 Unskilled Person-days 49.364
wage

2 63.19.04.4.22 -- Transportation rates for different construction materials.</br>Moorum, sand, earth, surkhi, fly ash, cement and mortars.</br>
(XXII) 24 Km. Lead
LIST

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

Quantity Amount(Rs)
63.19.02.22 (XXII) 24 Km. Lead cum 0.9000 348.61 313.75 71.5914 24957.76
Net Total Quantity 79.55 cum
Say 79.5460 cum @ Rs 313.75 / cum 24957.76
Unskilled 5856.71 Unskilled Person-days 33.277
wage

3 63.19.04.4.15 -- Transportation rates for different construction materials.</br>Moorum, sand, earth, surkhi, fly ash, cement and mortars.</br>
(XV) 10 Km. Lead
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
63.19.02.15 (XV) 10 Km. Lead cum 0.9000 228.42 205.58 25.5636 5839.26
Net Total Quantity 28.40 cum
Say 28.4040 cum @ Rs 205.58 / cum 5839.26
Unskilled 1486.60 Unskilled Person-days 8.447
wage

Heading / Description : 8 - Citizen Information Board

1 63.27.34 -- Citizen Information Board Size 0.9 Meter x 1.2 Meter ( Community Works )
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
63.03.07.3 (c) Hard moorum cum 0.9600 124.34 119.37 0.9600 119.37
Filling available excavated earth (excluding rock) in trenches,
63.04.01 plinth, sides of foundation etc. in layers not exceeding 20cm in cum 0.1000 46.73 4.67 0.1000 4.67
depth consolidating each deposited layers by ramming and
watering lead upto 50m and lift upto 1.5m
63.04.13.2 (b) C.C. 1:3:6 (1cement, 3sand, 6metal) cum 0.1000 2734.92 273.49 0.1000 273.49
63.06.05.9 (i) Cement mortar 1:5 (1cement, 5sand) cum 0.4700 4046.32 1901.77 0.4700 1901.77
63.10.07.3 (c) Cement mortar 1:5 (1cement, 5sand) sqm 3.4600 166.84 577.27 3.4600 577.27

63.10.15 Extra rate for finishing with a floating cot of neat cement slurry sqm 3.4600 31.94 110.51 3.4600 110.51
over cement plaster of any thickness.
63.13.18.1 (a) 2 coats on new work sqm 3.4600 18.52 64.06 3.4600 64.06
63.13.16.2 (b) White cement sqm 3.4600 8.07 27.93 3.4600 27.93
Net Total Quantity 1.00 each
Say 1.0000 each @ Rs 3516.31 / each 3516.31
Unskilled
515.74 Unskilled Person-days 2.93
wage

Total Rs : 722067.34
Rounded Total Rs : 7,22,067.00
( Rupees Seven Lakh Twenty Two Thousand Sixty Seven Only)
Unskilled Manpower wages 111705.32
Materials (Includes Extra Charges) 590508.18
Carriage 0.00
Skilled 3236.69
SemiSkilled 16330.69
Lumpsum Admin 0.00
Lumpsum Material 0.00
No of Person days 635

Consolidated Material List

Code Description Unit Rate(Rs) Total Quantity Total Amount(Rs)
MR6091 WOOD-Kail wood 2nd class cum 15825.60 0.8471 13406.54
MR6001 Stone Aggregate(single size): 40 mm nominal size other than BT cum 525.00 100.1910 52600.28
0983 Fine sand (zone IV) cum 1076.25 79.5263 85590.16
0367 Portland Cement tonne 5511.00 47.3362 260869.57
0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Hopper Day 885.00 17.1633 15189.56
MR6082 Stone Aggregate (Metal) 20mm nominal size (BT Metal) (Rate at quarry) cum 682.00 39.3946 26867.12
0297 Stone Aggregate(single size): 10 mm nominal size cum 630.00 9.4325 5942.47
0084 Hire charges of Diesel truck - 9 tonne (without POL) Day 2242.00 13.4972 30260.80
5001 Mobil oil Litre 182.90 8.9054 1628.80
1235 Diesel oil Litre 68.00 250.0314 17002.13
7900 Modular common burnt clay bricks of class designation 7.5 1000 nos 4.13 244.4000 1009.37
MR6032 Snowcem/ durocem tonne 27789.00 0.0007 20.19
0368 White cement tonne 15744.00 0.0004 5.99
Extra Charge 81465.06
Grand Total 591858.06

Semi Skilled List

Code Description Unit Total Quantity Rate(Rs) Wage(Rs) Person Days
0112 Carpenter 2nd class Day 35.2976 317.00 11189.35 36
0124 Mason (brick layer )2nd class Day 9.1595 317.00 2903.57 10
0128 Mate Day 6.8516 317.00 2171.96 7
0141 White Washer Day 0.2076 317.00 65.81 1
 Grand Total 16330.69

Skilled List
Code Description Unit Total Quantity Rate(Rs) Wage(Rs) Person Days
0123 Mason (brick layer) Ist class Day 8.7478 370.00 3236.69 9
Grand Total 3236.69