9/25/2020 ESTIMATE NO : 2020/129269

SOR Period :08/05/2020 - 17/05/2020 TS No:3304003065/2020-2021/129269/TS

Created By:Shubham Tiwari

Detailed Estimate

3304003065/LD/1111467368 : GUNDARDEHI- NGGB GOUTHAN NIRMAN KARYA

BLOCK : Chhuria , GRAMA PANCHAYAT : Gundardehi

Heading / Description : 1 - GAUTHAN LAND LEVELING AND WAT WORK

1 79.01.01 -- Site clearance, cutting grass, raking into heaps and removing off the premises
Sl No Description No L B D CF Quantity Remark
SITE CLEARANCE
1 PLAN 1 120.000 100.000 1.0 12000.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.0108 190.00 2.05 129.6000 24624.00
Total Quantity 12000.0000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 12000.00 sqm
Say 12000.0000 sqm @ Rs 2.134 / sqm 25608.00
Unskilled
24624.00 Unskilled Person-days 129.6
wage
2 79.03.17a -- Dag-beling (a) Single spade stroke minimum 75mm deep
Sl No Description No L B D CF Quantity Remark
DAG BELLING
1 WAT OUTER 2 120.000 1.0 240.0000 -
2 - 2 100.000 1.0 200.0000 -
3 WAT INNER 2 117.000 1.0 234.0000 -
4 - 2 97.000 1.0 194.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0017 190.00 0.33 1.5138 287.62
Total Quantity 868.0000 per metre
Total Deducted Quantity 0.0000 per metre
Net Total Quantity 868.00 per metre
Say 868.0000 per metre @ Rs 0.331 / per metre 287.31
Unskilled
287.31 Unskilled Person-days 1.512
wage
3 79.20.01b -- Preparation of sub grade by excavating earth work to the 15cm average depth,
dressing to camber including making good the undulations etc. and disposal of surplus earth with
lead upto 50metres and upto 1.5metre. (b) Dence or hard soil
Sl No Description No L B D CF Quantity Remark
-
1 PLAN 1 120.000 100.000 1.0 12000.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
1/27
9/25/2020 ESTIMATE NO : 2020/129269

0115 Coolie Day 0.0695 190.00 13.20 833.4120 158348.28

Total Quantity 12000.0000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 12000.00 sqm
Say 12000.0000 sqm @ Rs 13.328 / sqm 159936.00
Unskilled
158352.00 Unskilled Person-days 833.432
wage
4 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as well as
10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.5m, disposed soil
to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
WAT
1 LONGER SIDE 2 120.000 1.125 0.900 1.0 243.0000 -
SHORTER
2 2 97.000 1.125 0.900 1.0 196.4250 -
SIDE
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6670 190.00 126.73 293.0965 55688.33
Total Quantity 439.4250 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 439.43 cum
Say 439.4250 cum @ Rs 131.799 / cum 57915.78
Unskilled
55688.33 Unskilled Person-days 293.096
wage
5 79.01.DW -- Providing drinking water for the labours at work site. @ 01 man day for 50 man day
Sl No Description No L B D CF Quantity Remark
WATER MEN
1 - 26 1.0 26.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 1.0000 190.00 190.00 26.0000 4940.00
Total Quantity 26.0000 Day
Total Deducted Quantity 0.0000 Day
Net Total Quantity 26.00 Day
Say 26.0000 Day @ Rs 190.0 / Day 4940.00
Unskilled
4940.00 Unskilled Person-days 26.0
wage
6 79.01.mate -- Mate for labour management o1 day@ per 50 man day
Sl No Description No L B D CF Quantity Remark
MATE
1 - 26 1.0 26.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 1.0000 190.00 190.00 26.0000 4940.00
Total Quantity 26.0000 Day
Total Deducted Quantity 0.0000 Day
2/27
9/25/2020 ESTIMATE NO : 2020/129269

Net Total Quantity 26.00 Day

Say 26.0000 Day @ Rs 190.0 / Day 4940.00
Unskilled
4940.00 Unskilled Person-days 26.0
wage
Heading / Description : 2 - CONSTRUCTION OF WATER TANK 4 NOS
1 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as well as
10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.5m, disposed soil
to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
-
EARTH WORK
1 FOR 1 7.500 1.000 0.300 4.0 9.0000 -
FOUNDATION
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6670 190.00 126.73 6.0030 1140.57
Total Quantity 9.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 9.00 cum
Say 9.0000 cum @ Rs 131.799 / cum 1186.19
Unskilled
1140.57 Unskilled Person-days 6.003
wage
2 79.04.02 -- Filling foundation and around masonry work with moorum I/c ramming layers and
watering.
Sl No Description No L B D CF Quantity Remark
-
MOORUM
1 FILING FOR 1 7.500 1.000 0.150 4.0 4.5000 -
FOUNDATION
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2360 190.00 44.84 1.0620 201.78
0810 Moorum cum 1.0000 160.80 160.80 4.5000 723.60
Total Quantity 4.5000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.50 cum
Say 4.5000 cum @ Rs 213.866 / cum 962.40
Unskilled
201.78 Unskilled Person-days 1.062
wage
3 79.04.13c -- 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 © C.C. 1:4:8 (1cement, 4sand, 8metal)
Sl No Description No L B D CF Quantity Remark
-
1 BASE 1 7.500 1.000 0.150 4.0 4.5000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)

3/27
9/25/2020 ESTIMATE NO : 2020/129269

0128 Mate Day 0.0400 190.00 7.60 0.1800 34.20

Mason (for plain
0125 stone work) 2nd Day 0.0500 366.00 18.30 0.2250 82.35
class
Mason (for
0126 Ornamental stone Day 0.0500 396.00 19.80 0.2250 89.10
work) Ist class
0115 Coolie Day 1.9000 190.00 361.00 8.5500 1624.50
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.4500 663.75
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.1700 5763.38 979.77 0.7650 4408.99
Coarse sand (zone
0982 cum 0.4700 380.00 178.60 2.1150 803.70
III)
Stone
Aggregate(single
0295 cum 0.2400 1120.32 268.88 1.0800 1209.95
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.6500 505.30 328.44 2.9250 1478.00
size): 40 mm
nominal size
Total Quantity 4.5000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.50 cum
Say 4.5000 cum @ Rs 2402.292 / cum 10810.31
Unskilled
1624.50 Unskilled Person-days 8.55
wage
4 79.04.25c -- Providing and placing in position RCC for roof, beams, columns column footing lintels
chhajjas, balcony, stairs etc, excluding cost of reinforcement & centring but including finishing &
curing. © CC 1:2:4 (1cement, 2sand, 4graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 7.500 0.100 0.600 4.0 3.6000 -
2 SW 3 0.800 0.100 0.600 4.0 0.5760 -
3 BOTTOM 2 3.600 0.800 0.100 4.0 2.3040 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 6.8000 10.00 68.00 44.0640 440.64
0128 Mate Day 0.0800 190.00 15.20 0.5184 98.50
Mason (for plain
0125 stone work) 2nd Day 0.0900 366.00 32.94 0.5832 213.45
class
Mason (for
0126 Ornamental stone Day 0.0900 396.00 35.64 0.5832 230.95
work) Ist class
0115 Coolie Day 2.3700 190.00 450.30 15.3576 2917.94

4/27
9/25/2020 ESTIMATE NO : 2020/129269

Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.6480 955.80
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.3200 5763.38 1844.28 2.0736 11950.94
Coarse sand (zone
0982 cum 0.4500 380.00 171.00 2.9160 1108.08
III)
Stone
Aggregate(single
0297 cum 0.2200 870.61 191.53 1.4256 1241.14
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.6700 1120.32 750.61 4.3416 4863.98
size):20 mm
nominal size
Total Quantity 6.4800 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 6.48 cum
Say 6.4800 cum @ Rs 3855.291 / cum 24982.29
Unskilled
2917.94 Unskilled Person-days 15.358
wage
5 79.04.300 -- False work for R.C.C. and P.C.C. work in plinth and foundation</br>False work for
R.C.C. and P.C.C. work in plinth and foundation
Sl No Description No L B D CF Quantity Remark
-
1 LW OUTER 2 7.500 0.600 4.0 36.0000 -
2 INNER 4 3.600 0.500 4.0 28.8000 -
3 SW OUTER 2 1.000 0.600 4.0 4.8000 -
4 INNER 4 0.800 0.500 4.0 6.4000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0112 Carpenter 2nd class Day 0.1488 366.00 54.46 11.3095 4139.29
0115 Coolie Day 0.1488 190.00 28.27 11.3095 2148.81
Second class kail 10 cud
1197 0.0321 4508.00 144.90 2.4429 11012.40
wood in scantling m
Total Quantity 76.0000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 76.00 sqm
Say 76.0000 sqm @ Rs 236.744 / sqm 17992.54
Unskilled
2148.82 Unskilled Person-days 11.31
wage
6 79.09.04b -- 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. (b) Cold twisted / Hot rolled deformed / Thermo
mechanicaly treated steel bars
Sl No Description No L B D CF Quantity Remark
-

5/27
9/25/2020 ESTIMATE NO : 2020/129269

QTY SAME AS
QTY OF
1 1 6.480 78.500 0.700 1.0 356.0760 -
CONCRETING
I.E. 6.48 CUM
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Twisted
1005 quintal 0.0105 5540.00 58.17 3.7388 20712.94
steel/deformed bars
7335 Binding wire kilogram 0.0100 63.68 0.64 3.5608 226.75
0115 Coolie Day 0.0100 190.00 1.90 3.5608 676.54
0102 Blacksmith 1st class Day 0.0100 396.00 3.96 3.5608 1410.06
Total Quantity 356.0760 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 356.08 kg
Say 356.0760 kg @ Rs 67.253 / kg 23947.18
Unskilled
676.54 Unskilled Person-days 3.561
wage
Heading / Description : 3 - CONSTRUCTION OF NADEP TANK 2 NUMBERS
1 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as well as
10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.5m, disposed soil
to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
EXCAVATION FOR FOUNDATION
1 LW 2 4.200 0.400 0.300 2.0 2.0160 -
2 SW 2 1.400 0.400 0.300 2.0 0.6720 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6670 190.00 126.73 1.7929 340.65
Total Quantity 2.6880 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 2.69 cum
Say 2.6880 cum @ Rs 131.799 / cum 354.28
Unskilled
340.65 Unskilled Person-days 1.793
wage
2 79.04.13c -- 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 © C.C. 1:4:8 (1cement, 4sand, 8metal)
Sl No Description No L B D CF Quantity Remark
EXCAVATION FOR FOUNDATION
1 LW 2 4.200 0.400 0.100 2.0 0.6720 -
2 SW 2 1.400 0.400 0.100 2.0 0.2240 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.0358 6.81
Mason (for plain
0125 stone work) 2nd Day 0.0500 366.00 18.30 0.0448 16.40
class

6/27
9/25/2020 ESTIMATE NO : 2020/129269

Mason (for
0126 Ornamental stone Day 0.0500 396.00 19.80 0.0448 17.74
work) Ist class
0115 Coolie Day 1.9000 190.00 361.00 1.7024 323.46
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.0896 132.16
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.1700 5763.38 979.77 0.1523 877.88
Coarse sand (zone
0982 cum 0.4700 380.00 178.60 0.4211 160.03
III)
Stone
Aggregate(single
0295 cum 0.2400 1120.32 268.88 0.2150 240.91
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.6500 505.30 328.44 0.5824 294.29
size): 40 mm
nominal size
Total Quantity 0.8960 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.90 cum
Say 0.8960 cum @ Rs 2402.292 / cum 2152.45
Unskilled
323.46 Unskilled Person-days 1.702
wage
3 79.06.05j -- Class 25 open bhatta or pajawa burnt brick masonry in plinth and foundation. (j) Cement
mortar 1:6 (1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
-
1 BELOW GL LW 2 4.100 0.300 0.200 2.0 0.9840 -
2 SW 2 1.500 0.300 0.200 2.0 0.3600 -
3 ABOVE GL LW 2 4.000 0.200 0.900 2.0 2.8800 -
4 SW 2 1.600 0.200 0.900 2.0 1.1520 -
DEDUCTION FOR HOLES
DEDUCTION
5 80 0.100 0.200 0.100 2.0 -0.3200 -
FOR HOLES
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Brick Class 25 open
bhatta or Pajwa 1000
MR7240 520.0000 3.25 1690.00 2629.1200 8544.64
burnt (iind class) nos
(Rate at bhatta)
0115 Coolie Day 1.8890 190.00 358.91 9.5508 1814.65
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0105 1475.00 15.49 0.0531 78.30
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.0525 5763.38 302.58 0.2654 1529.83
0983 Fine sand (zone IV) cum 0.2247 356.90 80.20 1.1361 405.47
Mason (brick layer
0124 Day 0.3900 366.00 142.74 1.9718 721.69
)2nd class
7/27
9/25/2020 ESTIMATE NO : 2020/129269

Mason (brick layer)

0123 Day 0.3900 396.00 154.44 1.9718 780.85
Ist class
Total Quantity 5.3760 cum
Total Deducted Quantity -0.3200 cum
Net Total Quantity 5.06 cum
Say 5.0560 cum @ Rs 2854.124 / cum 14430.45
Unskilled
1814.65 Unskilled Person-days 9.551
wage
4 79.06.06 -- Add for masonry in supper structure above plinth level up to floor two level
Sl No Description No L B D CF Quantity Remark
-
1 ABOVE GL LW 2 4.000 0.200 0.900 2.0 2.8800 -
2 SW 2 1.600 0.200 0.900 2.0 1.1520 -
DEDUCTION FOR HOLES
DEDUCTION
3 80 0.100 0.200 0.100 2.0 -0.3200 -
FOR HOLES
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 6.4040 10.00 64.04 23.7716 237.72
0115 Coolie Day 0.3100 190.00 58.90 1.1507 218.64
Mason (brick layer
0124 Day 0.0800 366.00 29.28 0.2970 108.69
)2nd class
Mason (brick layer)
0123 Day 0.0800 396.00 31.68 0.2970 117.60
Ist class
Total Quantity 4.0320 cum
Total Deducted Quantity -0.3200 cum
Net Total Quantity 3.71 cum
Say 3.7120 cum @ Rs 191.256 / cum 709.94
Unskilled
218.64 Unskilled Person-days 1.151
wage
5 79.06.26 -- Add for Fly Ash brick in item no.0603 and 0605
Sl No Description No L B D CF Quantity Remark
-
1 BELOW GL LW 2 4.100 0.300 0.200 2.0 0.9840 -
2 SW 2 1.500 0.300 0.200 2.0 0.3600 -
3 ABOVE GL LW 2 4.000 0.200 0.900 2.0 2.8800 -
4 SW 2 1.600 0.200 0.900 2.0 1.1520 -
DEDUCTION FOR HOLES
DEDUCTION
5 80 0.100 0.200 0.100 2.0 -0.3200 -
FOR HOLES
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Fly ash lime bricks
(FALG Bricks) 1000
7737 520.0000 3.41 1773.63 2629.1200 8967.48
conforming to I.S. nos
12894

8/27
9/25/2020 ESTIMATE NO : 2020/129269

Brick Class 25 open

bhatta or Pajwa 1000
MR7240 -520.0000 3.25 -1690.00 -2629.1200 -8544.64
burnt (iind class) nos
(Rate at bhatta)
Total Quantity 5.3760 cum
Total Deducted Quantity -0.3200 cum
Net Total Quantity 5.06 cum
Say 5.0560 cum @ Rs 86.977 / cum 439.76

6 79.04.13 a -- PCC 1:2:4 Providing and laying in foundation, plinth and under floors cement concrete
with 40 mm nominal size graded stone aggregates (metal) including ramming in layers and curing
complete excluding cost of form work
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 4.000 0.200 0.050 2.0 0.1600 -
2 SW 2 1.600 0.200 0.050 2.0 0.0640 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.0090 1.70
Mason (brick layer
0124 Day 0.0500 366.00 18.30 0.0112 4.10
)2nd class
Mason (brick layer)
0123 Day 0.0500 396.00 19.80 0.0112 4.44
Ist class
0115 Coolie Day 1.9000 190.00 361.00 0.4256 80.86
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.0224 33.04
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.3300 5763.38 1901.92 0.0739 426.03
Coarse sand (zone
0982 cum 0.4500 380.00 171.00 0.1008 38.30
III)
Stone
Aggregate(single
0297 cum 0.1100 870.61 95.77 0.0246 21.45
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.2200 1120.32 246.47 0.0493 55.21
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.5200 505.30 262.76 0.1165 58.86
size): 40 mm
nominal size
Total Quantity 0.2240 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.22 cum
Say 0.2240 cum @ Rs 3361.393 / cum 752.95
Unskilled
80.86 Unskilled Person-days 0.426
wage
7 79.04.16a -- Add to item No. 04.13 and 04.15 if in place of 40mm metal. (a) If 20mm graded metal is
used
Sl No Description No L B D CF Quantity Remark

9/27
9/25/2020 ESTIMATE NO : 2020/129269

-
1 LW 2 4.000 0.200 0.050 2.0 0.1600 -
2 SW 2 1.600 0.200 0.050 2.0 0.0640 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone
Aggregate(single
0293 cum -0.5900 505.30 -298.13 -0.1322 -66.78
size): 40 mm
nominal size
Stone
Aggregate(single
0295 cum 0.5900 1120.32 660.99 0.1322 148.06
size):20 mm
nominal size
Total Quantity 0.2240 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.22 cum
Say 0.2240 cum @ Rs 377.376 / cum 84.53

8 79.04.300 -- False work for R.C.C. and P.C.C. work in plinth and foundation</br>False work for
R.C.C. and P.C.C. work in plinth and foundation
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 4.000 0.050 2.0 0.8000 -
2 SW 2 2.000 0.050 2.0 0.4000 -
3 INNER LW 2 3.600 0.050 2.0 0.7200 -
4 SW 2 1.600 0.050 2.0 0.3200 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0112 Carpenter 2nd class Day 0.1488 366.00 54.46 0.3333 122.00
0115 Coolie Day 0.1488 190.00 28.27 0.3333 63.33
Second class kail 10 cud
1197 0.0321 4508.00 144.90 0.0720 324.58
wood in scantling m
Total Quantity 2.2400 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 2.24 sqm
Say 2.2400 sqm @ Rs 236.744 / sqm 530.31
Unskilled
63.33 Unskilled Person-days 0.333
wage
9 79.10.07d -- 15mm thick cement plaster on rough side of wall in (d) Cement mortar 1:6 (1cement,
6sand)
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 4.000 0.900 2.0 14.4000 -
2 SW 2 2.000 0.900 2.0 7.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0367 Portland Cement tonne 0.0043 5763.38 24.49 0.0918 529.08

10/27
9/25/2020 ESTIMATE NO : 2020/129269

Mason (brick layer

0124 Day 0.0830 366.00 30.38 1.7928 656.16
)2nd class
MR7129 Scaffoldings (L.S.) sqm 0.5351 10.00 5.35 11.5582 115.58
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0009 1475.00 1.25 0.0184 27.08
to 0.40 cum with
Hopper
0983 Fine sand (zone IV) cum 0.0182 356.90 6.49 0.3929 140.23
0115 Coolie Day 0.1963 190.00 37.30 4.2401 805.62
Total Quantity 21.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 21.60 sqm
Say 21.6000 sqm @ Rs 109.477 / sqm 2364.70
Unskilled
805.62 Unskilled Person-days 4.24
wage
10 79.13.07 -- White washing with lime on undecorated wall surfaces (3coats) to give an even shade
including thoroughly broomed the surface to remove all dirt, dust, mortar drops and other foreign
matter.
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 4.000 0.900 2.0 14.4000 -
2 SW 2 2.000 0.900 2.0 7.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7211 Indigo gum (L.S.) Packet 0.0933 10.00 0.93 2.0153 20.15
0776 Satna lime quintal 0.0030 621.86 1.87 0.0648 40.30
0115 Coolie Day 0.0100 190.00 1.90 0.2160 41.04
0141 White Washer Day 0.0190 366.00 6.95 0.4104 150.21
Total Quantity 21.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 21.60 sqm
Say 21.6000 sqm @ Rs 12.119 / sqm 261.77
Unskilled
41.04 Unskilled Person-days 0.216
wage
11 79.13.18a -- Snowcem or durocem painting of any shade (a) 2 coats on new work
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 4.000 0.900 2.0 14.4000 -
2 SW 2 2.000 0.900 2.0 7.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Snowcem or
MR7081 tonne 0.0002 26012.50 5.46 0.0045 117.99
durocem
0141 White Washer Day 0.0400 366.00 14.64 0.8640 316.22
Total Quantity 21.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 21.60 sqm

11/27
9/25/2020 ESTIMATE NO : 2020/129269

Say 21.6000 sqm @ Rs 20.907 / sqm 451.59

Heading / Description : 4 - CONSTRUCTION OF VERMI COMPOST TANK 10 NOS

1 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as well as
10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.5m, disposed soil
to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
EARTH WORK FOR FOUNDATION
OUTER NALI
1 FOR PLINTH 1 54.400 0.500 0.500 1.0 13.6000 -
WALL
WALL OF
2 5 17.800 0.400 0.100 1.0 3.5600 -
TANKI
COLUMN
3 12 0.900 0.900 0.900 1.0 8.7480 -
FOOTING
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6670 190.00 126.73 17.2806 3283.32
Total Quantity 25.9080 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 25.91 cum
Say 25.9080 cum @ Rs 131.799 / cum 3414.65
Unskilled
3283.32 Unskilled Person-days 17.281
wage
2 79.04.02 -- Filling foundation and around masonry work with moorum I/c ramming layers and
watering.
Sl No Description No L B D CF Quantity Remark
MOORUM FILLING
1 OUTER NALI 1 54.400 0.500 0.150 1.0 4.0800 -
2 TANK BASE 1 22.400 4.400 0.150 1.0 14.7840 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2360 190.00 44.84 4.4519 845.86
0810 Moorum cum 1.0000 160.80 160.80 18.8640 3033.33
Total Quantity 18.8640 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 18.86 cum
Say 18.8640 cum @ Rs 213.866 / cum 4034.37
Unskilled
845.86 Unskilled Person-days 4.452
wage
3 79.04.13c -- 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 © C.C. 1:4:8 (1cement, 4sand, 8metal)
Sl No Description No L B D CF Quantity Remark
PCC WORK FOR FOUNDATION
OUTER NALI
1 FOR PLINTH 1 54.400 0.500 0.100 1.0 2.7200 -
WALL

12/27
9/25/2020 ESTIMATE NO : 2020/129269

WALL OF
2 5 17.800 0.400 0.100 1.0 3.5600 -
TANKI
COLUMN
3 12 0.900 0.900 0.100 1.0 0.9720 -
FOOTING
4 FLOOR 1 22.400 4.400 0.100 1.0 9.8560 -
DEDUCTION TANK WALL
5 TANK WALL 5 18.000 0.200 0.100 1.0 -1.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.6123 116.34
Mason (for plain
0125 stone work) 2nd Day 0.0500 366.00 18.30 0.7654 280.14
class
Mason (for
0126 Ornamental stone Day 0.0500 396.00 19.80 0.7654 303.10
work) Ist class
0115 Coolie Day 1.9000 190.00 361.00 29.0852 5526.19
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 1.5308 2257.93
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.1700 5763.38 979.77 2.6024 14998.39
Coarse sand (zone
0982 cum 0.4700 380.00 178.60 7.1948 2734.01
III)
Stone
Aggregate(single
0295 cum 0.2400 1120.32 268.88 3.6739 4115.97
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.6500 505.30 328.44 9.9502 5027.84
size): 40 mm
nominal size
Total Quantity 17.1080 cum
Total Deducted Quantity -1.8000 cum
Net Total Quantity 15.31 cum
Say 15.3080 cum @ Rs 2402.292 / cum 36774.29
Unskilled
5526.19 Unskilled Person-days 29.085
wage
4 79.06.05j -- Class 25 open bhatta or pajawa burnt brick masonry in plinth and foundation. (j) Cement
mortar 1:6 (1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
BRICK WORK
BELOW
1 GROUND 1ST 1 54.400 0.300 0.200 1.0 3.2640 -
FOOTING
ON PLINTH
2 LEVEL 2ND 1 54.400 0.200 0.300 1.0 3.2640 -
FOOTING
TANK WALL
3 BELOW 5 18.000 0.200 0.300 1.0 5.4000 -
FLOOR

13/27
9/25/2020 ESTIMATE NO : 2020/129269

TANK WALL
4 ABOVE 5 18.000 0.200 0.700 1.0 12.6000 -
FLOOR
DEDUCTION COLUMN
5 - 12 0.200 0.200 1.000 1.0 -0.4800 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Brick Class 25 open
bhatta or Pajwa 1000
MR7240 520.0000 3.25 1690.00 12504.9600 40641.12
burnt (iind class) nos
(Rate at bhatta)
0115 Coolie Day 1.8890 190.00 358.91 45.4267 8631.07
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0105 1475.00 15.49 0.2525 372.44
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.0525 5763.38 302.58 1.2625 7276.38
0983 Fine sand (zone IV) cum 0.2247 356.90 80.20 5.4036 1928.54
Mason (brick layer
0124 Day 0.3900 366.00 142.74 9.3787 3432.61
)2nd class
Mason (brick layer)
0123 Day 0.3900 396.00 154.44 9.3787 3713.97
Ist class
Total Quantity 24.5280 cum
Total Deducted Quantity -0.4800 cum
Net Total Quantity 24.05 cum
Say 24.0480 cum @ Rs 2854.124 / cum 68635.97
Unskilled
8631.07 Unskilled Person-days 45.427
wage
5 79.06.26 -- Add for Fly Ash brick in item no.0603 and 0605
Sl No Description No L B D CF Quantity Remark
BRICK WORK
BELOW
1 GROUND 1ST 1 54.400 0.300 0.200 1.0 3.2640 -
FOOTING
ON PLINTH
2 LEVEL 2ND 1 54.400 0.200 0.300 1.0 3.2640 -
FOOTING
TANK WALL
3 BELOW 5 18.000 0.200 0.300 1.0 5.4000 -
FLOOR
TANK WALL
4 ABOVE 5 18.000 0.200 0.700 1.0 12.6000 -
FLOOR
DEDUCTION COLUMN
5 - 12 0.200 0.200 1.000 1.0 -0.4800 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)

14/27
9/25/2020 ESTIMATE NO : 2020/129269

Fly ash lime bricks

(FALG Bricks) 1000
7737 520.0000 3.41 1773.63 12504.9600 42652.29
conforming to I.S. nos
12894
Brick Class 25 open
bhatta or Pajwa 1000
MR7240 -520.0000 3.25 -1690.00 -12504.9600 -40641.12
burnt (iind class) nos
(Rate at bhatta)
Total Quantity 24.5280 cum
Total Deducted Quantity -0.4800 cum
Net Total Quantity 24.05 cum
Say 24.0480 cum @ Rs 86.977 / cum 2091.62

6 79.04.300 -- False work for R.C.C. and P.C.C. work in plinth and foundation</br>False work for
R.C.C. and P.C.C. work in plinth and foundation
Sl No Description No L B D CF Quantity Remark
-
ON PLINTH
1 LEVEL FOR 2 54.400 0.050 1.0 5.4400 -
WALL
2 FOR NALI 1 52.800 0.100 1.0 5.2800 -
COPING FOR
3 2 18.000 0.050 5.0 9.0000 -
TANK WALL
4 PEDESTIAL 12 0.300 1.450 4.0 20.8800 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0112 Carpenter 2nd class Day 0.1488 366.00 54.46 6.0417 2211.25
0115 Coolie Day 0.1488 190.00 28.27 6.0417 1147.92
Second class kail 10 cud
1197 0.0321 4508.00 144.90 1.3050 5882.94
wood in scantling m
Total Quantity 40.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 40.60 sqm
Say 40.6000 sqm @ Rs 236.744 / sqm 9611.81
Unskilled
1147.92 Unskilled Person-days 6.042
wage
7 79.04.25c -- Providing and placing in position RCC for roof, beams, columns column footing lintels
chhajjas, balcony, stairs etc, excluding cost of reinforcement & centring but including finishing &
curing. © CC 1:2:4 (1cement, 2sand, 4graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 FOOTING 2 0.900 0.900 0.200 6.0 1.9440 -
2 TRAPEZOIDAL 2 0.900 0.900 0.100 6.0 0.9720 -
TANK TOP
3 2 0.300 0.300 1.300 6.0 1.4040 -
LEVEL HT
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 6.8000 10.00 68.00 29.3760 293.76
0128 Mate Day 0.0800 190.00 15.20 0.3456 65.66

15/27
9/25/2020 ESTIMATE NO : 2020/129269

Mason (for plain

0125 stone work) 2nd Day 0.0900 366.00 32.94 0.3888 142.30
class
Mason (for
0126 Ornamental stone Day 0.0900 396.00 35.64 0.3888 153.96
work) Ist class
0115 Coolie Day 2.3700 190.00 450.30 10.2384 1945.30
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.4320 637.20
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.3200 5763.38 1844.28 1.3824 7967.30
Coarse sand (zone
0982 cum 0.4500 380.00 171.00 1.9440 738.72
III)
Stone
Aggregate(single
0297 cum 0.2200 870.61 191.53 0.9504 827.43
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.6700 1120.32 750.61 2.8944 3242.65
size):20 mm
nominal size
Total Quantity 4.3200 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.32 cum
Say 4.3200 cum @ Rs 3855.291 / cum 16654.86
Unskilled
1945.30 Unskilled Person-days 10.238
wage
8 79.04.13 a -- PCC 1:2:4 Providing and laying in foundation, plinth and under floors cement concrete
with 40 mm nominal size graded stone aggregates (metal) including ramming in layers and curing
complete excluding cost of form work
Sl No Description No L B D CF Quantity Remark
-
ON PLINTH
1 LEVEL FOR 1 54.400 0.200 0.050 1.0 0.5440 -
WALL
2 FOR NALI 1 52.800 0.200 0.050 1.0 0.5280 -
COPING FOR
3 2 18.000 0.200 0.050 5.0 1.8000 -
TANK WALL
4 TANK FLOOR 5 3.600 1.500 0.050 2.0 2.7000 -
FOR
5 PASSAGE 4 4.000 1.000 0.050 1.0 0.8000 -
FOR SHG
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.2549 48.43
Mason (brick layer
0124 Day 0.0500 366.00 18.30 0.3186 116.61
)2nd class
Mason (brick layer)
0123 Day 0.0500 396.00 19.80 0.3186 126.17
Ist class
0115 Coolie Day 1.9000 190.00 361.00 12.1068 2300.29

16/27
9/25/2020 ESTIMATE NO : 2020/129269

Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.6372 939.87
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.3300 5763.38 1901.92 2.1028 12119.00
Coarse sand (zone
0982 cum 0.4500 380.00 171.00 2.8674 1089.61
III)
Stone
Aggregate(single
0297 cum 0.1100 870.61 95.77 0.7009 610.23
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.2200 1120.32 246.47 1.4018 1570.51
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.5200 505.30 262.76 3.3134 1674.28
size): 40 mm
nominal size
Total Quantity 6.3720 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 6.37 cum
Say 6.3720 cum @ Rs 3361.393 / cum 21418.80
Unskilled
2300.29 Unskilled Person-days 12.107
wage
9 79.04.16a -- Add to item No. 04.13 and 04.15 if in place of 40mm metal. (a) If 20mm graded metal is
used
Sl No Description No L B D CF Quantity Remark
-
ON PLINTH
1 LEVEL FOR 1 54.400 0.200 0.050 1.0 0.5440 -
WALL
2 FOR NALI 1 52.800 0.200 0.050 1.0 0.5280 -
COPING FOR
3 2 18.000 0.200 0.050 5.0 1.8000 -
TANK WALL
4 FLOOR TANK 5 3.600 1.500 0.050 2.0 2.7000 -
PASSAGE
5 4 4.000 1.000 0.050 1.0 0.8000 -
FOR SHG
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone
Aggregate(single
0293 cum -0.5900 505.30 -298.13 -3.7595 -1899.67
size): 40 mm
nominal size
Stone
Aggregate(single
0295 cum 0.5900 1120.32 660.99 3.7595 4211.82
size):20 mm
nominal size
Total Quantity 6.3720 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 6.37 cum

17/27
9/25/2020 ESTIMATE NO : 2020/129269

Say 6.3720 cum @ Rs 377.376 / cum 2404.64

10 79.PWD.10.11 -- supply and fixing of precoated galvanzed iron profile sheets ( size,shape and pitch
of corrugation as approved by Engineer-in-charge)0.50mm +/- total coacted thickness (TCT),zinc
coating 120 gms as per IS:277 in 240 mpa steel grade,5-7 microns epoxy primer on both the side of
sheet and polyester top coat 15-18 microns.sheet should have protective guard film of 25 microns
minimum to avoid scratches while transportation and should be supplied in single length upto 12
meters or as desired by Engineer-in-charge. the sheet shall be fixed using self drilling/ self tappinh
screws of size (5.5x55mm) with EPDM seal or with polymer coated J or L hooks, bolts and nuts 8
mm diameter with bitumen and G.I. Limpet washers or with G.I. Limpet washers filled with white
lead complete upto any pitch in horizontal / vertical or curved surfaces excluding the cost of purlins
,rafters and trusses and including cutting to size and shape wherever required.
Sl No Description No L B D CF Quantity Remark
-
1 SHEET 2 23.000 2.500 1.0 115.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
G.I. Plain washer
1209 100 nos 2.2023 4.21 9.27 253.2618 1066.23
thick
1208 Bitumen washer 100 nos 2.2023 10.37 22.84 253.2618 2626.32
sundries/ overhead
MR7218 each 1.6730 10.00 16.73 192.3938 1923.94
charges (L.S.)
0115 Coolie Day 0.0432 190.00 8.21 4.9695 944.20
0156 Carpenter (average) Day 0.0432 366.00 15.82 4.9695 1818.82
0130 Mistry Day 0.0108 396.00 4.29 1.2450 493.03
Galvanised steel J
1023 10 nos 2.2023 14.75 32.48 253.2618 3735.61
or L hooks 8 mm dia
Precoated
galavanised iron
MR7255 sqm 1.0810 475.00 513.48 124.3164 59050.30
profile sheet
0.50mm TCT
Total Quantity 115.0000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 115.00 sqm
Say 115.0000 sqm @ Rs 629.348 / sqm 72375.02
Unskilled
944.15 Unskilled Person-days 4.969
wage
11 79.PWD.10.16.1 -- providing and fixing precoated galvanised steel sheet roofing accessories 0.50
mm +/- 5% total coated thickness (TCT), zinc coating 120 gms as per IS:277 In 240mpa steel grade,
5-7 microns spoxy primer on both the sides of sheet and polyester top coat 15-18 microns using self
drilling / self tapping screws or with polymer coated J or L hooks ,bolts and nuts and or G.I. seam
bolts and nuts , G.I. plain and bitumen washers complete.</br>providing and fixing precoated
galvanised steel sheet roofing accessories 0.50 mm +/- 5% total coated thickness (TCT), zinc
coating 120 gms as per IS:277 In 240mpa steel grade, 5-7 microns spoxy primer on both the sides
of sheet and polyester top coat 15-18 microns using self drilling / self tapping screws or with polymer
coated J or L hooks ,bolts and nuts and or G.I. seam bolts and nuts , G.I. plain and bitumen washers
complete. (1) Ridges plain (500-600mm)
Sl No Description No L B D CF Quantity Remark
RIDGE PLAIN
1 RIDGE PLAIN 1 23.000 1.0 23.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
18/27
9/25/2020 ESTIMATE NO : 2020/129269

sundries/ overhead
MR7218 each 1.4574 10.00 14.57 33.5208 335.21
charges (L.S.)
0115 Coolie Day 0.0812 190.00 15.43 1.8673 354.79
0156 Carpenter (average) Day 0.0272 366.00 9.97 0.6262 229.20
0130 Mistry Day 0.0203 396.00 8.04 0.4668 184.87
precoated
MR7256 galavanised steel meter 1.1441 398.00 455.34 26.3134 10472.72
plain ridges
Total Quantity 23.0000 meter
Total Deducted Quantity 0.0000 meter
Net Total Quantity 23.00 meter
Say 23.0000 meter @ Rs 508.372 / meter 11692.56
Unskilled
354.80 Unskilled Person-days 1.867
wage
12 79.10.49d -- 12 mm thick cement plaster on rough side of wall in (d) Cement mortar 1:6 (1cement,
6sand)
Sl No Description No L B D CF Quantity Remark
-
TANK WALL
1 5 15.200 0.750 1.0 57.0000 -
OUTER
TANK WALL
2 5 10.200 0.750 2.0 76.5000 -
INNER
ABOVE
3 GROUND 1 55.200 0.300 1.0 16.5600 -
LEVEL
4 SIDE NALI 3 53.200 0.100 1.0 15.9600 -
PASSAGE
5 4 4.000 1.000 1.0 16.0000 -
FOR SHG
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 0.4347 10.00 4.35 79.1241 791.24
Mason (for plain
0125 stone work) 2nd Day 0.0720 366.00 26.35 13.1054 4796.59
class
0115 Coolie Day 0.1786 190.00 33.93 32.5088 6176.67
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0007 1475.00 1.03 0.1274 187.94
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.0035 5763.38 20.17 0.6371 3671.68
0983 Fine sand (zone IV) cum 0.0150 356.90 5.35 2.7267 973.14
Total Quantity 182.0200 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 182.02 sqm
Say 182.0200 sqm @ Rs 94.831 / sqm 17261.14
Unskilled
6176.67 Unskilled Person-days 32.509
wage
13 79.13.15a -- Cement washing (Portland cement) 2 coats. (a) Gray cement
Sl No Description No L B D CF Quantity Remark
-
19/27
9/25/2020 ESTIMATE NO : 2020/129269

1 TANK WALL 5 10.200 0.750 2.0 76.5000 -

2 FLOOR 5 3.600 1.500 2.0 54.0000 -
3 PASSAGE 4 4.000 1.000 1.0 16.0000 -
4 NALI 1 53.200 0.300 1.0 15.9600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0367 Portland Cement tonne 0.0002 5763.38 1.23 0.0348 200.37
0141 White Washer Day 0.0400 366.00 14.64 6.4984 2378.41
Total Quantity 162.4600 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 162.46 sqm
Say 162.4600 sqm @ Rs 16.508 / sqm 2681.89

14 79.09.04b -- 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. (b) Cold twisted / Hot rolled deformed / Thermo
mechanicaly treated steel bars
Sl No Description No L B D CF Quantity Remark
-
AMOUNT OF
1 1 4.320 78.500 1.0 339.1200 -
CONCRETE
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Twisted
1005 quintal 0.0105 5540.00 58.17 3.5608 19726.61
steel/deformed bars
7335 Binding wire kilogram 0.0100 63.68 0.64 3.3912 215.95
0115 Coolie Day 0.0100 190.00 1.90 3.3912 644.33
0102 Blacksmith 1st class Day 0.0100 396.00 3.96 3.3912 1342.92
Total Quantity 339.1200 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 339.12 kg
Say 339.1200 kg @ Rs 67.253 / kg 22806.84
Unskilled
644.33 Unskilled Person-days 3.391
wage
15 79.09.03 -- Steel work in built up tubular trusses including cutting, hoisting, fixing in position, welded
and bolted including special shaped washers etc. complete of Mild steel tubes, electric resistant or
induction butt welded
Sl No Description No L B D CF Quantity Remark
-
50 MM OUTER
1 DIA PURLING 3 22.800 5.030 2.0 688.1040 -
MEDIUM
40 MM OUTER
2 DIA MAIN 2 2.400 3.560 6.0 102.5280 -
RAFTER
40 MM OUTER
3 1 3.800 3.560 6.0 81.1680 -
DIA TIE

20/27
9/25/2020 ESTIMATE NO : 2020/129269

32 MM OUTER
4 DIA MAIN 2 1.000 2.540 6.0 30.4800 -
STRAIGHT
32 MM OUTER
5 1 0.800 2.540 6.0 12.1920 -
DIA POST
65 MM OUTER
6 2 2.500 5.710 6.0 171.3000 -
DIA COLUMN
WIND TIE 25 X
7 2 23.000 1.000 1.0 46.0000 -
5 MS
FOR TRUSS
8 BEARING 1 100.000 1.0 100.0000 -
PLATE LS
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 0.1489 10.00 1.49 183.4611 1834.61
0115 Coolie Day 0.0231 190.00 4.39 28.4749 5410.23
0102 Blacksmith 1st class Day 0.0105 396.00 4.16 12.9431 5125.48
M.S. tubes, electric
resistant or
MR7161 kg 1.0718 62.32 66.79 1320.1995 82274.83
induction butt
welded
Total Quantity 1231.7720 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 1231.77 kg
Say 1231.7720 kg @ Rs 79.91 / kg 98430.90
Unskilled
5409.94 Unskilled Person-days 28.473
wage
Heading / Description : 5 - CONSTRUCTION OF PLATFORM FOR CATTLE 02 NUMBERS
1 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as well as
10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.5m, disposed soil
to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 20.700 0.400 0.300 2.0 9.9360 -
2 SW 2 9.900 0.400 0.300 2.0 4.7520 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6670 190.00 126.73 9.7969 1861.41
Total Quantity 14.6880 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 14.69 cum
Say 14.6880 cum @ Rs 131.799 / cum 1935.86
Unskilled
1861.41 Unskilled Person-days 9.797
wage
2 79.04.13c -- 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 © C.C. 1:4:8 (1cement, 4sand, 8metal)
Sl No Description No L B D CF Quantity Remark
-
21/27
9/25/2020 ESTIMATE NO : 2020/129269

1 LW 2 20.700 0.400 0.100 2.0 3.3120 -

2 SW 2 9.900 0.400 0.100 2.0 1.5840 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.1958 37.21
Mason (for plain
0125 stone work) 2nd Day 0.0500 366.00 18.30 0.2448 89.60
class
Mason (for
0126 Ornamental stone Day 0.0500 396.00 19.80 0.2448 96.94
work) Ist class
0115 Coolie Day 1.9000 190.00 361.00 9.3024 1767.46
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.4896 722.16
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.1700 5763.38 979.77 0.8323 4796.98
Coarse sand (zone
0982 cum 0.4700 380.00 178.60 2.3011 874.43
III)
Stone
Aggregate(single
0295 cum 0.2400 1120.32 268.88 1.1750 1316.42
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.6500 505.30 328.44 3.1824 1608.07
size): 40 mm
nominal size
Total Quantity 4.8960 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.90 cum
Say 4.8960 cum @ Rs 2402.292 / cum 11761.62
Unskilled
1767.46 Unskilled Person-days 9.302
wage
3 79.06.05j -- Class 25 open bhatta or pajawa burnt brick masonry in plinth and foundation. (j) Cement
mortar 1:6 (1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 20.600 0.300 0.600 2.0 14.8320 -
2 SW 2 10.000 0.300 0.600 2.0 7.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Brick Class 25 open
bhatta or Pajwa 1000
MR7240 520.0000 3.25 1690.00 11456.6400 37234.08
burnt (iind class) nos
(Rate at bhatta)
0115 Coolie Day 1.8890 190.00 358.91 41.6184 7907.51
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0105 1475.00 15.49 0.2313 341.22
to 0.40 cum with
Hopper

22/27
9/25/2020 ESTIMATE NO : 2020/129269

0367 Portland Cement tonne 0.0525 5763.38 302.58 1.1567 6666.39

0983 Fine sand (zone IV) cum 0.2247 356.90 80.20 4.9506 1766.87
Mason (brick layer
0124 Day 0.3900 366.00 142.74 8.5925 3144.85
)2nd class
Mason (brick layer)
0123 Day 0.3900 396.00 154.44 8.5925 3402.62
Ist class
Total Quantity 22.0320 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 22.03 cum
Say 22.0320 cum @ Rs 2854.124 / cum 62882.06
Unskilled
7907.51 Unskilled Person-days 41.618
wage
4 79.06.26 -- Add for Fly Ash brick in item no.0603 and 0605
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 20.600 0.300 0.600 2.0 14.8320 -
2 SW 2 10.000 0.300 0.600 2.0 7.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Fly ash lime bricks
(FALG Bricks) 1000
7737 520.0000 3.41 1773.63 11456.6400 39076.65
conforming to I.S. nos
12894
Brick Class 25 open
bhatta or Pajwa 1000
MR7240 -520.0000 3.25 -1690.00 -11456.6400 -37234.08
burnt (iind class) nos
(Rate at bhatta)
Total Quantity 22.0320 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 22.03 cum
Say 22.0320 cum @ Rs 86.977 / cum 1916.28

5 79.04.300 -- False work for R.C.C. and P.C.C. work in plinth and foundation</br>False work for
R.C.C. and P.C.C. work in plinth and foundation
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 20.600 0.050 2.0 4.1200 -
2 SW 2 10.600 0.050 2.0 2.1200 -
3 INNER LW 2 20.000 0.050 2.0 4.0000 -
4 SW 2 10.000 0.050 2.0 2.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0112 Carpenter 2nd class Day 0.1488 366.00 54.46 1.8214 666.64
0115 Coolie Day 0.1488 190.00 28.27 1.8214 346.07
Second class kail 10 cud
1197 0.0321 4508.00 144.90 0.3934 1773.58
wood in scantling m
Total Quantity 12.2400 sqm
Total Deducted Quantity 0.0000 sqm

23/27
9/25/2020 ESTIMATE NO : 2020/129269

Net Total Quantity 12.24 sqm

Say 12.2400 sqm @ Rs 236.744 / sqm 2897.75
Unskilled
346.07 Unskilled Person-days 1.821
wage
6 79.04.13 a -- PCC 1:2:4 Providing and laying in foundation, plinth and under floors cement concrete
with 40 mm nominal size graded stone aggregates (metal) including ramming in layers and curing
complete excluding cost of form work
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 20.600 0.300 0.050 2.0 1.2360 -
2 SW 2 10.000 0.300 0.050 2.0 0.6000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0400 190.00 7.60 0.0734 13.95
Mason (brick layer
0124 Day 0.0500 366.00 18.30 0.0918 33.60
)2nd class
Mason (brick layer)
0123 Day 0.0500 396.00 19.80 0.0918 36.35
Ist class
0115 Coolie Day 1.9000 190.00 361.00 3.4884 662.80
Hire charges of
Concrete Mixer 0.25
0002 Day 0.1000 1475.00 147.50 0.1836 270.81
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.3300 5763.38 1901.92 0.6059 3491.92
Coarse sand (zone
0982 cum 0.4500 380.00 171.00 0.8262 313.96
III)
Stone
Aggregate(single
0297 cum 0.1100 870.61 95.77 0.2020 175.83
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.2200 1120.32 246.47 0.4039 452.52
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.5200 505.30 262.76 0.9547 482.42
size): 40 mm
nominal size
Total Quantity 1.8360 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1.84 cum
Say 1.8360 cum @ Rs 3361.393 / cum 6171.52
Unskilled
662.80 Unskilled Person-days 3.488
wage
7 79.04.16a -- Add to item No. 04.13 and 04.15 if in place of 40mm metal. (a) If 20mm graded metal is
used
Sl No Description No L B D CF Quantity Remark
-
1 LW 2 20.600 0.300 0.050 2.0 1.2360 -
2 SW 2 10.000 0.300 0.050 2.0 0.6000 -

24/27
9/25/2020 ESTIMATE NO : 2020/129269

LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone
Aggregate(single
0293 cum -0.5900 505.30 -298.13 -1.0832 -547.36
size): 40 mm
nominal size
Stone
Aggregate(single
0295 cum 0.5900 1120.32 660.99 1.0832 1213.58
size):20 mm
nominal size
Total Quantity 1.8360 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1.84 cum
Say 1.8360 cum @ Rs 377.376 / cum 692.86

8 79.04.02 -- Filling foundation and around masonry work with moorum I/c ramming layers and
watering.
Sl No Description No L B D CF Quantity Remark
-
1 PLAN 1 20.000 10.000 0.400 2.0 160.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2360 190.00 44.84 37.7600 7174.40
0810 Moorum cum 1.0000 160.80 160.80 160.0000 25728.00
Total Quantity 160.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 160.00 cum
Say 160.0000 cum @ Rs 213.866 / cum 34218.56
Unskilled
7174.40 Unskilled Person-days 37.76
wage
9 79.10.49d -- 12 mm thick cement plaster on rough side of wall in (d) Cement mortar 1:6 (1cement,
6sand)
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 20.600 0.400 2.0 32.9600 -
2 SW 2 10.600 0.400 2.0 16.9600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7129 Scaffoldings (L.S.) sqm 0.4347 10.00 4.35 21.7002 217.00
Mason (for plain
0125 stone work) 2nd Day 0.0720 366.00 26.35 3.5942 1315.49
class
0115 Coolie Day 0.1786 190.00 33.93 8.9157 1693.99
Hire charges of
Concrete Mixer 0.25
0002 Day 0.0007 1475.00 1.03 0.0349 51.54
to 0.40 cum with
Hopper
0367 Portland Cement tonne 0.0035 5763.38 20.17 0.1747 1006.98

25/27
9/25/2020 ESTIMATE NO : 2020/129269

0983 Fine sand (zone IV) cum 0.0150 356.90 5.35 0.7478 266.89
Total Quantity 49.9200 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 49.92 sqm
Say 49.9200 sqm @ Rs 94.831 / sqm 4733.96
Unskilled
1693.99 Unskilled Person-days 8.916
wage
10 79.13.07 -- White washing with lime on undecorated wall surfaces (3coats) to give an even shade
including thoroughly broomed the surface to remove all dirt, dust, mortar drops and other foreign
matter.
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 20.600 0.400 2.0 32.9600 -
2 SW 2 10.600 0.400 2.0 16.9600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7211 Indigo gum (L.S.) Packet 0.0933 10.00 0.93 4.6575 46.58
0776 Satna lime quintal 0.0030 621.86 1.87 0.1498 93.13
0115 Coolie Day 0.0100 190.00 1.90 0.4992 94.85
0141 White Washer Day 0.0190 366.00 6.95 0.9485 347.14
Total Quantity 49.9200 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 49.92 sqm
Say 49.9200 sqm @ Rs 12.119 / sqm 604.98
Unskilled
94.85 Unskilled Person-days 0.499
wage
11 79.13.18a -- Snowcem or durocem painting of any shade (a) 2 coats on new work
Sl No Description No L B D CF Quantity Remark
-
1 OUTER LW 2 20.600 0.400 2.0 32.9600 -
2 SW 2 10.600 0.400 2.0 16.9600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Snowcem or
MR7081 tonne 0.0002 26012.50 5.46 0.0105 272.69
durocem
0141 White Washer Day 0.0400 366.00 14.64 1.9968 730.83
Total Quantity 49.9200 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 49.92 sqm
Say 49.9200 sqm @ Rs 20.907 / sqm 1043.68

Lump sum
6 Type : BFT/TA/Mate 8751.00
Material
Lump sum
7 Type : Display Board 5000.00
Material
Total Rs : 888940.20
26/27
9/25/2020 ESTIMATE NO : 2020/129269

Rounded Total Rs : 8,88,940.00

( Rupees Eight Lakh Eighty Eight Thousand Nine Hundred and Forty Only)
Unskilled Manpower wages 319948.36
Materials (Includes Extra Charges) 508922.83
Carriage 0.00
Skilled 17630.14
SemiSkilled 28687.45
Lumpsum Admin 0.00
Lumpsum Material 13751.00
No of Person days 1683.94

SECURE - Fri Sep 25 2020 13:59:08 GMT+0530 (India Standard Time)

27/27