8/11/2020 ESTIMATE NO : 2020/119699

SOR Period :08/05/2020 - 17/05/2020 TS No:3304007015/2020-2021/119699/TS

Created By:Priyata Dewangan

Detailed Estimate

3304007015/IF/1111502957 : ा णभेडी -ः बकरी शेड िनमाण काय:- ( गाय ीबाई / तुलुराम ) ा णभेडी

BLOCK : A. Chowki , GRAMA PANCHAYAT : Brahmanbhedi

Heading / Description : 1 - BS
1 79.03.01b -- Earth work in bulk excavation (exceeding 30cm in depth, 1.5m in width as
as 10sqm on plan) including disposal of excavated soil lead upto 50m and lift upto 1.
disposed soil to be levelled and neatly dressed. (b)Dense or hard soil
Sl No Description No L B D CF Quantity Remark
-
1 - 2 4.700 0.700 0.800 1.0 5.2640 -
2 - 2 1.600 0.700 0.800 1.0 1.7920 -
3 - 1 1.200 1.200 0.700 1.0 1.0080 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0115 Coolie Day 0.6670 190.00 126.73 5.3787 102
Total Quantity 8.0640
Total Deducted Quantity 0.0000
Net Total Quantity 8.06
Say 8.0640 cum @ Rs 131.799 / cum 1062
Unskilled
1021.95 Unskilled Person-days 5.379
wage
2 79.04.13c -- Providing and laying in foundation, plinth and under floors cement concrete
40mm nominal size graded stone aggregates (metal) i/c ramming in layers and cu
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 - 2 4.700 0.700 0.150 1.0 0.9870 -
2 - 2 1.600 0.700 0.150 1.0 0.3360 -
3 - 1 1.200 1.200 0.100 1.0 0.1440 -
4 - 1 3.800 2.100 0.100 1.0 0.7980 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0128 Mate Day 0.0400 190.00 7.60 0.0906 17
Mason (for plain
0125 stone work) 2nd Day 0.0500 366.00 18.30 0.1132 4
class

1/11
8/11/2020 ESTIMATE NO : 2020/119699

Mason (for
Ornamental
0126 Day 0.0500 396.00 19.80 0.1132 44
stone work) Ist
class
0115 Coolie Day 1.9000 190.00 361.00 4.3035 817
Hire charges of
Concrete Mixer
0002 Day 0.1000 1475.00 147.50 0.2265 334
0.25 to 0.40 cum
with Hopper
0367 Portland Cement tonne 0.1700 5763.38 979.77 0.3850 2219
Coarse sand
0982 cum 0.4700 380.00 178.60 1.0645 404
(zone III)
Stone
Aggregate(single
0295 cum 0.2400 1120.32 268.88 0.5436 609
size):20 mm
nominal size
Stone
Aggregate(single
0293 cum 0.6500 505.30 328.44 1.4722 743
size): 40 mm
nominal size
Total Quantity 2.2650
Total Deducted Quantity 0.0000
Net Total Quantity 2.26
Say 2.2650 cum @ Rs 2402.292 / cum 544
Unskilled
817.66 Unskilled Person-days 4.303
wage
3 79.12.20a -- Cement concrete flooring 1:2:4 (1cement, 2sand, 4graded stone aggreg
20mm nominal size) laid in one layer and finished with floating coat of neat cement. (a
mm thick.</br>Cement concrete flooring 1:2:4 (1cement, 2sand, 4graded stone aggreg
20mm nominal size) laid in one layer and finished with floating coat of neat cement. (a
mm thick.
Sl No Description No L B D CF Quantity Remark
-
1 - 1 3.800 2.100 1.0 7.9800 -
2 - 1 0.700 0.700 1.0 0.4900 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0115 Coolie Day 0.2160 190.00 41.04 1.8295 347
Mason (for plain
0125 stone work) 2nd Day 0.1350 366.00 49.41 1.1435 418
class
0367 Portland Cement tonne 0.0150 5763.38 86.45 0.1271 732
Coarse sand
0982 cum 0.0180 380.00 6.84 0.1525 57
(zone III)

2/11
8/11/2020 ESTIMATE NO : 2020/119699

Stone
Aggregate(single
0297 cum 0.0090 870.61 7.84 0.0762 66
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.0270 1120.32 30.25 0.2287 256
size):20 mm
nominal size
Total Quantity 8.4700
Total Deducted Quantity 0.0000
Net Total Quantity 8.47
Say 8.4700 sqm @ Rs 230.698 / sqm 1954
Unskilled
347.61 Unskilled Person-days 1.83
wage
4 79.04.20 -- Providing and laying damp proof course 50mm thick with C.C.1:2:4 with 20
size graded stone aggregate. including curing.
Sl No Description No L B D CF Quantity Remark
-
1 - 2 4.200 0.200 1.0 1.6800 -
2 - 2 2.100 0.200 1.0 0.8400 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0128 Mate Day 0.0020 190.00 0.38 0.0050 0
0115 Coolie Day 0.2050 190.00 38.95 0.5166 98
Mason (brick
0124 Day 0.0525 366.00 19.22 0.1323 48
layer )2nd class
Mason (brick
0123 Day 0.0525 396.00 20.79 0.1323 52
layer) Ist class
Hire charges of
Concrete Mixer
0002 Day 0.0050 1475.00 7.38 0.0126 18
0.25 to 0.40 cum
with Hopper
0367 Portland Cement tonne 0.0165 5763.38 95.10 0.0416 239
Coarse sand
0982 cum 0.0225 380.00 8.55 0.0567 2
(zone III)
Stone
Aggregate(single
0297 cum 0.0055 870.61 4.79 0.0139 12
size): 10 mm
nominal size
Stone
Aggregate(single
0295 cum 0.0370 1120.32 41.45 0.0932 104
size):20 mm
nominal size
Total Quantity 2.5200
Total Deducted Quantity 0.0000
Net Total Quantity 2.52
3/11
8/11/2020 ESTIMATE NO : 2020/119699

Say 2.5200 sqm @ Rs 246.06 / sqm 620

Unskilled
98.15 Unskilled Person-days 0.517
wage
5 79.06.05j -- Class 25 open bhatta or pajawa burnt brick masonry in plinth and foundation
Cement mortar 1:6 (1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
-
1 - 2 4.500 0.500 0.300 1.0 1.3500 -
2 - 2 1.800 0.500 0.300 1.0 0.5400 -
3 - 2 4.400 0.400 0.200 1.0 0.7040 -
4 - 2 1.900 0.400 0.200 1.0 0.3040 -
5 - 2 4.300 0.300 0.200 1.0 0.5160 -
6 - 2 2.000 0.300 0.200 1.0 0.2400 -
7 - 2 0.900 0.100 0.600 1.0 0.1080 -
8 - 2 0.700 0.100 0.600 1.0 0.0840 -
9 - 2 4.200 0.200 0.300 1.0 0.5040 -
10 - 2 2.100 0.200 0.300 1.0 0.2520 -
-
11 - 1 4.200 0.200 2.400 1.0 2.0160 -
12 - 1 4.200 0.200 2.000 1.0 1.6800 -
13 - 2 2.100 0.200 2.200 1.0 1.8480 -
L
14 - 1 1.000 0.200 1.800 1.0 -0.3600 -
15 - 2 0.900 0.200 1.200 1.0 -0.4320 -
16 - 4 0.600 0.200 0.400 1.0 -0.1920 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Brick Class 25
open bhatta or
1000
MR7240 Pajwa burnt (iind 520.0000 3.25 1690.00 4764.2400 15483
nos
class) (Rate at
bhatta)
0115 Coolie Day 1.8890 190.00 358.91 17.3070 3288
Hire charges of
Concrete Mixer
0002 Day 0.0105 1475.00 15.49 0.0962 14
0.25 to 0.40 cum
with Hopper
0367 Portland Cement tonne 0.0525 5763.38 302.58 0.4810 2772
Fine sand (zone
0983 cum 0.2247 356.90 80.20 2.0587 734
IV)
Mason (brick
0124 Day 0.3900 366.00 142.74 3.5732 1307
layer )2nd class
Mason (brick
0123 Day 0.3900 396.00 154.44 3.5732 1414
layer) Ist class
4/11
8/11/2020 ESTIMATE NO : 2020/119699

Total Quantity 10.1460

Total Deducted Quantity -0.9840
Net Total Quantity 9.16
Say 9.1620 cum @ Rs 2854.124 / cum 26149
Unskilled
3288.33 Unskilled Person-days 17.307
wage
6 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 - 1 4.200 0.200 2.400 1.0 2.0160 -
2 - 1 4.200 0.200 2.000 1.0 1.6800 -
3 - 2 2.100 0.200 2.200 1.0 1.8480 -
L
4 - 1 1.000 0.200 1.800 1.0 -0.3600 -
5 - 2 0.900 0.200 1.200 1.0 -0.4320 -
6 - 4 0.600 0.200 0.400 1.0 -0.1920 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Scaffoldings
MR7129 sqm 6.4040 10.00 64.04 29.2022 292
(L.S.)
0115 Coolie Day 0.3100 190.00 58.90 1.4136 268
Mason (brick
0124 Day 0.0800 366.00 29.28 0.3648 133
layer )2nd class
Mason (brick
0123 Day 0.0800 396.00 31.68 0.3648 144
layer) Ist class
Total Quantity 5.5440
Total Deducted Quantity -0.9840
Net Total Quantity 4.56
Say 4.5600 cum @ Rs 191.256 / cum 872
Unskilled
268.58 Unskilled Person-days 1.414
wage
7 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 - 2 4.500 0.500 0.300 1.0 1.3500 -
2 - 2 1.800 0.500 0.300 1.0 0.5400 -
3 - 2 4.400 0.400 0.200 1.0 0.7040 -
4 - 2 1.900 0.400 0.200 1.0 0.3040 -
5 - 2 4.300 0.300 0.200 1.0 0.5160 -
6 - 2 2.000 0.300 0.200 1.0 0.2400 -
7 - 2 0.900 0.100 0.600 1.0 0.1080 -
8 - 2 0.700 0.100 0.600 1.0 0.0840 -

5/11
8/11/2020 ESTIMATE NO : 2020/119699

9 - 2 4.200 0.200 0.300 1.0 0.5040 -

10 - 2 2.100 0.200 0.300 1.0 0.2520 -
-
11 - 1 4.200 0.200 2.400 1.0 2.0160 -
12 - 1 4.200 0.200 2.000 1.0 1.6800 -
13 - 2 2.100 0.200 2.200 1.0 1.8480 -
L
14 - 1 1.000 0.200 1.800 1.0 -0.3600 -
15 - 2 0.900 0.200 1.200 1.0 -0.4320 -
16 - 4 0.600 0.200 0.400 1.0 -0.1920 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Fly ash lime
bricks (FALG
1000
7737 Bricks) 520.0000 3.41 1773.63 4764.2400 16250
nos
conforming to
I.S. 12894
Brick Class 25
open bhatta or
1000
MR7240 Pajwa burnt (iind -520.0000 3.25 -1690.00 -4764.2400 -15483
nos
class) (Rate at
bhatta)
Total Quantity 10.1460
Total Deducted Quantity -0.9840
Net Total Quantity 9.16
Say 9.1620 cum @ Rs 86.977 / cum 796

8 79.04.02 -- Filling foundation and around masonry work with moorum I/c ramming layers
watering.
Sl No Description No L B D CF Quantity Remark
-
1 - 1 3.800 2.100 0.200 1.0 1.5960 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0115 Coolie Day 0.2360 190.00 44.84 0.3767 7
0810 Moorum cum 1.0000 160.80 160.80 1.5960 256
Total Quantity 1.5960
Total Deducted Quantity 0.0000
Net Total Quantity 1.60
Say 1.5960 cum @ Rs 213.866 / cum 34
Unskilled
71.56 Unskilled Person-days 0.377
wage
9 79.10.49d -- 12 mm thick cement plaster on rough side of wall in (d) Cement mortar
(1cement, 6sand)
6/11
8/11/2020 ESTIMATE NO : 2020/119699

Sl No Description No L B D CF Quantity Remark

-
1 - 1 4.200 2.600 1.0 10.9200 -
2 - 1 4.200 2.200 1.0 9.2400 -
3 - 2 2.500 2.400 1.0 12.0000 -
4 - 2 0.700 0.700 1.0 0.9800 -
5 - 2 0.700 0.700 1.0 0.9800 -
L
6 - 0.5 1.000 1.800 1.0 -0.9000 -
7 - 0.5 0.900 1.200 1.0 -0.5400 -
8 - 0.5 0.600 0.400 4.0 -0.4800 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Scaffoldings
MR7129 sqm 0.4347 10.00 4.35 13.9973 139
(L.S.)
Mason (for plain
0125 stone work) 2nd Day 0.0720 366.00 26.35 2.3184 848
class
0115 Coolie Day 0.1786 190.00 33.93 5.7509 1092
Hire charges of
Concrete Mixer
0002 Day 0.0007 1475.00 1.03 0.0225 33
0.25 to 0.40 cum
with Hopper
0367 Portland Cement tonne 0.0035 5763.38 20.17 0.1127 649
Fine sand (zone
0983 cum 0.0150 356.90 5.35 0.4824 172
IV)
Total Quantity 34.1200
Total Deducted Quantity -1.9200
Net Total Quantity 32.20
Say 32.2000 sqm @ Rs 94.831 / sqm 3053
Unskilled
1092.67 Unskilled Person-days 5.751
wage
10 79.10.07d -- 15mm thick cement plaster on rough side of wall in (d) Cement mortar
(1cement, 6sand)
Sl No Description No L B D CF Quantity Remark
-
1 - 1 3.800 2.400 1.0 9.1200 -
2 - 1 3.800 2.000 1.0 7.6000 -
3 - 2 2.100 2.200 1.0 9.2400 -
L
4 - 0.5 1.000 1.800 1.0 -0.9000 -
5 - 0.5 0.900 1.200 1.0 -0.5400 -
6 - 0.5 0.600 0.400 4.0 -0.4800 -
LIST
7/11
8/11/2020 ESTIMATE NO : 2020/119699

Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
0367 Portland Cement tonne 0.0043 5763.38 24.49 0.1022 588
Mason (brick
0124 Day 0.0830 366.00 30.38 1.9953 730
layer )2nd class
Scaffoldings
MR7129 sqm 0.5351 10.00 5.35 12.8638 128
(L.S.)
Hire charges of
Concrete Mixer
0002 Day 0.0009 1475.00 1.25 0.0204 30
0.25 to 0.40 cum
with Hopper
Fine sand (zone
0983 cum 0.0182 356.90 6.49 0.4373 156
IV)
0115 Coolie Day 0.1963 190.00 37.30 4.7191 896
Total Quantity 25.9600
Total Deducted Quantity -1.9200
Net Total Quantity 24.04
Say 24.0400 sqm @ Rs 109.477 / sqm 263
Unskilled
896.62 Unskilled Person-days 4.719
wage
11 79.10.15 -- Extra rate for finishing with a floating cot of neat cement slurry over cem
plaster of any thickness.
Sl No Description No L B D CF Quantity Remark
-
1 - 2 0.700 0.700 1.0 0.9800 -
2 - 2 0.700 0.700 1.0 0.9800 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Mason (brick
0124 Day 0.0360 366.00 13.18 0.0706 25
layer )2nd class
0115 Coolie Day 0.0480 190.00 9.12 0.0941 17
0367 Portland Cement tonne 0.0020 5763.38 11.53 0.0039 22
Total Quantity 1.9600
Total Deducted Quantity 0.0000
Net Total Quantity 1.96
Say 1.9600 sqm @ Rs 34.161 / sqm 66
Unskilled
17.88 Unskilled Person-days 0.094
wage
12 79.09.21 -- Providing and fixing M.S. round or square bars with M.S. flats at required spa
in wooden frames of windows and clerestory windows.
Sl No Description No L B D CF Quantity Remark
-
1 - 1 22.0 22.0000 -
2 - 2 8.0 16.0000 -

8/11
8/11/2020 ESTIMATE NO : 2020/119699

3 - 4 5.0 20.0000 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Average rate of
mild steel round
1004 quintal 0.0091 5160.00 47.08 0.5292 2730
bars for
reinforcements
0115 Coolie Day 0.0134 190.00 2.54 0.7752 147
Carpenter 2nd
0112 Day 0.0059 366.00 2.17 0.3445 126
class
Blacksmith 2nd
0103 Day 0.0104 366.00 3.80 0.6029 220
class
MR7144 Iron - M.S. flats quintal 0.0018 5548.10 9.89 0.1034 573
Total Quantity 58.000
Total Deducted Quantity 0.000
Net Total Quantity 58.0
Say 58.0000 kg @ Rs 68.103 / kg 3949
Unskilled
147.26 Unskilled Person-days 0.775
wage
13 79.09.23 -- Providing and fixing M.S. round holding down or anchor bolts with nuts
washer plates complete.
Sl No Description No L B D CF Quantity Remark
-
1 - 1 4.200 5.03 21.1260 -
2 - 3 2.500 5.03 37.7250 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Average rate of
mild steel round
1004 quintal 0.0079 5160.00 40.85 0.4659 2404
bars for
reinforcements
MR7144 Iron - M.S. flats quintal 0.0021 5548.10 11.56 0.1226 680
0115 Coolie Day 0.0083 190.00 1.58 0.4904 93
Blacksmith 2nd
0103 Day 0.0125 366.00 4.58 0.7356 269
class
Total Quantity 58.851
Total Deducted Quantity 0.000
Net Total Quantity 58.8
Say 58.8510 kg @ Rs 59.153 / kg 348
Unskilled
93.16 Unskilled Person-days 0.49
wage

9/11
8/11/2020 ESTIMATE NO : 2020/119699

14 79.08.01 -- Providing and fixing plain Asbestos cement sheet ceiling with butt jointing
wood screws (frame work and cover fillets to be measured and paid separately) B class 5
Thick A.C. sheet.
Sl No Description No L B D CF Quantity Remark
-
1 - 1 4.700 2.900 1.0 13.6300 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
Scaffoldings
MR7129 sqm 1.1112 10.00 11.11 15.1457 15
(L.S.)
Screws 10mm
MR7009 no 24.0000 5.81 139.44 327.1200 1900
for ceiling
0115 Coolie Day 0.0800 190.00 15.20 1.0904 207
Carpender Ist
0111 Day 0.0800 396.00 31.68 1.0904 43
Class
A.C. sheet 5mm
thick B class
MR7035 sqm 1.1000 241.00 265.10 14.9930 3613
plain asbestos
sheet
Total Quantity 13.6300
Total Deducted Quantity 0.0000
Net Total Quantity 13.63
Say 13.6300 sqm @ Rs 481.033 / sqm 6556
Unskilled
207.18 Unskilled Person-days 1.09
wage
15 79.13.11 -- Colour washing 2 coats over and including a primary coat of white washing
undecorated wall surface.
Sl No Description No L B D CF Quantity Remark
-
1 - 55.32 1.0 55.3200 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
colouring stuff,
MR7212 each 0.0187 10.00 0.19 1.0345 10
glue (L.S.)
0776 Satna lime quintal 0.0030 621.86 1.87 0.1660 103
0115 Coolie Day 0.0100 190.00 1.90 0.5532 10
0141 White Washer Day 0.0300 366.00 10.98 1.6596 607
Total Quantity 55.3200
Total Deducted Quantity 0.0000
Net Total Quantity 55.32
Say 55.3200 sqm @ Rs 15.53 / sqm 859
Unskilled
105.11 Unskilled Person-days 0.553
wage

10/11
8/11/2020 ESTIMATE NO : 2020/119699

16 79.13.35b -- Painting with enamel paint, brushing, interior to give an even shade I/n clea
the surface of all dirt dust and other foreign matter on steel and other metal surfaces. (
coats
Sl No Description No L B D CF Quantity Remark
-
1 - 1 1.000 1.800 1.2 2.1600 -
2 - 2 0.900 1.200 1.0 2.1600 -
3 - 4 0.600 0.400 1.0 0.9600 -
4 - 1 3.140 6.700 0.05 1.0520 -
LIST
Total T
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(
MR7213 Brushes (L.S.) each 0.3350 10.00 3.35 2.1212 2
0115 Coolie Day 0.0540 190.00 10.26 0.3419 64
0131 Painter Day 0.0540 396.00 21.38 0.3419 135
0830 Enamel paint Litre 0.1500 223.33 33.50 0.9498 212
Total Quantity 6.3320
Total Deducted Quantity 0.0000
Net Total Quantity 6.33
Say 6.3320 sqm @ Rs 71.233 / sqm 45
Unskilled
64.97 Unskilled Person-days 0.342
wage
Lump
sum
2 Display Board 1000
Type :
Material
Lump
sum
3 BFT/TA/Mate 595
Type :
Material
Total Rs : 59883
Rounded Total Rs : 59,883
( Rupees Fifty Nine Thousand Eight Hundred and Eighty Three O
Unskilled Manpower wages 8538
Materials (Includes Extra Charges) 42729
Carriage 0
Skilled 2223
SemiSkilled 4795
Lumpsum Admin 0
Lumpsum Material 1595
No of Person days 44

SECURE - Tue Aug 11 2020 15:33:57 GMT+0530 (India Standard Time)

11/11