SOR Period :01/11/2020 - 11/11/2020 AS No:1421004/2022-2023/358806/AS

Created By:ARJUMAN SHAHEEN TS register No:1421004/2022-2023/358806/TS

Detailed Estimate

1421004006/RS/GIS/218142 : ADP C/O DRAIN FROM H/O MOHD AMIN DAR TO ORCHARD OF M AYOUB KHAN AT ZAHIPORA

BLOCK : Devsar , GRAMA PANCHAYAT : Hablish

Heading / Description : 1 - EW
1 61.02.8 -- Earthwork in excavation by manual means in foundation trenches or drains not exceeding 1.5m in width or 10 sqm on plan
including dressing of sides and ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soils as directed, within a lead of 50m. th work in excavation by manual means in All kinds of soil :
Sl No Description No L B D CF Quantity Remark
Ew
1 Ew 1 200.000 1.210 0.910 1.0 220.2200 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0600 569.00 34.14 13.2132 7518.31
0115 Coolie Day 0.6200 227.00 140.74 136.5364 30993.76
Total Quantity 220.2200 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 220.22 cum
Say 220.2200 cum @ Rs 176.629 / cum 38897.24
Unskilled
30993.76 Unskilled Person-days 136.536
wage

2 61.26.21 -- Providing and Laying of dry stone soling hand packed in foundations

Sl No Description No L B D CF Quantity Remark

Ns
1 Ns 2 63.000 0.450 0.220 1.0 12.4740 -
2 Plums in concrete 2 63.000 (0.45+0.30)/(2) 0.600 0.5 14.1750 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Boulder (Nallah) Nominal size 225 MM
MR1409 cum 1.0000 390.00 390.00 26.6490 10393.11
(Stack measurement reduced by 15%)
0115 Coolie Day 0.3215 227.00 72.99 8.5688 1945.11
9999 Sundries L.S 0.8778 2.27 1.99 23.3965 53.11
Total Quantity 26.6490 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 26.65 cum
Say 26.6490 cum @ Rs 469.633 / cum 12515.25
Unskilled
1945.11 Unskilled Person-days 8.569
wage

Heading / Description : 2 - Et
1 61.4.5.5 B -- 1:3:6 (1 Cement: 3 coarse sand: 6 graded stone aggregate 20 mm nominal size).

Sl No Description No L B D CF Quantity Remark

Et
1 Et 2 63.000 (0.45+0.30)/(2) 0.600 0.5 14.1750 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate (Single Size) 20 MM Nominal
MR1405 cum 0.7000 390.00 273.00 9.9225 3869.78
Size (Nallah Aggregates)
Stone Aggregate (Single Size) 10 MM Nominal
MR1407 cum 0.2400 390.00 93.60 3.4020 1326.78
Size (Nallah Aggregates)
0982 Coarse sand (zone III) cum 0.4700 470.00 220.90 6.6623 3131.26
0367 Portland Cement tonne 0.2200 7300.00 1606.00 3.1185 22765.05
0155 Mason (average) Day 0.1000 700.00 70.00 1.4175 992.25
0114 Beldar Day 1.6300 227.00 370.01 23.1052 5244.89
0101 Bhisti Day 0.7000 569.00 398.30 9.9225 5645.90
Hire charges of Concrete Mixer 0.25 to 0.40 cum
0002 Day 0.0700 1000.00 70.00 0.9923 992.25
with Hopper
0012 Vibrator (Needle type 40 mm) Day 0.0700 1000.00 70.00 0.9923 992.25
9999 Sundries L.S 14.3000 2.27 32.46 202.7004 460.13
Total Quantity 14.1750 cum
 Total Deducted Quantity 0.0000 cum
Net Total Quantity 14.18 cum
Say 14.1750 cum @ Rs 3236.314 / cum 45874.75
Unskilled
5244.89 Unskilled Person-days 23.105
wage

2 61.5.9.1 -- Centering and shuttering including strutting, propping etc. and removal of form for Foundations, footings, bases of columns,
etc. forma ss concrete
Sl No Description No L B D CF Quantity Remark
S
1 S 2 63.000 0.600 1.0 75.6000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
7319 wall form panel 1250x500 mm each 0.0315 900.00 28.33 2.3800 2141.97
7326 Corner angle 45x45x5 mm 1.50 m long each 0.0079 240.00 1.89 0.5950 142.81
7327 100 mm channel shoulder 2.5 m long each 0.0157 1018.00 16.02 1.1900 1211.41
7328 Double clip (bridge clip) each 0.0315 76.00 2.39 2.3804 180.91
7329 Single clip each 0.0157 59.00 0.93 1.1903 70.23
7330 M.S. Tube 40 mm dia metre 0.0212 220.00 4.67 1.6065 353.43
0116 Fitter(grade1) Day 0.0694 733.00 50.90 5.2500 3848.27
0114 Beldar Day 0.1389 227.00 31.53 10.5001 2383.52
9999 Sundries L.S 9.2685 2.27 21.04 700.7137 1590.62
Total Quantity 75.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 75.60 sqm
Say 75.6000 sqm @ Rs 159.29 / sqm 12042.32
Unskilled 2383.52 Unskilled Person-days 10.5
wage

Heading / Description : 3 - HL of Materials

1 61.1.2.7 -- Carriage of Stone/Soling Stone. Initial 50 Meters Lead

Sl No Description No L B D CF Quantity Remark

Hl
1 Hl 1 27.000 1.0 27.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.3230 227.00 73.32 8.7210 1979.67
Total Quantity 27.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 27.00 cum
Say 27.0000 cum @ Rs 74.054 / cum 1999.46
Unskilled 1979.67 Unskilled Person-days 8.721
wage

2 61.1.2.7 A -- Carriage of Stone/Soling Stone. For Additional 50 Meters lead beyond Initial 50 Meters

Sl No Description No L B D CF Quantity Remark

HL
1 HL 39 27.000 1.0 1053.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0710 227.00 16.12 74.7630 16971.20
Total Quantity 1053.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1053.00 cum
Say 1053.0000 cum @ Rs 16.278 / cum 17140.73
Unskilled
16971.20 Unskilled Person-days 74.763
wage

3 61.1.2 -- Carriage of Earth, Sand, Stone Aggregate upto 40 mm nominal size. Initial 50 mts lead

Sl No Description No L B D CF Quantity Remark

HL
1 HL 1 14.170 1.410 1.0 19.9800 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2740 227.00 62.20 5.4745 1242.72
Total Quantity 19.9800 cum
 Total Deducted Quantity 0.0000 cum
Net Total Quantity 19.98 cum
Say 19.9800 cum @ Rs 62.82 / cum 1255.14
Unskilled
1242.72 Unskilled Person-days 5.475
wage

4 61.1.2.A -- Carriage of Earth, Sand, Stone Aggregate upto 40 mm nominal size. For Additional 50 Meters lead beyond initial 50 meters.

Sl No Description No L B D CF Quantity Remark

HL
1 HL 39 20.000 1.0 780.0000 -
2 DOE 14 220.220 0.9 2774.7720 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0600 227.00 13.62 213.2863 48415.99
Total Quantity 3554.7720 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 3554.77 cum
Say 3554.7720 cum @ Rs 13.756 / cum 48899.44
Unskilled
48415.99 Unskilled Person-days 213.286
wage

4 Lump sum Type : Material Display Board / CIB 3000.00

Total Rs : 181624.34
Rounded Total Rs : 1,81,624.00
( Rupees One Lakh Eighty One Thousand Six Hundred and Twenty Four Only)
Unskilled Manpower wages 109176.86
Materials (Includes Extra Charges) 51442.75
Carriage 0.00
Skilled 3848.25
SemiSkilled 14156.46
Lumpsum Admin 0.00
Lumpsum Material 3000.00
No of Person days 480.96