5/11/23, 11:31 AM ESTIMATE NO : 2022/363078

SOR Period :12/04/2021 - 14/04/2021 AS No:1415003/2022-2023/363078/AS

Created By:AADIL HUSSAIN LONE TS register No:1415003/2022-2023/363078/TS

Detailed Estimate

1409010028/IF/8808731597 : constt of soakage / composit pit NHO Raman Kumar 406

BLOCK : PALMAR , GRAMA PANCHAYAT : Palmar Lower B

Heading / Description : 1 - earthwork

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
-
EARTHWORK FOR SOAK
1 0.785 (1.68+1.37)/2 (1.68+1.37)/2 1.500 1.0 2.7380 -
PIT
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0600 214.00 12.84 0.1643 35.16
0115 Coolie Day 0.6200 227.00 140.74 1.6976 385.35
Total Quantity 2.7380 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 2.74 cum
Say 2.7380 cum @ Rs 155.116 / cum 424.71
Unskilled
385.35 Unskilled Person-days 1.698
wage
Heading / Description : 2 - layers
1 61.26.6.1 -- Dumping stones excluding cost of stones In horizontal I.e. on level
Sl No Description No L B D CF Quantity Remark
-

about:blank 1/4
5/11/23, 11:31 AM ESTIMATE NO : 2022/363078

1 GRAVELS 0.785 (1.68+1.6)/2 (1.68+1.6)/2 0.450 1.0 0.9500 -

2 BOULDERS 0.785 (1.6+1.37)/2 (1.68+1.37)/2 1.050 1.0 1.8670 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0114 Beldar Day 0.3215 227.00 72.99 0.9058 205.61
Total Quantity 2.8170 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 2.82 cum
Say 2.8170 cum @ Rs 73.72 / cum 207.67
Unskilled
205.61 Unskilled Person-days 0.906
wage
2 61.26.4.1 -- Dry stone pitching (any thickness) excluding cost of stones In Horizontal
Sl No Description No L B D CF Quantity Remark
-
1 PITCHING 0.785 1.680 1.680 0.225 1.0 0.4990 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0124 Mason (brick layer )2nd class Day 0.1359 666.00 90.49 0.0678 45.15
0114 Beldar Day 0.5435 227.00 123.37 0.2712 61.56
Total Quantity 0.4990 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.50 cum
Say 0.4990 cum @ Rs 215.997 / cum 107.78
Unskilled
61.56 Unskilled Person-days 0.271
wage
Heading / Description : 3 - CARRIAGE
1 61.1.2.7 -- Carriage of Stone/Soling Stone. Initial 50 Meters Lead
Sl No Description No L B D CF Quantity Remark
-
1 INITIAL 1 2.817 1.0 2.8170 -
about:blank 2/4
5/11/23, 11:31 AM ESTIMATE NO : 2022/363078

LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.3230 227.00 73.32 0.9099 206.55
Total Quantity 2.8170 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 2.82 cum
Say 2.8170 cum @ Rs 74.054 / cum 208.61
Unskilled
206.55 Unskilled Person-days 0.91
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
-
1 ADDITIONAL 64 2.817 1.0 180.2880 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0710 227.00 16.12 12.8004 2905.70
Total Quantity 180.2880 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 180.29 cum
Say 180.2880 cum @ Rs 16.278 / cum 2934.73
Unskilled
2905.70 Unskilled Person-days 12.8
wage
4 Lump sum Type : Material Display Board / CIB 1000.00
5 Lump sum Type : Material Conveyance 116.50
Total Rs : 5000.00
Rounded Total Rs : 5,000.00
( Rupees Five Thousand Only)
Unskilled Manpower wages 3764.77
Materials (Includes Extra Charges) 38.42

about:blank 3/4
5/11/23, 11:31 AM ESTIMATE NO : 2022/363078

Carriage 0.00
Skilled 0.00
SemiSkilled 80.32
Lumpsum Admin 0.00
Lumpsum Material 1116.50
No of Person days 16.58

SECURE - Thu May 11 2023 11:31:33 GMT+0530 (India Standard Time)

about:blank 4/4