SOR Period :11/05/2023 - 23/05/2023

AS No:0404005015/2023-2024/18633/AS
Created By:Chandra Sutradhar
TS No:0404005015/2023-2024/18633/TS
Detailed Abstract Estimate

0404005015/AV/GIS/188230 : Work Shed for the CLF at Puthimari Rajhuwa Sarovar with Sarovar ID 771

BLOCK : KRISHNAI , GRAMA PANCHAYAT : ZIRA

Heading / Description : 1 - Excavation

1 53.1.1.A.a -- Earthwork in excavation for foundation trenches of walls, retaining walls, footings of column, steps, septic tank etc. including
refilling (return filling) the quantity as necessary after completion of work, breaking clods in return filling, dressing, watering and ramming etc.
and removal of surplus earth with all lead and lifts as directed and specified in the following classification of soils including bailing out water
where necessary as directed and specified. Upto a depth of 2m below the existing ground level. In ordinary Soil.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.6000 238.00 142.80 1.3014 309.73
0155 Mason (average) Day 0.0400 280.00 11.20 0.0868 24.29
0130 Mistry Day 0.0200 350.00 7.00 0.0434 15.18
Net Total Quantity 2.17 cum
Say 2.1690 cum @ Rs 162.61 / cum 352.70
Unskilled
309.73 Unskilled Person-days 1.301
wage

2 53.4.1.1.A -- Providing brick soling in foundation and under floor with stone/ best quality picked jhama brick, sand packed and laid to level and
in panel after preparing the subgrade as directed including all labour and materials and if necessary dewatering, complete.Brick on flat soling.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
MR1202 Jhama Bricks 10 nos 39.0000 5.60 218.40 330.3304 1849.85
0982 Coarse sand (zone III) cum 0.0500 1500.00 75.00 0.4235 635.25
0130 Mistry Day 0.1050 350.00 36.75 0.8893 311.27
0115 Coolie Day 0.1500 238.00 35.70 1.2705 302.38
Net Total Quantity 8.47 sqm
Say 8.4700 sqm @ Rs 369.509 / sqm 3129.74
Unskilled
302.38 Unskilled Person-days 1.27
wage

3 53.2.2.1.A.a -- Providing and laying plain/reinforced cement concrete works cement with coarse sand & 20mm down graded stone aggregate
including dewatering if necessary, and curing complete but excluding cost of form work and reinforcement for reinforced cement concrete
work (form work and reinforcement will be measured and paid separately). In sub - structure up to plinth level.Foundation, footing, columns
with base tie and plinth beam, pile cap, base slab, retaining walls, walls of septic tank, inspection pit and the like and other works not less than
100mm thick up to plinth level. M15 or Prop. 1:2:4.Without using admixture, plasticiser.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0155 Mason (average) Day 0.4000 280.00 112.00 0.6368 178.30
0130 Mistry Day 0.7000 350.00 245.00 1.1144 390.04
0115 Coolie Day 2.4000 238.00 571.20 3.8208 909.35
0982 Coarse sand (zone III) cum 0.4500 1500.00 675.00 0.7164 1074.60
0295 Stone Aggregate(single size):20 mm nominal size cum 0.9000 1777.00 1599.30 1.4328 2546.09
0367 Portland Cement tonne 0.2995 8500.00 2545.75 0.4768 4052.83
Net Total Quantity 1.59 cum
Say 1.5920 cum @ Rs 5805.733 / cum 9242.73
Unskilled
909.35 Unskilled Person-days 3.821
wage

4 53.3.1.1.1.ii.n -- Providing form work of ordinary timber planking so as to give a rough finish including centering, shuttering, strutting and
propping etc., height of propping and centering below supporting floor to ceiling not exceeding 4.0M and removal of the same for in-situ
reinforced concrete and plain concrete work in: Foundation, footings, bases of columns, pile cap, raft and mass concrete works etc. Using
25mm thick plank.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.1250 238.00 29.75 2.0125 478.98
0130 Mistry Day 0.1250 350.00 43.75 2.0125 704.38
1219 Wire nails kilogram 0.1500 75.00 11.25 2.4151 181.13
MR1208 Bhaluka bamboo no 0.0788 150.00 11.81 1.2678 190.17
MR1207 2nd Class timber battens cum 0.0015 31800.00 48.43 0.0245 779.74
MR1205 Pinewood Planks 25 mm thick cum 0.0088 9528.00 84.16 0.1422 1354.99
Net Total Quantity 16.10 sqm
Say 16.1000 sqm @ Rs 231.446 / sqm 3726.28
Unskilled
478.98 Unskilled Person-days 2.013
wage

5 53.18.1.1.c -- Supplying, fitting and fixing in position reinforcement bars conforming to relevant I.S. Code for R.C.C. work/ R.B. walling including
straightening, cleaning, cutting and bending to proper shapes and length as per details, supplying and binding with 20G annealed black wire
and placing in position with proper blocks, supports, chairs, spacers etc. complete.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.0100 238.00 2.38 3.8045 905.47
0130 Mistry Day 0.0100 350.00 3.50 3.8045 1331.57
1005 Twisted steel/deformed bars quintal 0.0107 5500.00 58.85 4.0708 22389.36
7335 Binding wire kilogram 0.0080 80.00 0.64 3.0436 243.49
Net Total Quantity 380.45 per kg
Say 380.4480 per kg @ Rs 66.024 / per kg 25118.70
 Unskilled
905.47 Unskilled Person-days 3.804
wage

6 53.4.1.4.I.a -- Brick work in cement morter with 1st class brick including racking out joints and curing complete as directed in structure.In Sub-
structure upto plinth level including dewatering if necessary.In proportion 1:3.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0367 Portland Cement tonne 0.1200 8500.00 1020.00 0.1442 1226.04
0115 Coolie Day 2.0000 238.00 476.00 2.4040 572.15
0123 Mason (brick layer) Ist class Day 1.0000 350.00 350.00 1.2020 420.70
0983 Fine sand (zone IV) cum 0.2600 1100.00 286.00 0.3125 343.77
Common burnt clay modular bricks class 1000
1986 500.0000 11.00 5500.00 601.0000 6611.00
designation 12.5 nos
Net Total Quantity 1.20 cum
Say 1.2020 cum @ Rs 7708.32 / cum 9265.40
Unskilled
572.15 Unskilled Person-days 2.404
wage

7 53.2.2.1.B.ii.a -- Providing and laying plain/reinforced cement croncrete works cement with coarse sand & 20mm down graded stone
aggregate including dewatering if necessary, and curing complete but excluding cost of form work and reinforcement for reinforced cement
concrete work (form work and reinforcement will be measured and paid separately). Super-structure from plinth level upto 1st floor level.
Columns, pillars, posts, struts, suspended floor, roof, landing, shelf and support, balcony, lintel, sill band, beam, girder, bressumer, cantilever,
staircase (except spiral staircase and landing ) including preparing the top surface and finishing of nosing. M15 or Prop. 1:2:4. Without using
admixture, plasticiser .
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0155 Mason (average) Day 0.5000 280.00 140.00 0.5810 162.68
0130 Mistry Day 0.7000 350.00 245.00 0.8134 284.69
0115 Coolie Day 3.0000 238.00 714.00 3.4860 829.67
0982 Coarse sand (zone III) cum 0.4500 1500.00 675.00 0.5229 784.35
0295 Stone Aggregate(single size):20 mm nominal size cum 0.9000 1777.00 1599.30 1.0458 1858.39
0367 Portland Cement tonne 0.2995 8500.00 2545.75 0.3480 2958.16
Net Total Quantity 1.16 cum
Say 1.1620 cum @ Rs 6037.431 / cum 7015.49
Unskilled
829.67 Unskilled Person-days 3.486
wage

8 53.1.3.A -- Earth/ sand filling in plinth in layers not more than 150mm thick including necessary carriage, watering, ramming etc. complete as
directed .With earth or silt or sand obtained by head load with lead upto 90m and lift upto 2m.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.5000 238.00 119.00 6.4125 1526.17
0155 Mason (average) Day 0.0200 280.00 5.60 0.2565 71.82
Net Total Quantity 12.83 cum
Say 12.8250 cum @ Rs 125.846 / cum 1613.97
Unskilled
1526.18 Unskilled Person-days 6.412
wage

9 53.2.1.1.a -- Plain cement concrete works with coarse aggregate of sizes 13mm to 32mm in foundation bed for footing steps, walls, brick
works etc. as directed and specified including dewatering if necessary, and curing complete (shuttering where necessary shall be measured
and paid separately).In prop. 1:3: 6 (1 cement:3 coarse sand : 6 coarse agg. by volume).
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0130 Mistry Day 0.3500 350.00 122.50 0.7763 271.70
0115 Coolie Day 1.8000 238.00 428.40 3.9924 950.19
0982 Coarse sand (zone III) cum 0.4500 1500.00 675.00 0.9981 1497.15
0295 Stone Aggregate(single size):20 mm nominal size cum 0.9000 1777.00 1599.30 1.9962 3547.25
0367 Portland Cement tonne 0.2130 8500.00 1810.50 0.4724 4015.69
Net Total Quantity 2.22 cum
Say 2.2180 cum @ Rs 4682.057 / cum 10384.80
Unskilled
950.19 Unskilled Person-days 3.992
wage

10 53.4.1.4.II.a -- Brick work in cement mortar with 1st class brick including racking out joints and curing complete as directed in structure.In
superstructure above plinth level up to 1st floor level.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 2.5000 238.00 595.00 7.6825 1828.44
0130 Mistry Day 1.2500 350.00 437.50 3.8413 1344.44
0982 Coarse sand (zone III) cum 0.2600 1500.00 390.00 0.7990 1198.47
0367 Portland Cement tonne 0.1200 8500.00 1020.00 0.3688 3134.46
Common burnt clay modular bricks class 1000
1986 500.0000 11.00 5500.00 1536.5000 16901.50
designation 12.5 nos
Net Total Quantity 3.07 cum
Say 3.0730 cum @ Rs 8021.925 / cum 24651.38
Unskilled
1828.44 Unskilled Person-days 7.683
wage

11 53.10.2.1.a -- Providing, fitting and fixing M.S. Grill of required pattern for windows/ clerestory windows/ opening with M.S flats at required
spacing in frame all round, square or round M.S. bars with round headed bolts and nuts or screws. Plain Grill. Fixed to wooden frame.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0130 Mistry Day 0.0108 350.00 3.78 1.6458 576.03
0116 Fitter(grade1) Day 0.0431 350.00 15.10 6.5823 2303.81
MR1331 Welding Rod no 0.4622 7.00 3.24 70.5214 493.65
MR1218 Wood screw 40mm no 0.5394 3.00 1.62 82.2767 246.83
1008 Flats up to 10 mm in thickness quintal 0.0020 6200.00 12.61 0.3102 1923.20
1003 Mild Steel round bar above 12 mm dia quintal 0.0085 5500.00 46.58 1.2918 7105.02
Net Total Quantity 152.55 kg
Say 152.5500 kg @ Rs 83.743 / kg 12774.99

Heading / Description : 2 - Roof Truss

1 53.18.3.1.b. -- ROOF TRUSS. Providing fitting, hoisting and fixing of roof trusses using iron hollow section conforming to relevant I.S. code, as
per approved design and drawings including providing M.S. cleats, base plates, bolts and nuts and one coat of red oxide, zinc chromate primer
and two coats of approved enamel paints complete including fitting and necessary cleats etc. for fixing celling joists as per design and
drawing as directed. Using other ISI marked approved circular hollow section.</br>ROOF TRUSS. Providing fitting, hoisting and fixing of roof
trusses using iron hollow section conforming to relevant I.S. code, as per approved design and drawings including providing M.S. cleats, base
plates, bolts and nuts and one coat of red oxide, zinc chromate primer and two coats of approved enamel paints complete including fitting and
necessary cleats etc. for fixing celling joists as per design and drawing as directed. Using other ISI marked approved circular hollow section.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
MR1329 Hire charge of welding set Day 0.0085 84.00 0.71 2.7231 228.74
4009 Mild steel tubes hot finished welded type kilogram 0.9250 60.00 55.50 295.9207 17755.24
0130 Mistry Day 0.0128 350.00 4.50 4.1087 1438.04
0116 Fitter(grade1) Day 0.0085 350.00 2.98 2.7239 953.36
0115 Coolie Day 0.0220 238.00 5.23 7.0302 1673.18
0088 Hire Charges of Drill machine upto 30 mm dia Day 0.0012 66.00 0.08 0.3974 26.23
0830 Enamel paint Litre 0.0047 175.00 0.82 1.4917 261.05
Ready mixed red oxide zinc chromatic on steel/
0807 iron work, having VOC content less than 250 Litre 0.0066 120.00 0.79 2.1008 252.10
gms/litre
MR1328 Electricity no 0.0650 7.00 0.46 20.7943 145.56
MR1229 Acetylene Cylinder each 0.0002 1100.00 0.21 0.0605 66.54
MR1258 Oxygen Cylinder each 0.0005 325.00 0.15 0.1486 48.31
MR1227 Electrode kg 0.0200 220.00 4.40 6.3984 1407.65
MR1211 M.S Bolts with Nuts kg 0.0122 80.00 0.98 3.9150 313.20
1008 Flats up to 10 mm in thickness quintal 0.0003 6200.00 2.01 0.1039 644.32
Structural steel such as tees, angles, channels and
1007 quintal 0.0000 5000.00 0.21 0.0132 66.22
R.S. joists
MR1290 MS plate kg 0.0584 66.00 3.86 18.6911 1233.61
Net Total Quantity 319.92 kg
Say 319.9200 kg @ Rs 84.532 / kg 27043.48
Unskilled
1673.18 Unskilled Person-days 7.03
wage

2 53.8.1.1.b -- Providing corrugated galvanised Iron sheet roofing of TATA Shaktee/SAIL including fitting and fixing necessary galvanised J or L
hooks, bolts and nuts 8 mm dia with bitumen washer 25 mm dia x 3 mm thick and 1.6 mm thick limset washer complete excluding cost of roof
truss, purlin etc. (Roof trusses and purlin etc. to be measured and paid separately).0.50 mm thick</br>Providing corrugated galvanised Iron
sheet roofing of TATA Shaktee/SAIL including fitting and fixing necessary galvanised J or L hooks, bolts and nuts 8 mm dia with bitumen
washer 25 mm dia x 3 mm thick and 1.6 mm thick limset washer complete excluding cost of roof truss, purlin etc. (Roof trusses and purlin etc.
to be measured and paid separately).0.50 mm thick
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0112 Carpenter 2nd class Day 0.0425 280.00 11.91 1.7145 480.05
0111 Carpender Ist Class Day 0.0053 350.00 1.86 0.2143 75.00
1208 Bitumen washer 100 nos 0.0797 0.30 0.02 3.2333 0.97
0115 Coolie Day 0.0425 238.00 10.12 1.7145 408.04
1207 G.I Limpet washer 100 nos 0.0797 0.00 0.00 3.2147 0.00
MR1228 G.I J or L hook 8mm dia kg 0.3455 125.00 43.19 13.9304 1741.30
Precoated galvanised iron profile sheet 0.50 mm
MR1230 sqm 1.0300 375.00 386.25 41.5296 15573.60
TCT
Net Total Quantity 40.32 sqm
Say 40.3200 sqm @ Rs 457.881 / sqm 18461.76
Unskilled
408.04 Unskilled Person-days 1.714
wage

3 53.8.1.2.b -- Providing galvanised iron ridging of TATA SHAKTEE/SAIL including supplying and fixing necessary galvanised screws/washers
etc. complete as directed. 0.50 mm thick and 150 mm lapping.</br>Providing galvanised iron ridging of TATA SHAKTEE/SAIL including
supplying and fixing necessary galvanised screws/washers etc. complete as directed. 0.50 mm thick and 150 mm lapping.
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0112 Carpenter 2nd class Day 0.1000 280.00 28.00 0.8400 235.20
Precoated galvanised steel plain ridges 0.50 mm
MR1330 metre 1.0500 225.00 236.25 8.8200 1984.50
TCT and 500-600 mm wide
Net Total Quantity 8.40 metre
Say 8.4000 metre @ Rs 266.892 / metre 2241.89

4 53.6.2.2.A.c -- 15 mm thick Cement plaster in single coat onsingle or half brick wall for interior plastering up to 1st floor level including arises,
internal rounded angles, not exceeding 80mm girth and finished even and smooth including curing complete as directed. On rough side.In
cement mortar 1:5
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.1810 238.00 43.08 15.6502 3724.74
0130 Mistry Day 0.0930 350.00 32.55 8.0413 2814.44
0983 Fine sand (zone IV) cum 0.0165 1100.00 18.15 1.4267 1569.34
0367 Portland Cement tonne 0.0051 8500.00 43.35 0.4410 3748.26
Net Total Quantity 86.47 sqm
Say 86.4650 sqm @ Rs 138.499 / sqm 11975.32
Unskilled
3724.74 Unskilled Person-days 15.65
wage
3 Lump sum Type : Material Display Board / CIB 5000.00
Add 18% GST on
4 Lump sum Type : Material GST total materials 24874.74
cost
Total Rs : 196873.38
Rounded Total Rs : 1,96,873.00
( Rupees One Lakh Ninety Six Thousand Eight Hundred and Seventy Three Only)
Unskilled Manpower wages 14418.48
Materials (Includes Extra Charges) 138192.83
Carriage 0.00
Skilled 13234.69
SemiSkilled 1152.34
Lumpsum Admin 0.00
Lumpsum Material 29874.74
No of Person days 60.58

Consolidated Material List

Total Total
Code Description Unit Rate(Rs)
Quantity Amount(Rs)
MR1202 Jhama Bricks 10 nos 5.60 330.3304 1849.85
0982 Coarse sand (zone III) cum 1500.00 3.4599 5189.85
0295 Stone Aggregate(single size):20 mm nominal size cum 1777.00 4.4748 7951.72
0367 Portland Cement tonne 8500.00 2.2512 19135.20
1219 Wire nails kilogram 75.00 2.4151 181.13
MR1208 Bhaluka bamboo no 150.00 1.2678 190.17
MR1207 2nd Class timber battens cum 31800.00 0.0245 779.10
MR1205 Pinewood Planks 25 mm thick cum 9528.00 0.1422 1354.88
1005 Twisted steel/deformed bars quintal 5500.00 4.0708 22389.40
7335 Binding wire kilogram 80.00 3.0436 243.49
0983 Fine sand (zone IV) cum 1100.00 1.7392 1913.12
1000
1986 Common burnt clay modular bricks class designation 12.5 11.00 2137.5000 23512.50
nos
MR1331 Welding Rod no 7.00 70.5214 493.65
MR1218 Wood screw 40mm no 3.00 82.2767 246.83
1008 Flats up to 10 mm in thickness quintal 6200.00 0.4141 2567.42
1003 Mild Steel round bar above 12 mm dia quintal 5500.00 1.2918 7104.90
MR1329 Hire charge of welding set Day 84.00 2.7231 228.74
4009 Mild steel tubes hot finished welded type kilogram 60.00 295.9207 17755.24
0088 Hire Charges of Drill machine upto 30 mm dia Day 66.00 0.3974 26.23
0830 Enamel paint Litre 175.00 1.4917 261.05
Ready mixed red oxide zinc chromatic on steel/ iron work, having VOC content less
0807 Litre 120.00 2.1008 252.10
than 250 gms/litre
MR1328 Electricity no 7.00 20.7943 145.56
MR1229 Acetylene Cylinder each 1100.00 0.0605 66.55
MR1258 Oxygen Cylinder each 325.00 0.1486 48.30
MR1227 Electrode kg 220.00 6.3984 1407.65
MR1211 M.S Bolts with Nuts kg 80.00 3.9150 313.20
1007 Structural steel such as tees, angles, channels and R.S. joists quintal 5000.00 0.0132 66.00
MR1290 MS plate kg 66.00 18.6911 1233.61
1208 Bitumen washer 100 nos 0.30 3.2333 0.97
1207 G.I Limpet washer 100 nos 0.00 3.2147 0.00
MR1228 G.I J or L hook 8mm dia kg 125.00 13.9304 1741.30
MR1230 Precoated galvanised iron profile sheet 0.50 mm TCT sqm 375.00 41.5296 15573.60
MR1330 Precoated galvanised steel plain ridges 0.50 mm TCT and 500-600 mm wide metre 225.00 8.8200 1984.50
Extra Charge 1983.97
Grand Total 138191.77

Semi Skilled List

Code Description Unit Total Quantity Rate(Rs) Wage(Rs) Person Days
0155 Mason (average) Day 1.5610 280.00 437.08 2
0112 Carpenter 2nd class Day 2.5545 280.00 715.26 3
Grand Total 1152.34

Skilled List
Code Description Unit Total Quantity Rate(Rs) Wage(Rs) Person Days
0130 Mistry Day 27.0909 350.00 9481.82 28
0123 Mason (brick layer) Ist class Day 1.2020 350.00 420.70 2
0116 Fitter(grade1) Day 9.3062 350.00 3257.17 10
0111 Carpender Ist Class Day 0.2143 350.00 75.01 1
Grand Total 13234.69