SOR Period :02/06/2024 - 15/06/2024 AS No:1422007/2024-2025/40028/AS

Created By:Rubia Reshi TS register No:1422007/2024-2025/40028/TS

Detailed Estimate

1422001047/IC/8808605065 : IMP OF KULL MAZIM NADI TO AB RAHID BHAT AT BANDPAWA

BLOCK : CHITRIGAM , GRAMA PANCHAYAT : Dachoo

Heading / Description : 1 - all items

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
-
1 water channel 1 85.000 0.910 0.760 0.9 52.9070 -
ded
2 ded 1 85.000 0.180 0.180 1.0 -2.7540 -
-
3 yen 1 740.000 0.800 0.800 1.0 473.6000 -
ded
4 ded 1 740.000 0.200 0.170 1.0 -25.1600 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0600 625.00 37.50 29.9156 18697.24
0115 Coolie Day 0.6200 259.00 160.58 309.1276 80064.06
Total Quantity 526.5070 cum
Total Deducted Quantity -27.9140 cum
Net Total Quantity 498.59 cum
Say 498.5930 cum @ Rs 200.061 / cum 99749.01
Unskilled
wage 80064.06 Unskilled Person-days 309.128

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

-
1 bed 1 85.000 0.910 0.100 0.85 6.5750 -
-
2 plum 2 85.000 0.300 0.600 0.5 15.3000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Boulder (Nallah) Nominal size 225 MM (Stack
MR1409 measurement reduced by 15%) cum 1.0000 700.00 700.00 21.8750 15312.50

0115 Coolie Day 0.3215 259.00 83.28 7.0338 1821.75

9999 Sundries L.S 0.8778 2.50 2.19 19.2080 48.02
Total Quantity 21.8750 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 21.88 cum
Say 21.8750 cum @ Rs 793.329 / cum 17354.07
Unskilled
1821.75 Unskilled Person-days 7.034
wage

Heading / Description : 2 - m10

1 61.4.5.5 A -- Providing and laying in position cement concrete of specified grade excluding the cost of centering and shuttering - All work up to
plinth level : 1:3:6 (1 Cement: 3coarse sand: 6 graded stone aggregate 20 mm nominal size).
Sl No Description No L B D CF Quantity Remark
-
1 walls 2 85.000 0.300 0.530 0.5 13.5150 -
-
2 bed 1 85.000 0.910 0.076 1.0 5.8790 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0295 Stone Aggregate(single size):20 mm nominal size cum 0.7000 900.00 630.00 13.5758 12218.22
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.2400 900.00 216.00 4.6546 4189.10
0982 Coarse sand (zone III) cum 0.4700 770.00 361.90 9.1152 7018.69
0367 Portland Cement tonne 0.2200 7033.20 1547.30 4.2667 30008.41
0155 Mason (average) Day 0.1000 770.00 77.00 1.9394 1493.34
0114 Beldar Day 1.6300 259.00 422.17 31.6122 8187.56
0101 Bhisti Day 0.7000 625.00 437.50 13.5758 8484.88
Hire charges of Concrete Mixer 0.25 to 0.40 cum with
0002 Day 0.0700 800.00 56.00 1.3576 1086.06
Hopper
0012 Vibrator (Needle type 40 mm) Day 0.0700 350.00 24.50 1.3576 475.15
9999 Sundries L.S 14.3000 2.50 35.75 277.3360 693.34
Total Quantity 19.3940 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 19.39 cum
Say 19.3940 cum @ Rs 3846.205 / cum 74593.30
Unskilled
8187.56 Unskilled Person-days 31.612
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
-
1 walls 2 85.000 0.530 1.0 90.1000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
7319 wall form panel 1250x500 mm each 0.0315 950.00 29.91 2.8364 2694.62
7326 Corner angle 45x45x5 mm 1.50 m long each 0.0079 260.00 2.05 0.7090 184.34
7327 100 mm channel shoulder 2.5 m long each 0.0157 1100.00 17.32 1.4183 1560.08
7328 Double clip (bridge clip) each 0.0315 85.00 2.68 2.8366 241.11
7329 Single clip each 0.0157 65.00 1.02 1.4180 92.17
7330 M.S. Tube 40 mm dia metre 0.0212 240.00 5.10 1.9146 459.51
0116 Fitter(grade1) Day 0.0694 806.00 55.97 6.2569 5043.08
0114 Beldar Day 0.1389 259.00 35.97 12.5138 3241.08
9999 Sundries L.S 9.2685 2.50 23.17 835.0840 2087.71
Total Quantity 90.1000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 90.10 sqm
Say 90.1000 sqm @ Rs 174.915 / sqm 15759.84
Unskilled 3241.08 Unskilled Person-days 12.514
wage

Heading / Description : 3 - carriage by h/l

1 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

-
1 s/agg 19 1.360 1.0 25.8400 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2740 259.00 70.97 7.0802 1833.76
Total Quantity 25.8400 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 25.84 cum
Say 25.8400 cum @ Rs 71.676 / cum 1852.11
Unskilled
1833.76 Unskilled Person-days 7.08
wage

2 61.1.2.7 -- Carriage of Stone/Soling Stone. Initial 50 Meters Lead

Sl No Description No L B D CF Quantity Remark

-
1 solling/plum 21 1.0 21.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.3230 259.00 83.66 6.7830 1756.80
Total Quantity 21.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 21.00 cum
Say 21.0000 cum @ Rs 84.494 / cum 1774.37
Unskilled
1756.80 Unskilled Person-days 6.783
wage

3 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

-
1 s/agg 19 1.360 24.0 620.1600 -
-
2 disposal 12 0.700 498.000 1.0 4183.2000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0600 259.00 15.54 288.2016 74644.21
Total Quantity 4803.3600 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4803.36 cum
Say 4803.3600 cum @ Rs 15.695 / cum 75388.74
Unskilled 74644.21 Unskilled Person-days 288.202
wage

4 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 solling/plum 21 24.0 504.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0710 259.00 18.39 35.7840 9268.06
Total Quantity 504.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 504.00 cum
Say 504.0000 cum @ Rs 18.573 / cum 9360.79
Unskilled 9268.06 Unskilled Person-days 35.784
wage

4 Lump sum Type : Material Display Board / CIB 3000.00

Total Rs : 298832.24
Rounded Total Rs : 2,98,832.00
( Rupees Two Lakh Ninety Eight Thousand Eight Hundred and Thirty Two Only)
Unskilled Manpower wages 180817.28
Materials (Includes Extra Charges) 81296.45
Carriage 0.00
Skilled 5043.06
SemiSkilled 28675.46
Lumpsum Admin 0.00
Lumpsum Material 3000.00
No of Person days 698.14