6/17/2020 ESTIMATE NO : 2020/580601

SOR Period :09/07/2019 - 11/07/2019

Created By:MADHUSUDAN DIXIT

Detailed Estimate

3127015037/RC/958486255823096694 : RAMADHAR KE GHAR SE ASHISH KE GHAR TAK CC ROAD NIRMAN

BLOCK : BANDA , GRAMA PANCHAYAT : LALPUR AJADPUR

Heading / Description : 1 - Cons.Of C.C.Road

1 77.45.1 -- Providing and laying in position cement concrete 1:6:12 (1 cement: 6 coarse sand: 12 Brick
aggregate 40 mm nominal size) excluding the cost of centering and shuttering up to plinth level. (Analysis
based on Item No. 4.1.10 of DAR and the material coefficients are taken from (Grameen Takneekee Karya
Nirdeshika, Gramya Vikas, Uttar Pradesh Lucknow, Parishisht- 4(KHA)))
Sl No Description No L B D CF Quantity Remark
-
1 - 1 130.000 (1.25+1.25)/2 0.300 1.0 48.7500 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Brick Aggregate (single
0287 cum 1.0000 950.00 950.00 48.7500 46312.50
size):40 mm nominal size
0367 Portland Cement tonne 0.1130 5130.00 579.69 5.5088 28259.89
0982 Coarse sand (zone III) cum 0.5000 2760.00 1380.00 24.3750 67275.00
0155 Mason (average) Day 0.1000 450.00 45.00 4.8750 2193.75
0114 Beldar Day 1.6300 201.00 327.63 79.4625 15971.96
0101 Bhisti Day 0.7000 340.00 238.00 34.1250 11602.50
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.0700 800.00 56.00 3.4125 2730.00
with Hopper
9999 Sundries L.S 13.5200 1.73 23.39 659.1000 1140.24
Total Quantity 48.7500 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 48.75 cum
Say 48.7500 cum @ Rs 3635.707 / cum 177240.72
Unskilled
15971.96 Unskilled Person-days 79.462
wage
2 77.30.1A -- Brick work with common burnt clay F.P.S (non modular) bricks of class designation 150 in
foundation and plinth in: Cement mortar 1:4 (1 cement : 4 coarse sand). (Analysis based on Item No. 6.1.1
replacing bricks of CD 7.5 by bricks of class 150, the material coefficients are taken from (Grameen
Takneekee Karya Nirdeshika, Gramya Vikas, Uttar Pradesh Lucknow, Parishisht- 4(KA))
Sl No Description No L B D CF Quantity Remark
-
1 - 1 130.000 (1.25+1.25)/2 0.150 1.0 24.3750 -
2 - 1 130.000 0.230 0.075 1.0 2.2430 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
9999 Sundries L.S 2.7300 1.73 4.72 72.6671 125.71
Mason (brick layer )2nd
0124 Day 0.3600 450.00 162.00 9.5825 4312.12
class
Mason (brick layer) Ist
0123 Day 0.3600 450.00 162.00 9.5825 4312.12
class
0115 Coolie Day 1.3700 201.00 275.37 36.4667 7329.80
0101 Bhisti Day 0.2000 340.00 68.00 5.3236 1810.02
0982 Coarse sand (zone III) cum 0.2750 2760.00 759.00 7.3200 20203.06
0367 Portland Cement tonne 0.1000 5130.00 513.00 2.6618 13655.03
1000
MR2201 Bricks class-150 460.0000 5.30 2438.00 12244.2800 64894.68
nos
Total Quantity 26.6180 cum
Total Deducted Quantity 0.0000 cum

1/3
6/17/2020 ESTIMATE NO : 2020/580601

Net Total Quantity 26.62 cum

Say 26.6180 cum @ Rs 4513.556 / cum 120141.83
Unskilled
7329.80 Unskilled Person-days 36.467
wage
3 4.1.3 -- Providing and laying in position cement concrete of specified grade excluding the cost of centering
and shuttering - All work up to plinth level:</br>1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20
mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 - 1 130.000 0.230 0.300 1.0 8.9700 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0295 cum 0.6700 2790.00 1869.30 6.0099 16767.62
size):20 mm nominal size
Stone Aggregate(single
0297 cum 0.2200 2790.00 613.80 1.9734 5505.79
size): 10 mm nominal size
Stone aggregate below 40
2202 cum 0.8900 0.00 0.00 7.9833 0.00
mm nominal size
0982 Coarse sand (zone III) cum 0.4450 2760.00 1228.20 3.9917 11016.95
2203 Coarse sand cum 0.4450 0.00 0.00 3.9917 0.00
0367 Portland Cement tonne 0.3200 5130.00 1641.60 2.8704 14725.15
2209 Cement tonne 0.3200 0.00 0.00 2.8704 0.00
0155 Mason (average) Day 0.1000 450.00 45.00 0.8970 403.65
0114 Beldar Day 1.6300 201.00 327.63 14.6211 2938.84
0101 Bhisti Day 0.7000 340.00 238.00 6.2790 2134.86
Hire charges of Concrete
0002 Mixer 0.25 to 0.40 cum Day 0.0700 800.00 56.00 0.6279 502.32
with Hopper
Vibrator (Needle type 40
0012 Day 0.0700 350.00 24.50 0.6279 219.77
mm)
9999 Sundries L.S 14.3000 1.73 24.74 128.2710 221.91
Total Quantity 8.9700 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 8.97 cum
Say 8.9700 cum @ Rs 6068.769 / cum 54436.86
Unskilled
2938.84 Unskilled Person-days 14.621
wage
4 5.1.3 -- Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement - All work up to plinth level:</br>1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 - 1 130.000 0.230 0.025 1.0 0.7480 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0295 cum 0.6700 2790.00 1869.30 0.5012 1398.24
size):20 mm nominal size
Stone Aggregate(single
0297 cum 0.2200 2790.00 613.80 0.1646 459.12
size): 10 mm nominal size
Stone aggregate below 40
2202 cum 0.8900 0.00 0.00 0.6657 0.00
mm nominal size
0982 Coarse sand (zone III) cum 0.4450 2760.00 1228.20 0.3329 918.69
2203 Coarse sand cum 0.4450 0.00 0.00 0.3329 0.00
0367 Portland Cement tonne 0.3200 5130.00 1641.60 0.2394 1227.92
2209 Cement tonne 0.3200 0.00 0.00 0.2394 0.00
0155 Mason (average) Day 0.1700 450.00 76.50 0.1272 57.22
0114 Beldar Day 2.0000 201.00 402.00 1.4960 300.70
0101 Bhisti Day 0.9000 340.00 306.00 0.6732 228.89

2/3
6/17/2020 ESTIMATE NO : 2020/580601

Hire charges of Concrete

0002 Mixer 0.25 to 0.40 cum Day 0.0700 800.00 56.00 0.0524 41.89
with Hopper
Vibrator (Needle type 40
0012 Day 0.0700 350.00 24.50 0.0524 18.33
mm)
9999 Sundries L.S 14.3000 1.73 24.74 10.6964 18.50
Total Quantity 0.7480 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.75 cum
Say 0.7480 cum @ Rs 6242.639 / cum 4669.49
Unskilled
300.70 Unskilled Person-days 1.496
wage
5 5.22.1 -- Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth level</br>Mild steel and Medium Tensile steel bars
Sl No Description No L B D CF Quantity Remark
-
1 - 1 0.748 1.000 78.500 1.0 58.7180 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Average rate of mild steel
1004 round bars for quintal 0.0105 4056.50 42.59 0.6165 2500.99
reinforcements
2205 Steel tonne 0.0011 0.00 0.00 0.0617 0.00
9999 Sundries L.S 0.2600 1.73 0.45 15.2667 26.41
0102 Blacksmith 1st class Day 0.0100 487.00 4.87 0.5872 285.96
0114 Beldar Day 0.0100 201.00 2.01 0.5872 118.02
9999 Sundries L.S 0.2691 1.73 0.47 15.8010 27.34
Total Quantity 58.7180 kg
Total Deducted Quantity 0.0000 kg
Net Total Quantity 58.72 kg
Say 58.7180 kg @ Rs 50.389 / kg 2958.74
Unskilled
118.02 Unskilled Person-days 0.587
wage
Lump sum Type :
2 GST 28390.81
Material
Lump sum Type :
3 Display Board 5000.00
Material
Total Rs : 392838.45
Rounded Total Rs : 3,92,838.00
( Rupees Three Lakh Ninety Two Thousand Eight Hundred and Thirty Eight Only)
Unskilled Manpower wages 26659.32
Materials (Includes Extra Charges) 305447.24
Carriage 0.00
Skilled 4598.07
SemiSkilled 22743.01
Lumpsum Admin 0.00
Lumpsum Material 33390.81
No of Person days 132.63

SECURE - Wed Jun 17 2020 18:51:49 GMT+0530 (India Standard Time)

3/3