11/5/24, 9:36 PM DRAFT_DATE : 05/11/2024 [Link]

SOR Period :05/11/2024 - 25/11/2024

Created By:RUDRA SING DAS

Detailed Estimate

0412095007/LD/9010337277 : Land Development at Bhatorbori new prathamic School campus

BLOCK : KAPILI , GRAMA PANCHAYAT : Monipurtup

Heading / Description : 1 - BY HEADLOAD

1 [Link]. -- Earthwork in filling in Marginal bund/Guide bank/Afflux bund/Canal embankment etc. to the
design section and grade by obtaining earth from outside borrow pits and filling in uniform layers not exceeding
15 cm thick including clearing light jungle, removing trees up to 15 cm dia and uprooting roots and stumps from
the seat of embankment and borrow pit area, braking clods not more than 10mm cube, ramming, watering,
dressing and roughening the seat of embankment, profiling etc. Paying compensation of earth borrowed from
private or forest land if any, lead up to 30 M and lift up to 1.5 M complete as [Link] case of Ordinary Soil.
Sl No Description No L B D CF Quantity Remark
EARTHWORK IN FILLING TO DESIGN SECTION
1 BY HEADLOAD 1 2000.000 1.0 2000.0000 -
SHRINKAGE ALLOWANCE DEDUCTION
2 12.5 PERCENT 1 2000.000 0.13 -250.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.4800 249.00 119.52 840.0000 209160.00
Total Quantity 2000.0000 cum
Total Deducted Quantity -250.0000 cum
Net Total Quantity 1750.00 cum
Say 1750.0000 cum @ Rs 119.52 / cum 209160.00
Unskilled
209160.00 Unskilled Person-days 840.0
wage
2 [Link] -- Extra lead and lift for Earth filling work. Extra lead for every 30 M or part thereof beyond
the initial lead of 30 M.
Sl No Description No L B D CF Quantity Remark
LEAD LIFT TO DESIGN SECTION
1 BY HEADLOAD 4 2000.000 1.0 8000.0000 -
SHRINKAGE ALLOWANCE DEDUCTION
2 12.5 PERCENT 4 2000.000 0.13 -1000.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0400 249.00 9.96 280.0000 69720.00
Total Quantity 8000.0000 cum
Total Deducted Quantity -1000.0000 cum
Net Total Quantity 7000.00 cum
Say 7000.0000 cum @ Rs 9.96 / cum 69720.00
Unskilled
69720.00 Unskilled Person-days 280.0
wage
Heading / Description : 2 - BOUNDARY WALL TO DESIGN SECTION
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.
Sl No Description No L B D CF Quantity Remark
EXCAVATION TO DESIGN SECTION
1 POST 19 1.000 1.000 1.200 1.0 22.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.6000 249.00 149.40 13.6800 3406.32
0155 Mason (average) Day 0.0400 280.00 11.20 0.9120 255.36

about:blank 1/4
11/5/24, 9:36 PM DRAFT_DATE : 05/11/2024 [Link]
0130 Mistry Day 0.0200 350.00 7.00 0.4560 159.60
Total Quantity 22.8000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 22.80 cum
Say 22.8000 cum @ Rs 169.276 / cum 3859.49
Unskilled
3406.32 Unskilled Person-days 13.68
wage
2 [Link].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.
Sl No Description No L B D CF Quantity Remark
TMT BARS DESIGN SECTION
1 POST 19 1.700 1.000 0.620 4.0 80.1040 -
2 BEAM 1 38.000 1.000 0.620 4.0 94.2400 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.0100 249.00 2.49 1.7435 434.12
0130 Mistry Day 0.0100 350.00 3.50 1.7434 610.20
1005 Twisted steel/deformed bars quintal 0.0107 5500.00 58.85 1.8655 10260.14
7335 Binding wire kilogram 0.0080 80.00 0.64 1.3948 111.58
Total Quantity 174.3440 per kg
Total Deducted Quantity 0.0000 per kg
Net Total Quantity 174.34 per kg
Say 174.3440 per kg @ Rs 66.135 / per kg 11530.24
Unskilled
434.12 Unskilled Person-days 1.743
wage
3 [Link].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. [Link] 6 (1 cement:3
coarse sand : 6 coarse agg. by volume).
Sl No Description No L B D CF Quantity Remark
PCC WORKS TO DESIGN SECTION
1 POST 19 1.700 1.00000 0.100 1.0 3.2300 -
2 BEAM 1 38.000 1.000 0.100 1.0 3.8000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0130 Mistry Day 0.3500 350.00 122.50 2.4605 861.17
0115 Coolie Day 1.8000 249.00 448.20 12.6540 3150.85
0982 Coarse sand (zone III) cum 0.4500 1500.00 675.00 3.1635 4745.25
Stone Aggregate(single size):20
0295 cum 0.9000 1777.00 1599.30 6.3270 11243.08
mm nominal size
0367 Portland Cement tonne 0.2130 8500.00 1810.50 1.4974 12727.81
Total Quantity 7.0300 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 7.03 cum
Say 7.0300 cum @ Rs 4702.055 / cum 33055.45
Unskilled
3150.85 Unskilled Person-days 12.654
wage
4 [Link].[Link].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.
Sl No Description No L B D CF Quantity Remark
25 MM PLANK TO THE DESIGN SECTION
1 POST 19 1.700 0.500 4.0 64.6000 -
2 BEAM 1 38.000 0.500 4.0 76.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
about:blank 2/4
11/5/24, 9:36 PM DRAFT_DATE : 05/11/2024 [Link]
0115 Coolie Day 0.1250 249.00 31.12 17.5750 4376.18
0130 Mistry Day 0.1250 350.00 43.75 17.5750 6151.25
1219 Wire nails kilogram 0.1500 75.00 11.25 21.0900 1581.75
MR1208 Bhaluka bamboo no 0.0788 150.00 11.81 11.0718 1660.77
MR1207 2nd Class timber battens cum 0.0015 31800.00 48.43 0.2141 6809.40
MR1205 Pinewood Planks 25 mm thick cum 0.0088 9528.00 84.16 1.2419 11833.04
Total Quantity 140.6000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 140.60 sqm
Say 140.6000 sqm @ Rs 232.835 / sqm 32736.60
Unskilled
4376.18 Unskilled Person-days 17.575
wage
5 [Link].II.a -- Brick work in cement mortar with 1st class brick including racking out joints and curing complete
as directed in [Link] superstructure above plinth level up to 1st floor level.
Sl No Description No L B D CF Quantity Remark
BRICK WORK TO DESIGN SECTION
1 1 CLASS BRICKS 1 38.000 1.375 0.250 1.0 13.0630 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 2.5000 249.00 622.50 32.6575 8131.72
0130 Mistry Day 1.2500 350.00 437.50 16.3287 5715.06
0982 Coarse sand (zone III) cum 0.2600 1500.00 390.00 3.3964 5094.57
0367 Portland Cement tonne 0.1200 8500.00 1020.00 1.5676 13324.26
Common burnt clay modular
1986 1000 nos 500.0000 11.00 5500.00 6531.5000 71846.50
bricks class designation 12.5
Total Quantity 13.0630 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 13.06 cum
Say 13.0630 cum @ Rs 8049.7 / cum 105153.23
Unskilled
8131.72 Unskilled Person-days 32.658
wage
6 [Link].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 [Link] cement mortar 1:5
Sl No Description No L B D CF Quantity Remark
PLASTER TO DESIGN SECTION
1 15 MM BOTH SIDE 2 38.000 1.375 1.0 104.5000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.1810 249.00 45.07 18.9145 4709.71
0130 Mistry Day 0.0930 350.00 32.55 9.7185 3401.47
0983 Fine sand (zone IV) cum 0.0165 1100.00 18.15 1.7242 1896.67
0367 Portland Cement tonne 0.0051 8500.00 43.35 0.5329 4530.07
Total Quantity 104.5000 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 104.50 sqm
Say 104.5000 sqm @ Rs 140.51 / sqm 14683.29
Unskilled
4709.71 Unskilled Person-days 18.915
wage
3 Lump sum Type : Material Display Board / CIB 5000.00
4 Lump sum Type : Material BFT/TA/Mate 5100.00
Total Rs : 489998.31
Rounded Total Rs : 4,89,998.00
( Rupees Four Lakh Eighty Nine Thousand Nine Hundred and Ninety Eight Only)
Unskilled Manpower wages 303088.89
Materials (Includes Extra Charges) 159655.29
Carriage 0.00
Skilled 16898.74
about:blank 3/4
11/5/24, 9:36 PM DRAFT_DATE : 05/11/2024 [Link]
SemiSkilled 255.36
Lumpsum Admin 0.00
Lumpsum Material 10100.00
No of Person days 1217.22

SECURE - Tue Nov 05 2024 [Link] GMT+0530 (India Standard Time)

about:blank 4/4