SOR Period :17/02/2025 - 28/02/2025

AS No:3421005/2024-2025/68281/AS
Created By:Mukesh Ranjan
TS No:3421005/2024-2025/68281/TS
Detailed Estimate

3421005025/IF/7080903819016 : Poultry shed cons of Sakhina Bibi at Baidpur 2024-25 GP Ghaghra

BLOCK : Nirsa , GRAMA PANCHAYAT : Ghaghra

Heading / Description : 1 - Construction of Poultry Shed

1 81.5.1.1M -- Earthwork in Excavation in foundation trenches in ordinary soil (vide classification of soil item-A ) and disposal of excavated earth
as obtained to a distance up to 50 M. including all lifts, leveling ramming the foundation trenches , removing roots of trees shrubs all complete
as per approved design, building specification and direction of E/I
Sl No Description No L B D CF Quantity Remark
1 Wall length 2 10.660 0.252 0.304 1.0 1.6330 -
2 Brick column 12 0.609 0.609 0.914 1.0 4.0680 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0194 362.50 7.04 0.1107 40.14
0115 Coolie Day 0.3884 272.00 105.65 2.2144 602.31
0130 Mistry Day 0.0088 477.84 4.22 0.0503 24.05
Total Quantity 5.7010 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 5.70 cum
Say 5.7010 cum @ Rs 116.908 / cum 666.49
Unskilled
602.31 Unskilled Person-days 2.214
wage

2 81.5.1.2M -- Extra for earthwork in hard soil as per specification and direction of E/I (vide classification of soil item-B )
Sl No Description No L B D CF Quantity Remark
Earthwork in excavation in foundation trenches in ordinary soil (vide classification of soil item-A) and disposal of --- direction of engineer-in charge
Wall length
1 Brick column 12 0.609 0.609 0.914 1.0 4.0680
: -2(13'4
Wall length
2 Wall 2 10.660 0.252 0.304 1.0 1.6330
: -2(13'4
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0020 362.50 0.74 0.0117 4.23
0115 Coolie Day 0.0410 272.00 11.14 0.2335 63.51
Total Quantity 5.7010 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 5.70 cum
Say 5.7010 cum @ Rs 11.884 / cum 67.75
Unskilled
63.51 Unskilled Person-days 0.234
wage

3 81.5.6.5M -- Providing average 150mm thick dry rammed khoa beaten to 112mm. (compacted with water) made of well burnt or jhama bricks
including ramming properly till compacted thickness is achieved, curing and carriage of water with all leads, making proper stops, curing and
carriage of water with all leads, making proper slope and blending the top with cement mortar (1:10) all complete as per building specification
and direction of E/I.
Sl No Description No L B D CF Quantity Remark
1 Found. 2 12.440 0.252 1.0 6.2700 -
2 Floor 1 8.630 4.570 1.0 39.4390 -
3 Brick column 12 0.609 0.609 1.0 4.4510 -
Deduction
4 Brick column 2 0.252 0.252 1.0 -0.1270 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7810 Brick bats cum 0.1523 721.15 109.80 7.6179 5493.67
MR7804 Cement cum 0.0004 6988.23 3.01 0.0215 150.40
MR7846 Local Sand screened at source (F.M. upto 1.5) cum 0.0038 393.00 1.48 0.1883 74.00
0128 Mate Day 0.0108 362.50 3.90 0.5380 195.03
0123 Mason (brick layer) Ist class Day 0.0134 477.84 6.42 0.6725 321.36
0115 Coolie Day 0.2151 272.00 58.49 10.7599 2926.68
Total Quantity 50.1600 sqm
Total Deducted Quantity -0.1270 sqm
Net Total Quantity 50.03 sqm
Say 50.0330 sqm @ Rs 183.101 / sqm 9161.09
Unskilled 2926.68 Unskilled Person-days 10.76
wage

4 [Link].4 -- Providing and laying in position cement concrete of specified grade excluding the cost of centering and shuttering [Link] (1 Cement
:3 coarse sand (zone-III): 6 graded stone aggregate 20 mm nominal size) Upto plinth level
Sl No Description No L B D CF Quantity Remark
-
1 Found 2 10.660 0.252 0.075 1.0 0.4030 -
2 Brick column 12 0.609 0.609 0.075 1.0 0.3340 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
9999 Sundries L.S 13.5200 2.12 28.66 9.9623 21.12
0012 Vibrator (Needle type 40 mm) Day 0.0700 1360.00 95.20 0.0516 70.16

0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Day 0.0700 3600.00 252.00 0.0516 185.72
Hopper
0101 Bhisti Day 0.7000 272.00 190.40 0.5159 140.32
0114 Beldar Day 1.6300 272.00 443.36 1.2013 326.76
0155 Mason (average) Day 0.1000 477.84 47.78 0.0737 35.22
0367 Portland Cement tonne 0.2200 4752.00 1045.44 0.1621 770.49
0982 Coarse sand (zone III) cum 0.4700 393.00 184.71 0.3464 136.13
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.2400 1095.00 262.80 0.1769 193.68
0295 Stone Aggregate(single size):20 mm nominal size cum 0.7000 1245.00 871.50 0.5159 642.30
Total Quantity 0.7370 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.74 cum
Say 0.7370 cum @ Rs 3456.075 / cum 2547.13
Unskilled
326.76 Unskilled Person-days 1.201
wage

5 [Link]. -- Providing designation 75 B brick work in C.M. (1:8) in foundation and plinth with approved quality of clean coarse sand of F.M. 2 to
2.5 including providing 10 mm thick mortar joints , cost of screening materials, raking out joints to 15 mm depth, curing, taxes and royalty all
complete as per building specification and direction of E/I
Sl No Description No L B D CF Quantity Remark
-
1 Brick column 12 0.609 0.609 0.152 1.0 0.6760 -
2 2nd step 12 0.457 0.457 0.152 1.0 0.3810 -
3 3rd step 12 0.380 0.380 0.152 1.0 0.2630 -
4 Plinth 12 0.252 0.252 0.252 1.0 0.1920 -
5 Side wall 2 4.310 0.252 0.000 1.0 0.0000 -
6 Wall 2 8.120 0.252 0.076 1.0 0.3110 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
MR7809 Brick : 75 B no 406.0734 6.80 2761.30 740.2721 5033.85
MR7802 Sand : Coarse Sand cum 0.3556 393.00 139.74 0.6482 254.75
MR7804 Cement cum 0.0445 6988.23 310.92 0.0811 566.80
0123 Mason (brick layer) Ist class Day 0.0441 477.84 21.09 0.0805 38.45
0124 Mason (brick layer )2nd class Day 0.8828 477.84 421.82 1.6093 768.98
0128 Mate Day 0.1059 362.50 38.40 0.1931 70.00
0115 Coolie Day 2.1186 272.00 576.27 3.8623 1050.54
Total Quantity 1.8230 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1.82 cum
Say 1.8230 cum @ Rs 4269.544 / cum 7783.38
Unskilled 1050.54 Unskilled Person-days 3.862
wage
 6 [Link] . -- Providing and laying damp-proof course 50 mm thick cement concrete [Link] (1 cement:2 coarse sand(zone-III): 4 graded stone
aggregate 20 mm nominal size)
Sl No Description No L B D CF Quantity Remark
-
1 Plinth wall 2 9.140 0.2529 1.0 4.6230 -
2 Side wall 2 4.570 0.2529 1.0 2.3120 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0295 Stone Aggregate(single size):20 mm nominal size cum 0.0335 1245.00 41.71 0.2323 289.24
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.0110 1095.00 12.04 0.0763 83.53
0982 Coarse sand (zone III) cum 0.0223 393.00 8.74 0.1543 60.64
0155 Mason (average) Day 0.0050 477.84 2.39 0.0347 16.57
0114 Beldar Day 0.0815 272.00 22.17 0.5652 153.74
0101 Bhisti Day 0.0350 272.00 9.52 0.2427 66.02
Hire charges of Concrete Mixer 0.25 to 0.40 cum with
0002 Day 0.0035 3600.00 12.60 0.0243 87.38
Hopper
0012 Vibrator (Needle type 40 mm) Day 0.0035 1360.00 4.76 0.0243 33.01
0123 Mason (brick layer) Ist class Day 0.0400 477.84 19.11 0.2774 132.56
0124 Mason (brick layer )2nd class Day 0.0400 477.84 19.11 0.2774 132.56
9999 Sundries L.S 2.0670 2.12 4.38 14.3349 30.39
0367 Portland Cement tonne 0.0160 4752.00 76.03 0.1110 527.28
Total Quantity 6.9350 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 6.94 sqm
Say 6.9350 sqm @ Rs 234.901 / sqm 1629.04
Unskilled 153.74 Unskilled Person-days 0.565
wage

7 [Link]. -- Providing designation 75 B brick work in C.M. (1:6) in superstructure with approved quality of clean coarse sand of F.M. 2 to 2.5
including providing 10 mm thick mortar joints , costs of screening, materials scaffolding, raking out joints to 15 mm depth curing, taxes and
royalty all complete as per building specification and direction of E/I
Sl No Description No L B D CF Quantity Remark
-
1 Brick column 8 0.252 0.252 1.700 1.0 0.8640 -
2 Brick column 4 0.252 0.252 3.040 1.0 0.7720 -
3 Support column 6 0.252 0.252 1.260 1.0 0.4800 -
4 Wall 2 9.140 0.128 0.430 1.0 1.0060 -
5 Side wall 2 4.570 0.252 2.150 1.0 4.9520 -
6 above roof G.C.I. sheet 2 14.980 0.250 0.150 1.0 1.1230 -
7 above roof G.C.I. sheet 2 14.980 0.128 0.075 1.0 0.2880 -
-
8 Door 1 0.762 0.250 0.430 1.0 -0.0820 -
9 Ventilation 2 3.140 0.304 0.252 1.0 -0.4810 -
10 Brick column 2 0.252 0.250 3.048 1.0 -0.3840 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
MR7809 Brick : 75 B no 406.0734 6.80 2761.30 3467.0544 23575.97
MR7802 Sand : Coarse Sand cum 0.3429 393.00 134.75 2.9274 1150.47
MR7804 Cement cum 0.0569 6988.23 397.28 0.4854 3392.00
0123 Mason (brick layer) Ist class Day 0.0441 477.84 21.09 0.3768 180.07
0124 Mason (brick layer )2nd class Day 0.8828 477.84 421.82 7.5371 3601.52
0128 Mate Day 0.1236 362.50 44.80 1.0552 382.50
0115 Coolie Day 2.4718 272.00 672.32 21.1038 5740.23
Total Quantity 9.4850 cum
Total Deducted Quantity -0.9470 cum
Net Total Quantity 8.54 cum
Say 8.5380 cum @ Rs 4453.359 / cum 38022.78
Unskilled 5740.23 Unskilled Person-days 21.104
wage

8 [Link] -- Providing & fixing fly proof wire gauze to windows, clerestory windows & doors with M.S. Flat 15x3 mm and nuts & bolts
[Link] M.S. Wire gauze with 0.63 mm dia wire and 1.4 mm aperture on both sides
Sl No Description No L B D CF Quantity Remark
 1 Back 1 6.600 1.270 1.0 8.3820 -
2 Front 1 7.360 1.270 1.0 9.3470 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
9999 Sundries L.S 12.8312 2.12 27.20 227.4811 482.26
0114 Beldar Day 0.0390 272.00 10.60 0.6907 187.87
0112 Carpenter 2nd class Day 0.1104 477.84 52.75 1.9571 935.19
0103 Blacksmith 2nd class Day 0.1104 477.84 52.75 1.9571 935.19
9977 Carriage L.S 2.3636 2.12 5.01 41.9057 88.84
1008 Flats up to 10 mm in thickness quintal 0.0119 4500.00 53.77 0.2118 953.22
Galvanised wire mesh of average width of aperture 1.4 and
7029 sqm 1.0974 250.00 274.35 19.4559 4863.97
nominal dia. of wire 0.63 mm
Total Quantity 17.7290 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 17.73 sqm
Say 17.7290 sqm @ Rs 476.424 / sqm 8446.52
Unskilled 187.87 Unskilled Person-days 0.691
wage

9 [Link] -- Reinforced cement concrete work in beams , suspended floors, roofs having slope up to 15-degree landings, balconies,
shelves,chajjas , lintels, bands, plain window sills, staircase and spiral staircases above plinth level up to floor five levels excluding the cost of
centering, shuttering, finishing, and reinforcement, with 1:1.5:3 ( 1 Cement: 1.5 coarse sand(zone-III):3 graded stone aggregate 20 mm nominal
size )
Sl No Description No L B D CF Quantity Remark
-
1 Lintel 2 9.140 0.252 0.100 1.0 0.4610 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0115 Coolie Day 1.8800 272.00 511.36 0.8667 235.74
9999 Sundries L.S 14.3000 2.12 30.32 6.5943 13.98
0012 Vibrator (Needle type 40 mm) Day 0.0800 1360.00 108.80 0.0369 50.16
Hire charges of Concrete Mixer 0.25 to 0.40 cum with
0002 Day 0.0800 3600.00 288.00 0.0369 132.77
Hopper
0101 Bhisti Day 0.9000 272.00 244.80 0.4149 112.85
0114 Beldar Day 2.7500 272.00 748.00 1.2678 344.83
0155 Mason (average) Day 0.2400 477.84 114.68 0.1106 52.87
0367 Portland Cement tonne 0.4000 4752.00 1900.80 0.1844 876.27
0982 Coarse sand (zone III) cum 0.4250 393.00 167.03 0.1959 77.00
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.2800 1095.00 306.60 0.1291 141.34
0295 Stone Aggregate(single size):20 mm nominal size cum 0.5700 1245.00 709.65 0.2628 327.15
Total Quantity 0.4610 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 0.46 cum
Say 0.4610 cum @ Rs 5181.333 / cum 2388.59
Unskilled
580.56 Unskilled Person-days 2.134
wage

10 [Link].5 -- Centering and shuttering including strutting, propping, etc .and removal of form for Lintels, beams, plinth beams, girders,
bressumers, and cantilevers.
Sl No Description No L B D CF Quantity Remark
-
1 Shutter 4 9.140 0.100 1.0 3.6560 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
9999 Sundries L.S 8.7675 2.12 18.59 32.0519 67.95
0114 Beldar Day 0.3288 272.00 89.42 1.2019 326.93
0103 Blacksmith 2nd class Day 0.0062 477.84 2.96 0.0226 10.81
0116 Fitter(grade1) Day 0.1644 477.84 78.55 0.6010 287.17
Structural steel such as tees, angles, channels and R.S.
1007 quintal 0.0087 5500.00 47.65 0.0317 174.19
joists
MR7889 Painter(II) Day 0.0665 429.94 28.61 0.2433 104.59
MR7859 Primer Litre 0.2662 98.00 26.08 0.9731 95.36
0115 Coolie Day 0.0333 272.00 9.05 0.1216 33.08
7344 Beam clamp 300-380 mm (450-1070 mm) each set 0.0136 355.00 4.84 0.0498 17.69
7343 Adjustable telescopic prop 3 m (2.02-3.75m) each 0.0163 955.00 15.61 0.0598 57.07
9977 Carriage L.S 12.8333 2.12 27.21 46.9198 99.47
Total Quantity 3.6560 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 3.66 sqm
Say 3.6560 sqm @ Rs 348.557 / sqm 1274.32
Unskilled 360.02 Unskilled Person-days 1.324
wage

11 [Link] ii -- Providing reinforcement (Round bars confirming to IS 432 dia. in mm )(IS 2062 Gr A)of 8 mm dia rods as per the approved design
and drawing with cutting, bending, and binding with annealed wire with the cost of wire removal of rust, placing the rods in position (excluding
carriage of bars to work site )all complete as per building specification and direction of E/I.</br>8mm dia bar
Sl No Description No L B D CF Quantity Remark
-
1 Vide item no.9 (70.629kg per cum) 0.046 1.0 0.0460 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 2.0000 272.00 544.00 0.0920 25.02
MR7880 Skilled labour Day 8.0000 477.84 3822.72 0.3680 175.85
0103 Blacksmith 2nd class Day 9.0000 477.84 4300.56 0.4140 197.83
0102 Blacksmith 1st class Day 1.0000 477.84 477.84 0.0460 21.98
MR7805 Annealed Wire kg 14.0000 62.00 868.00 0.6440 39.93
MR7954 8 mm dia tonne 1.0500 58000.00 60900.00 0.0483 2801.40
Total Quantity 0.0460 tonne
Total Deducted Quantity 0.0000 tonne
Net Total Quantity 0.05 tonne
Say 0.0460 tonne @ Rs 70913.12 / tonne 3262.00
Unskilled 25.02 Unskilled Person-days 0.092
wage

12 [Link] GCI -- Supplying [Link] for Roof Covering above trusses for all complete job as per specification and direction of E/I.
Sl No Description No L B D CF Quantity Remark
1 Roof Covering 1 9.140 6.750 0.01 0.6170 -
2 Add :- For laping 10% 0.1 9.140 6.750 0.01 0.0620 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7842 G.C.I Sheet : thickness 0.63mm tonne 1.0000 73000.00 73000.00 0.6790 49567.00
Total Quantity 0.6790 tonne
Total Deducted Quantity 0.0000 tonne
Net Total Quantity 0.68 tonne
Say 0.6790 tonne @ Rs 73000.0 / tonne 49567.00

13 81.5.9.10M -- Labour for fitting and fixing G.C.I. or C.A. sheet roofing in proper slope including the cost of J or L hooks, limpet and bitumen
washers, carriage of sheets to work site, and taxes all complete as per building specification and direction of E/I.
Sl No Description No L B D CF Quantity Remark
1 Roof Covering 1 9.140 6.750 1.0 61.6950 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7843 J&L Hooks Dozen 0.1613 94.00 15.16 9.9506 935.36
MR7813 Limpet Washer Dozen 0.1613 2.58 0.42 9.9496 25.67
MR7814 Bitumen Washer Dozen 0.1613 3.84 0.62 9.9453 38.19
0112 Carpenter 2nd class Day 0.0538 477.84 25.69 3.3169 1584.94
0103 Blacksmith 2nd class Day 0.0134 477.84 6.42 0.8293 396.27
0155 Mason (average) Day 0.2151 477.84 102.76 13.2677 6339.84
Total Quantity 61.6950 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 61.70 sqm
Say 61.6950 sqm @ Rs 151.071 / sqm 9320.33
 14 [Link]. -- Supplying fitting and fixing 20 gauge G.C.I sheet gate fitted on M.S Angel frame of size 60X60X6 mm including cost of fabrication
,providing necessary locking arrangement with haskal and domny fixed in P.C.C ([Link]) blocks of required size applying a priming red lead paint
over steel work, taxes all complete as per drawing specification and direction of E/I.
Sl No Description No L B D CF Quantity Remark
-
1 Door 1 1.670 0.760 1.0 1.2690 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0168 362.50 6.09 0.0213 7.73
MR7886 Fitter(I) Day 0.5042 429.94 216.78 0.6398 275.09
0103 Blacksmith 2nd class Day 0.3361 477.84 160.62 0.4265 203.82
MR7887 Welder(I) Day 0.3361 429.94 144.52 0.4265 183.39
MR7885 Fitter Day 1.1765 429.94 505.81 1.4930 641.88
0155 Mason (average) Day 0.1681 477.84 80.31 0.2133 101.91
0114 Beldar Day 0.3361 272.00 91.43 0.4265 116.02
MR7889 Painter(II) Day 0.1681 429.94 72.26 0.2133 91.70
MR7816 Steel Frame angle size in mm (60x60x6/8/10) kg 14.6050 65.00 949.33 18.5338 1204.70
MR7915 Gusset Plate 150x50mm (3mm thick) kg 6.3966 65.10 416.42 8.1174 528.44
MR7818 Gusset Plate kg 11.2538 57.75 649.91 14.2810 824.73
MR7808 Nuts & Bolts no 10.0840 5.00 50.42 12.7960 63.98
9999 Sundries L.S 14.6227 2.12 31.00 18.5566 39.34
Total Quantity 1.2690 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 1.27 sqm
Say 1.2690 sqm @ Rs 3374.889 / sqm 4282.73
Unskilled
116.02 Unskilled Person-days 0.427
wage

15 [Link] -- White washing three coats over new surface with approved quality of lime including cost of cleaning surface thoroughly and
removing the scales of smoke and mosh marks with jhama rubbing. Scaffolding. Washing. Of floors and taxes all complete as per building
specification and direction of E/I.
Sl No Description No L B D CF Quantity Remark
Qty And Measurement above item no 11
1 Qty 117.38 1.0 117.3800 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
MR7820 Lime kg 0.3226 4.70 1.52 37.8617 177.95
MR7832 Putty kg 0.0108 14.25 0.15 1.2604 17.96
MR7833 Robin Blue kg 0.0108 97.00 1.04 1.2622 122.43
0124 Mason (brick layer )2nd class Day 0.0134 477.84 6.42 1.5778 753.93
0128 Mate Day 0.0011 362.50 0.39 0.1263 45.78
0115 Coolie Day 0.0215 272.00 5.85 2.5241 686.56
Total Quantity 117.3800 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 117.38 sqm
Say 117.3800 sqm @ Rs 15.374 / sqm 1804.60
Unskilled
686.56 Unskilled Person-days 2.524
wage

16 81.5.1.8M -- Filling in foundation trenches and plinth in layers not exceeding 150 mm . thick well watered , rammed , fully compacted and fine
dressed with earth obtained after cutting within a lead of 50 M and lift of 1.5 M all complete as per building specification and direction of E/I
(Mode of measurement compacted volume)
Sl No Description No L B D CF Quantity Remark
-
1 Floor 1 9.140 6.000 0.3048 1.0 16.7150 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0115 Coolie Day 0.3355 272.00 91.24 5.6071 1525.13
0128 Mate Day 0.0020 362.50 0.72 0.0333 12.08
Total Quantity 16.7150 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 16.72 cum
 Say 16.7150 cum @ Rs 91.966 / cum 1537.21
Unskilled
1525.13 Unskilled Person-days 5.607
wage

17 [Link] . -- Providing 25 mm thick 2nd class patent stone flooring ([Link]) with 12 mm to 6mm size graded stone chips and top layers 6 mm
thick (1:3) with 6 mm down stone chips in panels -do-do-
Sl No Description No L B D CF Quantity Remark
-
1 Flooring 1 9.140 6.000 1.0 54.8400 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0101 Bhisti Day 0.0538 272.00 14.62 2.9485 801.98
0115 Coolie Day 0.3226 272.00 87.74 17.6903 4811.77
0155 Mason (average) Day 0.1613 477.84 77.07 8.8452 4226.57
0295 Stone Aggregate(single size):20 mm nominal size cum 0.0228 1245.00 28.38 1.2501 1556.41
0982 Coarse sand (zone III) cum 0.0114 393.00 4.48 0.6250 245.63
MR7804 Cement cum 0.0046 6988.23 32.31 0.2536 1771.94
Total Quantity 54.8400 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 54.84 sqm
Say 54.8400 sqm @ Rs 247.054 / sqm 13548.44
Unskilled 4811.77 Unskilled Person-days 17.69
wage

18 5.18.3 -- Providing precast cement concrete jali [Link] ( 1 cement : 2 coarse sand : 4 graded stone aggregate 6 mm nominal size) reinforced with
1.6 mm dia mild steel wire including centering and shuttering, roughening cleaning, fixing and finishing in cement mortar 1:3 (1 cement : 3 fine
sand ) etc. complete excluding plastering of the jambs, sills and soffits.</br>25 mm thick
Sl No Description No L B D CF Quantity Remark
-
1 W 1 0.762 0.914 1.0 0.6960 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0770 Cement Concrete Jali 25 mm thick sqm 1.0000 275.00 275.00 0.6960 191.40
9999 Sundries L.S 4.8533 2.12 10.29 3.3774 7.16
9999 Sundries L.S 4.8533 2.12 10.29 3.3774 7.16
0123 Mason (brick layer) Ist class Day 0.1600 477.84 76.45 0.1114 53.21
0124 Mason (brick layer )2nd class Day 0.1600 477.84 76.45 0.1114 53.21
0114 Beldar Day 0.6667 272.00 181.33 0.4640 126.21
Total Quantity 0.6960 sqm
Total Deducted Quantity 0.0000 sqm
Net Total Quantity 0.70 sqm
Say 0.6960 sqm @ Rs 629.82 / sqm 438.35
Unskilled 126.21 Unskilled Person-days 0.464
wage

19 81.5.1.10M -- Providing coarse clean sand in filling in foundation trenches or in plinth including ramming and watering in layers not exceeding
150 mm thick with all leads and lifts including cost of all materials, labor, royalty and taxes all complete as per building specification and
direction of E/I (Mode of measurement compacted volume)
Sl No Description No L B D CF Quantity Remark
-
1 At floor for bed of cock 1 9.140 6.750 0.0762 1.0 4.7010 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
0128 Mate Day 0.0177 362.50 6.40 0.0830 30.09
MR7846 Local Sand screened at source (F.M. upto 1.5) cum 1.0000 393.00 393.00 4.7010 1847.49
0115 Coolie Day 0.3531 272.00 96.05 1.6600 451.51
Total Quantity 4.7010 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 4.70 cum
Say 4.7010 cum @ Rs 495.445 / cum 2329.09
Unskilled 451.51 Unskilled Person-days 1.66
wage
 20 [Link]. -- Providing 12mm. Thick cement plaster (1:6) with clean coarse sand of F.M 1.5 including screening, curing with all leads and lifts of
water scaffolding taxes and royalty all complete as per building specification and direction of E/I
Sl No Description No L B D CF Quantity Remark
-
1 Outer wall 2 5.070 2.150 1.0 21.8010 -
2 Inner wall 2 4.570 2.150 1.0 19.6510 -
3 Front back outer wall 2 9.140 0.680 1.0 12.4300 -
4 Outer roof 2 14.780 0.710 1.0 20.9880 -
5 Column 14 1.010 1.260 1.0 17.8160 -
6 Lintel 4 9.140 0.100 1.0 3.6560 -
7 Lintel top 2 9.140 0.252 1.0 4.6070 -
8 Lintel bottom 2 7.360 0.252 1.0 3.7090 -
Deduction
9 Door area 1 0.760 0.860 1.0 -0.6540 -
10 Column area 8 0.252 0.450 1.0 -0.9070 -
11 Column area 4 0.252 0.252 1.0 -0.2540 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR7804 Cement cum 0.0026 6988.23 18.03 0.2654 1854.67
MR7802 Sand : Coarse Sand cum 0.0156 393.00 6.13 1.6034 630.12
0128 Mate Day 0.0108 362.50 3.90 1.1059 400.88
0124 Mason (brick layer )2nd class Day 0.1075 477.84 51.38 11.0585 5284.18
0115 Coolie Day 0.2151 272.00 58.49 22.1169 6015.80
Total Quantity 104.6580 sqm
Total Deducted Quantity -1.8150 sqm
Net Total Quantity 102.84 sqm
Say 102.8430 sqm @ Rs 137.935 / sqm 14185.65
Unskilled 6015.80 Unskilled Person-days 22.117
wage

21 81.1548 DSR -- Cost of 32mm GI Pipe

Sl No Description No L B D CF Quantity Remark
-
1 Gi pipe 4 3.220 1.0 12.8800 -
2 Gi pipe 6 9.140 1.0 54.8400 -
LIST

Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
1548 G.I. pipes 32 mm dia metre 1.0000 215.00 215.00 67.7200 14559.80
Total Quantity 67.7200 metre
Total Deducted Quantity 0.0000 metre
Net Total Quantity 67.72 metre
Say 67.7200 metre @ Rs 215.0 / metre 14559.80

Heading / Description : 2 - MGNREGA PROVISION

1 81.5.1 Mp -- Provision as per MGNREGA, labour for Drinking water
Sl No Description No L B D CF Quantity Remark
Labour required for drinking water supply at work site.
1 - 1.5 1.0 1.5000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.0750 27.19
0115 Coolie Day 1.0000 272.00 272.00 1.5000 408.00
Total Quantity 1.5000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 1.50 no
Say 1.5000 no @ Rs 290.125 / no 435.19
Unskilled 408.00 Unskilled Person-days 1.5
wage

2 81.5.2 MP1 -- Provision as per MGNREGA, Labour for child care.

Sl No Description No L B D CF Quantity Remark
 Labour required for child care at work site
1 - 1.5 1.0 1.5000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0128 Mate Day 0.0500 362.50 18.12 0.0750 27.19
0114 Beldar Day 1.0000 272.00 272.00 1.5000 408.00
Total Quantity 1.5000 no
Total Deducted Quantity 0.0000 no
Net Total Quantity 1.50 no
Say 1.5000 no @ Rs 290.125 / no 435.19
Unskilled 408.00 Unskilled Person-days 1.5
wage

3 Lump sum Type : Material Conveyance 2901.00

4 Lump sum Type : Material GST 7266.00
5 Lump sum Type : Admin Worksite facilities/Creche/Drinking water/First aid 500.00
6 Lump sum Type : Material Display Board / CIB 500.00
Total Rs : 198859.68
Rounded Total Rs : 1,98,860.00
( Rupees One Lakh Ninety Eight Thousand Eight Hundred and Sixty Only)
Unskilled Manpower wages 26566.25
Central Wage Rate 245.0 23929.156640220586
State top up Wage Rate 27.0 2637.0907317794113
Materials (Includes Extra Charges) 132072.32
Carriage 0.00
Skilled 1058.85
SemiSkilled 27995.45
Lumpsum Admin 500.00
Lumpsum Material 10667.00
No of Person days 97.67