5/21/2019 ESTIMATE NO : 2019/1180
SOR Period : 30/03/2019 - 01/04/2019
Created By: ASHWINI SUBHASH CHAVAN
Detailed Estimate
1823004064/WC/1234819400 : VB Vihir Punarbharan Rajkumar Balaji Andhale 245
BLOCK : BARSHITAKLI , GRAMA PANCHAYAT : Sahit
Heading / Description : 1 - excavation for recharge of well
1 64.01.01a2 -- Excavation in earth for all sorts of soil & silt, lime, shadu, sand/ grit, such types of
strata including dressing and conveying the excavated material by head and upto a distance of
10m and laying or spreading or filling in furraha's in layers of 30cm thick upto lift of 1:50m as
directed. (A) Excavation - (In General) Rate for the area
1/5
5/21/2019 ESTIMATE NO : 2019/1180
Sl No Description No L B D CF Quantity Remark
-
1 excation of storagr pit 1 3.000 3.000 2.000 1.0 18.0000 -
2 excavation of soak pit 1 2.000 2.000 2.000 1.0 8.0000 -
3 trenches of storage pit 1 2.000 0.900 0.600 1.0 1.0800 -
4 inlet for storage pit 1 20.000 0.900 0.600 1.0 10.8000 -
5 outlet for soak pit 1 15.000 0.900 0.600 1.0 8.1000 -
excavation for laying
6 1 6.000 0.900 2.000 1.0 10.8000 -
pvc pipe
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.4250 206.00 87.55 24.1315 4971.09
Total Quantity 56.7800 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 56.78 cum
Say 56.7800 cum @ Rs 87.55 / cum 4971.09
Unskilled
4971.09 Unskilled Person-days 24.131
wage
Heading / Description : 2 - filling of storage & soak pit
1 64.01.39a2 -- Collecting large size stone/boulders available at quarry site or road side and
excavating the same if required from ground and collecting the same (without blasting),
preparing 80 mm to 100 mm size metal from it and stacking the same on ground or filling furrah
For other area
Sl No Description No L B D CF Quantity Remark
-
filling of storage pit
1 1 3.000 3.000 0.900 1.0 8.1000 -
with big stone
filling of soak pit with
2 1 2.000 2.000 0.900 1.0 3.6000 -
big stone
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 2.0570 206.00 423.74 24.0669 4957.78
Total Quantity 11.7000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 11.70 cum
Say 11.7000 cum @ Rs 423.74 / cum 4957.78
Unskilled
4957.78 Unskilled Person-days 24.067
wage
2 64.01.40a2 -- Collecting large size stone/boulders available at stone quarry site or road side and
excavating the same if required from ground and collecting the (without blasting), preparing
40mm to 60 mm size metal from it and stacking the same on ground or filling furrah. For other
area.
Sl No Description No L B D CF Quantity Remark
2/5
5/21/2019 ESTIMATE NO : 2019/1180
-
filling of storage pit
1 1 3.000 3.000 0.500 1.0 4.5000 -
with small stone
filling of soak pit with
2 1 2.000 2.000 0.600 1.0 2.4000 -
samall stone
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 2.3380 206.00 481.63 16.1322 3323.23
Total Quantity 6.9000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 6.90 cum
Say 6.9000 cum @ Rs 481.63 / cum 3323.23
Unskilled
3323.23 Unskilled Person-days 16.132
wage
Heading / Description : 3 - filling of soak pit with sand
1 64.01.10a2 -- Conveying soft/hard murum/silt/sand/grit or all sorts of soil at the work site, from
the collected stacks, spreading, laying and sectioning / dressing etc. complete. (does not include
lead) Rate for the other area
Sl No Description No L B D CF Quantity Remark
-
filling of soak pit with
1 1 2.000 2.000 0.400 1.0 1.6000 -
sand
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.1700 206.00 35.02 0.2720 56.03
Total Quantity 1.6000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1.60 cum
Say 1.6000 cum @ Rs 35.02 / cum 56.03
Unskilled
56.03 Unskilled Person-days 0.272
wage
Heading / Description : 4 - expences for pipe
1 64.BDV.42.87 -- Providing and Fixing 110 mm diameter PVC Rain Water pipe with necessary
fittings such as bends, tees,
Sl No Description No L B D CF Quantity Remark
-
1 Expences for pvc pipe 1 6.000 1.0 6.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
MR6246 plumber with tools skilled Day 0.1000 494.00 49.40 0.6000 296.40
7193 uPVC coupler for uPVC each 1.3000 100.00 130.00 7.8000 780.00
3/5
5/21/2019 ESTIMATE NO : 2019/1180
drainage pipes 110 mm
0115 Coolie Day 0.1000 206.00 20.60 0.6000 123.60
Total Quantity 6.0000 per metre
Total Deducted Quantity 0.0000 per metre
Net Total Quantity 6.00 per metre
Say 6.0000 per metre @ Rs 214.0 / per metre 1284.00
Unskilled
123.60 Unskilled Person-days 0.6
wage
Heading / Description : 5 - loding &unloding
1 64.01.41a1 -- Conveying metal of all sizes from stacks, spreading/laying and sectioning/dressing
est. doing all such works. For tribal / hilly area
Sl No Description No L B D CF Quantity Remark
loding and unlofing
1 loding and unloding 1 20.000 1.0 20.0000 -
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0115 Coolie Day 0.2450 206.00 50.47 4.9000 1009.40
Total Quantity 20.0000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 20.00 cum
Say 20.0000 cum @ Rs 50.47 / cum 1009.40
Unskilled
1009.40 Unskilled Person-days 4.9
wage
Heading / Description : 6 - filling of soak pit with sand
1 64.x.1 -- supplying sand at the road side,including conveying and sectioning etc.complete
Sl No Description No L B D CF Quantity Remark
-
filling of soak pit with
1 1 2.000 2.000 0.400 1.0 1.6000 -
sand
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
0982 Coarse sand (zone III) cum 1.0000 1234.00 1234.00 1.6000 1974.40
0115 Coolie Day 0.0031 206.00 0.64 0.0050 1.02
Total Quantity 1.6000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 1.60 cum
Say 1.6000 cum @ Rs 1234.64 / cum 1975.42
Unskilled
1.02 Unskilled Person-days 0.005
wage
Heading / Description : 7 - filling of storage pit and soak pit
1 64.40mm.supply -- Supplying 40mm stone aggregate at the road side, including conveying and
4/5
5/21/2019 ESTIMATE NO : 2019/1180
stacking complete.</br>Supplying 40mm stone aggregate at the road side, including conveying
and stacking complete.
Sl No Description No L B D CF Quantity Remark
-
filling of storage pit
1 1 3.000 3.000 0.900 1.0 8.1000 -
big stone
filling of storage pit
2 1 3.000 3.000 0.500 1.0 4.5000 -
with small stone
filling of soak pit with
3 1 2.000 2.000 0.900 1.0 3.6000 -
small stone
filling of soak pit with
4 1 2.000 2.000 0.600 1.0 2.4000 -
small stone
LIST
Total Total
Code Description Unit Quantity Rate(Rs) Amount(Rs)
Quantity Amount(Rs)
Stone Aggregate(single
0293 cum 1.0000 475.00 475.00 18.6000 8835.00
size): 40 mm nominal size
0115 Coolie Day 0.0707 206.00 14.56 1.3145 270.78
Total Quantity 18.6000 cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 18.60 cum
Say 18.6000 cum @ Rs 514.04 / cum 9561.07
Unskilled
270.78 Unskilled Person-days 1.314
wage
Lump sum Type :
8 Display Board 1000.00
Material
Lump sum Type :
9 GST 786.00
Material
Total Rs : 28924.03
Rounded Total Rs : 28,924.00
( Rupees Twenty Eight Thousand Nine Hundred and Twenty Four Only)
Unskilled Manpower wages 14712.94
Materials (Includes Extra Charges) 12425.09
Carriage 0.00
Skilled 0.00
SemiSkilled 0.00
Lumpsum Admin 0.00
Lumpsum Material 1786.00
No of Person days 71
5/5
