SOR Period :06/07/2020 - 08/07/2020

Created By:NS_Bhangar-I_BODRA_Chinmoy Mallick AS No:bh1/71

TS No:bh1/71
Detailed Estimate

3216002001/LD/321002040910137 :Land DevelopmentAtMadar Molla Koborstan

BLOCK : BHANGAR-I ,
GRAMA PANCHAYAT : BODRA

Heading / Description : 1 - Earthwork

1 78.EW.2.1
-- Earthwork in excavation by manual means LIFT UP TO 1.5 METRE in ORDINARY MIXED SOIL including
removing, spreading or stacking the spoils within LEAD UP TO 25 METRE including the sides of trenches, levelling,
dressing and ramming the bottom, bailing out water etc. as required , complete as directed by Engineer-in-charge
Sl No Description No L B D CF Quantity Remark
-
1 Earthwork 1 28.500 28.500 1.0 812.2500 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.5630 213.00 119.92 457.2968 97404.21
Total Quantity 812.2500
cum
Total Deducted Quantity 0.0000 cum
Net Total Quantity 812.25
cum
Say 812.2500
cum @ Rs 119.919 / cum 97404.21
Unskilled
97404.21 Unskilled Person-days 457.297
wage

Heading / Description : 2 - Water carrier

1 78.MISC.1.2
-- WATER CARRIER : Taking service of Unskilled wage seeker for drinking water arrangement at work site
for a group of 50 USK
Sl No Description No L B D CF Quantity Remark
-
1 WATER CARRIER 457 1.0 457.0000 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0115 Coolie Day 0.0200 213.00 4.26 9.1400 1946.82
Total Quantity 457.0000
no
Total Deducted Quantity 0.0000 no
Net Total Quantity 457.00
no
Say 457.0000
no @ Rs 4.26 / no 1946.82
Unskilled
1946.82 Unskilled Person-days 9.14
wage

Heading / Description : 3 - Supervisor

1 78.MISC.1.1
-- SUPERVISOR ( MGNREGA AMC 18-19: 7.11.5.1.a) ( Semi-skilled worker to be given tasks such as:
giving mark out, taking measurement, maintaining the measurement sheet and updating the Job Cards with details for
each worker for the quantum of work done and unskilled wages received)
Sl No Description No L B D CF Quantity Remark
-
1 SUPERVISOR 466 1.0 466.0000 -
LIST
Total
Code Description Unit Quantity Rate(Rs) Amount(Rs) Total Quantity
Amount(Rs)
0161 Helper (Technician) Day 0.0200 306.00 6.12 9.3200 2851.92
Total Quantity 466.0000
no
Total Deducted Quantity 0.0000 no
Net Total Quantity 466.00
no
Say 466.0000
no @ Rs 6.12 / no 2851.92

4 Lump sum Type : Admin Worksite facilities/Creche/Drinking water/First aid 3000.00

5 Lump sum Type : Material Display Board 4429.00
Total Rs : 109631.95
Rounded Total Rs : 1,09,632.00
 ( Rupees One Lakh Nine Thousand Six Hundred and Thirty Two Only)
Unskilled Manpower
wages 99351.03
Materials (Includes Extra Charges) 0.00
Carriage 0.00
Skilled 0.00
SemiSkilled 2851.92
Lumpsum Admin 3000.00
Lumpsum Material 4429.00
No of Person days 466.44

SECURE - Thu Jul 08 2021 14:13:55 GMT+0530 (India Standard Time)