SOR Period :06/05/2021 - 08/05/2021

Created By:DakshinDinajpur_Balurghat_Bolla_SoumyaKantiDey

Abstract Estimate
3217001003/RC/GIS/798133 : AAP 136(21-22)Construction of CC/BFS Road from H/o karpul paul towards H
BLOCK : Balurghat , GRAMA PANCHAYAT : BOLLA
Heading / Description : 1 - earth work
1 78.EAA.4.1 -- Box cutting in road embankment and removing the spoils and spread
dressing sub-grade to correct camber and grade : Depth of cutting upto 15cm
LIST
Code Description Unit Quantity

0115 Coolie Day0.0500

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 1952.0000 sqm @ Rs 10.65 / sqm
Unskilled 20788.80 Unskilled Person-days
wage
2 78.EW.2.10 -- Earthwork in excavation by manual means LIFT FROM 1.5 METRE T
including removing, spreading or stacking the spoils within LEAD BEYOND 25 METRE UP
levelling, dressing and ramming the bottom, bailing out water etc. as required , com

LIST
Code Description Unit Quantity

0115 Coolie Day0.6631

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 62.5000 cum @ Rs 141.237 / cum
 TS No:3217001003/2021-2022/655177/TS

mate
 Road from H/o karpul paul towards H/o Suren Roy at Bara Sansad
A PANCHAYAT : BOLLA

the spoils and spread over on the shoulder and consolidating and
upto 15cm

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 10.65 97.6000 20788.80
Total Quantity 1952.0000 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 1952.00 sqm
5 / sqm 20788.80
lled Person-days 97.6

T FROM 1.5 METRE TO 2.5 METRE in ORDINARY MIXED SOIL

BEYOND 25 METRE UP TO 50 METRE including the sides of trenches,
etc. as required , complete as directed by Engineer-in-charge

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 141.24 41.4428 8827.31
Total Quantity 62.5000 cum
otal Deducted Quantity 0.0000 cum
Net Total Quantity 62.50 cum
7 / cum 8827.31
 Unskilled 8827.31 Unskilled Person-days
wage
3 78.EW.6.2.9 -- Sand (Local / River) work in filling in foundation tranches or plinth etc. in laye
ramming etc. complete. Sand obtained within a lead of 50 m (With fine sand)
LIST
Code Description Unit Quantity

0115 Coolie Day 0.2174

MR4206 Fine Sand cum 1.0000
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 204.5750 cum @ Rs 421.304 / cum
Unskilled 9472.64 Unskilled Person-days
wage
4 78.BW.18.1.1 -- Laying soiling in proper camber, hand packing and spreading powdered ea
site.Bricks: Single brick flat (7.5 cm thick)
LIST
Code Description Unit Quantity

0115 Coolie Day 0.1176

0161 Helper (Technician) Day 0.0294
MR4201 1st class picked Jhama Bricks(Traditional) no 32.0000
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 2077.0000 sqm @ Rs 244.696 / sqm
Unskilled 52047.54 Unskilled Person-days
wage
5 78.BW.60.1.2 -- 125 mm thick brick work with 1st class of brick with sand cement mortar inc
distance of 30 m. and curing and labour for scaffolding etc. complete. with Sand Cement mo
LIST
Code Description Unit Quantity

0160 Technician Day 0.1250

0115 Coolie Day 0.1667
0367 Portland Cement tonne 0.0130
MR4208 Coarse Sand cum 0.0366
MR4228 1st Class traditional Bricks (kiln burnt) no 49.5100
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 125.0000 sqm @ Rs 517.614 / sqm
Unskilled 4437.50 Unskilled Person-days
wage
6 78.CP.68.7.2.1 -- Sand (MEDIUM) Cement plaster work with materials supplied at si
1:6
LIST
Code Description Unit Quantity

0115 Coolie Day 0.2222

0160 Technician Day 0.1667
0367 Portland Cement tonne 0.0068
MR4207 Medium Sand cum 0.0284
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 187.5000 sqm @ Rs 169.004 / sqm
Unskilled 8874.94 Unskilled Person-days
wage
7 78.CP.70.1 -- Neat cement punning
LIST
Code Description Unit Quantity

0115 Coolie Day 0.0400

0160 Technician Day 0.0200

0367 Portland Cement tonne 0.0022
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 187.5000 sqm @ Rs 29.553 / sqm
Unskilled 1597.50 Unskilled Person-days
wage
8 78.CC.48.1.3 -- Cement concrete with NOMINAL graded stone chips (20 mm) and COARSE
any in Ground Floor.(1:3:6)
LIST
Code Description Unit Quantity

0115 Coolie Day 1.5000

0160 Technician Day 1.0000
0367 Portland Cement tonne 0.2250
0295 Stone Aggregate(single size):20 mm nominal size cum 0.7000

0297 Stone Aggregate(single size): 10 mm nominal size cum 0.2400

2202 Carriage of Stone aggregate below 40 mm nominal cum 0.9400

size
MR4223 Loading unloading & stacking Sand/ stone aggregate cum 0.9400
(less than 40mm nominal size)
MR4208 Coarse Sand cum 0.4700
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 40.0000 cum @ Rs 4643.195 / cum
Unskilled 12780.00 Unskilled Person-days
wage
9 78.SM.1.1 -- Supply of Nail
LIST
Code Description Unit Quantity

MR4216 Nail kg 1.0000

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 5.0000 kg @ Rs 75.0 / kg
10 78.SM.1.2 -- Supply of 12.5 mm thick THERMOCOL
LIST
Code Description Unit Quantity

MR4271 Thermocol 12.5 mm thick. sqm 1.0000

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 58.5600 sqm @ Rs 74.0 / sqm
11 78.SM.1.3 -- Supply of Polythene Sheet
LIST
Code Description Unit Quantity

MR4335 Polythene sheet (150 gm per sqm) kg 1.0000

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 328.8000 kg @ Rs 160.0 / kg
12 78.SM.1.5 -- Supply of Paddy Straw including placing properly as per direction of the engine
LIST
Code Description Unit Quantity

MR12076 Paddy straw kg 1.0000

Total Quantity

Total Deducted Quantity

Net Total Quantity
Say 600.0000 kg @ Rs 12.0 / kg
13 78.CC.49.2.1.4 -- Cement concrete with NOMINAL graded stone chips (20 mm size)
reinforcement if any in Ground Floor. (1:1.5:3)
LIST
Code Description Unit Quantity

0115 Coolie Day 1.5000

0160 Technician Day 1.0000
0297 Stone Aggregate(single size): 10 mm nominal size cum 0.2800

0295 Stone Aggregate(single size):20 mm nominal size cum 0.5700

0367 Portland Cement tonne 0.4080

2202 Carriage of Stone aggregate below 40 mm nominal cum 0.8500
size
MR4223 Loading unloading & stacking Sand/ stone aggregate cum 0.8500
(less than 40mm nominal size)
MR4208 Coarse Sand cum 0.4250
Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 292.8000 cum @ Rs 4594.306 / cum
Unskilled 93549.60 Unskilled Person-days
wage
14 78.EW.2.1 -- Earthwork in excavation by manual means LIFT UP TO 1.5 METRE in ORDIN
or stacking the spoils within LEAD UP TO 25 METRE including the sides of trenches, levelli
water etc. as required , complete as directed by Engineer-in-charge
LIST
Code Description Unit Quantity

0115 Coolie Day 0.5630

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 180.0000 cum @ Rs 119.919 / cum
Unskilled 21585.42 Unskilled Person-days
wage
15 78.HM.1.1 -- Hire charges of Concrete mixer 0.25 to 0.40 cum with hooper including fuel an
LIST
Code Description Unit Quantity

0002 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Day 1.0000
Hopper
Total Quantity
Total Deducted Quantity
 Net Total Quantity
Say 7.0000 Day @ Rs 1500.0 / Day
16 78.HM.1.2 -- Hire charges of Needle Vibrator ( 40mm diameter Needle ) including operator
LIST
Code Description Unit Quantity

0012 Vibrator (Needle type 40 mm) Day 1.0000

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 7.0000 Day @ Rs 1000.0 / Day
17 78.SH.55.2.1.2 -- Labour for shuttering with centering and necessary staging up to 4m. usin
planks of approved thickness with required bracing including fitting, fixing and striking
floor). Concrete work where STAGING IS NOT NECESSARY and including hiring charges o

LIST
Code Description Unit Quantity

0115 Coolie Day 0.0467

0160 Technician Day 0.0933
Hire charges of Shuttering plank (25mm- 30mm
MR4218 thick) without Prop including all fittings sqm 1.0000

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 240.0000 sqm @ Rs 184.7 / sqm
Unskilled 2385.60 Unskilled Person-days
wage
18 78.HP.32.1.1 -- Laying of Hume pipe NP2 and setting collar including preparation of
supplied at site. For 300 mm dia,7.5 mtr. (Rate of 300 mm dia RCC pipe including Loading,

LIST
Code Description Unit Quantity

0160 Technician Day 0.1333

0161 Helper (Technician) Day 0.1333
0115 Coolie Day 0.5333
1703 R.C.C. pipes NP2 class 300 mm dia metre 1.0000
Total Quantity
 Total Deducted Quantity
Net Total Quantity
Say 7.3200 metre @ Rs 743.0 / metre
Unskilled 831.55 Unskilled Person-days
wage
19 78.MISC.1.2 -- WATER CARRIER : Taking service of Unskilled wage seeker for drinking wa
USK
LIST
Code Description Unit Quantity

0115 Coolie Day 0.0200

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 1132.0000 no @ Rs 4.26 / no
Unskilled 4822.32 Unskilled Person-days
wage
20 78.MISC.1.1 -- SUPERVISOR ( MGNREGA AMC 18-19: 7.11.5.1.a) ( Semi-skilled worker to
measurement, maintaining the measurement sheet and updating the Job Cards with details
and unskilled wages received)
LIST
Code Description Unit Quantity

0161 Helper (Technician) Day 0.0200

Total Quantity
Total Deducted Quantity
Net Total Quantity
Say 1132.0000 no @ Rs 6.39 / no
2 Lump sum Type : Material Display Board
3 Lump sum Type : Material Miscellaneous /Contingencies char
4 Lump sum Type : Admin Worksite facilities/Creche/Drinking
aid
5 Lump sum Type : Material GST

( Rupees Twenty Seven Lakh Seventeen Thousand Five Hundr

Ma
 lled Person-days 41.443

nches or plinth etc. in layer not exceding 150 mm including watering and
fine sand)

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 46.30 44.4725 9472.64
375.00 375.00 204.5750 76715.62
Total Quantity 204.5750 cum
otal Deducted Quantity 0.0000 cum
Net Total Quantity 204.58 cum
4 / cum 86188.27
lled Person-days 44.472

d spreading powdered earth in the interstices with bricks supplied at

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 25.06 244.3546 52047.54
319.50 9.40 61.0879 19517.57
6.57 210.24 66464.0000 436668.48
Total Quantity 2077.0000 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 2077.00 sqm
6 / sqm 508233.59
lled Person-days 244.355

h sand cement mortar including carriage of materials from stack within a

te. with Sand Cement mortar-1:4.
 Rate(Rs) Amount(Rs) Total Total
Quantity Amount(Rs)
426.00 53.25 15.6250 6656.25
213.00 35.50 20.8333 4437.50
5717.00 74.56 1.6302 9319.88
536.00 19.62 4.5751 2452.25
6.76 334.69 6188.7574 41836.00
Total Quantity 125.0000 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 125.00 sqm
4 / sqm 64701.75
lled Person-days 20.833

materials supplied at site : 25 mm thick plaster with cement mortar-

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 47.33 41.6664 8874.94
 426.00 71.00 31.2500 13312.50
5717.00 38.86 1.2744 7285.69
416.00 11.81 5.3248 2215.12
Total Quantity 187.5000 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 187.50 sqm
4 / sqm 31688.25
lled Person-days 41.666

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 8.52 7.5000 1597.50

426.00 8.52 3.7500 1597.50

5717.00 12.51 0.4104 2346.19
Total Quantity 187.5000 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 187.50 sqm
3 / sqm 5541.19
lled Person-days 7.5

ps (20 mm) and COARSE sand excluding Shuttering and reinforcement if

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 319.50 60.0000 12780.00
426.00 426.00 40.0000 17040.00
 5717.00 1286.33 9.0000 51453.00
1482.00 1037.40 28.0000 41496.00

1351.00 324.24 9.6000 12969.60

984.50 925.43 37.6000 37017.20

77.00 72.38 37.6000 2895.20

536.00 251.92 18.8000 10076.80

Total Quantity 40.0000 cum
otal Deducted Quantity 0.0000 cum
Net Total Quantity 40.00 cum
5 / cum 185727.80
lled Person-days 60.0
 Rate(Rs) Amount(Rs) Total Total
Quantity Amount(Rs)
75.00 75.00 5.0000 375.00
Total Quantity 5.0000 kg
otal Deducted Quantity 0.0000 kg
Net Total Quantity 5.00 kg
5.0 / kg 375.00

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
74.00 74.00 58.5600 4333.44
Total Quantity 58.5600 sqm
otal Deducted Quantity 0.0000 sqm
Net Total Quantity 58.56 sqm
0 / sqm 4333.44

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
160.00 160.00 328.8000 52608.00
Total Quantity 328.8000 kg
otal Deducted Quantity 0.0000 kg
Net Total Quantity 328.80 kg
0.0 / kg 52608.00
per direction of the engineer in charge

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
12.00 12.00 600.0000 7200.00
Total Quantity 600.0000 kg

otal Deducted Quantity 0.0000 kg

Net Total Quantity 600.00 kg
2.0 / kg 7200.00
ne chips (20 mm size) and COARSE sand excluding Shuttering and
 Rate(Rs) Amount(Rs) Total Total
Quantity Amount(Rs)
213.00 319.50 439.2000 93549.60
426.00 426.00 292.8000 124732.80
1351.00 378.28 81.9840 110760.38

1482.00 844.74 166.8960 247339.87

5717.00 2332.54 119.4624 682966.54

0.00 0.00 248.8800 0.00

77.00 65.45 248.8800 19163.76

536.00 227.80 124.4400 66699.84

Total Quantity 292.8000 cum
otal Deducted Quantity 0.0000 cum
Net Total Quantity 292.80 cum
6 / cum 1345212.80
lled Person-days 439.2

O 1.5 METRE in ORDINARY MIXED SOIL including removing, spreading

sides of trenches, levelling, dressing and ramming the bottom, bailing out
e

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 119.92 101.3400 21585.42
Total Quantity 180.0000 cum
otal Deducted Quantity 0.0000 cum
Net Total Quantity 180.00 cum
9 / cum 21585.42
lled Person-days 101.34

hooper including fuel and operator

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
1500.00 1500.00 7.0000 10500.00

Total Quantity 7.0000 Day

otal Deducted Quantity 0.0000 Day
 Net Total Quantity 7.00 Day
0 / Day 10500.00
edle ) including operator

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
1000.00 1000.00 7.0000 7000.00
Total Quantity 7.0000 Day
otal Deducted Quantity 0.0000 Day
Net Total Quantity 7.00 Day
0 / Day 7000.00
ry staging up to 4m. using approved stout props and thick hard wood
itting, fixing and striking out after completing of works (up to roof of Gr.
ncluding hiring charges of shuttering plank (25mm-30mm thick)etc.

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 9.94 11.2000 2385.60
426.00 39.76 22.4000 9542.40

135.00 135.00 240.0000 32400.00

Total Quantity 240.0000 sqm

otal Deducted Quantity 0.0000 sqm
Net Total Quantity 240.00 sqm
7 / sqm 44328.00
lled Person-days 11.2

ncluding preparation of bed with earth cushion with materials

C pipe including Loading, unloading and carriage)

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
426.00 56.80 0.9760 415.78
319.50 42.60 0.9760 311.83
213.00 113.60 3.9040 831.55
530.00 530.00 7.3200 3879.60
Total Quantity 7.3200 metre
otal Deducted Quantity 0.0000 metre
Net Total Quantity 7.32 metre
/ metre 5438.76
lled Person-days 3.904

ge seeker for drinking water arrangement at work site for a group of 50

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
213.00 4.26 22.6400 4822.32
Total Quantity 1132.0000 no
otal Deducted Quantity 0.0000 no
Net Total Quantity 1132.00 no
.26 / no 4822.32
lled Person-days 22.64

a) ( Semi-skilled worker to be given tasks such as: giving mark out, taking
he Job Cards with details for each worker for the quantum of work done

Rate(Rs) Amount(Rs) Total Total

Quantity Amount(Rs)
319.50 6.39 22.6400 7233.48
Total Quantity 1132.0000 no
otal Deducted Quantity 0.0000 no
Net Total Quantity 1132.00 no
.39 / no 7233.48
ard 2430.00
us /Contingencies charges 2000.00
cilities/Creche/Drinking water/First 1000.00

289782.72
Total Rs : 2717546.89
Rounded Total Rs : 27,17,547.00
n Thousand Five Hundred and Forty Seven Only)
Unskilled Manpower wages 242000.73
Materials (Includes Extra Charges) 1942956.14
Carriage 37017.20
Skilled 173297.23
 SemiSkilled 27062.90
Lumpsum Admin 1000.00
Lumpsum Material 294212.72
SECURE - Wed Jan 12 2022 15:58:31 GMT+0530 (India Standard Time)
1136.15