Name of work :-

Construction of double layer brick soling road in herring bone patern with earth work including protection work with
bamboo / UC Bullah pilling from PDW road to Amar Mondal house at mouza Sadigachhi sansad No 6 under
Bhebia G.P. of Hasnabad Block.
Sansad No. VI MIS Code No. RC/320201060469844 15/14/05/06/16/19 AAP NO . 409

Mandays Total
Sl No Description of item Quantity Unit Amount
USK SSK SK (Rs. P.)
Earth work in excavation for embankment, Tank, Canel etc.
Ordinary mixed soil.

Vol. of earth work

1 2 205 x ( 4.5 + 2 )/ 2 x 2 = 2460 Cft 2460 Cft 40 7640.00
Lead up to 80ft & lift upto 5ft.

Hence Mandays = 2460 ./ 62 = 40.0 Nos

Box cutting in road embankment & Removing the spoils & Spread over on
the shoulder & consolidating & dressing subgrade to correct camber &
grade
a) Depth of cutting upto 25cm.
2 133.31 Sqm 9 1719.00
205 x 7 = 1435 Sqft = 133.31 Sqm
Out put @ 1 USK/15 USK
Mandays for USK labour
133.31 ./ 15 = 9 Nos
Laying edging including preparation of bed, hand packing fixing in position
back filling 7.5cm wide 25cm deep.

2 x 205 = 410 ft = 124.97 mt

3 Output @ 1 SSK & 4USK /100mt 124.97 mt 5 1 9953.74
SSK = 124.97 ./ 100 = 1.25 = 1 Nos
USK = 1.25 x 4 = 5 nos
Quantity of Bricks @ 820nos / 100mt.
124.97 x 820 ./ 100 = 1025 Nos
Laying solling to proper camber hand packing spreading powder earth in
the intertics.
a) Brick solling in herring bone pattern

205 x 6.5 = 1332.5 Sqft = 123.79 Sqm

Output = 1SSK & 4USK / 18 sq mt
123.79 Sqm 28 7 97841.84
4
SSK = 123.79 ./ 18 = 6.88 = 7 Nos
USK = 6.88 x 4 = 28 Nos
Quantity of bricks @ 86 nos/sq mt
123.79 x 86 = 10646 Nos
82
5 Water carrier = 82 ./ 50 = 2 Nos 2 382.00

6 Supervisors 82 ./ 25 = 3 Nos 3 859.50

7 Temporary Shed 1 No 300.00

8 Pitcher and Mug 1 No 40.00

9 Display Board 1 No 4361.00

10 Temporary Toilet 1 No 767.00

TOTAL 84 11 0 123864.08
 COST OF ABSTRACT
a) MATERIAL COST :-
Sl No Name of Items Quantity Rate/Unit Amount
Supplying of 1st class kilu burnt
in bricks including loading ,
1 11671 Nos 8.095 94476.75
carriage, & stacked at site
complete.
Adding GST (@5%) 11671 Nos 0.40475 4723.84
2 Temporary Shed 1 No 300 300.00
3 Pitcher and Mug 1 No 40 40.00
4 Display Board 1 No 4361 4361.00
5 Temporary Toilet 1 nos 767 767.00
TOTAL 104668.58
Say

b) LABOUR COST :-
Sl No Name of Items Quantity(No) Rate/Unit Amount (Rs)
Unskilled Labour ( including water
1 84 Nos 191.00 16044.00
carrier)
Semi Skilled Labour ( including
2 11 Nos 286.50 3151.50
supervisor)
TOTAL 19195.50

Total Cost Of Abstract

WAGE COST 16044.00

NON WAGE COST
a) SSK COST 3151.50

c) MATERIAL COST 104668.58

TOTAL 123864.08
 Synopsis of Estimate
Part-1
Construction of double layer brick soling road in herring bone patern with earth work including
Name of
protection work with bamboo / UC Bullah pilling from PDW road to Amar Mondal house at mouza
Scheme:
Sadigachhi sansad No 6 under Bhebia G.P. of Hasnabad Block.

MIS Scheme Code: RC/320201060469844 AAP Scheme Code: 15/14/05/06/16/19

AAP SL. No 409 Priority:- 409

Latitude:- N 22 31.424
0
Longitude:- E 88 48.981
0

Estimated Outcome: 70 Nos Agriculture Allied Work:- no

Convergence Dept: No Work Measurement:- 205 f
Total Estimated Amount(in Lakh):- Rs. 1.23864

Estimated Amount

Wage Non Wage Amount(in Lakh) Total

Amount(i Estimated
n Lakh) Semi-Skill Skill Amount Material Amount(in
Amount Amount Total Lakh)

0.16044 0.031515 0 1.04669 1.07820 1.23864

Part-2:

Details of Activity of Scheme:

SL. NO. Activity Code Activity Name Unit Price Quantity Unit Total Price

Earth work in excavation for

1 ACT 795 embankment,tank,canel etc. 191.00 40 Cf 7640.00
lift upto 5 ft including
removing and stacking etc.

Box cutting in road

2 ACT 461
embankment & Removing the
spoils & Spread over on the 191.00 9 Sqm 1719.00
shoulder & consolidating &
dressing subgrade to correct
camber & grade
a) Depth of
cutting upto 25cm.

Laying edging including

preparation of bed, hand
3 ACT 374 packing fixing in position 79.65 124.97 mt 9953.74
back filling 7.5cm wide 25cm
deep.

Laying solling to proper

4 ACT 299 camber hand packing 790.39 123.79 Sqm 97841.84
spreading powder earth in the
intertics. a) Brick
solling in herring bone pattern

5 ACT 223 Water Carrier 191.00 2 no 382.00

6 ACT 398 Supervisor 286.50 3 no 859.50
7 ACT 221 Temporary Shed 300.00 1 no 300.00
8 ACT 229 Pitcher and Mug 40.00 1 no 40.00
9 ACT 359 Display Board 4361.00 1 no 4361.00
10 ACT 009 Temporary Toilet 767.00 1 no 767.00
Total 123864.08
Part-3:
Details of Material Items:
Material
SL. NO. Unit Price Quantity Unit Total Price
Name
1 1 st Class Bricks 8.49975 11671 nos 99200.58
2 Display board 4361 1 no 4361.00
3 Temporary Shed 300 1 no 300.00
4 Pitcher and Mug 40 1 no 40.00
5 Semi-Skill Labour 286.5 11 Nos 3151.50
6 Temporary Toilet 767 1 nos 767.00
Total 107820.08

Signature of Technical Person with

Signature of Prodhan, seal,
 Construction of double layer brick soling road in herring bone patern with earth work including
protection work with bamboo / UC Bullah pilling from PDW road to Amar Mondal house at
mouza Sadigachhi sansad No 6 under Bhebia G.P. of Hasnabad Block.

Code No 15/14/05/06/16/19 MIS Code No. RC/320201060469844

Length of Road = 205 ft

HERRING BONE BRICK

PAVEMENT ROAD
10 ft

BRICK ON -EDGE
1.5 ft 7 ft 1.5 ft

2 ft

Slope = 1:1.5

4.5 ft 4.5 ft

18 ft

CROSS SECTION OF ROAD

 Total Length = 205 ft
Slop = 1 1.5
Proposed
Length = 205 ft
Top Width = 1.5 ft
Hight = 2 ft
Bottom Width = 4.5 ft
Breath = 7 ft
Breath of Solling = 6.5 ft