Name of Work:_Improvement of Road from_Lankabahal to Bagdia(NREGS)

Detailed Estimate Estimated Cost.

SlNo. Items Nos. L B H Qty. Unit Rate in
Rs.
1) EW in HS in excavation and laying in layers
1 x 477.24 x 4x 0.1 = 190.90 Cum 50.04
2) Filling sand in F&P well watered and rammed
x 477.24 x 3.05 x 0.1 = 0.00 cum 161.09
3) Conveyance from stacks & spreading morum in Berms
2 x 477.24 x 0.9 x 0.1 = 85.90 Cum 36.56
4) Conveyance from stacks & spreading morum
1 x 477.24 x 3.05 x 0.1 = 145.56 Cum
Add 2% for super elevation 145.56 x 0.02 = 2.91 Cum
148.47 cum 77.25
5) Conveyance from stacks & spreading metal
1 x 477.24 x 3.05 x 0.07 = 94.61 Cum 167.60
6) Collection & stacking of metal
1 x 477.24 x 3.05 x 0.07 = 94.61 Cum 522.40
7) Collection & stacking of good quality morum
85.90 + 148.47 + 94.61 x 0.25 = 258.03 cum 156.00
8) Blinding Road surface 1 x 477.24 x 3.05 x 1 = 1455.59 sqm 36.56
9) Collection of sand 1 x 1455.59 x 0.01 x 1= 8.73 cum 151.00
10 ) T C of Road Roller
11 ) Wages of Gram Sathi 477.24 x 3.91 + 39.38 = 1904.53 nos 4.00
12 ) Provision for Drinking Water 45.00 70.00
13 ) Project Pillar 1.00 1000.00
14 ) Unforseen items
Total
Technically sanctioned for Rs.
Rupees ________________________only

Block Dev.Officer Asst.Engineer.

Materials
Royalty Transportation Cost
Unit price Amount U/P Amount U/P
1) Metal Gr-I 94.61 cum 14.23 1346.42 50.40 4769 41.00
2) Morum 258.03 cum 0.00 0.00 14.00 3612 41.00
3) Sand rough 8.73 cum 35.00 305.67 14.00 122 41.00
4) Earth 190.90 cum 14.00 2673
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos U/Price
U/S labour 1 x 1079.21 = ### )
Morum converted 1 x 129.01 = 129.01 )
Metal converted 1 x 420.76 = 420.76 )
Loading/Unloading 1 x 275.55 = 275.55 )
1) Total U/S 1904.53 1905 80.00
2) Semi-skilled 83 91.43
3) Skilled
Total Labour
4) Materials
5) Contigency
Total
Lenth 0.48 Km Labour 1.9 Thousand Dt of Financial/Tech sanction 31
Duration 2 months Labour/day 42.32 Dt of starting 10.1.09

Block Dev.Officer Asst.Engineer.

NREGS)
Estimated Cost. 200000
Amount
in Rs.

9552.87

0.00

3140.56

11469.26

15857.06

49426.01

40252.24
53215.11
1318.76
3000.00
7618.12
3150.00
1000.00
1000.00
200000.00
ally sanctioned for Rs. 200000.00
________________________only

Junior Engineer.

Transportation Cost
Amount Total
3879.15 9994.08
10579.11 14191.49
358.08 786.02
2672.56
1775.73
5599.59
5000.00
40019.47

Amount in lakh Rs.

1.52362
0.07618

1.59980
0.40020
0.00000
2.00000
Dt of Financial/Tech sanction 31.12.08
Dt of starting 10.1.09

Junior Engineer.