You are on page 1of 16

Name of Work:_Improvement of Road from____________________________________(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
1x 522.11 x 2.1 x 0.1 = 109.64 Cum 50.04
2) Filling sand in F&P well watered and rammed
x 522.11 x 3.05 x 0.13 = 0.00 cum 161.09
3) Conveyance from stacks & spreading morum in Berms
2x 522.11 x 0.45 x 0.15 = 70.49 Cum 36.56
4) Conveyance from stacks & spreading morum
1x 522.11 x 3.05 x 0.13 = 207.02 Cum
Add 2% for super elevation 207.02 x 0.02 = 4.14 Cum
211.16 cum 77.25
5) Conveyance from stacks & spreading metal
x 522.11 x 3.05 x 0.1 = 0.00 Cum 167.60
6) Collection & stacking of metal
0x 522.11 x 3.05 x 0.1 = 0.00 Cum 522.40
7) Collection & stacking of good quality morum
70.49 + 211.16 + 0.00 x 0.25 = 281.64 cum 156.00
8) Blinding Road surface 1x 522.11 x 3.05 x 1 = 1592.44 sqm 0.22
9) Collection of sand 1x 1592.44 x 0.01 x 1= 9.55 cum 151.00
10 ) T C of Road Roller
11 ) Wages of Gram Sathi 522.11 x 1.04 + 0.00 = 541.75 nos 4.00
12 ) Provision for Drinking Water 70.00
13 ) Project Pillar 1000.00
14 ) Unforseen items
Total

Block Dev.Officer Asst.Engineer.


Materials
Royalty Transportation Cost
Unit price Amount U/P Amount U/P
1) Metal Gr-I 0.00 cum 14.23 0.00 50.40 0 41.00
2) Morum 281.64 cum 0.00 0.00 14.00 3943 41.00
3) Sand rough 9.55 cum 35.00 334.41 14.00 134 41.00
4) Earth 109.64 cum 14.00 1535
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos U/Price
U/S labour 1x 270.82 = 270.82 ) 1
Morum converted 1x 140.82 = 140.82 )
Metal converted 1x 0= 0)
Loading/Unloading 1x 222.04 = 222.04 )
1) Total U/S 633.68 2.35 634 80.00
2) Semi-skilled 24 91.43
3) Skilled
Total Labour
4) Materials
5) Contigency
Total

Block Dev.Officer Asst.Engineer.


_____(NREGS)
Estimated Cost. 72271
Amount
in Rs.

5486.78 1712.97

0.00

2576.88

330.41

16311.95

0.00

0.00

43936.32
349.31
1442.75
0.00
2167.01
0.00
0.00

72271.00

Junior Engineer.

Transportation Cost
Amount Total
0.00 0.00
11547.36 15490.37
391.74 859.92
1535.01
454.70
1069.20
0.00
19409.21

Amount in lakh Rs.

0.50695
0.02167

0.52862
0.19409
0.00000
0.72271

Junior Engineer.
Name of Work:_Improvement of Road from____________________________________(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
x 269.70 x 4.6 x 0.1 = 0.00 Cum 50.04
2) Filling sand in F&P well watered and rammed
x 269.70 x 3.05 x 0.15 = 0.00 cum 161.09
3) Conveyance from stacks & spreading morum in Berms
2x 269.70 x 0.9 x 0.3 = 145.64 Cum 36.56
4) Conveyance from stacks & spreading morum
1x 269.70 x 3.05 x 0.15 = 123.39 Cum
Add 2% for super elevation 123.39 x 0.02 = 2.47 Cum
125.86 cum 77.25
5) Conveyance from stacks & spreading metal
1x 269.70 x 3.05 x 0.1 = 82.26 Cum 167.60
6) Collection & stacking of metal
1x 269.70 x 3.05 x 0.1 = 82.26 Cum 522.40
7) Collection & stacking of good quality morum
145.64 + 125.86 + 82.26 x 0.25 = 292.06 cum 156.00
8) Blinding Road surface 1x 269.70 x 3.05 x 1= 822.59 sqm 0.22
9) Collection of sand 1x 822.59 x 0.01 x 1= 4.94 cum 151.00
10 ) T C of Road Roller
11 ) Wages of Gram Sathi 269.70 x 6.24 + 39.38 = 1723.25 nos 4.00
12 ) Provision for Drinking Water 45.00 70.00
13 ) Project Pillar 1.00 1000.00
14 ) Unforseen items
15 ) Laying of subbase
Total
Technically sanctioned for Rs.
Rupees _Two lakh_______________only

Block Dev.Officer Asst.Engineer.


Materials
Royalty Transportation Cost
Unit price Amount U/P Amount U/P
1) Metal Gr-I 82.26 cum 14.23 1170.60 50.40 4146 41.00
2) Morum 573.70 cum 0.00 0.00 14.00 8032 41.00
3) Sand rough 14.49 cum 35.00 507.16 14.00 203 41.00
4) Earth 109.64 cum 14.00 1535
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos U/Price
U/S labour 1x 334.28 = 334.28 ) 270.82
Morum converted 1x 286.85 = 286.85 )
Metal converted 1x 365.81 = 365.81 ) 0
Loading/Unloading 1x 511.22 = 511.22 )
1) Total U/S 1498.17 270.82 1769 80.00
2) Semi-skilled 99 91.43
3) Skilled
Total Labour
4) Materials
5) Contigency
Total

Block Dev.Officer Asst.Engineer.


Length 0.79 Km Duration 1.5 month Dt. Of starting
Mandays 1.72 Thousand Labourers/day 39
__________(NREGS)
Estimated Cost. 133000
Amount
in Rs.

0.00
182.5
0.00

5324.41

9722.31 337.01

13786.44

42971.94

45561.18
180.44
745.26
3000.00
6893.02
3150.00
1000.00
665.00
67000.00
200000.00
hnically sanctioned for Rs. 200000.00
ees _Two lakh_______________only

Junior Engineer.

Transportation Cost
Amount Total
3372.61 8689.05
23521.78 31553.60
594.10 1304.12
1535.01
1023.60
5921.26
4665.00
54691.63

Amount in lakh Rs.

1.41519
0.09060

1.50579
0.49421
0.00000
2.00000

Junior Engineer.
Dt. Of starting
12.11.08
Name of Work:_Improvement of Road from__Lanka bahal to Gerdi_(NREGS)
Detailed Estimate 1st R/A Estimated Cost.
SlNo. Items Nos. L B H Qty. Unit Rate in
Rs.
1) EW in HS in excavation and laying in layers
1x 177.24 x 4.6 x 0.1 = 81.53 Cum 50.04
2) Filling sand in F&P well watered and rammed
x 177.24 x 3.05 x 0.15 = 0.00 cum 161.09
3) Conveyance from stacks & spreading morum in Berms
2 60.48 0.85 0.26 26.73
2 60.48 0.92 0.29 32.27
2 59.45 0.88 0.3 31.39
90.39
2x 177.24 x 0.85 x 0.3 = 90.39 Cum 36.56
4) Conveyance from stacks & spreading morum
1x 177.24 x 3.05 x 0.15 = 81.09 Cum
Add 2% for super elevation 81.09 x 0.02 = 1.62 Cum
82.71 cum 77.25
5) Conveyance from stacks & spreading metal
1x 177.24 x 3.05 x 0.1 = 54.06 Cum 167.60
6) Collection & stacking of metal
1x 177.24 x 3.05 x 0.1 = 54.06 Cum 522.40
7) Collection & stacking of good quality morum
90.39 + 82.71 + 54.06 x 0.25 = 186.61 cum 156.00
8) Blinding Road surface 177.24 x 3.05 x = 0.00 sqm
9) Collection of sand 0x 0.01 = 0.00 cum
10 ) T C of Road Roller
11 ) Wages of Gram Sathi 177.24 x 4.21 + 10.50 = 720.45 nos 4.00
12 ) Provision for Drinking Water 12.00 70.00
13 ) Project Pillar 1.00 1000.00
14 ) Unforseen items
Total

Block Dev.Officer Asst.Engineer.


Materials
Royalty Transportation Co
Unit price Amount U/P Amount U/P
1) Metal Gr-I 54.06 cum 14.23 769.28 50.40 2725 41.00
2) Morum 186.61 cum 0.00 0.00 14.00 2613 41.00
3) Sand rough 0.00 cum 35.00 0.00 14.00 0 41.00
4) Earth 81.53 cum 14.00 1141
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos U/Price
U/S labour 1x 236.48 = 236.48 )
Morum converted 1x 93.31 = 93.31 )
Metal converted 1x 240.4 = 240.4 )
Loading/Unloading 1x 183.51 = 183.51 )
1) Total U/S 753.70 754 80.00
2) Semi-skilled 32 91.43
3) Skilled
Total Labour
4) Materials
5) Contigency
Total

Block Dev.Officer Asst.Engineer.


Lenth 0.18 Km Labour 0.75 Thousand
Duration 2 months Labour/day 62.81
EGS)
Estimated Cost. 87050
Amount
in Rs.

4079.91

0.00

3304.64

6389.18

9059.99

28239.75

29111.83
0.00
0.00
3000.00
2881.81
840.00

86907.12

Junior Engineer.

Transportation Cost
Amount Total
2216.37 5710.16
7651.19 10263.79
0.00 0.00
1141.42
425.34
3188.61
3000.00
23729.31

Amount in lakh Rs.

0.60296
0.02882

0.63178
0.23729
0.00000
0.86907

Junior Engineer.
Name of Work:_Improvement of Road from______________________________
Detailed Estimate
SlNo. Items Nos. L B H Qty.
Paid in
1st R/A
1 ) EW in HS in excavation and laying in layers
x 274.68 x 4.6 x 0.1 = 109.64 81.53
2 ) Filling sand in F&P well watered and rammed
x 274.68 x 3.05 x 0.15 = 0.00
3 ) Conveyance from stacks & spreading morum in Berms
2x 274.68 x 0.9 x 0.3 = 218.81 90.39
4 ) Conveyance from stacks & spreading morum
1x 274.68 x 3.05 x 0.15 = 332.68 81.09
Add 2% for super elevation 332.68 x 0.02 = 6.65 1.62
339.34 82.71
5 ) Conveyance from stacks & spreading metal
1x 274.68 x 3.05 x 0.1 = 83.78 54.06
6) Collection & stacking of metal
1x 274.68 x 3.05 x 0.1 = 83.78 54.06
7) Collection & stacking of good quality morum
218.81 + 339.34 + 83.78 x 0.25 = 579.09 186.61
8) Blinding Road surface 1x 796.79 x 3.05 x 1= 2430.22
9) Collection of sand 1 x 2430.22 x 0.01 x 1= 14.58
10 ) T C of Road Roller 3000
11 ) Wages of Gram Sathi 274.68 x 6.24 + 21.00 = 1735.97 720.45
12 ) Provision for Drinking Water 24.00 12
13 ) Project Pillar 1.00
14 ) Unforseen items
15 ) Laying of subbase
Total

Block Dev.Officer Asst.Engineer.


Materials

Unit price Amount


1) Metal Gr-I 83.78 cum 14.23 1192.22
2) Morum 579.09 cum 0.00 0.00
3) Sand rough 14.58 cum 35.00 510.35
4) Earth 109.64 cum
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos
U/S labour 1x 592.18 = 592.18 )
Morum converted 1x 289.55 = 289.55 )
Metal converted 1x 372.57 = 372.57 ) 0
Loading/Unloading 1x 516.56 = 516.56 )
1) Total U/S 1770.85 0
2) Semi-skilled
3)Skilled
Total Labour
4)Materials
5)Contigency
Total

Block Dev.Officer Asst.Engineer.


Length 0.8 Km Duration
Mandays 1.72 Thousand Labourers/day
_____________________________(NREGS)
Estimated Cost. 133000
Unit Rate in Amount
Net to be
paid Rs. in Rs.

28.11 Cum 50.04 5486.78 4079.92 1406.86


0 0
cum 161.09 0.00 0 0
0 0
128.42 Cum 36.56 7999.60 3304.58 4695.02
0 0
Cum 0 0
Cum 0 0
256.63 cum 77.25 26213.69 6389.45 19824.23
0 0
29.72 Cum 167.60 14040.99 9060.38 4980.61
0 0
29.72 Cum 522.40 43765.37 28240.94 15524.43
0 0
392.48 cum 156.00 90338.73 29111.16 61227.57
2430.22 sqm 0.22 533.08 0 533.08
14.58 cum 151.00 2201.78 0 2201.78
3000.00 3000 0
720.00 nos 4.00 3840.00 960 2880
12.00 70.00 1680.00 840 840
1.00 1000.00 900.00 0 900
0.00

200000.02 84986.44 115013.58


Technically sanctioned for Rs. 200000.02 200000.02
Rupees _Two lakh_______________only

3177.88
Junior Engineer.
ls
Royalty Transportation Cost
U/P Amount U/P Amount Total
50.40 4222 41.00 3434.88 8849.48
14.00 8107 41.00 23742.87 31850.19
14.00 204 41.00 597.83 1312.32
14.00 1535 1535.01
1034.10
6010.85
3900.00
54491.95 30762.64

U/Price Amount in lakh Rs.


1771 80.00 1.41668 0.60296
42 91.43 0.03840 0.01

1.45508
0.54492 0.23729
0.00000
2.00000 0.84994

Junior Engineer.
1.5 month Dt. Of starting
39 12.11.08
0.81372
0.02871
0.00000
1.45508
0.30763
0.00000
1.15006
Name of Work:_Improvement of Road from_Lankabahal to Gerdi(NREGS)2008-09
Detailed Estimate 2nd R/A final
SlNo. Items Nos. L B H Qty. Unit

1 ) EW in HS in excavation and laying in layers


1x 97.45 x 2.89 x 0.1 = 28.11 28.11 Cum
2 ) Filling sand in F&P well watered and rammed
x 97.45 x 3.05 x 0.15 = 0.00 cum
3 ) Conveyance from stacks & spreading morum in Berms
2x 582.50 x 0.65 x 0.15 = 113.59
2x 109.90 x 0.45 x 0.15 = 14.84 128.42 Cum
128.42
4 ) Conveyance from stacks & spreading morum
1x 494.50 x 3.05 x 0.14 = 211.15
1x 97.45 x 3.05 x 0.15 = 44.58 Cum
Add 2% for super elevation 44.58 x 0.02 = 0.89 Cum
256.63 256.63 cum
5 ) Conveyance from stacks & spreading metal
1x 97.45 x 3.05 x 0.1 = 29.72 29.72 Cum
6 ) Collection & stacking of metal
1x 97.45 x 3.05 x 0.1 = 29.72 29.72 Cum
7 ) Collection & stacking of good quality morum
128.42 + 256.63 + 29.72 x 0.25 = 392.48 392.48 cum
8) Blinding Road surface 1x 796.80 x 3.05 x 1= 2430.24 2430.22 sqm
9) Collection of sand 1x 2430.24 x 0.01 x 1= 14.58 14.58 cum
10 ) Wages of Gram Sathi 720.00 nos
11 ) Provision for Drinking Water 12.00
12 ) Project Pillar 1.00
13 ) Add 1st R/A
Total

Block Dev.Officer Asst.Engineer.


Materials
Royalty
Unit price Amount U/P Amount
1) Metal Gr-I 29.71 cum 14.23 422.85 50.40 1498
2) Morum 392.48 cum 0.00 0.00 14.00 5495
3) Sand rough 14.58 cum 35.00 510.35 14.00 204
4) Earth 28.11 cum 14.00 394
5) T&P
6) Hire charges of Roller
7) Miscellaneous
10 ) Total Materials
General Abstract
Labour Nos U/Price
U/S labour 1 )
Morum converted 1 )
Metal converted 1 )
Loading/Unloading 1 )
1) Total U/S 1017.15 1017 80.00
2) Semi-skilled 31 91.43
3) Skilled
Total Labour
4) Materials
5) Contigency
Total

Block Dev.Officer Asst.Engineer.


NREGS)2008-09
Estimated Cost. 115013.68
Rate in Amount
Rs. in Rs.

50.04 1406.86

161.09

36.56 4695.02

77.25 19824.33

167.60 4980.61

522.40 15524.43

156.00 61227.57
0.22 533.08
151.00 2201.78
4.00 2880.00
70.00 840.00
900.00 900.00
84986.44
200000.12
-84986.44
115013.68

Junior Engineer.

Transportation Cost
U/P Amount Total
41.00 1218.25 3138.66
41.00 16091.70 21586.42
41.00 597.83 1312.32
393.59
608.76
2822.24
900.00
30761.99

Amount in lakh Rs.

0.81372
0.02880

0.84252
0.30762
0.00000
1.15014

Junior Engineer.

Related Interests