GOVT.

Of ASSAM

MGNREGA FUND FOR

2016-17
NAME OF THE WORK:

Name
Name
Name
Name

of
of
of
of

District
LCA
Block
G.P

: Kamrup(R).
: Rangia LAC.
: Rangia Development Block.
:

Total nos of plant : 49 Nos.

Wage
: 57.49 %
Materials
: 42.51 %

Estimated Amount: 40, 000.00

Rs.

ABSTRACT

OF

COST
NAME OF THE WORK:

Name
Name
Name
Name

of
of
of
of

District:
LAC
:
Block :
G.P
:

Kamrup(R).
Rangia LAC.
Rangia Development Block.

Estimated Amount:-

Sl
No

Item of work

1
1.
2.

2
Plantation
Mate

3.

Sign Board

4.

Contingency

40,000.00

Wages
3

22,750.00

Materials
4
13,426.00

Continge
ncy

Total

546.00

3000.00
397.72

Grand Total =Rs.

22,750.00

16,972.0
0

Total.Rs. 40,119.72
Say..Rs.40, 000.00
Wage Materials Ratio: - 57.49 % : 42.51 %

397.72

Junior/Accredited Engineer
B.D.O
Rangia Dev. Block
Rangia Dev. Block
NAME OF THE WORK:

Name of G.P

:-

Estimated Amount

:- Rs 40,000.00
REPORT

This detailed estimate amounting Rs 40,000.00 (Rupees Fourty

thousand) only has been framed to show the probable cost for
..

..

..

The scheme has been taken up for full-fill the following aims and
benefits1. To provide employment to the poor people of the locality how
are facing unemployment in the lean season.
2. To provide social economic development of the job card
Holders as well as the local society.
3. To create an asset and also provide man days to the job card
Holders to the locality.
The estimate includes the following provision of works:
1. Plantation
2. Mate
3. Sign Board
4. Contingency
After completion of the scheme the local people get a well shadowed
road and ecofriendly environment.

The estimate have been prepared as per schedule of MGNREGA,

2012-13.
All works will be carried out as per general specification for
A.P.W.D. s schedule and guide lines from DRDA, Kamrup
Amingaon.

Prepared by
Name of Scheme:-

Name of G.P:-

ITEM OF WORKS
Item No.1
Providing unskilled labour for Jungle clearance and site
preparation for plantation.
Unskilled labour - L/S 03 Nos.
@Rs. 182.00/Nos..Rs.
546.00
Item No: 2

Plantation, seeding including the cost of

providing tree guards, fertilizer, insecticide
materials maintenance including watering for 1
years etc. the trees may be flowering trees,
decorative trees, timber yielding trees and fruits
yielding trees.

A) Material component:i)

ii)

iii)

iv)

Total quantity of plant 49 nobs.

Jati Bamboo for post 49 x 2 Nos. = 98 Nos.

@Rs. 100.00/Nos.(Market Rate)Rs.
9,800.00
Seeding (90cm high) - 49 x 1.1 No = 53.9 Nos
@Rs. 30.00/Nos. (Market rate).Rs.
1,617.00
Fertilizer( cow dung) 49 x 0.10 kg = 4.9 kg
@Rs.10.00/kg (Market rate) ..Rs.
49.00
Nail 49 x 0.50 kg = 24.50 kg
@Rs. 80.00/kg (Market Rate) .Rs.
1960.00

B) Labour for reparation of site, pit digging filling and planting with one
year for watering, maintenance etc.
Unskilled Labour 2.5029 x 49 Nos. = 122 mandays.
@Rs.
182.00/Nos.Rs. 22,204.00
Item No:- 3
Providing mate facilities,
= 02 nob
@
Rs.273.00/Nos..Rs. 546.00
Item No:- 4 Supplying, fitting and fixing of sign board to the
proper work. 01 Nos.
@ Rs. 3000.00/
Nos.....Rs. 3000.00
Total cost..=Rs.
39,772.00
Add 1 % for contingency
=

Rs. 397.72
Total

= Rs. 40,119.72
Say
= Rs. 40,000.00
(Rupees
Fourty Thousand only)

Junior/Accredited Engineer
B.D.O
Rangia Dev. Block
Rangia Dev. Block