Original/ Duplicate

PANCHAYAT SAMITI, LEPHRIPARA

GOVT. OF ODISHA

Name of Work : Dug Well of Masi Samad

Name Of Beneficiary

Name of the Scheme : MGNREGA

Estimated Cost : Rs. 160000.00

Year : 2020-21

Name of the Village : Nuagan

Name of the G.P. : Nuagan

Name of the District : SUNDARGARH

Work code :

financial Sanction No/ date :

AAP Sl No in Block :
 REPORT

The estimate amounting to Rs. 1,60,000.00 (One lakhs Sixty thousands)only

has been framed to meet probable expenditure for the work "

GP. The project has been approved under MGNREGS Action plan
for the year 2016-17 having AAP sl no

As per the site condition the estimate has been framed with the necessary
items as follows:-
1 Earthwork in hard soil.
2 Dry stone masonary or rough stone dry masonary for well steining
3 K.B.Brick masonary in CM (1:6)
4 Provision of a crèche at site for Childs.
5 Cost of Transporting Board and etc.
6 cess 1%

The estimate has been prepared as per current schedule of rate with labour
rates of minimum Rs.174/- per day. 10% O.H.C. has been excluded as the work is to
The Orissa detailed standard specifications will be followed during execution of the
work.

Junior Engineer Asst. Exe. Engineer Block Development Officer

Lephripara Block Lephripara Block Lephripara Block
 DETAIL ABSTRACT OF ESTIMATE

Dug Well of Masi Samad

Name of Beneficiary -

Sl Activity Code Detail of Activity / Items Unit Cost Unit Quantity Total
No. Amount

1 2 3 4 5 6 7
Earth work excavation in hard soil or gravelly soil in
open well within 50m iniial lead and 1.50m initial lift
1 including rough dressing and breaking clods to
maximum 5 cm to 7 cm and laying in layers not
exceeding 0.30m depth and as per the direcion of
the Engineer-in-charge.
ODACT207 (i) 1st depth 5'-0"(1.50m) 259.89 Cum 12.839 3336.74
ODACT206 (ii) 2nd depth 5'-0"(3.00m) 343.69 Cum 12.839 4412.60
ODACT209 (iii) 3rd depth 5'-0"(4.500m) 464.53 Cum 11.127 5168.85
ODACT210 (iv) 4th depth 5'-0"(6.00m) 585.38 Cum 1.300 760.99
ODACT211 (v) 5th depth 5'-0"(7.50m) 958.88 Cum 0.000 0.00
ODACT212 (vi) 6th depth 5'-0"(9.00m) 1121.84 Cum 0.000 0.00

2 Dry stone masonary or rough stone dry masonary

for well steining with hard granite stones. Per 1 cum

ODACT217 (i) 1st depth 5'-0"(1.50m) 936.71 Cum 0.000 0.00

ODACT216 (ii) 2nd depth 5'-0"(3.00m) 1068.44 Cum 0.000 0.00

ODACT219 (iii) 3rd depth 5'-0"(4.500m) 1219.93 Cum 0.000 0.00

ODACT220 (iv) 4th depth 5'-0"(6.00m) 1452.22 Cum 0.000 0.00

ODACT221 (v) 5th depth 5'-0"(7.50m) 1730.96 Cum 0.000 0.00

ODACT222 (vi) 6th depth 5'-0"(9.00m) 1730.96 Cum 0.000 0.00

Earth work in hard soil or gravelly soil within

12 ODACT104 50m.initial lead and 1.5m initial lift including rough
215.79 Cum 5.64 0.00
dressing and breaking clods to maximum 5 cm to 7
cm and laying in layers not exceeding 0.3m in depth.

13 ODACT133 Filling in foundation & plinth with sand watered and

366.61 Cum 1.175 430.77
rammed.

14 ODACT045 CC [1:3:6] with 4 cm.HG metal in foundation & Plinth

4040.42 Cum 1.175 4747.49
work.

15 ODACT CC [1:2:4] with 12 cm.HG Chips in foundation &

5294.83 cum 0.941 4982.44
Plinth work.
 Masonary Work With Fly Ash Bricks Having
15 ODACT027 Crushing Strength Between 75Kg / Sq. cm With 3851.07 Cum 2.594 9989.67
Dimensional Tolerance +-8 percent in C.M. 1:6 in F&
P

16 ODACT012 16 mm thick cement plaster [1:6] over Brick 171.78 Sqm 15.04 2583.59
masonary.

17 ODACT262 Filling in foundation and plinth with excavated 0.00 Cum -5.788 0.00
materials including watering and ramming.
18 ODACT91 #NAME? #NAME? Hour #NAME? #NAME?
19 ODACT140 #NAME? #NAME? Nos #NAME? #NAME?
20 ODACT085 #NAME? #NAME? Nos 1 #NAME?
21 ODACT073 Cost of Display Board 0.00 Nos 1 0.00
22 ODACT88 #NAME? #NAME? Nos 1 #NAME?
Provision for Child Care Taker for supply of Drinking
23 ODACT098 Water 0.00 Day 0 0.00

24 ODACT182 Provision for Mate #NAME? Day #NAME? #NAME?

25 ODACT Unforseen items 2705.00
26 ODACT055 Labour cess 1% 0.00 Nos 1 0.00
TOTAL Rs #NAME?
Rs 116075.00
(Rupee- One Lakh Sixty Thousand )only

Junior Engineer Assistant Engineer Block Development Officer

Lephripara Block Lephripara Block Lephripara Block
 PLAN AND ESTIMATE No:
DETAIL ESTIMATE FOR CONSTRUCTION OF DUG WELL 4.6 mt. DIA & 9.00 mt. DEEP
UNDER MGNREGA, 2016-17
Work Category : Irrigation Facility to SC/ST/IAY/LR Beneficiaries Work Type : Dug Well
Name of the Beneficiary
1 2 Location
3 GP: 4 Village:
5 Block : 6 District: Sundargarh
7 Khata No. 8 Plot No.
9 Dug Well Measurement Details 10 Lat: 22°19'30.93"N Long: 84°53'47.592"E
Outside Dia of Parapet in
Dia of Excavation [D1]: 3.300 mt 3.550 mt
Dugwell [D3]
Outside Dia of RCC Ring [D3] 3.250 mt
Thickness of RCC Ring : 0.100 mt Depth of RCC Ring [ H1]: 4.300 mt
Inside Dia of Dugwell [D2]: 3.050 mt Parapet Height [H]: 1.000 mt
Platform width: 0.850 mt Parapet Thickness: 0.250 mt
Measurement
Sl. Volume /
Description of Work Unit Depth/ Amount
No. NO Con Dia Area
Height
1 Earth Work in excavation of foundation on open well
excavation with lead up to 50 mt.
a) Depth : 0 to 6.0 mt in hard soil

I 1st depth of 1.5 mt. [ 0 to 1.5 mt] Cum 0.786 3.300 1.500 12.839
@ Rs. 259.891 Per 1Cum = Rs. 3337.00
II 2nd depth of 1.5 mt. [ 1.5 to 3.0 mt] Cum 0.786 3.300 1.500 12.839
@ Rs. 343.687 Per 1Cum = Rs. 4413.00
III 3rd depth of 1.5 mt.[ 3.0 to 4.5 mt] Cum 0.786 3.300 1.300 11.127
@ Rs. 464.532 Per 1Cum = Rs. 5169.00
IV 4th depth of 1.5 mt. [ 4.5 to 6.0 mt] Cum 0.786 3.300 0.000 1.300
@ Rs. 585.376 Per 1Cum = Rs. 761.00
b) Depth : 6 to 9.00 mt in stoney earth
V 5th depth of 1.5 mt. [ 6.0 to 7.5 mt] Cum 0.786 3.300 0.000 0.000
@ Rs. 958.883 Per 1Cum = Rs. 0.00
VI 6th depth of 1.5 mt. [ 7.5 to 9.0 mt] Cum 0.786 3.300 0.000 0.000
@ Rs. 1121.838 Per 1Cum = Rs. 0.00

2 Earth work in hard soil or gravelly soil within 50m.initial

lead and 1.5m initial lift including rough dressing and
breaking clods to maximum 5 cm to 7 cm and laying in
layers not exceeding 0.3m in depth.

Platform 0.786 5.250 0.300 6.499

Deduct : Dia of Excavation [D1] 0.786 3.300 0.100 -0.856

Total Cum 5.643

@ Rs. 215.791 Per 1Cum = Rs. 1218.00

3 Masonary Work With Fly Ash Bricks Having Crushing
Strength Between 75Kg / Sq. cm With Dimensional
Tolerance +-8 percent in C.M. 1:6 in F& P
Parapet
Outside Dia of Dugwell [D3] 0.786 3.550 1.000 9.906
Deduct : Inside Dia of Dugwell [D2] 0.786 3.050 1.000 -7.312
Total Cum 2.594
@ Rs. 3851.068 Per 1Cum = Rs. 9990.00
4 16 mm thick cement plaster [1:6] over Brick masonary.

Inside Parapet 3.143 3.050 0.600 5.752

Outside Parapet 3.143 3.550 0.600 6.695
Parapet Top 3.143 3.300 0.250 2.593
Total Sqm 15.040
@ Rs. 171.781 Per 1 Sqm = Rs. 2584.00
 5 Filling in foundation & plinth with sand watered and
rammed.
Platform 0.786 5.250 0.100 2.166
Deduct : Outside Dia of Dugwell [D3] 0.786 3.550 0.100 -0.991
Total Cum 1.175
@ Rs. 366.61 Per 1Cum = Rs. 431.00

6 Rigid And Smooth Centering And Shuttering for RCC Work

Including Flase Work
Inside Parapet 3.143 3.250 4.300 43.923
Outside Parapet 3.143 3.250 4.300 43.923
Total Sqm 87.846
@ Rs. 509.987 Per 1 Sqm = Rs. 44800.00
7 Supplying ,Fitting And Placing uncoated HYSD Bar
Reinforcement
Rcc Ring 38.7 3.143 3.250 0.100 128.480
Total Cum 128.480
@ 0.395 / kg 50.750 kg
0.507 Qntl
@ Rs. 7537.951 Per Qntl = Rs. 3822.000
8) CC [1:3:6] with 4 cm.HG metal in foundation & Plinth work.

Platform 0.786 5.250 0.100 2.166

Deduct : Inside Dia of Dugwell [D2] 0.786 3.550 0.100 -0.991
Total Cum 1.175
@ Rs. 4040.419 Per 1Cum = Rs. 4747.00
9) CC [1:2:4] with 12 cm.HG Chips in foundation & Plinth work.

Platform 0.786 5.250 0.080 1.733

Deduct : Inside Dia of Dugwell [D2] 0.786 3.550 0.080 -0.792
Total Cum 0.941
@ Rs. 5294.832 Per 1Cum = Rs. 4982.000
10 RCC M20 Grade using 20mm and Down grade HBG
Crusher Broken
Outside Dia of Dugwell [D3] 0.786 3.250 4.300 35.699
Deduct : Inside Dia of Dugwell [D2] 0.786 3.050 4.300 -31.441
Total Cum 4.258
@ Rs. 4392.021 Per 1Cum = Rs. 18701.000

16) Cost of Display Board … Rs. 2500.00

17) BFT/TA/Mate … Rs. 5915.00

Work Facilities/ Creche/Drinking

20) …
water / First aid … Rs. 2705
116075.00
21) Labour cess 1% Rs.
TOTAL Rs. 116075.00
say Rs. 116075.00
(Rupees One Lakh Sixty Thousand) Only
PREPARED BY CHECKED BY
 LEAD STATEMENT
Sl. By Truck By Head
Materials Place Remarks
No. [Km] lead
1 2 3 4 5
1 Sand [Filling] Local 5 150 Mts
2 Sand [Mortar] Ib river (Sundargarh) 25 150 Mts
3 Metal/Chips Local 20 150 Mts
4 H.G.Stone Local 20 150 Mts
5 KB Bricks23X11X8cm Local 20 150 Mts
6 Cement/ M.S.Bar Ujalpur 25 150 Mts

CONVEYANCE CHARGES [Schedule of Rates-2014]

1 SAND [FILLING] By Truck 15 Km

1st 5 Km 156.40
next [up to 50 km] 10 Km @ 9.20 /Km 92.00
next [above 50 km] 0 Km 6.50 /Km -
248.40 per Cum

2 SAND [MORTAR] By Truck 25 Km

1st 5 Km 156.40
next [up to 50 km] 20 Km @ 9.20 /Km 184.00
next [above 50 km] 0 Km 6.50 /Km -
340.40 per Cum

3 H.G.STONE/METAL/ CHIPS By Truck 10 Km

1st 5 Km 156.40
next [up to 50 km] 5 Km @ 9.20 /Km 46.00
next [above 50 km] 0 Km 6.50 /Km -
202.40 per Cum

3 KB Bricks23X11X8cm By Truck 5 Km
1st 5 Km 404.32
next [up to 50 km] 0 Km @ 16.56 /Km 0.00
next [above 50 km] 0 Km 13.28 /Km -
404.32 per Cum

4 CEMENT/ M.S. BAR By Truck 25 Km

1st 5 Km 169.00
next [up to 50 km] 20 Km @ 8.60 /Km 172.00
next [above 50 km] 0 Km 7.30 /Km -
341.00 per 1000 kg
34.10 per Qtl

COST OF MATERIALS INCLUDING CONVEYANCE CHARGES

By Head load per Cum/Qtl

Cost of materials Conveyance
Sl. Beyond Beyond
Materials Unit [Schedule of Charges by Up to Total Cost Remarks
No. 50 m & up 100 m & up
Rates-2014] truck 50 m
to 100 m to 150 m

1 Sand for filling 1 Cum 46.00 248.40 33.00 - - 327.40

2 Sand for mortar 1 Cum 53.00 340.40 33.00 - - 426.40
3 KB Bricks23X11X8cm 1 Cum 3,700.00 404.32 33.00 - - 4,137.32
4 Stone 1 Cum 243.00 202.40 33.00 - - 478.40
5 H.G. Metal 40 mm CB 1 Cum 740.00 202.40 33.00 - - 975.40
6 H.G. Chips 12 mm CB 1 Cum 1,098.00 202.40 33.00 - - 1,333.40
7 Cement 1 Qtl 630.00 34.10 8.30 - - 672.40
8 M.S.Bar 1 Qtl 4,490.00 34.10 8.30 - - 4,532.40
9 Binding Wire 1 Kg 79.00 - - - - 79.00

PREPARED BY CHECKED BY
 ANALYSIS OF RATES

(Unskilled Wage Rate under MGNREGA = 176.00 per day)

Sl. Quantity
Description of Work Rate Amount
No. required
1 2 3 4 5.00
1) Earth work in hard soil or gravelly soil within 50m.initial lead and 1.5m initial
lift including rough dressing and breaking clods to maximum 5 cm to 7 cm and
laying in layers not exceeding 0.3m in depth.

I 1st depth of 1.5 m initial rate

MGNREGA @ 352/2.83 Cum … … 124.38
20% extra for foundation … … 24.88
Rate per Cum … … 149.26
II 2nd depth of 1.5 m
1.5 times initial rate [ 147.56.x1.5] … … 223.89
1.5 times lift [ 20.19 per 2.83 Cum] … … 10.70
Rate per Cum … … 234.59
III 3rd depth of 1.5 m
2 times initial rate … … 298.52
2.5 times lift … … 17.84
Rate per Cum … … 316.36
IV 4th depth of 1.5 m
2.5 times initial rate … … 373.15
3.5 times lift … … 24.97
Rate per Cum … … 398.12
V 5th depth of 1.5 m
3 times initial rate … … 447.78
4.5 times lift … … 32.10
Rate per Cum … … 479.88
VI 6th depth of 1.5 m
3.5 times initial rate … … 522.41
5.5 times lift … … 39.24
Rate per Cum … … 561.65
VII 7th depth of 1.5 m
4.0 times initial rate … … 597.04
6.5 times lift … … 46.37
Rate per Cum … … 643.41

2 Earth work in stoney earth and gravels mixed with stone and boulder not
exceeding 0.014cum in volume within 50m. Initial lead and 1.5m initial lift
including rough dressing and breaking clods to maximum 5cm to 7cm and
laying in layer not exceeding 0.3m in depth.

I 1st depth of 1.5 m initial rate [ 0 to 1.5 mt]

MGNREGA @ 488.88/2.83 Cum … … 172.75
20% extra for foundation … … 34.55
Rate per Cum … … 207.30
II 2nd depth of 1.5 m [ 1.5 to 3.0 mt]
1.5 times initial rate [ 204.95x1.5] … … 310.95
1.5 times lift [ 20.19 per 2.83 Cum] … … 10.70
Rate per Cum … … 321.65
III 3rd depth of 1.5 m [ 3.0 to 4.5 mt]
2 times initial rate … … 414.60
2.5 times lift … … 17.84
Rate per Cum … … 432.44
IV 4th depth of 1.5 m [ 4.5 to 6.0 mt]
 2.5 times initial rate … … 518.25
3.5 times lift … … 24.97
Rate per Cum … … 543.22
V 5th depth of 1.5 m [ 6.0 to 7.5 mt]
3 times initial rate … … 621.90
4.5 times lift … … 32.10
Rate per Cum … … 654.00
VI 6th depth of 1.5 m [ 7.5 to 9.0 mt]
3.5 times initial rate … … 725.55
5.5 times lift … … 39.24
Rate per Cum … … 764.79
VII 7th depth of 1.5 m [ 9.0 to 10.50 mt]
4.0 times initial rate … … 829.20
6.5 times lift … … 46.37
Rate per Cum … … 875.57

3 Dry stone masonary or rough stone dry masonary for guard walls and retaining
walls with hard granite stones. Per 1 cum

Materials Component
Rough stone granite 1.00 cum 478.40 478.40
Total
Labours Component
Masson 2nd class 0.52 No. 247.20 128.54
Semiskilled 0.52 No. 227.20 118.14
M.Mulia 0.52 No. 176.00 91.52
W.Mulia 0.35 No. 176.00 61.60
878.21
Total = 878.21
For stone masonary in well stening add extra towards labour and scaffolding = 58.50
936.71
i) 1ST depth 1.50m to 3.00m
15 % of labour 878.21 15% 131.73 131.73
Total rate / cum 1068.44

ii) 2nd depth 3.00m to 4.50m

15 % of labour 1009.94 15% 151.49 151.49
Total rate / cum 1219.93
iii) 3rd depth 4.50m to 6.00m
20 % of labour 1161.43 20% 232.29 232.29
Total rate / cum 1452.22

iv) 4th depth 6.00m to 7.50m

20 % of labour 1393.72 20% 278.74 278.74
Total rate / cum 1730.96

iv) 5th depth 7.50m to 9 m

0 % of labour 619.85 0% 0.00 0.00
Total rate / cum 1730.96

3) K.B.Brick masonary in CM[1:6] in foundation & Plinth work.

KB Bricks23X11X8cm 400.00 cum 4.14 /cum 1654.93
Sand for mortar including Conveyance Charges 0.34 cum 426.40 /cum 144.98
Cement including Conveyance Charges 0.8151 qtl 672.40 /qtl 548.07
Mason 1st class 0.35 No. 267.20 /day 93.52
Mason 2nd class 1.41 No. 247.20 /day 348.55
 Man & Woman Mulia 3.17 No. 176.00 /day 557.92
Rate for 1 Cum 3347.97
4) Filling in foundation & plinth with sand watered and rammed.
Female Mulia 12.36 No. 176.00 /day 2175.36
Sand including Conveyance Charges 100.00 cum 327.40 /cum 32740.00
Rate for Per 100 Cum 34915.36
Rate for 1 Cum 349.15
5) CC [1:4:8] with 4 cm.HG metal in foundation & Plinth work.
Sand for mortar including Conveyance Charges 0.48 Cum 426.40 /Cum 204.67
Metal 4 cm including Conveyance Charges 0.96 Cum 975.40 /Cum 936.38
Cement including Conveyance Charges 1.72 Qtl 672.40 /Qtl 1156.53
Mason 2nd class 0.18 No. 247.20 /day 44.50
Man/Female Mulia 3.90 No. 176.00 /day 686.40
Rate for Per 1 Cum 3028.48

6) 20 mm thick cement plaster [1:6] over Brick masonary

Sand for mortar 0.021 cum 426.40 /cum 8.95
Cement 0.0570 qtl 672.40 /qtl 38.33
Mason 2nd class 0.16 No. 247.20 /day 39.55
Man/Female Mulia 0.24 No. 176.00 /day 42.24
Rate for 1 Sqm 129.07
7) 12 mm thick cement plaster [1:4] over R.C.C. work.
Sand for mortar 0.015 Cum 426.40 /Cum 6.40
Cement 0.0543 Qtl 672.40 /Qtl 36.51
Mason 2nd class 0.14 No. 247.20 /day 34.61
Man/Female Mulia 0.12 No. 176.00 /day 21.12
Rate for Per 1 Sqm 98.64
8) Cement Punning
Cement 0.0114 qtl 672.40 /qtl 7.67
Mason 1st class 0.027 No. 267.20 /day 7.21
Man/Female Mulia 0.027 No. 176.00 /day 4.75
Rate for Per 1 Sqm 19.63
9) CC [1:2:4] with 12 mm size HG chips for R.C.C. works.
Sand for mortar 0.45 cum 426.40 /cum 191.88
Chips 12 mm 0.90 cum 1,333.40 /cum 1200.06
Cement 3.23 qtl 672.40 /qtl 2171.85
Mason 2nd class 0.68 No. 247.20 /day 168.10
Man/Female Mulia 4.60 No. 176.00 /day 809.60
Rate for Per 1 Cum 4541.49
10) Supplying, fitting and placing uncoated HYSD bar reinforcement
complete.

HYSD bars including 5 percent overlaps and wastage 1.05 MT 45324.00 /qtl 47590.20
Binding wire 8.00 Kg 79.00 /kg 632.00
Labour for cutting ,bending, shifting to site, tying and placing in position:

Mate 0.44 No. 227.20 /day 99.97

Blacksmith (Special) 3.00 No. 267.20 /day 801.60
Man Mulia 8.00 No. 176.00 /day 1408.00
Total Rate per MT 50531.77
Rate per Quintal = 5053.18
11) Rigid and smooth centering and shuttering for R.C.C. works including false works and
dismantling them after casting including cost of materials complete in ground floor.
 For R.C.C. foundation , plinth band and footings bases of columns mass concrete precast
slabs etc.

(Data for 10 Sqm)

Materials: 25mm thick non sal planks 0.267 Cum 19488.00 /cum 5203.30
Non-sal bullah 80mm dia for strutting 12.60 Rmt 48.00 /rmt 604.80
Carriage of wood 0.3284 Cum 135.20 /cum 44.40
Total 5852.50
Considering 10times use of the materials 585.25
Labour: Carpenter 2nd class 0.50 No. 240.00 /day 120.00
Semiskilled Mulia 0.50 No. 220.00 /day 110.00
Total: 815.25
Rate for 1 Sqm= 815.25 / 10 = 81.53
12) Filling in foundation and plinth with excavated materials including watering and
ramming. (Rate per Cum) 2/3 rate of respective item of work = 82.92

PREPARED BY CHECKED BY
/cum

/cum
 CALCULATION OF LABOUR & MATERIAL RATIO
Sl.
Description of Work Unit Quantity Rate Amount
No.
A LABOUR COMPONENT
1 Earth Work in excavation of foundation on open well excavation with lead up to 50 mt.
a Depth : 0 to 1.5 mt in hard soil
I 1st depth of 1.5 mt. [ 0 to 1.5 mt] Cum 12.839 149.26 1916.35
b Depth : 6 to 9.00 mt in stoney earth
II 2nd depth of 1.5 mt. [ 1.5 to 3.0 mt] Cum 12.839 321.65 4129.66
III 3rd depth of 1.5 mt.[ 3.0 to 4.5 mt] Cum 11.127 432.44 4811.76
IV 4th depth of 1.5 mt. [ 4.5 to 6.0 mt] Cum 1.300 543.22 706.19
V 5th depth of 1.5 mt. [ 6.0 to 7.5 mt] Cum 0.000 654.00 0.00
VI 6th depth of 1.5 mt. [ 7.5 to 9.0 mt] Cum 0.000 764.79 0.00
Dry stone masonary or rough stone dry masonary for well steining with
2
hard granite stones. Per 1 cum
(i) 1st depth 5'-0"(1.50m) Cum
(ii) 2nd depth 5'-0"(3.00m) Cum
(iii) 3rd depth 5'-0"(4.500m) Cum
(iv) 4th depth 5'-0"(6.00m) Cum
(v) 5th depth 5'-0"(7.50m) Cum
(vi) 6th depth 5'-0"(9.00m) Cum
6 Earth work in hard soil or gravelly soil Cum 5.643 149.26 842.27
7 Filling in foundation & plinth with sand watered and rammed. Cum 1.175 21.75 25.56
8 CC [1:4:8] with 4 cm.HG metal in foundation & Plinth work. Cum 1.175 686.40 806.52
Masonary Work With Fly Ash Bricks Having Crushing Strength Between
9 Cum 2.594 557.92 1447.24
75Kg / Sq. cm With Dimensional Tolerance +-8 percent in C.M. 1:6 in F& P
10 20 mm thick cement plaster [1:6] over stone masonary Sqm 15.040 42.24 635.29
12 Filling in foundation and plinth with excavated materials including watering and Cum -5.788 82.92 -479.94
13 ramming.
Conveyance by Head load for Cement Qntl 22.909 8.30 190.15
14 Conveyance by Head load for Sand Cum Err:509 33.00 Err:509
15 Conveyance by Head load for Metal Cum 1.128 33.00 37.22
16 Conveyance by Head load for Chips Cum 0.847 33.00 27.95
17 Conveyance by Head load for Stone Cum 0.000 33.00 0.00
18 Conveyance by Head load for M.S.Bar Qntl 0.532 8.30 4.42
19 #NAME? MD #NAME? #NAME? #NAME?
Total Labour Component Err:509
Total Mandays Err:509
B MATERIALS COMPONENT
1 Cement excluding Conveyance Charges Qntl 22.91 620.00 14203.82
2 Sand excluding Conveyance Charges Cum Err:509 53.00 Err:509
3 4 cm Metal  excluding Conveyance Charges Cum 1.13 740.00 834.72
4 12 mm chips  excluding Conveyance Charges Cum 0.85 1,098.00 929.90
5 H.G.Stone excluding Conveyance Charges Cum 0.00 3,700.00 0.00
6 M.S.Bar excluding conveyance charges Qntl 0.53 4,490.00 2390.25
7 Binding Wire Kg 0.41 79.00 32.04
8 Transportation Charges of sand Cum Err:509 340.40 Err:509
9 Transportation Charges of Chips, Stone & metal Cum 1.97 404.32 798.49
10 Transportation Charges of Cement & M.S.Bar Qntl 23.44 34.10 799.36
11 Semi-skilled Labour MD 48.78 220.00 10732.12
12 2nd Class Mason (Mason, carpenter, painter, blacksmith etc.) MD 6.56 240.00 1574.25
13 1st class mason (Special mason, carpenter, painter, blacksmith etc.)  MD 0.91 260.00 236.05
14 Centering and Shuttering Sqm #NAME? #NAME? #NAME?
15 Dewatering charge  Hours #NAME? #NAME? #NAME?
16 First aid box  No. #NAME? #NAME? #NAME?
17 Photography  No. #NAME? #NAME? #NAME?
18 Cost of Display Board No. 0 - 0.00
19 Gram Sanjojak/ Mate Wage MD 0 220.00 0.00
20 Rest Shed No. #NAME? 1,275.07 #NAME?
21 Work Facilities/ Creche/Drinking water / First aid No. 1 - 0.00
 Total Materials Component Err:509
Total Estimated Cost [A+B] Err:509

ABSTRACT FOR LABOUR & MATERIALS RATIO

(A) TOTAL LABOUR COST: Err:509 Err:509
(B) TOTAL MATERIAL COST: Err:509 Err:509
TOTAL ESTIMATED COST [A+B] Err:509 Err:509
Name of the Project :- Dug Well of Masi Samad
Estimate cost:- 160000.00 LAKHS
Scheme MGNREGA Date of Payment
Bill Amount: Rs. 116,075.00 1 st and Final bill.
LABOUR
Mandays Rs. Total Rs.

Unskilled: 123 303.40 37318.00

Semi Skilled: 49 348.00 17052.00
Skilled: 7 398.00 2786.00
Highly Skilled: 1 458.00 458.00
Total 180 57614.00
MATERIAL STATEMENT
Name of Material Nos./Quantity Rs. Total Amount
Royality 0.00
Cement 22.91 613.47 14054.00
Carriage of Cement 22.91 285.17 6533.00
Fly Ash Brick of 25cm x 12cmx 8cm Size 907.90 3.91 3554.00
Course Sand ( Zone -III) 3.90 50.48 197.00
Carriage of Course Sand 3.90 281.67 1099.00
Fine sand (Zone IV) including Material
1.18 43.81 51.00
Carriage of Jamuna Sand 1.18 281.67 331.00
NoN- Sal Bullahs 125mm mean dia of Any
Length
11.42 39.83 455.00
Second Class Kail Wood in Planks- Non Sal
0.47 16172.61 7672.00
Carriage of Wood For Centering & Shuttering
Work
2.88 103.50 299.00
HYSD Bar Rainforcement 0.56 6651.58 3718.00
Binding Wire 0.41 67.23 27.00
Carriage of Steel 0.06 367.47 21.00
Stone Aggregate (Single Size) 40mm nominal
Size
1.13 704.76 795.00
Carriage of Stone Aggregate 40mm nominal Size
And Above
1.97 545.67 1078.00
Carriage of Stone Aggregate Below 40mm
nominal Size
3.83 457.65 1754.00
Generator 33KVA
1.70 208.70 355.00
Hire Charges of Concrete Mixer 0.25 to 0.4 Cum
With Hopper
0.21 1231.28 262.00
Scaffolding Charges For Brick Masonary Work
2.59 33.00 86.00
Carriage of Brick
2.59 1.18 3.00
Stone Aggregate (Single Size) 10mm nominal
Size crusher Broken
1.53 1090.48 1672.00
Stone Aggregate (Single Size) 12.5mm nominal
Size crusher Broken
0.85 1045.71 886.00
Stone Aggregate (Single Size) 20mm nominal
Size crusher Broken
2.30 1028.57 2365.00
Cost of Display Board 2500.00
BFT/TA/Mate 5915.00
Work Facilities/ Creche/Drinking water / First aid 2705.00
Labour cess 1% 0.00
58387.00

Total 116001.00
 LABOUR & MATERIAL STATEMENT
LABOUR COMPONENT MATERIAL COMPONENT
Unskilled High FLY ASH
SS Skilled Mortar Metal 40 Chips 20 Chips 10 Binding
Sl. Mulia Per Skilled Cement Filling Chips 12 Stone M.S.Bar Bricks25X
Items Qnty. Unit Mulia Mulia Sand mm mm mm Wire Remarks
No. day Mulia (Qntl) Sand mm (Cum) (Cum) (Qntl) 12X8cm
(Cum) (Cum) (Cum) (Cum) (Kg)
303.40 348.00 398.00 358.00 (Nos)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Earth Work in excavation of foundation on open
1 (a)
well excavation with lead up to 50 mt.
I 1st depth of 1.5 mt. [ 0 to 1.5 mt] 12.839 Cum 10.889
II 2nd depth of 1.5 mt. [ 1.5 to 3.0 mt] 12.839 Cum 14.400
III 3rd depth of 1.5 mt.[ 3.0 to 4.5 mt] 11.127 Cum 16.868
IV 4th depth of 1.5 mt. [ 4.5 to 6.0 mt] 1.300 Cum 2.483
Stoney Soil
V 5th depth of 1.5 mt. [ 6.0 to 7.5 mt] 0.000 Cum 0.000
VI 6th depth of 1.5 mt. [ 7.5 to 9.0 mt] 0.000 Cum 0.000
6 Earth work in hard soil or gravelly soil 5.64 Cum 3.974
Masonary Work With Fly Ash Bricks Having
Crushing Strength Between 75Kg / Sq. cm With
10
Dimensional Tolerance +-8 percent in C.M. 1:6 in
2.594 Cum 7.678 2.724 0.908 1.743 0.726 907.900
F& P
16 mm thick cement plaster [1:6] over Brick
11
masonary.
15.040 Sqm 3.610 2.406 0.647 0.271

Filling in foundation & plinth with sand watered

12 1.175 Cum 0.145 1.175
and rammed.
CC [1:3:6] with 4 cm.HG metal in foundation &
13 1.175 Cum 4.583 0.212 2.691 0.564 1.128
Plinth work.
CC [1:2:4] with 12 cm.HG Chips in foundation &
14
Plinth work.
0.941 Cum 4.329 0.640 3.039 0.423 0.847
RCC M20 Grade using 20mm and Down grade
15 4.258 Cum 5.677 0.244 0.426 14.789 1.916 2.299 1.533
HBG Crusher Broken
Rigid And Smooth Centering And Shuttering for
16 87.846 Sqm 48.315 48.315
RCC Work Including Flase Work
Supplying ,Fitting And Placing uncoated HYSD
Bar Reinforcement
0.507 Qntl 0.406 0.223 0.152 0.532 0.406
Total 123.356 48.782 6.559 0.908 22.909 1.175 3.901 1.128 2.299 0.847 1.533 0.000 0.532 0.406 907.900 0.000
Manday Manday Manday Manday Qntl Cum Cum Cum Cum Cum Cum Cum Qntl Kg Nos
45.819
303.40 348.00 398.00 358.00
 Form No. XXXVII
RUNNING ACCOUNT BILL FORM
Cash Book Voucher No…………..................... (To be used for payment for Work
Suppliers actually measured)

Name of the work:- Dug Well of Masi Samad

Estimated cost:- Rs 160000.00

Name of the Agency / Suppliers:- Departmental.
Date of commencement of the work: - MB No. :-
Date of completion of the work: - Page No :-
Name of J.E.:- Y. Seth
Serial number of the Bill:-

Account of the work done or supply of made.

Sl No Item of work or supply Qnty. Unit Rates Amount
1 2 3 4 5 6
1 Earth Work in excavation of foundation on open well
excavation with lead up to 50 mt.
a) Depth : 0 to 1.5 mt in hard soil

I 1st depth of 1.5 mt. [ 0 to 1.5 mt] 12.839 cum 259.891 3337.00

II 2nd depth of 1.5 mt. [ 1.5 to 3.0 mt] 12.839 cum 343.687 4413.00

III 3rd depth of 1.5 mt.[ 3.0 to 4.5 mt] 11.127 cum 464.532 5169.00

IV 4th depth of 1.5 mt. [ 4.5 to 6.0 mt] 1.300 cum 585.376 761.00

V 5th depth of 1.5 mt. [ 6.0 to 7.5 mt] 0 cum 958.883 0.00

VI 6th depth of 1.5 mt. [ 7.5 to 9.0 mt] 0 cum 1121.838 0.00
3 Earth work in hard soil or gravelly soil within
50m.initial lead and 1.5m initial lift including rough 5.643 cum 215.791 1218.00
dressing and breaking clods to maximum 5 cm to 7
cm and laying in layers not exceeding 0.3m in depth.
4 Masonary Work With Fly Ash Bricks Having Crushing
Strength Between 75Kg / Sq. cm With Dimensional 2.594 cum 3851.068 9990.00
Tolerance +-8 percent in C.M. 1:6 in F& P
5 16 mm thick cement plaster [1:6] over Brick
15.04 Sqm 171.781 2584.00
masonary.
6 Filling in foundation & plinth with sand watered and
rammed. 1.175 cum 366.610 431.00

7 Rigid And Smooth Centering And Shuttering for RCC

Work Including Flase Work 87.846 Sqm 509.987 44800.00

8 Supplying ,Fitting And Placing uncoated HYSD Bar

Reinforcement 0.507 Qntl 7537.951 3822.00
5 CC [1:3:6] with 4 cm.HG metal in foundation & Plinth
work. 1.175 cum 4040.419 4747.00

6 CC [1:2:4] with 12 cm.HG Chips in foundation & Plinth

work. 0.941 cum 5294.832 4982.00

7 RCC M20 Grade using 20mm and Down grade HBG

Crusher Broken 4.258 cum 4392.021 18701.00

7 Filling in foundation and plinth with excavated

materials including watering and ramming. 0 cum 0.000 0.00

8 Cost of Display Board 1 Rs 2500.00

9 BFT/TA/Mate 0 MD 0.000 5915.00
10 Work Facilities/ Creche/Drinking water / First aid 1 Rs 2705.00
G.Total Rs 116075.00

Deduction
Labour Cess1% 1161.00
G.Total deduction 1161.00
Net Payable 116075.00 - 1161.00 114914.00
(II) CERTIFICATE AND SIGNATURE

The measurements were made by me on are recorded at page

of the measurement Book No.

No advance payment has been made previously with measurements

Dated Signature of other preparing the bill.
Rank

Junior Engineer Asst.Ex. Engineer

Kutra Block Kutra Block