Cover/Face sheet Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence
Financial year
2014-15
Head of = Mahatma Gandhi NREGS Karnataka Work Code( As in nregasoft) GPS (If Any)
Latitiude
Longitude
Name of Gram Panchayat
(to be filled )
Name of BlockPanchayat
(to be filled )
Name of Zilla Panchayat
(to be filled )
Estimated Cost(in Rs)
Rs 3,96,500
Labour component
(to be filled )
Material component
(to be filled )
% of Labour ;Material
(to be filled )
Gram Sabha aprroval date
(to be filled )
Estimate Technical sanction no and date Estimate istrative sanction no and date Estimate prepared by;
(to be filled )
Estimate Checked by;
(to be filled )
Name of Implementing agency
(to be filled )
Sign of Engineer
Sign of PDO/Secretary and seal
Sign of President of GP and seal
Description sheet Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence
Financial year
2014-15
Head of = Mahatma Gandhi NREGS Karnataka Work Code( As in nregasoft ) Estimated Cost(in Rs)
(to be filled ) 396500 Detailed narration of work
(to be filled )
Sign of Engineer
Sign of PDO/Secretary and seal
Sign of President of GP and seal
Note; 1)Provision for cost and fixing of name board as should be in corporated under material componnent in every estimate Mandatory Note; KTPP 1999 should be while tendering and procurement of materials
Part A Detailed and Abstract Estimate Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence
Financial year
2014-15
Head of = Mahatma Gandhi NREGS Karnataka
Mandatory Note; KTPP 1999 should be while tendering and procureme materials
Work Code( As in nregasoft ) Sl no
1 1
Item as per SoR(prevailing nrega or line dept or As per approved Data Sheet)
Unit
2
3
Earth work Excavation in ordinary soil for roads, rock fill dams, desilting of tanks for construction of contour/graded bunds in Black soil/Red sandy soils/Kankar/Gravelly soils/Late rite soils (Narega S.R page-1, Item No. 2A)
No
Length (in Mt)
4
cum
5 1
Page 4
100.00
Measurements Breadth (in Depth Mt) (in Mt) 6
7 4.00
Rate Quantity
8 0.10
(In Rs)
9 40.00
185.45
Sl no
2
Item as per SoR(prevailing nrega or line dept or As per approved Data Sheet)
Unit No
KSRRB M300-53. Construction of embankment with approved cum material Gravel/Murrum with all lifts and leads, transporting to site, spreading, grading to required slope and compacting to meet requirement Table 300-2 complete as per specifications. (which includes cost of gravel/murrum, watering charges & compaction by vibratory roller) (PWD S.R 2014-15, page-144, Item No. 19.60)
Length (in Mt) 1
Page 5
100.00
Measurements Breadth (in Depth Mt) (in Mt) 4.00
0.15
Rate
(In Rs)
Quantity
60.00
204.00
Sl no
Item as per SoR(prevailing nrega or line dept or As per approved Data Sheet)
Unit No
Length (in Mt)
Measurements Breadth (in Depth Mt) (in Mt)
Rate
(In Rs)
Quantity
3
KSRB 4-1.2 : Providing and laying in position plain cement cum concrete of mix 1:3:6 with OPC cement @ 220kgs, with 40mm and down size graded granite metal coarse aggregates @0.892cum and fine aggregates @0.465cum machine mixed, machine mixed, concrete laid in layers not exceeding 15 cms. Thick, well compacted, in foundation including cost of all materials, labour, HOM of machinery, curing complete as per specifications No. KBS 4.1, 4.2. (PWD S.R 2014-15, page-12, Atem No. 4.2)
1
100.00
3.75
0.10
37.50
4,689.00
4
KSRB 4-1.6 ; Providing and laying in position plain cement cum concrete of mix 1:2:4 with cement @240kgs, with 20mm and fine aggregates @ 0.459cum, machine mixed, concrete laid in layers not exceeding 15cms. Thick, well compacted, in foundation including cost of all materials, labour, HOM of Machinery, curing complete as per specifications No. 4.1, 4.2 (PWD S.R 2014-15, page-12, Item No. 4.6)
1
100.00
3.75
0.10
37.50
4,933.00
Page 6
Sl no
5
Item as per SoR(prevailing nrega or line dept or As per approved Data Sheet)
KSRRB M2600-3. (ii) Providing & fixing 20 mm thick compressible fibre board in expansion t complete as per drawing & Techincal Specification MORTH Specification No. 2605. (PWD S.R 2014-15, page-233, Item No. 31.3)
Unit No
Rmtr
Length (in Mt) 20
Measurements Breadth (in Depth Mt) (in Mt)
3.75
Rate
(In Rs)
Quantity
75.00
128.00
Total 6
Add for name board
7
Add for Cost of payment to Engineers at 1%
8
Add for Cost of Photos and Quality Check
9
Rounding off Grand total Rs Three lakhs nintysix thousand and five hundred only Sign of Engineer
Sign of PDO/Secretary and seal
Page 7
Sign of President of GP and seal
with convergence
ering and procurement of
Amount (in Rs) ( col 8 x col 9)
10 7,418.00
Page 8
Amount (in Rs) ( col 8 x col 9)
12,240.00
Page 9
Amount (in Rs) ( col 8 x col 9)
175,837.50
184,987.50
Page 10
Amount (in Rs) ( col 8 x col 9)
9,600.00
390,083.00 2000 3900 500 17 396,500.00
of GP and seal
Page 11
Part B Detailed Estimation (Calculation) of labour and Material requirement Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with conver
Financial year 2014-15 Head of = Mahatma Gandhi NREGS Karnataka Work Code( As in nregasoft ) Sl no Item as per Unit Quantity Unskilled wage component ( person skilled and semi skilled wage component Material component including es SoR(prevailing days required as per out turn data sheet) ( person days required as per out turn machinery like rollers etc but excludi nrega or line dept data sheet) labour displacing machiner or As per approved Data Sheet) as in part A detailed and abstract estimate
No of Person days
1 1
2 Earth work cum Excavation (Narega S.R page1, Item No. 2A)
3
4
5
40.00 39(with 1.03 cum out turn)
Rate in Rs as Amount (in Rs) No of approved by ( col 5 x col 6) Person GOI eg;for 14days 15 Rs 191 per day)
6 191.00
7 7,449.00
Page 12
8
Rate in Rs Amount (in Rs) ( item like as SoR col 8 x col 9) material like cement ;machinery like rollers
9
10
11
Rate in Rs
12
1
2
3
4
5
6
7
8
9
10
1,146.00
11
2
Construction of cum embankment with approved material Gravel/Murrum (PWD S.R 2014-15, page-144, Item No. 19.60)
60.00 6(with 0.10cum out turn)
191.00
3
Providing and laying in position plain cement concrete of mix 1:3:6(PWD S.R 2014-15, page-12, Atem No. 4.2)
cum
37.50 120(with 1.77+1.4 1=3.18c um out turn)
191.00
22,920.00 7(with 0.18cum out turn mason cl II)
223.93
1,567.51
do
4
roviding and laying cum in position plain cement concrete of mix 1:2:4 with cement(PWD S.R 2014-15, page-12, Item No. 4.6)
37.50 120(with 1.77+1.4 1=3.18c um out turn)
191.00
22,920.00 7(with 0.18cum out turn mason cl II)
223.93
1,567.51
do
Page 13
item like material like cement jelly ;machinery like rollers mixer vibratory
12
1
2
3
4
5
6
7
8
9
10
11
5
Providing & fixing Rmtr 20 mm thick compressible fibre board in expansion t (PWD S.R 2014-15, page-233, Item No. 31.3)
75.00
item like material an d fixing
6
Add for Cost of name board
LS
Cost of name board
7
Add for Cost of payment to Engineers at 1%
LS
Cost of payment to Engineers at 1%
8
Add for Cost of LS Photos and Quality Check
9
Rounding off
Cost of Photos and Quality Check
LS Total
285
191
54,435.00 14(cl II mason)
Mandatory Note; KTPP 1999 should be while tendering and procurement of materials Sign of Engineer Sign of PDO/Secretary and seal
Page 14
3135
12
nt
GS with convergence
ent including essential Total ( col 10 + col % of etc but excluding unskilled 13) unskilled Labour cing machinery :Materials(including Material component including essential machinery like rollers etc but excluding unskilled labour displacing machinery
Amount (in Rs) ( col 11 x col 12)
% of
% of
unskilled Labour (col 7/col14 x100)
13
14 -
15 7449
100.00
semiskilled skilled and material [col (10+13)/col14 x100)
16 -
Page 15
13
14
15
16
11,094.00
12240
9.36
90.64
151,350.00
175838
13.03
86.97
160,500.00
184988
12.40
87.60
Page 16
13
14
15
16
9,600.00
9,600.00
100.00
2,000.00
2,000.00
100.00
3,900.00
3,900.00
100.00
500.00
500.00
100.00
338,944.00
396,514.00
13.72
86.28
Sign of President of GP and seal
Page 17
PART -'C' DETAILED PARAMETERS OF WORKS TO BE CAPTURED UNDER DIFFERENT CATEGORY OF WORKS PERMITTED UNDER MGNREGA Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence PHYSICAL PARAMETERS (7)
Sl No
1
1
OWNESHIP OF LAND
2
KHASRA NO.
3
Public land
Sign of Engineer
CATEGORY OF WORKS
4
Rural connectivity
NAME OF WORK
LAND ON WHICH WORK CAN BE CARRIED OUT PUBLIC LAND (PL)/INDIVIDUAL LAND (IL)
5
6
Model Estimate for construction Public land of Cement Concrete Road under MGNREGS with convergence
Estimated physical Estimated quantity of work (Unit unskilled man in Cum/Sqm/Km) days (in No) )
1)Cum of earth work 2)Cum of gravel 3)Cum of cement concrete cc1;3;6 4)Cum of cement concrete cc1;2;4 and5)100m of cc road
Sign of PDO/Secretary and seal
Sign of President of GP and seal
(7-II)
285
EGORY
FINANCIAL PARAMETER (in lakh) (8)
METERS (7)
Estimated cost
Estimated On wages out come
(7-III)
…..(to be filled) number of villagers are benefitted
(8-I)
On material
(8-II)
0.54
3.43
Drawing sheet/Sheets like plan elevation 3D views sketches Name of work
Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence
Financial year 2014-15 Work Code( As in nregasoft )
3,75m cc 1.2;4 paving to specification
3,75m cc 1.3.6 paving to specification 4m wide murrum embankment to specification
Section
100m long 3.75m wide cement concrete road to specification
Plan Sign of Engineer
Sign of PDO/Secretary and seal
Sign of President of GP and seal