Model Estimates
-
Upload
sitaramgv-venkata -
Category
Documents
-
view
212 -
download
0
Transcript of Model Estimates
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 1/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 2/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 3/115
INDEX
SI.No. Page No.
Water Conservation (Chapter -1)
1 Model Estimate : for construction of new Earthen Dam cumembankment in different area
1,2
2 Model Estimate : for construction of new Earthen Dam cum
Embankment in different area
3
3 Model Estimate : for construction of Soak pit for Accumulation of
refuse Water of Tube-Well
4,5,6
4 Model Estimate : for excavation of Irrigation tank including land
development
7,8
5 Model Estimate : for Contour Bund including "30-40 Model" 9, 10
Drought Proofing (Chapter - 2)
6 Model Estimate : for partheneum weeding clearing including
Jatropha curcus & Nursing
11
7 Model Estimate : for tube well platform with connecting drain,
soak-pit for drinking water purpose
12,13,14,15
8 Model Estimate : for plantation of mango (variety : Himsagar) 16
9 Model Estimate : for Nursery work for preparation of seedlings 17
10 Model Estimate : for roadside plantation & Details of seeds 18,19,20
11 Model Estimate : for construction of Recharge Boro pit for
Rain water Harvesting
21,22,23
12 Model Estimate : Bamboo Plantation 24
13 Model Estimate : 1 ha Block Plantation 25,26
14 Model Estimate : 5.0 ha Block Plantation 27,28
Irrigation Canals (Chapter - 3)
15 Model Estimate : for Re-Excavation of drainage cannel (silt clearance) 29,30
16 Model Estimate : for construction of drainage and irrigation cannelin connection with drainage and irrigation in rural area
31
Minor Irrigation (Chapter - 4)
17 Model Estimate : for 20% Sech Doba to enhance cropping intensity in
mono-cropping zone
32,33
18 Model Estimate : for 10% Sech Doba to enhance cropping intensity in
mono-cropping zone
34,35
19 Model Estimate : for Construction of Boro bandh 36,37,38,39
v
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 4/115
Sl.No. Page No.
20 Model Estimate : for Dug- Well 40,41,42,43,44
21 for Construction of Happa for drinking water for catties (20 ft. x 15 ft.x 6 ft.)
45
22 for Construction of Happa for drinking water for catties ( 30 ft. x 24 ft.x 8 ft.)
46
23 for Construction of Happa for drinking water for catties (40 ft. x 30 ft.x 10 ft.)
47,48
24 for Construction of Check Dam / Weir/Jore Bundh on NaturalStream, Construction of Check Dam (2.4 m high, 20 m wide) onNatural Stream
49, 50, 51, 52,53
Renovation of tradit ional water bodies including DesMting of tanks (Chapter - 5)
25 Model Estimate : for Re-Excavation of Silted Pond 54,55
Land Development on Common Land (Chapter - 6)
26 Land Development for individual beneficiaries in different areas 56
27 Model Estimate : for Development of Play ground 57
Flood Protection / Protection Work / Drainage in water logged areas (Chapter - 7)
28 or Raising & Strengthening of embankment Details of Estimate 58,59
29 for Turfing in the Country side of newly raising and StrengtheningEmbankment with Grass sods in order to protect the Embankment from
Damages
60,61
30 for pilling at the Vulnerable portion of embankment in order tocomplete the Raising and Strengthening work of the sundarbanEmbankment
62,63
31 or Making Porcupine Cages Making of 1 unit porcupine cage byEngaging Local Resources & Labour
64, 65, 66
32 for protection of earthen embankment to check the erosion by sausagewith bullah pilling
67, 68, 69
33 for construction of Ring Bandh at the Vulnerable Zone where forwardembankment is in deplorable condition
70, 71,72
34 for protection work at the Vulnerable zone of the tidal embankment bybrick pitching with Sausage in order to check the erosion
73,74
35 construction of platform for tube well in different Blocks 75,76
VI
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 5/115
Sl.No. Page No.
36 Model Estimate : Renovation of Kuchha Drain for drainage water 77,78
37 Model Estimate : Construction of Outlet in canel, Hapa &
waterlogged area
78, 79, 80
38 Model Estimate : Construction of earthwork embankment in orderto protect the flood water
81
39 Model Estimate : Construction of single vent 3'-0" diaHume Pipe Sluice
82,83,84,85
Rural Connectiv ity (Chapter-8)
40 Model Estimate : for construction of 6-50 ft (1.98M) wide single
brick pavement Road
86,87
41 Model Estimate : for construction of 6.50 ft (1.98M) Wide DoubleBrick Pavement Road.
88,89
42 Model Estimate : for construction of 6.50 ft (1.98M)
Widejamal metal Road
90,91
43 Model Estimate : Construction of Moorum Boulder Road 92,93
44 Model Estimate : for Upgradation of Earthen Road Embankment 94,95
45 Model Estimate : for construction of concrete Road 96,97
46 Model Estimate : for construction of single brick flat soling road 98,99
47 Model Estimate : for construction of Brick Pavement
(Herring bone bond 200 mm thick)
100,101,102,
103,104
48 Model Estimate : for Convergence scheme of earth work in road
embankment for P.M.G.S.Y. Roads
105,106
49 S. O. R. : Revised SOR for earth work 107, 108,109
VII
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 6/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 7/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 8/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 9/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 10/115
A. Cost of Wage Component :
(i) Unskilled Labour : 4 Nos. @ 81.00 Each = 324.00
(ii) Skilled Labour : 1 Nos. @ 162.00 Each = 162.00
Total : 486.00
B. Cost of Materials Component :
SI. No.
Descript ion of Materials. Quantity Rate Unit Amount (Rs.)
1 ist.Class bricks. 317 Nos. 2800.00 0/00 Nos. 887.60
2 Cement 2.500 Bags 250.00 Bags 625.00
3 Stone chips (20mm. Down) 0.083 Cum. 1450.00 Cum. 120.35
4 Course Sand. 0.281 Cum. 329.00 Cum. 92.45
5 River Sand / Silver Sand 0.200 Cum. 210.00 Cum. 42.00
6 1 st. Class brick bats 0.200 Cum. 450.00 Cum. 90.00
7 M.S.Rod 6.000 Cum. 35.00 Cum. 210.00
8 Black wire 0.200 Cum. 40.00 Cum. 8.00
9 100 mmdia. UPVCpipe 1 No. 58.00 Cum. 58.00
10 100 mmdia. UPVCpipe(Bend Pipe)
1 No. 14.00 Cum. 14.00
11 Display Board & other
worksite facilities.
L.S. 800.00
2947.40
Say, Rs. 2947.00
C. Value of the Project : ( A + B )
A. Wage Component: Rs. 486.00
B. Material Component: Rs. 2947.00
Rs. 3433.00
Note:
i) The scheme is to be taken up in cluster form covering at least 15 (fifteen) families making the
project cost above Rs. 50,000.00
ii) Unit wise proportional cost of supervisor, water carrier should be added with unit cost for actual
cost per unit.
iii) Rate of all materials calculated in respect of local market price approved by the authority
concerned.
5
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 11/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 12/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 13/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 14/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 15/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 16/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 17/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 18/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 19/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 20/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 21/115
MODEL ESTIMATE FOR PLANTATION OF MANGO ( VARIETY : Himsagar )
UNIT Area -1 ha Plant Spacing - 10m x 10m
Item No.
Description of item, quantity & rate No. of Unskilled
Labour (USL)
Wage Cost
Rs. 81.00 per
USL (lakh Rs.) 1 Survey & demarcation of plantation pit 2 0.00162
2 Cleaning of plantation area, cutting jungle and 5 0.00405
3 Alignment of pit 3 0.00243
4 Digging of planting pit of size 1 m x 1 m x 1 m.
100 nos. (E/W @ 72 CFT / USL )
51 0.04131
5 Filling up planting pit with water, soil etc. 100 nos. 7 0.00567
6 Planting & carriage 100 plants 5 0.00405
7 Application of manures & fertiliser 100 plants 5 0.00405
8 Staking, mulching, weeding etc. 7 0.00567
9 Intercultural operations 10 0.00810 10 Gap filling etc. 2 0.00162
11 Cutting of cow protection trench (1312 ft x 3 ft
x 3 f t =11808 eft @ 72 eft/ USL)
164 0.13284
12 Digging of hapa, 90 nos. (108 eft per hapa @
72cft/ USL ), Dimension: Top-7 ft x 7 ft,
Bottom- 5ft x 5 ft, Depth- 3 ft.
135 0.10935
13 Labour charges to complete the total fencing work for
one ha area including cutting and splitting of bamboo
binding of wire rigidly with nail pole etc.
156 0.12636
14 Watchman for 180 days 180 0.14580
15 Manual irrigation time to time(16 times @ 5 nos.USL / time )
80 0.06480
TOTAL 812 0.65772
NON WAGE COST
Item No.
Descript ion of item, quantity & rate Estimated
Expenditure
(Lakh Rs.)
1 Organic manure ( 2000 kg @ Rs.2 /kg) 0.04000
2 Chemical fertiliser, pesticides, fungicides etc. 0.01500
3 Bamboo for fencing (150no @ Rs. 50 /pc.) 0.07500
4 Nail (5 kg @ Rs. 50 /kg.) 0.00250 5 Glwire(5kg.@Rs. 50/KG.) 0.00250
6 Supervisor (20 no. @ Rs.122/-) 0.02440
7 Monitoring 0.05000
8 Unforeseen item (5%) 0.01060
TOTAL 0.22000
TOTAL COST
1 Wage Cost ( Lakh Rs.) 0.65772
2 NonWage Cost ( Lakh Rs.) 0.22000
GRAND TOTAL ( Lakh Rs.) 0.87772
----> 74.93
% Of Grand Total
16
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 22/115
Model estimate of Nursery work for preparation of seedlings underNREGA
Size of transplant bed - 6.0 m. x 1.2 m.
Size of Mother bed - 6.0 m. x 1.2 m. x 0.3 m.
No. of seedlings per hector - 1600 nos.
Unit- 10,000 nos. of seedlings.
A. LABOUR COMPONENT
SI. No.
Description of Item Quantity of
mandays
Rate (Rs.)
Amount (Rs.)
1 Cleaning and demarcation of land for Mother bed. 1 81 81
2 Preparation of Mother bed including pulverizing
soil, mixing cow dung, manure, sowing seeds, size
(a) Mother bed - 6.0m. x 1.2m. x 0.3m. = 2nos. (b)
Tube bed 6.0m. x 1.2m. x 0.15m. = 10 nos.
4.5 81 364.5
3 Sowing seeds in mother bed 1.5 81 121.5
4 Filling of polythene tubes with manures soil after
mixing cow dung with good earth, insecticide and
Bio Fertilisers as and when required (1 man days
per 250 nos. packet filling)
40 81 3240
5 Fencing nursery area 2 81 162
6 Making nursery sheds with thatch and bamboo 4 81 324
7 Pricking our seedlings and dibbling seed in the
tube beds.
6 81 486
8 Tending including sorting, shifting two times 12 81 972
9 Watering, wedding and cleaning (April to June) 90 81 7290
161 nos. TOTAL 13041
B. MATERIAL COMPONENT
SI. No.
Description of Item Rate (Rs.)
Amount (Rs.)
1 Price of seeds L.S. 500
2 Price of Nursery tools L.S. 200
3 Price of cow dung L.S.
5004 Cost of collection of good earth for filling tubes L.S. 450
5 Price of oil cakes on insecticide for nursery L.S. 200
6 Price of material for shade and fencing L.S. 350
7 Price of polythene tubes (200 mm. x 100 mm. flat) L.S. 750
8 Carriage of materials. L.S. 120
9 Provision for Supervisor 3 nos. 122 366
10 Display board L.S. 500
TOTAL: 3936
Total Estimated cost = Rs. 13,041.00 + Rs. 3,936.00 = Rs. 16,977.00 (Rupees Sixteenthousand Nine hundred Seventy Seven only).
17
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 23/115
Model estimate for roadside plantation under NREGA
Length of road : 1.00 K.M.
For ordinary mixed soil:
No. of seedlings / row K.M. 400 nos. @ 2.5 m. c/c.
No. of rows per K.M. in each side of the road = 2 x no. of seedlings required perK.M. (for both side) of road = 400 x 2 x 2 = 1600 nos.
Species maybe planted : -
a) Flowering trees 40% (Sonalu, Mingiri, Krishnachura, Kanchan,
Simul etc.)Jarul, Radhachura
b) Decorative plants 20 % (Kadam, Debdaru, Jhau, Kusum etc.)
c) Timber Yielding 30 % (Sishu, Gamar, Mehogani, Siris, Neem etc.)
d) Fruit Yielding 10% (Mango, Kul, Jam etc.)
Per KM of road (One Hector)
SI. No.
Descript ion of Item Unit per
mandays
No. of
mandays
Amount (Rs.)
1. Survey and demarcation 1.00 K.M. 1 81.00
2. Initial cleaning and planting site by cutting bushes,
weeds and removing the same.
625 sq.m. 16 1296.00
3. Digging planting pits of size 0.45m. x 0.45 m. x 0.30 m. 39 pits 41 3321.00
4. Filling planting pits with basal dose application
20 days before planting (50 gms. Per pit)
100 pits 16 1296.00
5. Planting potted seedlings 80 plants 20 1620.00
6. Live fencing by sowing seeds of babla / khair /
boga medulla / cutting of Ipomoea
830 sq.m. 12 972.00
7. Filling up vacancies by planting potted seedlings 2500 sq.m. 4 324.00
8. 1 st. cleaning , mulching with fertilizer 100 pits 16 1296.00
9. 2nd. cleaning , mulching with fertilizer 114 pits 14 1134.00
10. 3rd. cleaning, mulching with fertilizer 133 pits 12 972.00
11. Application of insecticides 3 243.00
12. Biological protection of plantation by engaging
mazdoor from August to January - 6 months
(180 days) @ 1 labour /day
180 14580.00
13. Water carrier and creche 7 567.00
TOTAL WAGE component 27702.00
Material component
SI.No. Descript ion of Item Quantity Rate Amount (Rs.)
14. Cost of fertiliser N.P.K. (10:26:26) @ 50 grams / pit 80 Kg. Rs. 10 / Kg. 800.00
15. Cost of Insecticides L.S. 400.00
16. Cost of raising seedlings (1600 + 10%) = 1 760 nos. 1 760 nos. Rs.2/seedling 3520.00
17. Display of signboard 2 nos L.S. 1000.00
18. Carriage of seedling etc. L.S. 700.00
19. Provision of Supervisor 7 nos. 122.00 854.00
TOTAL NON WAGE com ponent 7274.00
Total Estimated cost per KM = Rs. 27,702.00 + Rs. 7,274.00 = Rs. 34,976.00 (Rupees Thirty fourthousand nine hundred seventy six only)
18
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 24/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 25/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 26/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 27/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 28/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 29/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 30/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 31/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 32/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 33/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 34/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 35/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 36/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 37/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 38/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 39/115
MODEL ESTIMATE OF 10 % SECH DOBA TO ENHANCE CROPPING INTENSITY IN
MONO-CROPPING ZONE UNDER N.R.E.G.S. PROGRAMME
Item No.1 UNIT-100M
1 Earth work for excavation of pond
(Considering mixed soil to be excavated )
i) Volume of earth work : 1/2 (48T + 42') x 1/2 (30T + 24") x 6' = 7290 cft.
ii) Considering lift 5' to 8' and lead 80' to 160'
Hence mandays required
Considering 1/3 female & 2/3 Male Labour engaged. Total Labour- N
Out put per Male 85 eft x 0.94 M.F. = 80 eft Say.
Output per Female 72 eft x 0.94 M.F. = 68 eft. Say
Hence, (2/3 x 80 x N) + (1/3 x 68 x N) = 7290 eft By equating N, 96
No. of Male Labour- 64, Female Labour- 32
Assuming 50 USK engaged per day. Time of Completion 2 days
2. Wage Component :-
i. No. of USK 96 @ Rs. 81.00 Rs. 7776.00
ii. Crech/Watering @ 1 USK / day 2 Nos. @ Rs. 81.00 Rs. 162.00
3. Non Wage Component :-
i. Supervision @ SSK/50 USK 2 Nos. @ Rs. 122.00 Rs. 244.00
ii. First aid box Rs. 100.00
iii Shed. Rs. 100.00
iv. Water pot/Jug Rs. 80.00
v. Display board / Photograph Rs. 1000.00
Total Rs. 9462.00
34
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 40/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 41/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 42/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 43/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 44/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 45/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 46/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 47/115
No. of Labour SI. No.
Description Meterial
Required
S k i l e d
S e m i
S k i l e d
U n - S k i l d
Quantity
of
Material
9 12.00 mm thick plaster (to wall, floor, dado etc.) with sand andcement mortar (1:4)
Platform 1 X 3.14 X (1.863)2-(0.913)
2 = 9.52 m
2 Sand /
100 m2
Sand =
0.27 cum
2 X 3.14 X 1.863 X 0.15 = 1.75495 1.460
Covering 2 X 3.14 X 0.913 X 0.85 =4.87 m2
ring
wall of well 2 X 3.14 X 0.778 X 0.25 = 1.22 Drain 4 X 1.20 X 0.150 = 0.72
Cement/
100 m2
0.366
Cement =
).O68 cum
= 1.94 bags
1 X 1.20 X 0.500 = 0.60 (ltNo-24<b);
18.69 Page- 91) 2.08 3.12
(A Group of U.SL = 3.00 SL = 2.00
@ 18.00M2/ M.D)
(P & RD Schedule Item No-68(i); Page No-103)
10 Neat cement punning about 1.5mm thick in wall, dado, etc.
complete. Same as Item No. 9
= 18.69 m2
2
Cement/
100 m2
0.152
Cement =
0.028am =
0.80 bags
(A Group of U.SL =1.00 SL = 2.00
@ 50.00M2/ M.D) It. No-34;
Page- 93)
(P & RD Schedule Item No-70; Page No-103) 0.75 0.37
11 Precast RCC ring made with cement concrete (1:2:4) with graded
stone chips and 0.08 % reinforcement including the cost of
shuttering and reinforcement filled and fixed in position
joining with cement mortar (1:2) ......... Etc.
31 m
12 Lowering burnt earthen ring or precast RCC ring completed
(upto 1.5 dia)
31 m
= 31.00 m
(A Group of U.SL =3.00 SL = 1.00
@ 12.00Ml M.D)
(P & RD Schedule Item No-101(a); Page No-106) 2.58 7.75
Total = 34.21 0.30 7.79
Say 34.00 0.00 74.00
42
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 48/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 49/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 50/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 51/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 52/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 53/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 54/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 55/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 56/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 57/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 58/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 59/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 60/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 61/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 62/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 63/115
Model Estimate
for Raising & Strengthening of Embankment Details of Estimate & Abstract of Cost
Unit-100 MT
SI.No. Description of Item Quanti ty Unit Rate Amount No. of
Labour
1525
31
Per
Day
Per
Day
81
122
123525
3782
1525
Nos.
31Nos
1 Earth work in Excavation forembankment ............
Leveling dressing etc.(Considering mixed soil to
be excavated) Existing section of embankment
(22'-0" + 4'-0")/2 x 6’-0” = 78.00sft Proposed
section of embankment (61 '-0" + 6'-0")/2 x 11 '-0"
= 368.50sft
Considering length of earthen embankment to be
construction 100m =328'-0"
i. Volume of earth work = (368.50-78.00) =
290.50sft x 328 = 95284cft.
ii. As per NREGS schedule considering lift 10'-0"
to 12'-0" & lead 320'-0"to 400'-0"
Hence mandays required = 95284/(71 x 0.88)
1525 nos mandays @ 81.00 each Rs.123525.00
iii. Supervisor = 1525/50 = 30.50nos. Say 31
nos (1 no supervisor for every 50 heads)
Total Rs. = 127307.00
Work Site Facilities :-
Rs. 1000.00
Rs. 500.00
Rs. 200.00
Rs. 100.00
i. Display board 2 Nos.
ii. Shed
iii. First aid box
iv. Water pot, Jug
Total Rs.1,29,107.00
(Rupees One Lak twenty nine thousand one hundred Seven) only.
58
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 64/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 65/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 66/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 67/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 68/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 69/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 70/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 71/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 72/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 73/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 74/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 75/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 76/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 77/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 78/115
MODEL ESTIMATE
PROTECTION WORK AT THE VULNERABLE ZONE OF THE TIDAL
EMBANKMENT BY BRICK PITCHING WITH SAUSAGE IN ORDER TO
CHECK THE EROSION UNDER NREGA PROGRAMME.
SI.
No.
Description of Item of work Qty. unit Rate Amount
(Rs.) Unit Length = 3287100 M
1 Supplying to site and pitching (20 cm thick) with 1stclass Kiln burnt bricks including dressing rammingand preparing bed to proper slope complete withnecessary earth work not exceeding 300 mm indepth and fillings gaps with powered earth or localsand (including cost of sand) 328'-0" x ( 22.36 + 1.5 ) = 7826.08 sft= 731.3 cum
731.3 sqm 496.00 362725.00
2 Making sausages square or rectangle in sectionmade with full bricks rolled inside with 10 s.w.g. etc. 328'-0" = 100 m
100 m 2330.00 233000.00
3 Providing filter on slope with well graded JhamaKhoa including cost and carriage of materials to siteand preparing bed 37.5 mm down 328'-0" x 24'-0" x O'-6" = 3936 cft = 111.40 M3
111.4 cum 1365.00 152061.00
4 Earth work in excavation for embankment tank canaletc.Volume of Earth = {(15 + 65)/2 x 10 - (10 + 25)/2 x
10 }x 328= (400 - 175) x 328 = 73,800 cftConsidering ordinary mixed soil with lead 160'-0"'to240'-0"and lift 5'to 8'
Output for Male = 81 x 0.94 = 76.14
Output for Female = 69 x 0.94 = 64.86
Say, Total labour involved = n nos.
2/3 x n x 76.14 + 1/3 x n 64.86 = 73800
hence, n = 73800/72.38 = 1020 nos.
Wage Cost
Supervisor = 5438 / 50 = 109 nos.Display board "First Aid Box"
Water Carrier
73800
76.14
64.86
1020
20
20
nos.
nos.
nos.
81.00
122.00
81.00
82620.00
2440.00
500.00
1620.00Rs. 8,34,966.00
Abstract Cost
(i) Unit Considered
(ii) Wage Cost (iii) Non-Wage Cost
TOTAL PROJECT COST
= 100 metre
= Rs. 82620.00Rs. 752346.00
Rs. 8,34,966.00
73
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 79/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 80/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 81/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 82/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 83/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 84/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 85/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 86/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 87/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 88/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 89/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 90/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 91/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 92/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 93/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 94/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 95/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 96/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 97/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 98/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 99/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 100/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 101/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 102/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 103/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 104/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 105/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 106/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 107/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 108/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 109/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 110/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 111/115
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 112/115
GOVERNMENT OF WEST BENGAL
Panchayats & Rural Development Department 63, N. S. Road, Kolkata - 700 001.
ORDER
No. 6052-RD/P/NREGA/18S-09/06 Date -1 9
TH
October,2006 With the launching of the NREGA in ten districts of the stare it has become imperative to revise theSchedule of Rates / Works, particular of earthworks, in respect of unskilled labourers to ensure that aperson working for seven hours would earn,on an average, a wage equal to the prevailing minimum wagefixed. Considering that there are diverse nature of soil in different regions of the state, from hard rocky soilto loose and soft soil including slashy and muddy soil and also that women labourers generally give loweroutput than the male labourers, work-time-motion studies have been performed in a few selected districtscovereingall the different types of soil to contend with. On the basis of those study reports and other fieldleavel experiences and suggestions, the soil has been broadly classified into five major categories viz.loose and soft soil ordinary mixed soil, mixed medium hard soil, hard soil and muddy and slashy soil andthe Schedule of Rate/Work for earthwork is accordingly revised-as follows for men and women unskilledlabourers separately.
This Revised Schedule of Rate for earthwork will take effect from the date of this order in all the districts forall Rural Employment Programmes viz. NREGA, SGRY. etc. under the Department of Panchyats & RuralDevelopment.
Tnis is in supersession of all previous Schedule of Rates / Works so far as it relates to earthwork only.
Revised Schedule of Rate / Work for earthwork under Rural Employment Programmes
Earth work in excavation for embankment, tank and canal etc. lift uptc 5 (five) ft. including removing andstacking the spoils trimming the sites, leveling, dressing, etc. when necessary — per manday.
Qty in eft
Loose and soft soil to be excanated by spade
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 99.00 95.00 90.00 84.00 79.00 71.00 67.00 64.00
Female 85.00 81.00 77.00 71.00 67.00 60.00 57.00 54.00
Ordinary Mixed soil to be excavated by Spade
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 88.00 85.00 81.00 75.00 71.00 64.00 60.00 57.00
Female 75.00 72.00 69.00 64.00 60.00 54.00 53.00 47.00
Mixed medium hard soi l with Moorum, Kankar, pebbles etc. to be excaveted by pick-axe
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 72.00 68.00 65.00 60.00 57.00 53.00 50.00 46.00
Female 61.00 58.00 57.00 53.00 50.00 46.00 42.00 39.00
Hard Soil / Moorum - Laterite or Rocky soi l to be excavated by p ick-axe ( no blasting required)
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 58.00 54.00 51.00 47.00 44.00 40.00 37.00 35.00
Female 49.00 46.00 43.00 40.00 37.00 34.00 32.00 30.00
107
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 113/115
GOVERNMENT OF WEST BENGAL
Panchayats & Rural Development Department 63, N. S. Road, Kolkata - 700 001.
ORDER
No. 6052-RD/P/NREGA/18S-09/06 Date -1 9
TH
October,2006 With the launching of the NREGA in ten districts of the stare it has become imperative to revise theSchedule of Rates / Works, particular of earthworks, in respect of unskilled labourers to ensure that aperson working for seven hours would earn,on an average, a wage equal to the prevailing minimum wagefixed. Considering that there are diverse nature of soil in different regions of the state, from hard rocky soilto loose and soft soil including slashy and muddy soil and also that women labourers generally give loweroutput than the male labourers, work-time-motion studies have been performed in a few selected districtscovereingall the different types of soil to contend with. On the basis of those study reports and other fieldleavel experiences and suggestions, the soil has been broadly classified into five major categories viz.loose and soft soil ordinary mixed soil, mixed medium hard soil, hard soil and muddy and slashy soil andthe Schedule of Rate/Work for earthwork is accordingly revised-as follows for men and women unskilledlabourers separately.
This Revised Schedule of Rate for earthwork will take effect from the date of this order in all the districts forall Rural Employment Programmes viz. NREGA, SGRY. etc. under the Department of Panchyats & RuralDevelopment.
Tnis is in supersession of all previous Schedule of Rates / Works so far as it relates to earthwork only.
Revised Schedule of Rate / Work for earthwork under Rural Employment Programmes
Earth work in excavation for embankment, tank and canal etc. lift uptc 5 (five) ft. including removing andstacking the spoils trimming the sites, leveling, dressing, etc. when necessary — per manday.
Qty in eft
Loose and soft soil to be excanated by spade
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 99.00 95.00 90.00 84.00 79.00 71.00 67.00 64.00
Female 85.00 81.00 77.00 71.00 67.00 60.00 57.00 54.00
Ordinary Mixed soil to be excavated by Spade
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 88.00 85.00 81.00 75.00 71.00 64.00 60.00 57.00
Female 75.00 72.00 69.00 64.00 60.00 54.00 53.00 47.00
Mixed medium hard soi l with Moorum, Kankar, pebbles etc. to be excaveted by pick-axe
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 72.00 68.00 65.00 60.00 57.00 53.00 50.00 46.00
Female 61.00 58.00 57.00 53.00 50.00 46.00 42.00 39.00
Hard Soil / Moorum - Laterite or Rocky soi l to be excavated by p ick-axe ( no blasting required)
Lead upto
80 ft.
Beyond 80
upto 160 ft.
Beyond 160
to 240 ft.
Beyond 240
to 320 ft.
Beyond 320
to 400 ft.
Beyond 400
to 480 ft.
Beyond 480
to 560 ft.
Beyond 56C
to 640 ft.
Male 58.00 54.00 51.00 47.00 44.00 40.00 37.00 35.00
Female 49.00 46.00 43.00 40.00 37.00 34.00 32.00 30.00
107
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 114/115
}
8/10/2019 Model Estimates
http://slidepdf.com/reader/full/model-estimates 115/115