Model Estimates

MODEL
ESTIMATES
under
NATIONAL RURAL EMPLOYMENT
GUARANTEE SCHEME
(N. R. E. G. S)
PANCHAYAT & RURAL DEVELOPMENT DEPARTMENT
GOVERNMENT OF WEST BENGAL
iii
Preface
Model Estimates under NREGS is intended to assist in making of design & estimates for suitable works to
be undertaken under the NREGA. There are fifty different model estimates in this booklet.
This booklet has been drafted by Sri Tapabrata Ghosh, Executive Engineer, Sri Dipankar Chatterjee, Assistant
Engineer, Sri N.R. Misra, Technical Officer, Panchayat & Rural Development Department.
I hope this booklet will be of adequate help to all those who are involved in the implementation of this
scheme in West Bengal.
(SUBRATA BISWAS)
Commissioner, NREGA
Panchayats & Rural Development Department
Jessop Building
1st floor, 63, Netaji Subhas Road,
Kolkata 700 001.
INDEX
SI.No. Page No.
Water Conservation (Chapter -1)
1
Model Estimate : for construction of new Earthen Dam cum
embankment 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
J atropha 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 cannel
in 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
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/J ore Bundh on Natural
Stream, Construction of Check Dam (2.4 m high, 20 m wide) on
Natural Stream
49, 50, 51, 52,
53
Renovation of traditional 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 for Raising & Strengthening of embankment Details of Estimate 58,59
29 for Turfing in the Country side of newly raising and Strengthening
Embankment with Grass sods in order to protect the Embankment from
Damages
60,61
30 for pilling at the Vulnerable portion of embankment in order to
complete the Raising and Strengthening work of the sundarban
Embankment
62,63
31 for Making Porcupine Cages Making of 1 unit porcupine cage by
Engaging Local Resources & Labour
64, 65, 66
32 for protection of earthen embankment to check the erosion by sausage
with bullah pilling
67, 68, 69
33 for construction of Ring Bandh at the Vulnerable Zone where forward
embankment is in deplorable condition
70, 71,72
34 for protection work at the Vulnerable zone of the tidal embankment by
brick pitching with Sausage in order to check the erosion
73,74
35
construction of platform for tube well in different Blocks 75,76
VI
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 order
to protect the flood water
81
39
Model Estimate : Construction of single vent 3'-0" dia
Hume Pipe Sluice
82,83,84,85

Rural Connecti vi t y (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 Double
Brick 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
1
MODEL ESTIMATE FOR CONSTRUCTION OF EARTHEN DAM CUM EMBANKMENT IN DIFFERENT
AREA UNDER NREGA PROGRAMME WITH IMPERVIOUS OR HARD STRATA.
Sl Description of Item of work unit Rate Amount
(Rs.)
Unit Length = 328' / 100 M
1 Earth work in excavation for embankment tank canal etc.
Considering ordinary mixed soil with lead between
80'-0" to 160'-0" and lift 8'-0" to 10'-0".
Volume of Earth =
(i) 328'-0" x ( 1/2 x 30' x 12' + 1/2 x 24' x 12' ) 106272 cft.
(ii) 328'-0" x (32'+20')/2 x 4'-0" (Excavated) 34112 cft.
140384 cft.
Output for Male (85 x 0.92 ) 78.2 cft.
Output for Female (72 x 0.92 ) 66.24 cft.
Say, Total labour involved = N nos.
2/3 x N x 78.2 + 1/3 x N 66.24 = 140384
hence, N = 140384 / 74.21 = 1892 nos.
Considering ordinary mixed soil with lead between 800'-0" to
960'-0" and lift 8'-0" to 10'-0".
Volume of Earth =
(iii) 328'-0" x (20' + 32')/2 x 12'-0" + 34112 136448 cft.
Output for Male (44 x 0.92 ) 40.48 cft.
Output for Female (37.5 x 0.92 ) 34.5 cft.
Say, Total labour involved = n nos.
2/3 x n x 40.48 + 1/3 x n 34.5 = 136448
hence, n = 136448 / 38.49 = 3545 nos.
Total unskilled labour = (1892 + 3546) = 5438
Supervisor = 5438 / 50 =109 nos.
(Assuming 50 labour working per day,
No of days required for completion - 109 days)
Non-Wage Cost :- Wage Cost :- 5438 nos. 81.00 440478.00
Supervisor = 5438 / 50 =109 nos. 109 nos. 122.00 13298.00
Display board First Aid Box 1500.00
Water Carrier 109 nos. 81.00 8829.00
464105.00
ABSTRACT
Wage Cost 440478.00
Non Wage Cost 23627.00
2
3
Model estimate for construction of Earthen Dam cum Embankment in different area under
NREGA programme with hard and impervious foundation
Unit length : 100m. (328 feet)
1 Earthwork in excavation for embankment, tank, canal etc.
volume of earth =
i) 328'-0" x { (1/2 x 37'-6" x 15'-0") + (1/2 x 45'-0" x 15'-0") } =202950 cft.
considering ordinary mixed soil with lead of 80'-0" to 160'-0" and lift from 8'-0" upto 10'-0"
i) output for male 85.00 x 0.92 = 78.2 cft.
ii) output for female 72 x 0.92 = 66.24 cft.
say, total labour involved = N nos.
(comprising a group of 2/3rd. Male labour and 1/3rd. Female labour)
so, 2/3 x N x 78.2+1/3 x N x 66.24 = 202950, Hence, N = 2735 nos. unskilled
ii) 328'-0" x (20'-0" + 20'-0")/2 x 15'-0" = 98400 cft.
i) output for male 88.00 x 0.92 x 0.5 = 40.48 cft.
ii) output for female 75.00 x 0.92 x 0.5 = 34.5 cft.
say, total labour involved = N nos.
(comprising a group of 2/3rd. Male labour and 1/3rd. Female labour)
so, 2/3 x N x 40.48+1/3 x N x 34.5 = 98400, Hence, N = 2557 nos. unskilled
Total unskilled labour for earthwork in Item 1 (i) + (ii) = 5292 Nos.
(Assuming 50 labour working per day,
No of days required for completion = 5292 / 50 = 106 days)
2 Provision for Water carrier = 106 nos. (say) unskilled labour
3 Provision for Crech = 106 nos. (say) unskilled labour
ABSTRACT :
A) Wage cost 5504 nos. unskilled labour @ Rs. 81.00 each = Rs. 445,824.00
B) Non Wage cost
i) Supervisor = 5504/50 = 110 nos. (say) semiskilled labour
@ Rs. 122.00 each = Rs. 13,420.00
ii) Shed, Display board and first aid box etc. Rs. 2,000.00
Total non wage Rs. 15,420.00
Total Project cost : Rs. 461,244.00
4
M
o
d
e
l

E
s
t
i
m
a
t
e

f
o
r

C
o
n
s
t
r
u
c
t
i
o
n

o
f

S
o
a
k

p
i
t

f
o
r

A
c
c
u
m
u
l
a
t
i
o
n

o
f

r
e
f
u
s
e

w
a
t
e
r

o
f

T
u
b
e
-
W
e
l
l

u
n
d
e
r

N
R
E
G
A
.
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

I
t
e
m
s
.
Q
u
a
n
t
i
t
y
C
o
n
s
u
m
p
t
i
o
n

o
f

M
a
t
e
r
i
a
l
s
.
C
o
n
s
u
m
p
t
i
o
n

o
f

L
a
b
o
u
r
N
o
.
1
s
t
.

C
l
a
s
s

.
C
e
m
e
n
t
S
t
.

C
h
i
p
s
C
o
u
r
s
e

R
i
v
e
r
B
r
i
c
k
M
.
S
.
U
n
-
S
e
m
i
s
k
i
l
l
e
d
B
r
i
c
k
s
2
0

m
m
.
S
a
n
d
S
a
n
d
/
B
a
t
s
R
o
d
s
k
i
l
l
e
d
s
k
i
l
l
e
d
l
a
b
.
D
o
w
n
)
S
i
l
v
e
r
L
a
b
(
N
o
s
.
)
(
N
o
s
.
)
S
a
n
d
(
N
o
s
.
)
1
E
a
r
t
h

w
o
r
k

i
n

c
u
t
t
i
n
g

&

D
i
g
g
i
n
g

w
e
l
l
i
n
c
l
u
d
i
n
g

r
e
m
o
v
a
l

o
f

s
p
o
i
l

a
n
d
d
i
s
p
o
s
a
l

o
f

t
h
e

s
a
m
e

t
o

a

d
i
s
t
a
n
c
e
u
p
t
o

3
0
.
0
0

M
.
a
)

l
i
f
t

u
p
t
o

1
.
5
0

M
.
2
.
3
0
0

C
u
m
.
0
.
9
3
-
-
b
)

l
i
f
t

b
e
y
o
n
d

1
.
5
0

M
.

&

u
p
t
o

2
.
4
4

M
.
1
.
4
4
0

C
u
m
.
0
.
6
2
-
-
c
)

l
i
f
t

b
e
y
o
n
d

2
.
4
4

M
.

&

u
p
t
o

3
.
0
0

M
.
0
.
8
6
0

C
u
m
.
0
.
3
8
-
-
2
E
a
r
t
h

w
o
r
k

i
n

f
i
l
l
i
n
g

a
r
o
u
n
d

t
h
e
1
.
7
6
0

C
u
m
.
0
.
3
8
-
-
C
o
n
s
t
r
u
c
t
e
d

w
e
l
l

i
n

l
a
y
e
r

n
o
t
e
x
c
e
e
d
i
n
g

1
5
0

m
m
.

i
n
c
l
u
d
i
n
g
w
a
t
e
r
i
n
g

&

r
a
m
m
i
n
g

e
t
c
.

c
o
m
p
l
e
t
e
.
(
E
a
r
t
h

o
b
t
a
i
n
e
d

w
i
t
h
i
n

a

l
e
a
d

o
f
5
0
.
0
0

M
.
)
3
7
5

m
m
.

t
h
i
c
k

H
o
n
e
y
c
o
m
b

b
r
i
c
k
w
o
r
k

w
i
t
h

s
a
n
d
&

c
e
m
e
n
t

M
o
r
t
a
r
(
4

:
1
)
1
0
.
5
1
0

S
q
m
.
3
1
7
0
.
0
6
0
.
2
4
1
.
2
9
-
0
.
8
6
C
u
m
.
C
u
m
.
4
1
0
0

m
m
.

t
h
i
c
k

1
1
0
0

m
m
.
d
i
a
.
R
.
C
.
C
.

c
o
v
e
r

s
l
a
b

(
M
-
2
0
)

w
i
t
h

s
t
o
n
e
c
h
i
p
s

(
2
0

m
m
.

d
o
w
n
)

i
n
c
l
u
d
i
n
g
R
e
i
n
f
o
r
c
e
m
e
n
t

b
u
t

e
x
c
l
u
d
i
n
g
s
h
u
t
t
e
r
i
n
g
.
0
.
9
4
5

S
q
m
.
0
.
0
2
0
.
0
8
3
0
.
0
4
1
6
.
0
0
0

K
g
.
0
.
1
4
-
0
.
0
9
C
u
m
.
C
u
m
.
C
u
m
.
5
S
u
p
p
l
y

o
f

1
s
t
.

C
l
a
s
s

b
r
i
c
k

b
a
t
s

a
t
s
i
t
e

i
n
c
l
u
d
i
n
g

c
a
r
r
y
i
n
g

&

s
t
a
c
k
i
n
g
.
0
.
2
0
0

C
u
m
.
0
.
2
0
0
-
-
-
C
u
m
.
6
S
u
p
p
l
y

o
f

S
l
i
v
e
r

s
a
n
d

/

R
i
v
e
r

a
n
d

a
t
s
i
t
e

i
n
c
l
u
d
i
n
g

c
a
r
r
y
i
n
g

&

s
t
a
c
k
i
n
g
.
0
.
2
0
0

C
u
m
.
0
.
2
0
0
-
-
-
C
u
m
.
3
1
7
0
.
0
8
0
0
.
0
8
3
0
.
2
8
1
0
.
2
0
0
0
.
2
0
0
6
.
0
0
0
3
.
7
4
0
.
9
5
N
o
s
.
C
u
m
C
u
m
C
u
m
C
u
m
C
u
m
K
.
g
.
N
o
s
N
o
s
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.
Description of Materials. Quantity Rate Uni t 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. Val ue of t he Proj ect : (A + B )
A. Wage Component: Rs. 486.00
B. Material Component: Rs. 2947.00
Rs. 3433.00
Not e:
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

6
7
Model estimate for excavation of Irrigation tank
including land development under NREGA
Considering area of land 66.6m. x 30m. = 2000 sq.m. using 1/5th. Land area i.e. 400 sq.m. for tank
excavation i.e. 22.5m. x 18m. = 405 sq.m. (say 400 sq.m.)
Centre line length of the embankment = 90.60 m.
Area of earthen bundh = (2.40 m. + 0.60 m.) / 2 x 0.90 m.=1.35 sq.m.
Volume of required earth for bundh = 90.60 m. x 1.35 sq.m. = 122.31 cu.m.
Item 1 : Earthwork in excavation in loose and soft soil ... Disposal of the same within a lead
beyond 160 feet upto 240 feet and lift of 5 feet.
Step Length (m.) Breadth (m.) Height (m.) Quantity (cu.m.)
1 21.30 16.80 0.25 89.46
2 20.30 15.80 0.25 80.185
3 19.30 14.80 0.25 71.41
4 18.30 13.80 0.25 63.135
5 17.30 12.80 0.25 55.36
6 16.30 11.80 0.25 48.085
TOTAL: 407.635
i.e. 14393.59 cft.
Assuming 1/3rd. Female labour of total labour involved @ 90 cft. / male usk. And 77 cft. / female usk.
Let, total labour involved = N nos.
2/3 x N x 90 +1/3 x N x 77 =14393.59, By equating N = 168
Required Male usk. = 2/3 x 168 = 112 Nos. and Female usk. 1/3 x 168 = 56 Nos.
8
Item 2 : Earthwork in excavation in loose and soft soil .. Disposal the same within a lead upto
80 feet and lift of beyond 5 feet upto 8 feet.
Step Length (m.) Breadth (m.) Height (m.) Quantity (cu.m.)
7 15.30 10.80 0.25 41.31
8 14.30 9.80 0.25 35.035
9 13.30 8.80 0.25 29.26
10 12.30 7.80 0.25 23.985
TOTAL: 129.59
i.e. 4575.82 cft.
Required male labour @ 99 cft. X 0.94 (MF) = 93 cft / usk. And for female labour @ 85 cft. X 0.94 (MF)
= 80 cft / usk.
Let, total labour involved = N nos.
2/3 x N x 93 +1/3 x N x 80 =4575.82 By equating N = 51.6
Required Male usk. = 2/3 x 51.6 = 34.4 Nos. and Female usk. 1/3 x 51.6 = 17.2 Nos.
Item 3 : Dressing and leveling the developed
(i) crop area : 2000 sq.m. - 622.44 sq.m. = 1377.56 sq.m = 14823 sq.ft.
(ii) Bundh surface area : 3.14m. x 90.60 m. (C/L. length)= 284.48 sq.m. = 3061 sq.ft.
TOTAL : 17884 sq.ft.
Required mandays @ 538 sq.ft. / usk = 17884 / 538 = 33 Nos. usk.
Total mandays required = Usk Ssk.
112 + 56 + 34.4 + 17.2 + 33 = 252.6 nos. 253 (say)
Assuming 50 heads working per day.
The no. of days required to complete the work = 5 days.
Crech for 5 days . 5
Water Carrier for 5 days . 5
Supervisor @ 1 ssk / 50 labour . 5
ABSTRACT
a) Wage component : 263 nos. usk @ Rs. 81.00 = Rs. 21,303=00
5 nos. Ssk @ Rs. 122.00 = Rs. 610=00
Wage cost = Rs. 21,913=00
b) Work Site Facilities
i) Display Board 2 nos. = Rs. 1,000=00
ii) Shed and First Aid Box = Rs. 300=00
iii) Pitcher, mug etc. = Rs. 100=00
Non Wage cost = Rs. 1,400=00
Total Estimated cost= Rs. 23,313=00
D.
9
WATER RESOURCE MANAGEMENT
Model Estimate for the scheme of Contour Bundh including 30-40 Model
[ as per schedule P & RD Dept. ]
Item No. 1.
Earthwork in embankment lift up-to 1.5 m and lead up to 25 m in layer not exceeding 15 cm. including
watering & ramming etc. layer by layer complete.
[ In case of canal excavation including removing & stacking the spoils, trimming the sites, leveling, dressing
etc. when necessary]
Treatable area = 5.5 Hectares Slop =2%
V.I . = ( S/4 + 2 ) x 0.3m. = 0.75m.
H.I. = V.I./S x 100 = 37.5m. But H.I. would not greater than 25 m.
Hence H.I. provided 25 m.
Length of main Bundh = ( 55000 / 25 ) = 2200 m
Cross section area of the bundh = {(2 + 0.5) / 2 } m x 0.8 m = 1 sq.m.
Volume of earth work = 1sq.m. x 2200.00 m. 2200 cum
Provided side , check , lateral etc. bundh
From 30-40 model earth work = 440 nos x 1.5m. x 1.5m. x 1.2m. 1188 cum
( Pit size 1.5m. x 1.5m. x 1.2m.)
Total vol. of earth work 3388 cum
Mandays Rate Amount
(Rs.)
In case of kankar, clay, moorum (mixed soil)
manday = @ 1 unskd./ 3 cum.
Therfore total no. of mandays = 3388 / 3 = 1130 U.S.K. 81.00 91530.00
Assuming 50 heads working per day
Supervisor ( 1130 / 50 ) =23 S.S.K. 122.00 2806.00
Cresh ( 1130 / 50 ) =23 U.S.K. 81.00 1863.00
Water Carrier ( 1130 / 50 ) =23 U.S.K. 81.00 1863.00
Item wise i.e. Total : 98062.00
Work site facilities (Shed, Firstaid box, waterpot etc.) L.S. 900.00
Wage cost - Rs. 98062.00
Non Wage cost- Rs. 900.00
Estimate Cost- Rs. 98962.00
10
11
MODEL ESTIMATE FOR PARTHENEUM WEEDING AND CLEARING INCLUDING
JATROPHA CURCUS & NURSING UNDER NREGA.
SCHEME FOR 1000 NOS. JATROPHA PLANTATION INCLUDING THREE MONTHS
MAINTENANCE (IN ROAD SIDE LAND 2000 sqm. or 50 SATAK or 30 KUTTHAS)
Sl. Item of work No. of Rate Amount
No. Labour (Rs.)
Wage Cost :-
1 a) Cleaning of Parthenium including damaging the same
and land Development.
b) Digging of pits 1000 Nos
30cm x 30cm at top
20cm x 20cm at Bottom
& 30cm depth. 30 81.00 2430.00
c) Plantation of 1000 Nos plants including watering one time
2 Cost of watching of 1000 Nos. plants for 1.0 Km length
1 no labour for 3 (three) months ie. 90 Man days.
Nos. of seedling in Both Side of 1 Km.Road = 4500 Nos.
90 Man days x Rs.81.00 = Rs 7290.00
Hence for watching Cost of 1000 Nos.
seedlings = Rs. 1620.00 or 20 Man days. 20 81.00 1620.00
3 For cleaning, Nursing including Mulching application of
Fartilizer twice a month for 3 months. 50 81.00 4050.00
4 For water carrier 1 81.00 81.00
Total Expenditure on Unskilled 1 81.00 8181.00
5 Provide supervisor 2 122.00 244.00
Total :- 8425.00
Materials Cost :-
1 Cost of 1000 Nos. of Seedling including Carrying at site Rs. 1.75 each 1750.00
2 Application of fertilizer 30 gms. Sufala (15:15:15) in each plant.
1000 x 30 gms. = 30Kg. Rs. 10.00/Kg. 300.00
3 Providing work side facilities & display of Sign Board. L.S. 800.00
Total :- 2850.00
Total Cost of the Project Amount (Rs.)
Wage Cost (a) 8181.00
Material Cost (b)+( c ) 3094.00
11275.00
12
Model Estimate of Tube well platform with connecting drain, soak-pit for drinking
water purpose under NREGS WB.
Sl. Description Material No. of Labour Quantity
No. Required S.L S.S.L. U.S.L of Material
1 Earth work in excavation of foundation trenches or
drain in all sorts of soil . With a lead of 25m and
lift upto 1.50 as directed . as required
complete.
Foundation 1 X 8.00 X 0.250 X 0.450 = 0.90m3
1 X 1.50 X 1.250 X 0.175 = 0.33m3
1 X 0.50 X 0.500 X 0.175 = 0.04m3
Drain 1 X 1.20 X 0.500 X 0.450 = 0.27m3
1.54m3
( U.SL = 1.00 @ 2.50 M3/ M.D )
(P & RD Schedule Item No- 1(i); Page No-95) 0.62
2 Earth work in filling in foundation or plinth in layer not
exceeding 15 Cum as directed and consolidating the
same.. as required complete.
= 1/5th of the excavated earth.
1 X 1.54 / 5.00 = 0.31m3
(U.SL = 1.00 @ 3.10 M3/ M.D )
(P & RD Schedule Item No- 1(iii); Page No-95) 0.1
3 Sand(Local Sand) filling in foundation trenches in layer
not exceeding 150mm ..If required.
Foundation 1 X 1.50 X 1.750 X 0.100 = 0.26m3 Sand
Bed 1 X 0.75 X 0.625 X 0.100 = 0.05m3 (Local)
1 X 1.20 X 0.500 X 0.100 = 0.06m3 = 0.37cum
0.37m3
(U.SL = 1.00 @ 4.60 M3/ M.D )
(P & RD Schedule Item No- 1(v); Page No-95) 0.08
4 Single brick flat soiling of picked jhama bricks including
ramming & dressing bed to proper level & filling joints
with powdered earth or local sand.
1 X 1.50 X 1.250 = 1.88m2 Bricks / 100 M
2
Bricks =
1 X 0.50 X 0.50 = 0.25m2 3228.00 78 nos.
1 X 1.20 X 0.25 = 0.30
2.43m2
(A Group of U.SL = 4.00 ; S.SL = 1.00 (It. No- 1;
Page- 89)
@ 34.00 M2/ M.D) 0.07 0.29
(P & RD Schedule Item No- 1(v); Page No-95)
13
5 Providing and laying cement concrete(1:3:6) without Stone Chips
reinforcement with approved stone chips (40mm) =
(45mm to 22.4mm) size.. Stone Chips 0.27 cum
As per direction complete. / m3
1 X 1.75 X 1.500 X 0.075 = 0.20m3 0.940
1 X 1.20 X 0.50 X 0.075 = 0.05m3 Sand / m3 Sand =
1 X 0.75 X 0.63 X 0.075 = 0.04m3 0.470 0.14 cum
Cement / m3 Cement =
0.29 0.158 0.045 cum
=1.29 bags
(A Group of U.SL = 3.00 SL = 2.00 (It. No- 12;
@ 2.00 M3/ M.D) Page- 89) 0.29 0.44
(P & RD Schedule Item No-48; Page No-101)
6 1st class brick work with cement mortar (1:4).
a) In foundation and superstructure
1 X 10.40 X 0.250 X 0.28 = 0.72m3 Bricks / m3 Bricks=
1 X 8.15 X 0.200 X 0.13 = 0.20m3 389.00 357.00 Nos
0.92m3 Sand/m3 Sand
0.330 0.30 m3
= 0.92 Cement /m
3
Cement =
(A Group of U.SL = 2.00 SL = 1.00 0.083 0.076 m3
@ 1.10 M3/ M.D ) (It. No- 15; 0.84 1.67 = 2.17
Page- 90) Bags
(P & RD Schedule Item No-59(b); Page No-102)
7 12.00mm thick plaster. Plaster (to wall, floor, dado etc.)
with sand and cement mortar (1:4)
1 X 10.40 X 0.20 = 2.08 m
2
Sand / Sand =
100 m2
2 X 8.15 X 0.125 = 2.04 m
2
1 X 1.25 X 1.500 = 1.88m2
1 X 0.75 X 0.625 = 0.47m2
1 X 1.20 X 0.250 = 0.30m2 2.070 0.14 m3
6.76 Cement / Cement =
100 m2 0.035 M
3
676 m
2
518
(A Group of U.SL = 8.00 SL = 5.00 (It. No-25(a); = 100
Page- 92) Bags
@ 36.00 M2/ M.D) 0.94 1.50
(P & RD Schedule Item No-68(ii); Page No-103)
14
8 Net cement punning about 1.5mm thick in wall, dado,
etc. complete.\
Same as item no. 7 = 6.76m2
Cement / Cement =
100 m2 0.010 m3
0.152 = 0.29
6.76m2 Bags
(A Group of U.SL = 1.00 SL = 2.00 (It. No-34;
Page- 93)
@ 50.00 M2/ M.D) 0.27 0.14
Total= 2.34 0.07 4.84
Say 2 0 5
[A] MATERIAL ABSTRACT:- QUANTITY RATE UNIT AMOUNT
1. Stone chips(40mm) = 0.27 m3 1015.00 /m3 = 274.05
2. Bricks = 435.00 Nos. 4.20 /Nos. = 1827.00
3. Sand = 0.58 m3 650.00 /m3 = 377.00
4. Cement = 5.00 Bags 275.00 /Bags = 1375.00
5. Sand (Local) = 0.37 m3 250.00 /m3 = 92.50
Total = Rs. 3945.55
[B] WAGES ABSTRACT:- QUANTITY RATE UNIT AMOUNT
1. Skilled Labour = 2.00 Nos. 162.00 /Nos. = 324.00
2. Semi Skilled Labour = 0.00 Nos. 122.00 /Nos. = 0.00
3. Un Skilled Labour = 5.00 Nos. 81.00 /Nos. = 405.00
Total = Rs. 729.00
TOTAL COST OF ROAD = (A + B) = Rs. 4,674.55
SAY = Rs. 4,675.00
(In wards Rupees four thousand six hundred seventy five only.)
15
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
x3f 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.
Description 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
Model estimate of Nursery work for preparation of seedlings under
NREGA
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 J une) 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. 500
4 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 Sixteen
thousand Nine hundred Seventy Seven only).
17
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.)J arul, Radhachura
b) Decorative plants 20 % (Kadam, Debdaru, J hau, Kusum etc.)
c) Timber Yielding 30 % (Sishu, Gamar, Mehogani, Siris, Neem etc.)
d) Fruit Yielding 10% (Mango, Kul , J am etc.)
Per KM of road (One Hector)
SI.
No.
Description of Item
Uni t 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 J anuary - 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. Description of Item Quanti ty 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 component 7274.00
Total Estimated cost per KM =Rs. 27,702.00 +Rs. 7,274.00 =Rs. 34,976.00 (Rupees Thirty four
thousand nine hundred seventy six only)
18
19
DETAILS OF SEED
SI. Name of seed No. of seed Germination Time of seed
No. per kg.(Approx) percentage collection
1. Sonajhuri (Acacia auriculiformis) 38700 50 January - February
2. Jarul (Lagerstroemia flosreginae) 116000 90 - do -
3. Arjun (Terminalia arjuna) 175 80 - do -
4. Segun (Tectona grandis) 1400 60 - do -
5. Chikrashi (Chukrasia tabularis) 53000 80 - do -
6. Panisaj (Terminalia myrioarpa) 310000 20 - do -
7. Black Siris (Albizzia lebbeck) 8000 60 January - March
8. Harituki (Terminalia chebula) 200 60 - do -
9. Sonalu (Casia fistula) 6000 50 March - April
10. Gokul (Ailanthus grandis) 900 60 - do -
11. Babla (Acacia nilotica) 9150 75 April - May
12. Minjiri (Casia siamea) 2300 90 - do -
13. Subabul (Leucenia leucocefala) 30000 50 - do -
14. Gamar (Gmelina arborea) 1750 80 May - June
15. Sal (Shorea robusta) 650 60 - do -
16. Neem (Melia azadirachta) 1750 80 July - August
17. Kadam (Anthocephalus cadamba) 900000 60 August - Sept.
18. Champ (Michelia champaca) 10000 70 - do -
19. Amlaki (Emblica officinalis) 60000 35 Oct.- Feb.
20. Bahera (Terminalia bellerica) 400 50 Nov. - Dec.
21. Mehagini (Swetenia mehagonai) 2275 90 Dec. - Jan.
PREPARATION OF NURSERY MONTHWISE
1. Kartick (Oct.-Nov.) Selection of nursery site, fencing, water source
2. Aghrahayan (Nov. - Dec.) Cleaning of site & preparation of mother & tube beds.
3. Poush (Dec. - Jan.) Selection of SHG, if any; preparation of drainage system at nursery.
4. Magh (Jan.-Feb.) Filling up poly pots with cow dung (dust & screened): good earth (1 : 3)
5. Falgun (Feb. - March) Spreading / sowing seeds in mother / tube beds, watering regularly.
6. Chaitra (March - April) Pricking out seedling from mother bed to tube bed, watering, & Shed
7. Baishakh (Apr.- May.) Weeding/Cleaning beds, spraying of insecticides, digging planting pits.
8. Jaishtha (May - June) Sorting-shifting seedlings, infilling vacancies, filling up planting pits.
9. Ashar (June - July) Sorting-shifting and Planting seedlings in filled up planting pits.
10. Sraban (July - Aug.) Mulching & application of fertilizer to planted seedlings, infilling va
cancies, if any, give protection from grazing.
11. Bhadra (Aug. - Sept.) Mulching & application of fertilizer to planted seedlings, 2
nd
. Time.
12. Ashwin (Sept. - Oct.) Necessary arrangement for watch & ward to planted seedlings
20
PREPARATION / TREATMENT OF SEEDS
1. Anthocephalus cadamba Kadam Soak the seeds (after rubbing with sand paper)
in a solution of water and Potassium Nitrate
(0.5%) for 12 hours.
2. Acacia nilotica Babla Soak in water for 2 days.
3. Acacia auriculiformis Akashmoni Soak in water for 24-36 hours.
4. Albizzia lebbeck Siris Soak in hot water for few minutes then in cold
water for 24 hours.
5. Cassia fistula Sonalu -Do -
6. Dalbergia sissoo Sissoo Soak in water for 1 day.
7. Emblica officinalis Amlaki Soak in a paste of cow dung for 2-3 days then
take out seeds for sowing in tube beds.
8. Gmelina arborea Gamar Soak in water for 1 day.
9. Leucaena leucocephala Subabul Soak in hot water for 2-3 minutes then soak in
water for 48 hours.
10. Lagerstroemia flosreginae Jarul Soak in water for 1 day.
11. Melia azadirachta Neem Soak in water for 2-3 days.
12. Swetenia mehagonai Mehagini Soak in water for 1 day.
13. Terminalia arjuna Arjun Soak in a paste of cow dung for 2-3 days
14. Terminalia bellerica Bahera -Do -
15. Terminalia chebula Harituki -Do -
16. Tectona grandis Teak Soak in water for 1 day and bake in sunlight
for next day continue the process for 10 - 15
days.
17. Casia siamea Minjiri Soak in water for 1 day.
18. Michelia champaca Chaap Soak in water doe 12 hours.
19. Ailanthis grandis Gokul Soak in water for 1 day.
21
M
o
d
e
l

E
s
t
i
m
a
t
e

f
o
r

C
o
n
s
t
r
u
c
t
i
o
n

o
f

R
e
c
h
a
r
g
e

B
o
r
e

p
i
t

f
o
r

R
a
i
n

W
a
t
e
r

H
a
r
v
e
s
t
i
n
g

u
n
d
e
r

N
R
E
G
A
.
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

I
t
e
m
s
.
Q
u
a
n
t
i
t
y
C
o
n
s
u
m
p
t
i
o
n

o
f

M
a
t
e
r
i
a
l
s
.
C
o
n
s
u
m
p
t
i
o
n

o
f

L
a
b
o
u
r
N
o
.
1
s
t
.

C
l
a
s
s

.
C
e
m
e
n
t
S
t
.

C
h
i
p
s
C
o
u
r
s
e

R
i
v
e
r
B
r
i
c
k
M
.
S
.
U
n
-
S
e
m
i
s
k
i
l
l
e
d
B
r
i
c
k
s
2
0

m
m
.
S
a
n
d
S
a
n
d
/
B
a
t
s
R
o
d
s
k
i
l
l
e
d
s
k
i
l
l
e
d
l
a
b
.
D
o
w
n
)
S
i
l
v
e
r
L
a
b
(
N
o
s
.
)
(
N
o
s
.
)
S
a
n
d
(
N
o
s
.
)
1
E
a
r
t
h

w
o
r
k

i
n

c
u
t
t
i
n
g

&

D
i
g
g
i
n
g

w
e
l
l
i
n
c
l
u
d
i
n
g

r
e
m
o
v
a
l

o
f

s
p
o
i
l

a
n
d
d
i
s
p
o
s
a
l

o
f

t
h
e

s
a
m
e

t
o

a

d
i
s
t
a
n
c
e
u
p
t
o

3
0
.
0
0

M
.
a
)

l
i
f
t

u
p
t
o

1
.
5
0

M
.
2
.
2
6
0

C
u
m
.
0
.
9
1
-
-
2
.
1
2
5

m
m
.

t
h
i
c
k

c
e
m
e
n
t
0
.
8
0
1

C
u
m
.
4
0
0
.
0
0
7
0
.
0
3
0
.
1
-
0
.
0
6
b
r
i
c
k
w
o
r
k

(
4
.
1
)
4
7
5

m
m
.

t
h
i
c
k

R
.
C
.
C
.

c
o
v
e
r

s
l
a
b
0
.
1
3
2

C
u
m
.
0
.
0
3
0
.
1
1
0
.
0
6
0
.
2
-
0
.
1
3
(
M
-
2
0
)

w
i
t
h

s
t
o
n
e

c
h
i
p
s
(
2
0

m
m
.

d
o
w
n
)

i
n
c
l
u
d
i
n
g
R
e
i
n
f
o
r
c
e
m
e
n
t

b
u
t

e
x
c
l
u
d
i
n
g
s
h
u
t
t
e
r
i
n
g
.
5
.
L
a
b
o
u
r

f
o
r

b
a
r

b
e
n
d
i
n
g
1
4
.
0
0
.

K
g
1
4
.
0
0
0
0
.
2
0
.
2
-
0
.
1
2
6
.
S
u
p
p
l
y

o
f

1
s
t
.

C
l
a
s
s

b
r
i
c
k

b
a
t
s

a
t
1
.
1
1
0

C
u
m
.
1
.
1
1
0
0
.
2
5
-
0
.
1
2
s
i
t
e

i
n
c
l
u
d
i
n
g

c
a
r
r
y
i
n
g

&

s
t
a
c
k
i
n
g
.
4
0
0
.
0
3
7
0
.
1
1
0
.
0
9
0
.
1
1
0
.
1
4
0
.
2
1
.
6
6
0
.
3
1
N
o
s
.
C
u
m
C
u
m
C
u
m
C
u
m
C
u
m
K
.
g
.
N
o
s
N
o
s
22
A. Cost of Wage Component :
i) Unskilled Labour : 2 Nos @ 81.00 Each = 162.00
ii) skilled Labour : 1 No. @ 162.00 Each = 162.00
Total : 324.00
B. Cost of Materials Component :
Sl. Description of Materials. Quantity Rate Unit Amount (Rs.)
No.
1 1st.Class bricks. 40 Nos. 2800.00 0/00 Nos. 112.00
2 Cement 1.0 Bags 250.00 Bags 250.00
3 Stone chips (20mm. Down) 0.110 Cu.m. 1450.00 Cu.m. 159.5
4 Course Sand. 0.100 Cu.m. 329.00 Cu.m. 32.90
5 1st. Class brick bats 1.110 Cu.m. 450.00 Cu.m. 499.50
6 M.S.Rod 14.000 Kg. 35.00 Kg. 490.00
7 Black wire 0.200 Kg. 40.00 Kg. 8.00
8 100 mm dia. UPVC pipe 1 m. 58.00 m. 58.00
9 100 mm dia. UPVC cowl 1 no. 14.00 no. 14.00
10 Hire charges of Augur with operator
including holes in soil upto 8 m. 1 LS 350.00
11 Display Board & other worksite facilities. L.S. 500.00
2473.90
Say, Rs. 2474.00
C. Value of the Project : ( A + B )
A. Wage Component : Rs. 324.00
B. Material Component : Rs. 2474.00
Rs. 2798.00
Note : i) The scheme is to be taken up in cluster form covering at least 18 (eighteen) 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.
23
RECHARGE BORE PIT FOR RAIN WATER HARVESTING
24
Model Estimate of 1 hec [2.47 Acres] Bomboo plantation with vegetatively propa-
gated planting materials excluding the cost of sprouted node cutting
Spacing 5 Mtr x 5 Mtr = 400 node cutting / hectare
Sl. Item of Work No. of Rate Cost
No. mandays mandays involved
required (In Rs.) (in Rs.)
1. Cleaning site (if necessary) 7 81.00 567.00
2. Survey demarcation and preparation of map 1 S.S.K. 122.00 122.00
3. Laying out contour trenches 15m apart 20m trench and
15m gap staggered and interrupted 3 81.00 243.00
4. Alignment of pits 2 81.00 162.00
5. Digging contour trenches of 60 cm wide and 30 cm 28 81.00 2268.00
deep over 390 m and keeping the dug-up earth on
lower side 22 cm away from trench = 70.20 cum
6. Laying out planting pits and staking 5 81.00 405.00
7. Digging planting pits of 16 81.00 1296.00
size (60 cm + 40 cm / 2) x 45 cm x 45 cm
at 5 m x 5 m spacing = 400 Nos.
8. Filling up planting pits each with F.Y.M. - 0.50 cft 6 81.00 486.00
NPK (10:26:26) - 50 gm (Before 20 days planting)
9. Making shed including labour and material for
temporary storing of planting materials L.S. 100.00
10. Construction of temporary hut for laborers L.S. 300.00
11. Carriage of planting materials from nursery to 528.00
plantation site 440 nos. (10% extra) x @ Rs.1.20
12. planting of 400+40 (for vacancy filling) vegetatively 11 81.00 891.00
propagated planting materials
13. Watering 3 days after planting (if necessary) 12 81.00 972.00
14. Application of NPK fertilizer after 2 months of 5 81.00 405.00
planting 50 gm each
15. Watering from Oct09 to June10 = 9 months 6300.00
@ Rs.700/-per month
16. Durmet / Dursban 12 ml. per plant =5 lit 900.00
@ Rs.180/- per liter.
17. Watering Can, Rope, Bucket etc. 125.00
18. Cost of
F.Y.M. 200 cft @ Rs.7.00 = 1400
NPK (10:26:26) - 40 kg @ Rs.10 / - per kg 400
1800 1800.00
TOTAL :- 17870.00
(Rupees seventeen thousand eight hundred and seventy) only
FOR ENTIRE PLANTATION AREA OF 10 (TEN) HEC
1. Sinking dug well 2 nos. 3m dia. @ Rs. 1,00,000/- 200000.00
2. Pump set 1 no. of 2 H.P. @ Rs. 16,000/- 16000.00
Total : 216000.00
* Supply of sprouted node cutting may be ensured by the PIAs from the Forest Dept. or requisition may
be submitted by the PIAs to this office by December at the latest.
25
Model Estimate for creation of 1ha of BLOCK PLANTATION
Nature of Soil : Mixed Medium Hard Soil with morram
Seedling spacing 2.5 m x 2.5 m Total area to be planted = 5ha
No. of Seedings required / ha = (1000 / 2.5) x 4 = 1600 nos.
Total No. of seedlings to be planted = 1600 x 5 = 8000 nos.
Size of the pit : (0.45 x 0.45 m x 0.30 m) = (1.5 ft x 1.5 ft x 1 ft) = 2.25 cft.
Wages of the Labour = Rs. 75.00 / Mandays.
Species may be planted
Acacia Auruculiformis (Akashmoni) Albizzia Lebbeck (Kalo Siris)
Dalbergia Sissoo (Sissoo) Terminalia Arjuna (Arjuna)
Emblica Officinalis (Amlaki) Melia Azadirachta (Neem)
Acacia Nilotica (Babla) Gmelina (Gamar)
Casia Siamea (Minjiri) Swietenia Macrophylla (Mehagani)
Anthocephalus Cadamba (Kadam) Ailanthus Grandis (Gakul)
and other species if any according to the suitability & adoptability of the locality.
Description of Work Labour required/
ha of Plantation
(Mandays for
1600 seedlings)
1 Survey & Demarcation, Plantation of map etc. 1 U.S.K.
2 Clearing planting site by cutting jungle, bushes, weeds & removing the same 5 U.S.K.
2000 spm/Mandays) U.S.K.
3. Alignment of pits 3
4. Digging planting pits of size 50 U.S.K.
(0.45 x 0.45 m x 0.30 m) = (1.5 ft x 1.5 ft x 1 ft)
= 2.25 cft x 1600 pits = 3600 cft / 72 cft
= 50 Mandays
(32 pits / Mandays)
5. Filling up planting pits with application fertilizer with mother soil 16 U.S.K.
(basal dose 25 grams.)
(100 pits / Mandays)
6. Diggimg contour trenches of 250 m in size (0+0.90/2x0.30m) for ground 14 U.S.K.
recharge water and to prevent soil erosion.
7. Planting potted seedlings in pits including carriage from nursery to site. 16 U.S.K.
8. 1st time weeding cleaning & mulching including application of fertilizer 14 U.S.K.
(50 Grams) / Plant)
(114 seedings / Mandays)
9. 2nd timemulching including weeding cleaning properly 12 U.S.K.
(133 seedlings / Mandays)
10. 3rd time mulching including weeding cleaning properly 10 U.S.K.
11. Filling vacancies with potted seedings from nursery to plantation site 2 U.S.K
12. Application of insecticides including carrige of water & mixing 3 U.S.K.
13. Watching over plantation : for 6 months from August to January over 30 days 180 U.S.K.
@ 1 labour / month x 6 months
0 to 1 ha = Nil, above 1 to 3 ha = 1
above 3 to 5 ha = 2, above ha = 3
26
14. Live fencing by showing seeds of babla / Boga medulla all around the site or 12 U.S.K.
by planting cutting of pomea etc.
Total. 338 U.S.K.
Description Amount (Rs.)
1. Cost of un skill labour 338 nos. @ Rs. 81.00 = Rs. 27378.00 U.S.K.
2. Cost of Semi Skill labour 7 nos. @ Rs. 1220.00 = Rs. 854.00 U.S.K.
Meterial Component
1. Cost of Fetilizer @ 40 grams per plants, the total fertilizer 64 kg. @ Rs. 640.00
required over 1600 seedings 64 Kg @ Rs. 10.00 per kg 10.00 = Rs.
= 64 kg x 10
2. Cost of insecticides L.S. 400.00
3. Cost of raising seedings (1600 + 10 %) = 1760 1760 nos. @ 3520.00
@ Rs. 2.00 per Seedlings Rs. 2.00 = Rs.
4. Cost of Seeds @ Rs. 400.00 / ha (1600 seedlings) 1 hs @ Rs. 400.00
400.00 = Rs.
Total 4960.00
Wage cost -----Rs. 27378.00
Non Wage Cost -----Rs. 854.00
Material Cost -----Rs. 4960.00
Work Site Facility -----Rs. 3000.00
Total 36192.00
Beneficiary committee is to be formed before taking up the plantation in the proposed area & after six
months, the plantation is to be handed over to the beneficiary committee / SHG.
For creation of Seccessful Plantation the following Guidelines should be strictly followed :
GUIDELINES :
For creation of Successful Plantation the following Guidelines should be strictly follwed :
1. Planning for site selection & submission of initial proposal - upto February.
2. Pit digging etc. - December to March
3. Pit Filling = May, une after 2-3 showers.
4. Planting - at onset Monsoon & by 31st July at the latest.
5. 1st Mulching - after 21 days of Planting
6. 2nd Mulching - after 45 days of Planting
7. 3rd Mulching - after 65 daysof Planting
8. Digging well if required - March to June.
Precaution before application of Inorganic fertilizer / Bio fertilizer
1. Note that there is sufficient moisture in the field before applying fertilizer.
2. Avoid hot hours while application of fertilizer.
3. Choose fair weather day for application of Fertilizer.
4. Place fertilizer at least 8 - 10 cm below the soil surface.
5. Don not mix Bio fertilizer with Inorganic fertilizer.
6. Do not keep bio fertilizer directly in the sun keep it in cool place.
* The estimate is revised on the basis of Agro-Ecological classification of soil in West Bengal for digging
pits for ereation of plantation under NREGA & also as per scheduleof rate issued from P & RD Depart-
ment vide No. - RD/P/NREGA/18S-09/06 Dated 19th October / 2006.
ha of Plantation
(Mandays for
1600 seedlings)
27
Model Estimate for creation of 5.0 ha of BLOCK PLANTATION
Nature of Soil : Mixed Medium Hard Soil with morram Class - 2
Seedling spacing 2.5 m x 2.5 m Total area to be planted = 5ha
No. of Seedings required / ha = (1000 / 2.5) x 4 = 1600 nos.
Total No. of seedlings to be planted = 1600 x 5 = 8000 nos.
Size of the pit : (0.45 x 0.45 m x 0.30 m) = (1.5 ft x 1.5 ft x 1 ft) = 2.25 cft.
Wages of the Labour = Rs. 75.00 / Mandays.
Species may be planted
Acacia Auruculiformis (Akashmoni) Albizzia Lebbeck (Kalo Siris)
Dalbergia Sissoo (Sissoo) Terminalia Arjuna (Arjuna)
Emblica Officinalis (Amlaki) Melia Azadirachta (Neem)
Acacia Nilotica (Babla) Gmelina (Gamar)
Casia Siamea (Minjiri) Swietenia Macrophylla (Mehagani)
Anthocephalus Cadamba (Kadam) Ailanthus Grandis (Gakul)
and other species if any according to the suitability & adoptability of the locality.
ha of Plantation
(Mandays for
1600 seedlings)
1 Survey & Demarcation, Plantation of map etc. 1 U.S.K.
2 Clearing planting site by cutting jungle, bushes, weeds & removing the same 5 U.S.K.
2000 spm/Mandays) U.S.K.
3. Alignment of pits 3
4. Digging planting pits of size 50 U.S.K.
(0.45 x 0.45 m x 0.30 m) = (1.5 ft x 1.5 ft x 1 ft)
= 2.25 cft x 1600 pits = 3600 cft / 72 cft
= 50 Mandays
(32 pits / Mandays)
5. Filling up planting pits with application fertilizer with mother soil 16 U.S.K.
(basal dose 25 grams.)
6. Diggimg contour trenches of 250 m in size (0+0.90/2x0.30m) for ground 14 U.S.K.
recharge water and to prevent soil erosion.
7. Planting potted seedlings in pits including carriage from nursery to site. 16 U.S.K.
8. 1st time weeding cleaning & mulching including application of fertilizer 14 U.S.K.
(50 Grams) / Plant)
9. 2nd timemulching including weeding cleaning properly 12 U.S.K.
(133 seedlings / Mandays)
10. 3rd time mulching including weeding cleaning properly 10 U.S.K.
11. Filling vacancies with potted seedings from nursery to plantation site 2 U.S.K
12. Application of insecticides including carrige of water & mixing 3 U.S.K.
13. Watching over plantation : for 6 months from August to January over 30 days 180 U.S.K.
@ 1 labour / month x 6 months
0 to 1 ha = Nil, above 1 to 3 ha = 1
above 3 to 5 ha = 2, above ha = 3
28
14. Live fencing by showing seeds of babla / Boga medulla all ariund the site or 12 U.S.K.
by planting cutting of pomea etc.
Total. 119 U.S.K.
Description Amount (Rs.)
1. Cost of un skill labour 119 nos. @ Rs. 81.00 = Rs. 9639.00 U.S.K.
2. Cost of Semi Skill labour 2 nos. @ Rs. 122.00 = Rs. 244.00 U.S.K.
Meterial Component
1. Cost of Fetilizer @ 40 grams per plants, the total fertilizer 64 kg. @ Rs. 640.00
required over 1600 seedings 64 Kg @ Rs. 10.00 per kg 10.00 = Rs.
= 64 kg x 10
2. Cost of insecticides L.S. 400.00
3. Cost of raising seedings (1600 + 10 %) = 1760 1760 nos. @ 3520.00
@ Rs. 2.00 per Seedlings Rs. 2.00 = Rs.
4. Cost of Seeds @ Rs. 400.00 / ha (1600 seedlings) 1 hs @ Rs. 400.00
400.00 = Rs.
Total 4960.00
Wage cost -----Rs. 9639.00
Non Wage Cost -----Rs. 244.00
Material Cost -----Rs. 4960.00
Work Site Facility -----Rs. 3000.00
Total 17843.00
Beneficiary committee is to be formed before taking up the plantation in the proposed area & after six
months, the plantation is to be handed over to the beneficiary committee / SHG.
For creation of Seccessful Plantation the following Guidelines ashould be strictly following :
GUIDELINES :
For creation of Successful Plantation the following Guidelines should be strictly follwed :
1. Planning for site selection & submission of initial proposal - upto February.
2. Pit digging etc. - December to March
3. Pit Filling = May, une after 2-3 showers.
4. Planting - at onset Monsoon & by 31st July at the latest.
5. 1st Mulching - after 21 days of Planting
6. 2nd Mulching - after 45 days of Planting
7. 3rd Mulching - after 65 daysof Planting
8. Digging well if required - March to June.
Precaution before application of Inorganic fewrtilizer / Bio fertilizer
1. Note that there is sufficient moisture in the field before applying fertilizer.
2. Avoid hot hours while application of fertilizer.
3. Choose fair weather day for application of Fertilizer.
4. Place fertilizer at least 8 - 10 cm below the soil surface.
5. Don not mix Bio fertilizer with Inorganic fertilizer.
6. Do not keep bio fertilizer directly in the sun keep it in cool place.
* The estimate is revised on the basis of Agro-Ecological classification of soil in West Bengal for digging
pits for ereation of plantation under NREGA & also as per scheduleof rate issued from P & RD Depart-
ment vide No. - RD/P/NREGA/18S-09/06 Dated 19th October / 2006.
ha of Plantation
(Mandays for
1600 seedlings)
29
Model Estimate for Re-Excavation of drainage cannel (silt clearance) under
NREGA Scheme
Cross Section Of Channel.
Unit : per 100 m. (328 feet) length
1 Earthwork in excavation for embankment, tank, cannel etc.
volume of earth =
x 7'-0" x 4'- 0" = 37228 cft.
considering ordinary mixed soil within lead beyond 80'-0" upto 160'-0" and lift beyond 5'-0" upto 8'-0"
i) output for male 85.00 x (M.F.) 0.94 = 79.9 cft.
ii) output for female 72.00 x (M.F.) 0.94 = 67.68 cft.
say, total labour involved = N nos. (comprising a group of 2/3rd. Male and 1/3rd. Female labour)
so, 2/3 x N x 79.9 + 1/3 x N x 67.68 = 37228 Hence, N = 491 nos. unskilled labour
Assuming 50 USK /day
Required no of days = 491 / 50 = 9.82 = say 10
Water carrier = 10 nos. (say) unskilled labour
Crech = 10 nos. (say) unskilled labour (Min. 6 Nos. Child/day)
ABSTRACT :
B) Non Wage cost
i) Supervisor = = 10 nos. semiskilled labour
@ Rs. 122.00 each = Rs. 1,220.00
ii) Shed, Display board and first aid box etc. Rs. 500.00
31'-0" + 10'-0"
2
10'-0" + 5'-0"
2
511
50
30
Sample Design of a drainage channel of 2.00 sq. miles catchment area in rural area.
1. Catchment area=2.00 sq.mile
Run off index = 1.5 inch
3. Assuming velocity of the area for small drainage channel = 2.00 ft/sec.
Design discharge for 2.00 sq.mile area = (640 X 43500 X 1.5)/(60 x 60 X 24 X 12) = 40.33 cusec.
Hence, for 2.00 sq.mile catchment area, discharge = 40.33 x 2 = 80.66 cusec.
Added further 20% over design discharge,
So, discharge = 80.66 + (20 X 80.66)/100 = 97.00 cusec. (say)
According to Mannings Formula (in foot) Velocity,
V = R
2/3
S
1/2
Where, N = co-efficient of roughness ,
R = Hydraulic mean depth,
S = Hydraulic slope of the channel
Assuming, the following channel section
Cross Sectional of the channel
Cross Sectional area of the channel section
x 5'-0" = 55.00 sq.ft.
Velocity of the channel assuming : 2.00 ft. / sec.
Hence, discharge = 55 x 2 = 110 cusec.
Design discharge : 97.00 cusec , Hence, OK
1.486
N
6 - 0 + 16 - 0
N
31
Model estimate for construction of drainage and irrigation channel in connection
with drainage and irrigation in rural area under NREGA programme
Cross section of channel
volume of earth = x 5'-0" x 328'-0" = 20500.00 cft.
considering ordinary mixed soil within lead of 80'-0" and lift upto 5'-0"
i) output for male 88 cft.
ii) output for female 75 cft.
so, 2/3 x N x 88 + 1/3 x N x 75 = 20500 Hence, N = 245 nos.
Regd. Male Labour 245 x 2/3 = 163 Nos., Female Labour 245 x 1/3 = 82 Nos.
Assuming 50 USK /day
Required no of days = 245 / 50 = 4.9 = say 5
Water carrier = 5 nos. (say) unskilled labour
ABSTRACT :
B) Non Wage cost
@ ISSK / 50 USK @ Rs. 122.00 each = Rs. 610.00
ii) Shed, Display board and first aid box etc. Rs. 500.00
20 - 0 + 5 -0
2
32
MODEL ESTIMATE OF 20 % SECH DOBA TO ENHANCE CROPPING INTENSITY IN MONO- CROP-
PING ZONE UNDER N.R.E.G.A.S PROGRAMME.
UNIT- ONE SECH DOBA
1. Volume of earth work : (700+460) x (410+170) x 80 = 13456.00 cft.
2. Considering lift 5 to 80 and lead 800 to 160'-0".
Considering 1/3 female U.S.K and 2/3 rd U.S.K of total Labour (N)
Female out put = 75 cft x 0.94 (M.F.) = 70 cft (Say)
Male output = 88 cft x 94 (M.F.) =83 cft (Say)
(2/3 x N x 83) + (1/3 x N x 70) = 13456 cft. By Equating - N = 171
Female mandays required = 171 x 1/3 = 57 Nos.
Male mandays required = 171 - 57 = 114 Nos.
Total mandays required = 171 nos.
Cost of U.S.K @ Rs 81.00 par mandays I,e 171.00 x 81.00 = Rs. 13851.00
3. No of S.S.K required @ 1 no per 50 USK
So total no of S.S.K required = 171/50 = 3 no (Supervisor)
Cost of S.S.K @ 122.00 per S.S.K = 3 x 122.00 = Rs. 366.00
4. Assuring 50 USK engated per day
Time of Completion 4 days
Crech/Watering @ 1USK per day-4 Nos. USK @ 81.00 Rs. 324.00
5. First aid dox Rs. 100.00
6. Water pot / Jug Etc Rs. 80.00
7. Display Board / Photography Rs. 1000.00
8. Shed Rs. 100.00
Total Cost Rs. 15820.00
33
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 (48
T
+42') x 1/2 (30
T
+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/J ug Rs. 80.00
v. Display board / Photograph Rs. 1000.00
Total Rs. 9462.00

34

35
36
Model Estimate for Construction of Boro bandh under NREGS
1 Earthwork in embankment from borrow pit, cannel, channels etc.
volume of earth =
200 m. 5.50 m. =31350 cu.m. = 1107125 Cft.
Breakup of earthwork according to different lead and lift
considering loose and soft soil
a) Volume of earth work = 207313 cft.
For lead beyond 80'-0" upto 160'-0" and lift upto 5'-0"
i) output for male 95.00 cft.
ii) output for female 81.00 cft.
so, 2/3 x N x 95 + 1/3 x N x 81 = 207313 cft. Hence, N = 2295 nos. unskilled
b) Volume of earth work = 207313 cft.
For lead beyond 160'-0" upto 240'-0" and lift beyond 5'-0" upto 8'-0"
ii) output for female 77.00 x 0.94 = 72.38 cft.
so, 2/3 x N x 84.6 + 1/3 x N x 72.38 = 07313 cft. Hence, N = 2574 nos. unskilled
c) Volume of earth work = 193035 cft.
so, 2/3 x N x 77.28 + 1/3 x N x 65.32 =193035 cft. Hence, N = 2634 nos. unskilled
d) Volume of earth work = 193035 cft.
so, 2/3 x N x 69.52 + 1/3 x N x 58.96 = 193035cft. Hence, N = 2925 nos. unskilled
e) Volume of earth work = 166769 cft.
so, 2/3 x N x 60.35 + 1/3 x N x 51 = 166769 cft. Hence, N = 2914 nos. unskilled
f) Volume of earth work = 90348 cft.
51.00 m + 6.00 m
2
37
g) Volume of earth work = 49312 cft.
Total unskilled labour for item 1 = 16115 nos. Unskilled labour
2 Labour for driving U/C bullah piles complete
4 rows x 136 nos. = 544 nos.
For box piling
1 rows x 20 nos. = 20 nos.
Total 564 nos.
Considering 5m. Average length of pile, Total length of piling = 2820 m.
Considering 2/3rd. Average driving length of pile, Total driving length of piling = 1880 m.
Manpower: A group of 1 Skilled + 4 Unskilled @ 25 m. driving length = 75 Nos. Skilled
300 Nos. Unskilled
3 Fitting, fixing with nails Half split U/C bullah walling piece and cross piece with thicker end above 15 cm.
2 x 4 rows x 200 m. = 1600 m.
For closing box 108 m.
Total 1708 m.
Manpower: A group of 1 Skilled + 4 Unskilled @ 25 m. driving length = 68 Nos. Skilled
272 Nos. Unskilled
4 Labour for driving Bamboo piles with 7.5 cm. dia. and 2 to 3 m. long bamboo and also required
length as per site condition including fixing of walling piece with strays 3m. Long and 3m. Apart with
iron nails, rope etc. complete as per direction.
7 rows x 200 m. = 1400 m.
For closing box piling
1 rows x 25 m. = 25 m.
Total 1425 m.
Less for dia of U/C bullah
-564 nos. x 0.15 m. = -84.6 m.
Total 1340.4 m.
Manpower: A group of 1 Skilled + 4 Unskilled @ 24 m. driving length =56 Nos. Skilled
224 Nos. Unskilled
5 Fitting, fixing of strong bamboo mat of 1.5 m. X 1.0 m. size on bamboo piling work with bamboo
pins, if necessary
1624 nos. x 1.50 m. x 1.00 m. = 2436 sq.m.
Manpower: A group of 1 Skilled + 1 Unskilled @ 15 sq.m. driving length = 162 Nos. Skilled
162 Nos. Unskilled
6 Making of post with one end conical as per direction
a) For U/C Bullah
Manpower: Unskilled @ 25nos. / head/ day =
For 564 nos. U/C. bullah = 23 Nos. Unskilled
b) For Bamboo
Manpower: Unskilled @ 30nos. / head/ day =
For 480 nos. U/C. bullah = 16 Nos. Unskilled
38
7 Making of 75cm. Dia. Heta with bena straw, padded earth of good quality and placing and fixing the
same on sloping surface of the bundh with bamboo pins 3m. Long and 1.5m. Apart completed as per
direction on U/S side
7 rows x 200 m. = 1400 m.
Manpower required : 140 Nos. Unskilled
8 Filling empty gunny bags with dry earth or sand, stitching the bag and carrying and arranging properly
as per direction
Total no. of bag = 20450 nos.
Manpower: Unskilled @ 40nos. bag / head/ day = 511 Nos. Unskilled
9 Dismantling the boro bandh before monsoon (middle of may) or as directed and removing the spoils
entirely including all pilling work etc
a) Taking out pilings from river bed etc. Total length of work = 3220 m.
Manpower: A group of 1 Skilled + 6 Semiskilled + 6 Unskilled @ 120 m. / day =
27 Nos. Skilled
162 Nos. Semiskilled
162 Nos. Unskilled
b) Dismantling of earthen bundh
Manpower involved = 3 % of the manpower involved in item 1 = 483 Nos. Unskilled
10 Provision for Water carrier = 380 nos. (say) unskilled labour
11 Provision for Crech = 368 nos. (say) unskilled labour
ABSTRACT :
A) Wage cost 19156 nos. unskilled labour @ Rs. 81.00 each = Rs. 1,551,636.00
B) Non Wage cost
a) LABOUR
i) Skilled labour = 388 nos @ Rs. 162.00 each = Rs. 62,856.00
ii) Semi skilled labour = 162 nos @ Rs. 122.00 each = Rs. 19,764.00
@ Rs. 122.00 each = Rs. 46,726.00
b) MATERIAL
i) Supplying of U/C. bullah at site, 15cm average dia. As per approval of the
engineer - in - charge.
2820 m. @ Rs. 60.00 / m. = Rs. 169200.00
ii) Supplying of Bamboo at site, 7.5 cm average dia. And 6m.
Avg. long as per approval of the engineer - in - charge.
238 nos. @ Rs. 60.00 / each. = Rs. 14,280.00
iii) Supplying of Bamboo mat at site, size 1.5m. X 1 m. as per approval
of the engineer - in - charge.
1624 nos. @ Rs. 12.00 / each. = Rs. 19,488.00
iv) Supplying of Gunny bag as per approval of the engineer - in - charge.
20450 nos. @ Rs. 3.00 / each. = Rs. 61,350.00
v) Nail, Nut bolt, wire, rope etc. L.S. Rs. 15,000.00
vi) Hire charge of Monkey set and other tools and plants L.S. Rs. 10,000.00
Vii) Work Site facility (Shed, Display board and first aid box etc.) Rs. 5,000.00
Total Project cost : Rs. 19,75,300.00
19156
50
39
40
1 Earth work in cutting and digging well in any diameter but not
exceeding 10 m sq area in plain including removal of spoil and
dispose it of the same to a distance of 30 m of lift 1.5 m
i) Well
(up to 1.5 m) 1 X 3.14 X (0.75)
2
X 1.50 = 2.65 m
3
@ 5.00 M
3
/ M.D) 0.53 1.06
ii) (1.5 m to 4 m) 1 X 3.14 X (0.75)
2
X 2.50 = 4.42 m
3
@ 4.00 M
3
/ M.D) 1.11 2.21
iii) (4 m to 6 m) 1 X 3.14 X (0.75)
2
X 2.00 = 3.54 m
3
@ 3.75 M
3
/ M.D) 0.94 1.89
iv) (6 m to 8 m) 1 X 3.14 X (0.75)
2
X 2.00 = 3.54 m
3
@ 3.30 M
3
/ M.D) 1.07 2.15
v) (8 m to 10 m) 1 X 3.14 X (0.75)
2
X 2.00 = 3.54 m
3
@ 2.70 M
3
/ M.D) 1.31 2.62
vi) (10 m to 12 m) 1 X 3.14 X (0.75)
2
X 2.00 = 3.54 m
3
@ 2.25 M
3
/ M.D) 1.57 3.15
vii) (12 m to 15 m)1 X 3.14 X (0.75)
2
X 3.00 = 5.30 m
3
@ 1.85 M
3
/ M.D) 2.86 5.73
viii) (15 m to 30 m)1 X 3.14 X (0.75)
2
X 15.00= 26.52 m
3
@ 1.65 M
3
/ M.D) 16.1 32.15
53.05 m
3
(A Group of U.SL =2.00 ; S.L = 1.00
(P & RD Schedule Item No- 99(b); Page No-106)
2 Earth work in excavation of foundation trenches or drain in
all sorts of soil . With a lead of 25m and lift upto 1.50
as directed . as required complete.
For Platform 1 X 3.14 X (1.863)
2
-(0.663)
2
X 0.15=1.43 m
3
Drain 1 X 0.50 X 0.325 X 1.20 0.20 m
3
1.63 m
3
(U.SL =1.00 @ 2.50 M
3
/ M.D)
(P & RD Schedule Item No- 1(i); Page No-95) 0.65
3 Earth work in filling in foundation or plinth in layer not
exceeding 15 Cum as directed and consolidating the same
.. as required complete.
= 1/5th of the excavated earth.
1 X 54.68 / 5.00 = 10.94 m
3
(U.SL =1.00 @ 3.10 M
3
/ M.D)
(P & RD Schedule Item No- 1(iii); Page No-95) 3.53
4 Sand(Local Sand) filling in foundation trenches in layer not
exceeding 150mm ..If required.
Drain 1 X 1.20 X 0.500 X 0.325= 0.20 m
3
Sand (Local)
= 0.20 cum
0.20 m
3
(U.SL =1.00 @ 4.60 M
3
/ M.D)
(P & RD Schedule Item No- 1(v); Page No-95) 0.04
Model Estimate of Dug- Well under NREGA.
Sl. Description Meterial No. of Labour Quantity
No. Required of
Material
S
k
i
l
e
d
S
e
m
i
S
k
i
l
e
d
U
n
-
S
k
i
l
d
41
Sl. Description Meterial No. of Labour Quantity
No. Required of
Material
S
k
i
l
e
d
S
e
m
i
S
k
i
l
e
d
U
n
-
S
k
i
l
d
5 Single brick flat soling of picked jhama bricks including
ramming & dressing bed to proper level & filling joints with
powdered earth or local sand.
Platform 1 X 3.14 X (1.863)
2
-(0.663)
2
= 9.53 m
2
Bricks/100 m
2
Bricks=327
Drain 1 X 1.20 X 0.50 = 0.60 3228.00 nos.
10.13 m
2
(A Group of U.SL = 4.00 : S.SL =1.00 (It. No- 1;
@ 34.00 M
2
/ M.D) Page- 89) 0.30 1.19
(P & RD Schedule Item No- 18(a)(1); Page No-97)
6 Providing and laying cement concrete(1:3:6) without
reinforcement with approved stone chips (45mm to 22.4mm) Stone Chips
size.. As per direction complete. Stone Chips/ (40mm) =
M
3
0.71 cum
Platform 1 X 3.14 X (1.863)
2
-(0.663)
2
X 0.075 = 0.71 m
3
0.940
Drain 1 X 1.20 X 0.50 X 0.075 = 0.05 m
3
Sand / m
3
Sand = 035
0.470 cms.
Cement/m
3
Cement =
0.118 cum=
0.76 m
3
0.156 3.37 bags
(A Group of U.SL =3.00 SL = 2.00 (It. No- 12;
@ 2.00 M
3
/ M.D) Page- 89) 0.76 1.13
7 1st class brick work with cement mortar (1:4). Bricks / m
3
Bricks =
1039 nos.
Platform 1 X 3.14 X (1.863)
2
-(0.663)
2
X 0.15 = 1.43 m
3
389.00
Covering 1 X 3.14 X (0.913)
2
-(0.663)
2
X 1.00 = 1.24 m
3
Sand / m
3
Sand =
ring wall of well 0.330 0.88 cum
= 2.67 Cement / m
3
Cement =
(A Group of U.SL =2.00 SL = 1.00 0.083 0.222 cum=
@ 1.10 M
3
/ M.D ) (It. No- 15(a); 2.43 4.85 6.34 bags
(P & RD Schedule Item No-59(b); Page No-102) Page- 90)
8 125 mm thick brick work Bricks/ Bricks =
100 m
2
114 nos
Platform edging 2 X 3.14 X 1.800 X 0.075 = 0.85 m
2
9451.00
Drain 2 X 1.20 X 0.15 = 0.36 m
2
Sand/100 m
2
Sand =
0.01 cum
1.21 m
2
3.660
(A Group of U.SL = 4.00; SL = 3.00 Cement / Cement =
100 m
2
0.011 cum
@ 24.00 M
2
/ M.D) 0.914 0.15 0.20 = 0.31 bags
(P & RD Schedule Item No- 61; Page No-102) (It. No- 19(b);
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 and
cement mortar (1:4)

Platform 1 X 3.14 X (1.863)
2
-(0.913)
2
= 9.52 m
2

Sand /
100 m
2

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 m
2
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 m
2
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
@ 18.00M
2
/ 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 m
2
1869m
2
Cement/
100 m
2
0.152

Cement =
0.028am =
0.80 bags
(A Group of U.SL =1.00 SL = 2.00
@ 50.00M
2
/ 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
43
NON WAGE COMPONENT
[A] MATERIAL ABSTRACT:- QUANTITY RATE UNIT AMOUNT
1. Stone chips(40mm) = 0.71 m
3
780.00 /m
3
= 553.8
2. Bricks = 1480.00 Nos. 4.20 /Nos. = 6216
3. Sand = 1.71 m
3
650.00 /m
3
= 1111.5
4. Cement = 13.00 Bags 275.00 /Bags = 3575
5. RCC ring = 31.00 m 1498.50 /m 46454
6. Pipe = 4.00 m Ls = 500
7. Rope = Ls = 300
8. Copy coll = Ls = 300
9. Bucket = Ls = 100
Total = Rs. 59110
10. Skilled Labour = 34.00 Nos. 162.00 /Nos. = 5508
11. Semi Skilled Labour = 0.00 Nos. 122.00 /Nos. = 0
12. Supervision @ 1 SSK per 50 USK2 Nos. @ Rs. 122.00 Rs. 244.00
Work Site Facilities :
13. Display Board Rs. 500.00
14. Shed Rs. 100.00
15. First Aid Box Rs. 100.00
16. Water Pot / Jug Rs. 80.00
Wage Component
Un Skilled Labour = 74.00 Nos. 81.00 /Nos. = 5994
Total Rs. 71,636.00
44
MODEL PLAN OF DUG WELL UNDER NREGS
Note : All dimensions are in mm.
45
M
O
D
E
L

E
S
T
I
M
A
T
E

O
F

H
A
A
P
A

F
O
R

D
R
I
N
K
I
N
G

W
A
T
E
R

O
F

C
A
T
T
L
E
S

U
N
D
E
R

N
R
E
G
A
B
l
o
c
k

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
G
r
a
m

P
a
n
c
h
a
y
a
t

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
M
o
u
z
a

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J
.
L
.

N
o
.

.
.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

O
w
n
e
r

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
P
l
o
t

N
o
.

.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

L
a
n
d

/

P
a
t
c
h

:

S
l
.
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

i
t
e
m
L
e
n
t
h
B
r
e
a
d
t
h
D
e
p
t
h
/
Q
u
a
n
t
i
t
y
S
e
x

o
f
W
o
r
k

t
o

b
e
Q
u
a
n
t
i
t
y
/
M
u
l
t
i
p
l
y
i
n
g
N
o
.

o
f
R
a
t
e
C
o
s
t

(
R
s
.
)
N
o
.
(
f
t
.
)
(
f
t
.
)
H
e
i
g
h
(
f
t
)
(
c
f
t
.
)
L
a
b
o
u
r
d
o
n
e

(
c
f
t
)
M
a
n
d
a
y
s
f
a
c
t
o
r
L
a
b
o
u
r
(
i
n

f
t
.
)
1
E
a
r
t
h
w
o
r
k

i
n

E
m
b
a
n
k
m
e
n
t

i
n
c
l
u
d
i
n
g

R
e
m
o
v
i
n
g
,

s
p
r
e
a
d
i
n
g
,

d
r
e
s
s
i
n
g

e
t
c
.

c
o
m
p
l
e
t
e
d

i
n

v
a
r
i
o
u
s

s
o
i
l

t
y
p
e
:
M
i
x
e
d

m
e
d
i
u
m

h
a
r
d

s
o
i
l

w
i
t
h

m
o
o
r
u
m
,

k
a
n
k
a
r
,

p
e
b
b
l
e
s

e
t
c

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y

p
i
c
k
-
a
x
e

:
A
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
2
0
1
5
2
6
0
0
M
3
0
0
6
8
0
.
9
4
5
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
u
p
t
o

2

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
3
0
0
5
8
0
.
9
4
5
B
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
1
4
9
2
2
5
2
M
1
2
6
6
8
0
.
9
4
2
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

4

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
1
2
6
5
8
0
.
9
4
3
C
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
8
3
2
4
8
M
2
4
6
8
0
.
9
4
1
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

6

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
2
4
5
8
0
.
9
4
1
T
o
t
a
l
1
7
8
1
.
0
0
1
3
7
7
.
0
0
2
W
a
g
e

C
o
m
p
o
n
e
n
t
C
o
s
t

e
s
t
i
m
a
t
e
d

h
e
r
e
w
i
t
h

i
s

e
x
c
l
u
s
i
v
e

o
f

o
t
h
e
r

e
x
p
e
n
s
e
s

t
o

b
e

i
n
c
u
r
r
e
d

u
n
d
e
r

N
R
E
G
S

A
c
t
A
d
d
.

S
u
p
e
r
v
i
s
i
o
n

c
o
s
t

f
o
r

s
u
b
s
i
d
i
a
r
y

S
H
G

(
1

S
e
m
i

s
k
i
l
l
e
d

p
e
r

2
5

m
a
n
d
a
y
s
)
1
1
2
2
.
0
0
1
2
2
.
0
0
T
o
t
a
l

w
a
g
e

C
o
m
p
o
n
e
n
t
R
s
.
1
4
9
9
.
0
0
N
o
n
-
w
a
g
e

C
o
m
p
o
n
e
n
t

(
R
e
s
t

s
h
e
d
,

D
i
s
p
l
a
y

b
o
a
r
d
,

F
i
r
s
t

a
i
d
)
T
o
t
a
l

n
o
n
-
w
a
g
e

c
o
s
t
1
0
0
0
.
0
0
G
r
a
n
d

T
o
t
a
l

(
w
a
g
e

+

n
o
n
-
w
a
g
e

c
o
s
t
)
R
s
.
2
4
9
9
.
0
0
46
M
O
D
E
L

E
S
T
I
M
A
T
E

O
F

H
A
A
P
A

F
O
R

D
R
I
N
K
I
N
G

W
A
T
E
R

O
F

C
A
T
T
L
E
S

U
N
D
E
R

N
R
E
G
A
B
l
o
c
k

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
G
r
a
m

P
a
n
c
h
a
y
a
t

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
M
o
u
z
a

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J
.
L
.

N
o
.

.
.
.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

O
w
n
e
r

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
P
l
o
t

N
o
.

.
.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

L
a
n
d

/

P
a
t
c
h

:

S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

i
t
e
m
L
e
n
t
h
B
r
e
a
d
t
h
D
e
p
t
h
/
Q
u
a
n
t
i
t
y
S
e
x

o
f
W
o
r
k

t
o

b
e
Q
u
a
n
t
i
t
y
/
M
u
l
t
i
p
l
y
i
n
g
N
o
.

o
f
R
a
t
e
C
o
s
t

(
R
s
.
)
N
o
.
(
f
t
.
)
(
f
t
.
)
H
e
i
g
h
(
f
t
)
(
c
f
t
.
)
L
a
b
o
u
r
d
o
n
e

(
c
f
t
)
M
a
n
d
a
y
s
f
a
c
t
o
r
L
a
b
o
u
r
(
i
n

f
t
.
)
1
E
a
r
t
h
w
o
r
k

i
n

E
m
b
a
n
k
m
e
n
t

i
n
c
l
u
d
i
n
g

R
e
m
o
v
i
n
g
,

s
p
r
e
a
d
i
n
g
,

d
r
e
s
s
i
n
g

e
t
c
.

c
o
m
p
l
e
t
e
d

i
n

v
a
r
i
o
u
s

s
o
i
l

t
y
p
e
:
M
i
x
e
d

m
e
d
i
u
m

h
a
r
d

s
o
i
l

w
i
t
h

m
o
o
r
u
m
,

k
a
n
k
a
r
,

p
e
b
b
l
e
s

e
t
c

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y

p
i
c
k
-
a
x
e

:
A
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
3
0
2
4
2
1
4
4
0
M
7
2
0
6
8
0
.
9
4
1
0
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
u
p
t
o

2

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
7
2
0
5
8
0
.
9
4
1
2
B
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
2
4
1
8
2
8
6
4
M
4
3
2
6
8
0
.
9
4
6
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

4

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
4
3
2
5
8
0
.
9
4
8
C
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
1
8
1
2
2
4
3
2
M
2
1
6
6
8
0
.
9
4
3
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

6

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
2
1
6
6
8
0
.
9
4
4
H
a
r
d

S
o
i
l

/

M
o
o
r
u
n

-

L
a
t
e
r
o
t
e

o
f

R
o
c
k
y

s
o
i
l

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y

p
i
c
k
-
a
x
e
.
D
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
1
2
6
2
1
4
4
M
7
2
5
4
0
9
4
2
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
N
e
x
t

2

f
t

=

8

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
7
2
4
9
0
9
4
2
T
o
t
a
l
4
7
8
1
.
0
0
3
8
0
7
.
0
0
2
T
o
t
a
l

G
r
a
n
t

M
o
n
e
y
C
o
s
t

e
s
t
i
m
a
t
e
d

h
e
r
e
w
i
t
h

i
s

e
x
c
l
u
s
i
v
e

o
f

o
t
h
e
r

e
x
p
e
n
s
e
s

t
o

b
e

i
n
c
u
r
r
e
d

u
n
d
e
r

N
R
E
G
S

A
c
t
A
d
d
.

S
u
p
e
r
v
i
s
i
o
n

c
o
s
t

f
o
r

s
u
b
s
i
d
i
a
r
y

S
H
G

(
1

S
e
m
i

s
k
i
l
l
e
d

p
e
r

2
5

m
a
n
d
a
y
s
)
2
1
2
2
.
0
0
2
4
4
.
0
0
T
o
t
a
l

w
a
g
e

c
o
s
t
R
s
.
4
1
7
3
.
0
0
N
o
n
-
w
a
g
e

C
o
m
p
o
n
e
n
t

i
e

(
R
e
s
t

s
h
e
d
,

D
i
s
p
l
a
y

b
o
a
r
d
,

F
i
r
s
t

a
i
d
)
T
o
t
a
l

n
o
n
-
w
a
g
e

c
o
s
t
1
0
0
0
.
0
0
G
r
a
n
d

T
o
t
a
l

(
w
a
g
e

+

n
o
n
-
w
a
g
e

c
o
s
t
)
R
s
.
5
1
7
3
.
0
0
47
M
O
D
E
L

E
S
T
I
M
A
T
E

O
F

H
A
A
P
A

F
O
R

D
R
I
N
K
I
N
G

W
A
T
E
R

O
F

C
A
T
T
L
E
S

U
N
D
E
R

N
R
E
G
A
B
l
o
c
k

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
G
r
a
m

P
a
n
c
h
a
y
a
t

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
M
o
u
z
a

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
J
.
L
.

N
o
.

.
.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

O
w
n
e
r

:
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
P
l
o
t

N
o
.

.
.
.
.
.
.
.
.
N
a
m
e

o
f

t
h
e

L
a
n
d

/

P
a
t
c
h

:

S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

i
t
e
m
L
e
n
t
h
B
r
e
a
d
t
h
D
e
p
t
h
/
Q
u
a
n
t
i
t
y
S
e
x

o
f
W
o
r
k

t
o

b
e
Q
u
a
n
t
i
t
y
/
M
u
l
t
i
p
l
y
i
n
g
N
o
.

o
f
R
a
t
e
C
o
s
t

(
R
s
.
)
N
o
.
(
f
t
.
)
(
f
t
.
)
H
e
i
g
h
(
f
t
)
(
c
f
t
.
)
L
a
b
o
u
r
d
o
n
e

(
c
f
t
)
M
a
n
d
a
y
s
f
a
c
t
o
r
L
a
b
o
u
r
(
i
n

f
t
.
)
1
E
a
r
t
h
w
o
r
k

i
n

E
m
b
a
n
k
m
e
n
t

i
n
c
l
u
d
i
n
g

R
e
m
o
v
i
n
g
,

s
p
r
e
a
d
i
n
g
,

d
r
e
s
s
i
n
g

e
t
c
.

c
o
m
p
l
e
t
e
d

i
n

v
a
r
i
o
u
s

s
o
i
l

t
y
p
e
:
M
i
x
e
d

m
e
d
i
u
m

h
a
r
d

s
o
i
l

w
i
t
h

m
o
o
r
u
m
,

k
a
n
k
a
r
,

p
e
b
b
l
e
s

e
t
c

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y

p
i
c
k
-
a
x
e

:
A
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
4
0
3
0
2
2
4
0
0
M
1
2
0
0
6
8
0
.
9
4
1
7
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
u
p
t
o

2

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
1
2
0
0
5
8
0
.
9
4
2
0
B
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
3
4
2
4
2
1
6
3
2
M
8
1
6
6
8
0
.
9
4
1
2
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

4

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
8
1
6
5
8
0
.
9
4
1
4
C
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
2
8
1
8
2
1
0
0
8
M
5
0
4
6
8
0
.
9
4
7
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
n
e
x
t

2

f
t

=

6

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
5
0
4
5
8
0
.
9
4
9
H
a
r
d

S
o
i
l

/

M
o
o
r
u
n

-

L
a
t
e
r
o
t
e

o
f

R
o
c
k
y

s
o
i
l

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y

p
i
c
k
-
a
x
e
.
D
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
.
2
2
1
2
2
5
2
8
M
2
6
4
5
4
0
.
9
4
5
l
i
f
t

b
e
y
o
n
d

5

f
t
.

u
p
t
o

8

f
t
.
(
N
e
x
t

2

f
t

=

8

f
t

d
e
p
t
h

f
r
o
m

G
L
)
F
2
6
4
4
9
0
.
9
4
6
E
L
e
a
d

b
e
y
o
n
d

8
0

f
t

u
p
t
o

1
6
0

f
t
l
i
f
t

b
e
y
o
n
d

8

f
t
.
u
p
t
o

1
0

f
t
.
(
n
e
x
t

2

f
t
.

=

1
0

f
t
.

d
e
p
t
h

f
r
o
m

G
L
.
)
T
o
t
a
l
9
0
8
1
.
0
0
7
2
9
0
.
0
0
2
T
o
t
a
l

G
r
a
n
t

M
o
n
e
y
C
o
s
t

e
s
t
i
m
a
t
e
d

h
e
r
e
w
i
t
h

i
s

e
x
c
l
u
s
i
v
e

o
f

o
t
h
e
r

e
x
p
e
n
s
e
s

t
o

b
e

i
n
c
u
r
r
e
d

u
n
d
e
r

N
R
E
G
S

A
c
t
A
d
d
.

S
u
p
e
r
v
i
s
i
o
n

c
o
s
t

f
o
r

s
u
b
s
i
d
i
a
r
y

S
H
G

(
1

S
e
m
i

s
k
i
l
l
e
d

p
e
r

2
5

m
a
n
d
a
y
s
)
4
1
2
2
.
0
0
4
8
8
.
0
0
T
o
t
a
l

w
a
g
e

c
o
s
t
R
s
.
7
7
7
8
.
0
0
N
o
n
-
w
a
g
e

C
o
m
p
o
n
e
n
t

i
e

(
R
e
s
t

s
h
e
d
,

D
i
s
p
l
a
y

b
o
a
r
d
,

F
i
r
s
t

a
i
d
)
T
o
t
a
l

n
o
n
-
w
a
g
e

c
o
s
t
1
0
0
0
.
0
0
G
r
a
n
d

T
o
t
a
l

(
w
a
g
e

+

n
o
n
-
w
a
g
e

c
o
s
t
)
R
s
.
8
7
7
8
.
0
0
48
HAPPA
HAPPA
49
Construction of Check Dam / Weir / Jore / Bundh on Natural Stream.
For checking of soil erosion, ground water recharging and irrigation purpose construction of Check Dams
on the Natural Streams are the most suitable structures.
Department of Science & Technology have identified nearly 160 sites throughout the district for this
purpose.
For proper design of Check Dams contour survey of catchment area and reservoir capacity, as well as
calculation of discharge is necessary which are very complicated.
On the basis of practical consideration the following procedure may be taken:
(a) Length of weir / check dam - Provide average width of stream [(Top + Bottom) / 2]
(b) Height of weir / check dam - Collect local data of discharge. Considering reservoir capacity tends to
zero, provide ht.of Weir = Max. ht. of stream section H.F.L. (High Flood Level).
(c) Top width of weir - 0.9 to1
m
(d) Bottom width of weir - Equal to ht. of weir.
(e) Length of d/s bed ht. of weir. X 6
(f) D/S cut off - Usually up to rock level in max. cases equal to 2
m
(g) U/S cut off - Usually 75% of D/S cut off.
(h) U/S Bed - 50% of D/S Bed.
in most of the cases the failure of Jore Bundhs / Check dams are due to siltation and inadequate spillway
width and incompletion of both side guide bundh with proper protection To check siltation, we may
provide 2 nos. / 3 nos. (depending up to length of weir hume pipe with M/S gate.
For the purpose of construction of Check Dam a model estimate for 20
m
wide stream with only 2.40
m
height weir is attached herewith for guidance. Actual width and ht. of weir will depend on the discharge
and sectional area of the stream at the proposed site.
50
M
o
d
e
l

E
s
t
i
m
a
t
e

f
o
r

2
.
4
0

m

h
i
g
h

2
0

m

w
i
d
e

C
h
e
c
k

D
a
m
S
l
.
D
e
s
c
r
i
p
t
i
o
n
O
u
a
n
t
i
t
y
S
e
x

o
f
%

o
f
W
o
r
k

t
o
Q
u
a
n
t
i
t
y
M
u
l
t
i
p
l
y
i
n
g

N
o
.

o
f

L
a
b
o
u
r
N
o
.
L
a
b
o
u
r
M

/

F
b
e

d
o
n
e
P
e
r
F
a
c
t
o
r
S
k
i
l
l
e
d
S
e
m
i
U
n
s
k
i
l
l
e
d
M
a
n
d
a
y
s
s
k
i
l
l
e
d
(
1
)
(
2
)
(
3
)
(
4
)
(
5
)
(
6
)
(
7
)
(
8
)
(
9
)
(
1
0
)
(
1
1
)
1
.
E
a
r
t
h

w
o
r
k

i
n

e
x
c
a
v
a
t
i
o
n

o
f

f
o
u
n
d
a
t
i
o
n
t
r
e
n
c
h
e
s

o
r

d
r
a
i
n
s

o
r

s
e
p
t
i
c

t
a
n
k

s
o
a
k

w
e
l
l
e
t
c
.

i
n

a
l
l

s
o
r
t
s

o
f

s
o
i
l

(
i
n
c
l
u
d
i
n
g

m
i
x
e
d

s
o
i
l
b
u
t

e
x
c
l
u
d
i
n
g

l
a
t
e
r
i
t
e

a
n
d

s
a
n
d

s
t
o
n
e
)
i
n
c
l
u
d
i
n
g

r
e
m
o
v
i
n
g
,

s
p
r
e
a
d
i
n
g

o
r

S
t
a
c
k
i
n
g
t
h
e

s
o
i
l
s

w
i
t
h
i
n

a

l
e
a
d

o
f

7
5
m

a
s

d
i
r
e
c
t
e
d
a
n
d

i
n
c
l
u
d
i
n
g

t
r
i
m
m
i
n
g

t
h
e

s
i
d
e
s

o
f

t
r
e
n
c
h
e
s
,
l
e
v
e
l
i
n
g

,
d
r
e
s
s
i
n
g

a
n
d

r
a
m
m
i
n
g

t
h
e

b
o
t
t
o
m
b
a
i
l
i
n
g

o
r

p
u
m
p
i
n
g

o
u
t

w
a
t
e
r

c
o
m
p
l
e
t
e
.
a
)

I
n

M
i
x
e
d

m
e
d
i
u
m

h
a
r
d

s
o
i
l

w
i
t
h

m
o
o
r
u
m
,
k
a
n
k
a
r
,

p
e
b
b
l
e
s

e
t
c

t
o

b
e

e
x
c
a
v
a
t
e
d

b
y
p
i
c
k
-
a
x
e
,

l
e
a
d

u
p
t
o

8
0

f
t
,

l
i
f
t

u
p
t
o

5

f
t
.
2
1
4
.
2
c
u
m
M
6
0
4
5
3
8
.
6
4
1
7
2

c
f
t
1
-
-
6
3

=
7
5
6
4
.
4
0
2
c
f
t
F
4
0
3
0
2
5
.
7
6
1
6
1
1
-
-
5
0
b
)

I
n

M
u
d
d
y
y

a
n
d

s
l
u
s
h
y

s
o
i
l
(
t
o

b
e

m
e
a
s
u
r
e
d

b
y

t
i
n

/

b
u
c
k
e
t
,

l
e
a
d
u
p
t
o

8
0

f
t
,

l
i
f
t

b
e
y
o
n
d

5

f
t

u
p
t
o

8

f
t
.
2
9
4
c
u
m
M
6
0
6
2
2
9
.
5
0
7
6
4
1
-
-
9
7

=
1
0
3
8
2
.
5
1
c
f
t
F
4
0
4
1
5
3
.
0
0
5
5
3
1
-
-
7
8
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
2
.
B
o
u
l
d
e
r

s
o
i
l
i
n
g

w
o
r
k

0
.
2
0

m

t
h
i
c
k

i
n

t
h
e
5
7
7
.
4
s
q
m
f
o
r
3
0
s
q
m
r
e
q
u
i
r
e
d
1
4
1
9
-
7
7
f
o
u
n
d
a
t
i
o
n
3
.
C
e
m
e
n
t

c
o
n
c
r
e
t
e

w
o
r
k

M

1
5

f
o
r

b
e
d

,

c
u
t

o
f
f
1
6
6
c
u
m
f
o
r
2
c
u
m
r
e
q
u
i
r
e
d
2
3
1
6
6
-
2
4
9
f
o
u
n
d
a
t
i
o
n

o
f

j
o
i
n
i
n
g

w
a
l
l

w
i
t
h

g
r
a
d
e
d

t
r
a
p
s
t
o
n
e

b
a
l
l
a
s
t

(

3
2

m
m

)

d
o
w
n

e
x
c
l
u
d
i
n
g
s
h
u
t
t
e
r
i
n
g
4
.
L
a
b
o
u
r

f
o
r

4
:
1

B
o
u
l
d
e
r

m
a
s
o
n
a
r
y

w
o
r
k

f
o
r
7
4
.
8
c
u
m
f
o
r
2
c
u
m
r
e
q
u
i
r
e
d
2
3
7
5
-
1
1
2
w
e
i
r

s
t
r
u
c
t
u
r
e
5
.
L
a
b
o
u
r

f
o
r

6
:
1

B
o
u
l
d
e
r

m
a
s
o
n
a
r
y

w
o
r
k

f
o
r
5
2
8
.
8
7
c
u
m
f
o
r
2
c
u
m
r
e
q
u
i
r
e
d
2
3
5
2
9
-
7
9
3
w
i
n
g

w
a
l
l
s
6
.
L
a
b
o
u
r

f
o
r

4
:
2
:
1

R
e
i
n
f
o
r
c
e
m
e
n
t

C
e
m
e
n
t
4
.
8
5
c
u
m
f
o
r
2
c
u
m
r
e
q
u
i
r
e
d
2
3
5
-
7
C
o
n
c
r
e
t
e

w
o
r
k

f
o
r

w
e
i
r
7
.
L
a
b
o
u
r

f
o
r

f
l
u
s
h

p
o
i
n
t
i
n
g

w
o
r
k

t
o

t
h
e
7
4
4
.
4
s
q
m
f
o
r
1
8
s
q
m
r
e
q
u
i
r
e
d
2
1
8
3
-
4
1
B
o
u
l
d
e
r

m
a
s
o
n
a
r
y

s
u
r
f
a
c
e
.
51
S
l
.
D
e
s
c
r
i
p
t
i
o
n
O
u
a
n
t
i
t
y
U
n
i
t

o
f

W
o
r
k

N
o
.

o
f

L
a
b
o
u
r
N
o
.
S
k
i
l
l
e
d
S
e
m
i
U
n
s
k
i
l
l
e
d
s
k
i
l
l
e
d
(
1
)
(
2
)
(
3
)
(
4
)
(
5
)
(
6
)
(
7
)
8
L
a
b
o
u
r

f
o
r

l
a
y
i
n
g

h
u
m
e

p
i
p
e

3
0

c
m
.
5
m
F
o
r

6

m
t

a

g
r
o
u
p

o
f

1

S
K

1
1
3
D
i
a

2

n
o
s
.

F
o
r

s
i
l
t

c
l
e
a
r
a
n
c
e

a
t

t
h
e

b
o
t
t
o
m
.
1

S
S
K
.
o
f

w
e
i
r

w
i
t
h

p
r
o
v
i
s
i
o
n

f
o
r

g
a
t
e
.
4

U
S
K
(
2

n
o
s
.

6
0
0

m
m

d
i
a
)
9
.
L
a
b
o
u
r

f
o
r

R
e
i
n
f
o
r
c
e
m
e
n
t

w
o
r
k
F
o
r

2
2
0

K
g

a

g
r
o
u
p

o
f

3

S
K
1

%

c
o
n
c
r
e
t
e
3
8
0
k
g
2

U
S
K
5
-
3
1
0
.
L
a
b
o
u
r

f
o
r

s
h
u
t
t
e
r
i
n
g

w
o
r
k

f
o
r

c
u
t
o
f
f
s
1
6
0
s
q
m
F
o
r

1
4

S
q

m
t
.

a

g
r
o
u
p

o
f

2

S
K
2
3
-
1
1
1

U
S
K
1
1
.
L
a
b
o
u
r

f
o
r

E
a
r
t
h

w
o
r
k

i
n

e
m
b
a
n
k
m
e
n
t

i
n

t
h
e
f
o
r
1
0
8
c
u
m
F
o
r

2
.
0
4

c
m

m
t
.

a

g
r
o
u
p

o
f
1

U
S
K
-
-
5
3
b
a
c
k

f
i
l
l
i
n
g

o
f

b
o
t
h

w
i
n
g
s

w
i
t
h

a
v
.

H
e
i
g
h
t
M
a
l
e
o
f

2

m
.

w
i
t
h

o
r
d
i
n
a
r
y

m
i
x
e
d

s
o
i
l
f
o
r
(
T
o
t
a
l

Q
t
y

1
8
0

c
u
m
)
F
e
m
a
l
e
7
2
c
u
m
F
o
r

1
.
7
8

c
m

m
t
.

a

g
r
o
u
p

o
f
1

U
S
K
-
-
4
0
1
2
.
L
a
b
o
u
r

f
o
r

f
i
n
e

d
r
e
s
s
i
n
g

a
n
d

c
h
i
l
c
h
a
l
l
i
n
g
3
2
8
.
2
s
q
m
F
o
r

5
0

s
q

m
t
.

a

g
r
o
u
p

o

1

U
S
K
-
-
7
w
o
r
k

i
n
c
l
u
d
i
n
g

b
r
e
a
k
i
n
g

c
o
l
d
s

o
n

t
h
e

s
i
d
e
s
l
o
p
s

a
n
d

t
o
p

o
f

e
m
b
a
n
k
m
e
n
t

.
1
3
.
L
a
b
o
u
r

f
o
r

b
o
u
l
d
e
r

p
i
t
c
h
i
n
g

w
o
r
k

i
n

t
h
e
2
6
8
.
2
s
q
m
F
o
r

3
0

s
q

m
t
.

a

g
r
o
u
p

o
f
1

S
S
K
9
-
3
6
s
i
d
e

s
l
o
p
s

o
f

e
m
b
a
n
k
m
e
n
t

a
v
e
r
a
g
e

0
.
2
0

m
4

U
S
K
t
h
i
c
k

.
1
4
.
c
o
n
n
e
c
t
i
o
n

a
n
d

b
r
e
a
k
i
n
g

o
r

s
t
o
n
e
8
8
6
.
5
9
c
u
m
F
o
r

0
.
9

c
u

m
t
.

a

g
r
o
u
p

o
f

1

U
S
K
-
-
9
8
5
b
o
u
l
d
e
r

s
i
z
e

1
.
5
0

m
m
1
5
.
L
o
a
d
i
n
g

o
f

b
o
u
l
d
e
r

i
n
t
o

t
r
u
c
k

a
n
d
8
8
6
.
5
9
c
u
m
F
o
r

1

c
u

m
t
.

a

g
r
o
u
p

o
f

1

U
S
K
-
-
8
8
7
u
n
l
o
a
d
i
n
g

a
t

s
i
t
e

i
n
c
l
u
d
i
n
g

s
t
a
c
k
i
n
g
T
o
t
a
l

:
9
1
5
1
3
5
9
2
1
6
.
S
u
p
e
r
v
i
s
o
r

@

1

S
.
S
.
K
.
L
.

/

5
0

M
a
n
d
a
y
s

i
.
e
.

3
5
9
5

/

5
0

=

7
2
7
2
1
7
.
W
a
t
e
r

c
a
r
r
i
e
r

@

C
h
i
l
d

c
a
r
e
t
a
k
e
r

@

1

U
.
S
.
K
.
L
.

/

5
0

M
a
n
d
a
y
s

i
.
e
.

3
5
9
5

/

5
0

=

7
2
7
2
T
o
t
a
l

:
9
1
5
7
3
3
6
6
4
T
O
T
A
L

W
A
G
E
S

:
S
k
i
l
l
e
d
9
1
5
n
o
s
.

@
R
s
.
1
6
2
.
0
0
/

M
a
n
d
a
y
s

=

R
s
.
1
4
8
2
3
0
.
0
0
S
e
m
i

s
k
i
l
l
e
d
7
3
n
o
s
.

@
R
s
.
1
2
2
.
0
0
/

M
a
n
d
a
y
s
=

R
s
.
8
9
0
6
.
0
0
u
n
s
k
i
l
l
e
d
3
6
6
4
n
o
s
.

@
R
s
.
8
1
.
0
0
/

M
a
n
d
a
y
s
=

R
s
.
2
9
6
7
8
4
.
0
0
T
o
t
a
l
R
S
.
4
,
5
3
,
9
2
0
.
0
0
52
B) Material component
(Consumption of Materials )
Sl. Item of Works Quantity Unit Cements Sand Stone Boulder
No. (cum) (cum) Chips
1 Boulder soling work
(a)20m 442.40 sqm - - - 88.48
(b) 40 m 352.00 sqm - - - 140.00
2 Cement Concrete 166.16 cum 25.92 77.63 155.52
M 15 nominal 1:3:6
3 4:1 Boulder Masonary 74.80 cum 5.98 23.94 - 74.80
4 6:1 Boulder Masonary 528.87 cum 34.37 206.26 - 528.87
5 4:2:1 R.C.C. 4.85 cum 1.06 2.13 4.23 -
6 4:1 flush pointing 744.40 sqm 0.68 2.71 - -
7 Boulder pitching work 268.60 sqm - - - 53.64
68.01 312.67 159.75 885.79
=1954
bags
Non Wage Component :-
1 Supply of Cement 1954 bags @ Rs. 275.00 = Rs. 537350.00
2 Supply of M.S.Rod 380 kg @ Rs. 40.00 = Rs. 15200.00
3 Sign Board L.S. 1 L.S. @ Rs. 1200.00 = Rs. 1200.00
4 Temp, Labour Rest Shed LS 1 L.S. @ Rs. 1000.00 = Rs. 1000.00
5 First Aid Box LS 1 L.S. @ Rs. 400.00 = Rs. 400.00
6 Supply of stone chips crusher 159.75 cum @ Rs. 1200.00 = Rs. 191700.00
broken 20 mm down
( 30 km lead)
7 Supply of sand 312.67 cum @ Rs. 180.00 = Rs. 56280.60
8 Carriage of stone boulder upto 885.79 cum @ Rs. 311.00 = Rs. 275480.70
lead of 30 km.
9 Royalty for stone Boulder 885.79 cum @ Rs. 30.75 = Rs. 27238.00
10 Hire Charge for shuttering 160 sqm @ Rs. 60.00 = Rs. 9600.00
11 Cost of 2 nos.hume pipe 2 nos. @ Rs. 8000.00 = Rs. 16000.00
with 2 nos.
M.S. gate 1' 9 x 1' 9
12 Hire Charge for 2 no. 8 H.P. 30 days @ Rs. 500.00 = Rs. 15000.00
pump for dewatering purpose perday/ Machine
for a period of 15 days
including fuel and
operator cost
Total Material Cost : Rs. 11,46,449.30
** NOTE :- Cost of materials to be approsed by the authority of NREGA CEll.
Abstract Cost
A) Wages Component (U.S.K.L.) on;ly Rs. 2,96,784.00
B) Non-wage component (Mat, S.S.K.+S.K.) Rs. 13,03,585.30
Total Estimated Cost : Rs. 16,00,369.30
53
54
55
Length 94 m.
Breadth 74 m.
Existing Depth 1 m.
Existing Depth of Standing water 0.5 m.
92.00 m. x 72.00 m. = 6624 sq.m.
Item no. - 1
Removal of water hyacinth work under standing water not exceeding 1 m.
92.00 m. x 72.00 m. = 6624.000 sq. m.
Manpower @ 1 unskilled per 50 sq.m. Unskilled = 132 Mandays
Item no. - 2
Bailing out water from pond, drain etc. if required, to be done separately by machine seeking permission
from authority
Item no. - 3
Earthwork in muddy and slushy soil for lead upto 30m. And lift upto 1.5 m.
89.00 m. x 69.00 m. x 0.50 m. = 3070.500 cu. m.
considering muddy and slushy soil with lead of 80'-0" to 160'-0" and lift within 5'-0"
say, total labour involved = N nos. (comprising a group of 2/3rd. Male labour and 1/3rd. Female labour)
so, 2/3 x N x 57 + 1/3 x N x 49 = 3070.5 Hence, N = 1996 nos. unskilled
Assuring 50 Labours Working per day. Time of Completion 45 days. (Say)
Item no. - 4
Labour for drinking work & child keeping etc. (Considering duration of work to be 45 days)
i) For drinking water = 45 nos. Unskilled Labour.
ii) For Keeping child = 30 nos. Unskilled Labour.
ABSTRACT :
A) Wage cost 2203 nos. unskilled labour @ Rs. 81.00 each = Rs. 178443.00
B) Non Wage cost
i) Supervisor = = 44 nos. (say) semiskilled labour
@ Rs. 122.00 each = Rs. 5368.00
ii) Display board and first aid box etc. Rs. 750.00
Total non wage Rs. 6118.00
Total Project cost : Rs. 1,84,561.00
2203
50
56
Land Development for individual beneficiaries in different areas under
NREGA programme
volume of earth = x x 3'-0" = 22407.00 cft.
considering ordinary mixed soil with lead of 160'-0" to 240'-0" and lift within 5'-0"
so, 2/3 x N x 81 + 1/3 x N x 69 = 22407 Hence, N = 291 nos.
2 Water carrier = 6 nos. (say) unskilled labour
ABSTRACT :
B) Non Wage cost
@ Rs. 122.00 each = Rs. 732.00
ii) Shed, Display board and first aid box etc Rs. 2,000.00
100-0 + 94- 0
2
80-0 + 74- 0
2
291
50
57
Model Estimate for Development of Play ground under NREGA
30.00 M
PLAN
4
5
.
0
0

M
1 Earth work in filling with ordinary mixed soil for Land development work , Lead beyond 244.00 M.
& upto 292.80 M.and lift upto 1.50 M.
45.00 M. X 30.00 M. X 0.30M. = 405.00 Cu.m. (14303 cft.)
considering ordinary mixed soil with lead of 800'-0" to 960'-0" and lift upto 5'-0"
so, 2/3 x N x 44 + 1/3 x N x 37.5 = 14303 cft. Hence, N = 342 nos. unskilled
2 Chil challing and fine dressing in proper level of ground.
45.00 M. X 30.00 M. = 1350.00 Sq.m.
Considering duration of work - 7 days.
3 Labour for drinking work & child keeping etc.
i) For drinking water = 7 nos. Unskilled Labour.
ii) For Keeping child = 7 nos. Unskilled Labour.
4 Providing Supervisor to supervise the work 7 nos. Semi-skilled Labour.
5 Providing work site facilities etc.
i) First Aid box, Water pot, Shed etc. Rs. 500.00
ii) Display Board. Rs. 500.00
ABSTRACT :
B) Non Wage cost
i) Supervisor = 7 nos. (say) semiskilled labour @ Rs. 122.00 each = Rs. 854.00
ii) Display board and first aid box etc. Rs. 750.00
Model Estimate
for Raising & Strengthening of Embankment Details of Estimate & Abstract of Cost
Uni t -100 MT
SI.No. Description of Item Quantity Uni t Rate Amount
No. of
Labour

1525
31

Per
Day

Per
Day

81

122

123525
3782

1525
Nos.

31
Nos
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, J ug
Total Rs.1,29,107.00
(Rupees One Lak twenty nine thousand one hundred Seven) only.
58
59
M
O
D
E
L

E
S
T
I
M
A
T
E

F
O
R

R
I
S
I
N
G

&

S
T
R
E
N
G
T
H
E
N
I
N
G

W
O
R
K
S

O
F

T
H
E

S
U
N
D
E
R
B
A
N

E
M
B
A
N
K
M
E
N
T

U
N
D
E
R
N
R
E
G
S

P
R
O
G
R
A
M
M
E
T
Y
P
I
C
A
L

C
R
O
S
S

-

S
E
C
T
I
O
N

O
F

E
M
B
A
N
K
M
E
N
T
60
Model Estimate for Turfing in the Country side of newly raising and Strengthening
Embankment with Grass sods in Order to protect Embankment from Damages under
NREGS Programme.
[Item No .09 P & RD Schedule Page =96]
i. Turfing with sods in the Embankment slope and shoulder including collection of sods
ii. Sods obtained with a lead beyond 30m.
Length of the slop = 8.94m
Added crest portion of the Embankment = 0.3m.
Total Length =8.94+0.3 =9.25m say
Hence area of the turf sods = 100m x 9.25m =925sqm.
As per NREGS Schedule Sods obtained with a lead beyond 30m.
Output 20sqm. Per mandays
Hence required mandays 925/20 46.25 mandays i.e. 46 mandays
Wage component:
i. Unskilled Labour 46 mandays @ Rs. 8100each i.e. Rs. 3,726.00
ii. Supervisor 1 no for 50 heads i.e.46/50 =i.e.1 nos Rs. 122.00
Work site facilites :-
i. Display board Rs. 500.00
ii. Shed Rs. 100.00
iii. First aid box Rs. 100.00
iv. Water pot, Juge Rs. 100.00
Total Estimated Cost Rs. 4648.00
(Rupees Four Thousand six hundred forty eight) only.
61
M
O
D
E
L

E
S
T
O
M
A
T
E
F
O
R

T
U
R
F
I
N
G

T
H
E

C
O
U
N
T
R
Y

S
I
D
E

O
F

N
E
W
L
Y

R
A
I
S
I
N
G
A
N
D

S
T
R
E
N
G
T
H
E
N
I
N
G

E
M
B
A
N
K
M
E
N
T

W
I
T
H

G
R
A
S
S

S
O
D
S

I
N

O
R
D
E
R

T
O

P
R
O
T
E
C
T
T
H
E

E
M
B
A
N
K
M
E
N
T

F
R
O
M

D
A
M
A
G
E
S
U
N
D
E
R

N
R
E
G
S

P
R
O
G
R
A
M
M
E
C
R
O
S
S

-

S
E
C
T
I
O
N

O
F

N
E
W
L
Y

R
A
I
S
I
N
G

&

S
T
R
E
N
G
T
H
E
N
I
N
G

E
M
B
A
N
K
M
E
N
T
.
62
Model estimate for pilling at the vulnerable portion of Embankment in order to complete the Raising
and Strengthening work of the Sunderban Embankment NREGS Programme.
(As per P & RD Schedule)
Supplying & Stacking at site. Bamboo above 5 cm. dia to 7.5 cm dia (dia meter be measured at half length)
7 nos. of pins required per running meter of pilling works.
Total nos of pile 100 x 7 =700 nos
Average length of pin 3m x 700 = 2100m.
Considering length of full Bamboo 6.5m
Hence no. of Bamboo = =323 nos.
Cost of Bamboo as per local market @ Rs.75 each i.e. Rs.75x323 = Rs. 24225.00
1. Making post 3m. long of Bamboo with one end conical shape
Direction 11nos. unskilled labour @Rs.81/- = Rs. 891.00
2. In the Bamboo pilling. Bamboo should be driven about 2/3 rd
length in to the ground at a very close spacing of bamboo side by
side including half spilt fitting, fixing with iron Nails. Necessary
bamboo ties, says, stuffs to work at a time 24m wall length.
Skilled -4nos @ Rs.162.00 / m.d. i.e. Rs. 648.00
Un Skilled -17nos @Rs.81.00/m.d. i.e. Rs. 1377.00
2. (a) Cost of iron Nail 3 kg @ Rs.45/kg i.e. Rs. 135.00
3. Supplying empty cement polythine bags in good condition
including Unloading, carriage, stack at site complete.
No. of Poly Bag X 1 X 100
85 0.022 3864 nos. @ Rs.5.00 each Rs. 19320.00
Cubical, content of bag 0.22cm. (Rate of gunny bag considered
at Per local market rate)
4. Filling empty, gunny bags with dry earth or sand, stitching the bag
and carrying and arranging properly wi8thin a load of 60m
40 nos. bags/mandays
Total no of mandays = 3864/40 = 97 mandays @ Rs.81/- Rs. 7857.00
5. Carrying the sand bags to the site of works and dumping as per direction
Within a load of 30m 60nos. of bags per mandays
Total no of Mandays = 386/6o= 64 Mndays
@ Rs.81.00 per man days Rs. 5184.00
6. Supervisor semi skilled labour 1 no per unskilled labour i.e. 189/50
@ Rs. 122.00 Rs. 488.00
Total Rs. 60125.00
(Rupees Sixty Thousand one hundred twenty five only).
(Worksite facilities is to be provided as per norms of NREGA)
2100
6.5
323
30
1.70 + 0
2
63
M
O
D
E
L

E
S
T
O
M
A
T
E
F
O
R

P
I
L
L
I
N
G

A
T

T
H
E

V
U
L
N
E
R
A
B
L
E

P
O
R
T
I
O
N

O
F

E
M
B
A
N
K
M
E
N
T

I
N

O
R
D
E
R
T
O

C
O
M
P
L
E
T
E

R
I
S
I
N
G

S
T
R
E
N
G
T
H
E
N
I
N
G

W
O
R
K
S

O
F

T
H
E

S
U
N
D
E
R
B
A
N

E
M
B
A
N
K
M
E
N
T
U
N
D
E
R

N
R
E
G
S

P
R
O
G
R
A
M
M
E
C
R
O
S
S

-

S
E
C
T
I
O
N

O
F

R
I
V
E
R

E
M
B
A
N
K
M
E
N
T

A
T

T
H
E

V
U
L
N
E
R
A
B
L
E

P
O
R
T
I
O
N
64
Model Estimate
for Making Porcupine Cages Making of 1unit porcupine cage by
Engaging Local Resources & Labour
Sl. Description of item Quantity Rate Amount
No. (Rs.)
1 Making Wg cubical bamboo of 60mm to 75mm dia. Having length
of 1.80m each for all horizontal & face to make the square cage
of other dimension 60cm x 60cm and projecting each strut by
60cm on all direction. Two nos diagonal or cross bamboo posts
should be placed on each face having their centre of cage properly
including fitting, fixing corner, verticals, horizontal and diagonal
struts with iron nails not less than 20cm longhand tying comers
with 16 SBW, galvanized wire filled up the cage with fall brick
(minimum No. of brick to be used 40 Nos.) rolled inside 10 SWB
sq. / hexagonal pattern 10 cm mesh 3 ply wire netting with proper
lapping tying & sewing with 10 SWB wire same in the bed or
slope of the river complete as per direction of the Engineer in
charge .
a) Where boats are necessary Bamboo pin :
Vertical struts 8Nos @ 1.80m each = 14.44 m
Horizontal struts-16 Nos@ 1.80m each = 28.80 m
Diagonal struts-12Nos@ 2.50m each = 30.00 / 73.2
Considering length of full bamboo 7.00 M (23-0)
Hence full bamboo required 73.20/7 = 10.46
Say 11 Nos. 11 Nos. 75.00 825.00
each
2 Supplying 1
st
class bricks or picked Jhama bricks Considering
minimum 40nos. bricks will be required for filling the square
cages.
(As per local market rate) 1
st
class bricks. 40 4.62 184.80
Nos. /each
3 Iron nails not less than 20cm long for fixing the struts 65 nos. 3 45.00 135.00
@ 22 nos. per kg 2.95 kg. say 3 kg. Kg / Kg
4 Square cages 10 SWG square / hexagonal pattern wire filled the 4 Kg 45.00 180.00
cages with 40 nos. bricks. (L.S.) / Kg
5 10 SWG wire 1.50 Kg 45.00 67.50
(L.S) / Kg
Total 1392.30 (a)
Add 10 % for riverine (if any) on (a) 139.23
Total 1531.53 (b)
6 Labour for cutting Bamboo pin, construction porcupine cases
and dumping and laying the same in the head or slope Where
boats are not necessary .
Semi Skilled Labour 1 no. 122.00
/ no. 122.00
Unskilled Labour 1 no. 81.00
/ no. 81.00
Total (b)+Sl 6 Rs. 1734.53
Total (Roundup) Rs. 1735.00
65
66
Model estimate for raising and strengthening of Sundarban embankment
including dumping of porcupine cages at the vulnerable point
Plan of Porcupine Caging :
Vertical bar @ 1.80m long
diagonal bar @ 2.50m long
horrizontal bar @ 1.80m long
square cages 600mm X 600mm
TOTAL NOS OF HORIZONTAL AND VERTICAL BAR 1.80 M LONG = 24 NOS.
DIGONAL BARS 2.5 M LONG = 12 NOS.
TOTAL = 36 NOS.
67
Model Estimate for protection of earthen embankment to check the erosion by sausage with bullah
pilling under NREGA.
Sl. Description of Items Quantity Wage Component Materials
No. Sk. Lab. Semi Sk. Un Sk. Component
Lab. Lab.
1 Earth work in excavation for embankment,
tank & canal etc. lift upto 5'-0" including
removing and stacking the spoils trimming
the sites, leveling, dressing etc.
where necessary.
a) Lead upto 80'-0" & lift upto 5'-0"
115.0 M X 0.9 M X 1.22 M.=126.27 Cu.m.
Say, 4459.22 Cu.ft. 4459.22 - - 48
Cu.ft.
Output per Mandays :
i) Male @ 99 Cu.ft / M.D. = 32 Nos.
ii) Female @ 85 Cu.ft / M.D. = 16 Nos.
b) Lead upto 80'-0"& lift beyond 8'-0"upto10'-0"
115.0 M X 10.0 M X 1.20 M. = 1380.00 Cu.m.
Say, 48734.70 Cu.ft. 48734.70 - - 603
Cu.ft.
Output per Unskilled Mandays :
i) Male @ 91.08 Cu.ft / M.D. = 402 Nos.
ii) Female @ 78.20 Cu.ft / M.D. = 201 Nos.
2 Making post ( 1.0 M. to 3.0 M. Long ) of U.C.
bullah with one end conical as per direction
complete.
( 116 + 41 ) = 157 Nos. 157.00 - - 6 i) U.C.Bullah
Nos. ( 12.5 Cm.
radius) :
673.00 M.
Output per Mandays :
Un Skilled @ 25 Nos / M.D. = 6 Nos.
3 Cleaning U.C.Bullah, Cutting longitudinally &
carrying upto 60.00 M.
3 Nos. X 115.00 M.= 345.00 M. 345.00 M. - 17 -
4 Labour for driving U.C.Bullah piles
( 12.5 Cm. dia.) by Monkey in all sorts of soil
including hoisting & placing piles in position,
protecting the piles head with iron ring cutting
and setting the head before and after driving.
116 Nos. X 2/3 X 4.00 M. = 309.33 M. 303.99 M. 12 - 50
Wage Component SI.
No.
Description of Items Quantity
Sk. Lab. Semi Sk. Un Sk.
Lab. Lab.
Materials
Component
5
Labour for fitting and fixing 10.00 Cm. to
13.00 Cm. dia. U.C.Bullah as ties and runners
including necessary nails, bolts & nuts etc.
complete. Nails ( 8" -10"), Bolts etc. =30.00
Kg. app.
115.00 M 2 2 5
6
Fitting, fixing , straightening & making net by
10 B.W.G. galvanised wire 10.00 cm. Sq. all
sides ( or 10 Cm. spacing ) Size of wire netting
cage : (2M. X 1.22 M. X 0.9 M.) 59 Nos.X
10.68 Sq.m. =629.88 Sq.m. A group of 1
No. Sk. Lab & 1 No. Un Sk. Lab.) per 25
Sq.m.
629.88
Sq.m.
25 25
Gal. wire -
1150 Kg.
7
Making sausages ( Gabion) work by filling
boulder ( 30 kg. - 40 kg.wt.) obtained from
near by stack within a lead of 15.00 M. and
placing tie them with G.l.wire netting for
protection of River embankment.
115.00 M. X 0.90 M. X 1020 M. =126.27 Cu.m.
A group of 1 No. Sk. Lab & 4 No. Un Sk. Lab.)
per 3 Cu.m.
126.27
Cu.m.
42 168
Boulder
(30kg. -40
kg.) : 126.27
Cu.m,
8
Labour for carrying materials above 30.00 M.
distance, a) Boulder ( 30 kg. - 40 Kg.) -
126.27 Cu.M. b) U.C.Bullah - 160.00 Nos.
126.27
160.00
Cu.m.
Nos.
- 145
1

9
Filling empty gunny bags with dry sand ,
stitching the bags and carrying and arranging
properly within a lead 60.00 M. 115 M. X 10
M. =1150.00 Sq.M. =8050 Bags
8050
Bags
- - 201
Gunny bags :
8050 Nos.
10
Embankment protection with pitching ( By
gunny bags) with materials supplied at site

A group of 1 No. Sk. Lab & 4 No. Un Sk. Lab.)
per 16 Sq.m.
1150.00
Sq.m.
72 - 288
11
Coal tarring to wooden surface
(i.e. U.C.bullah)2coats.
52.83
Sq.m.
- - 4
Coal tar:
12.00 Kg.
153 19 1544

68

69
Assuming work to be continued for a period of 31 days
A) Materials Component :
Boulder ( 30kg. - 40 kg.) : 126.27 Cum. 700.00 Cu.m. = 88389.00
Galvanised wire ( 10 gauges) 1150.00 Kg. 55.00 Kg = 63250.00
Empty Gunny bag. 8050.00 Nos. 3.50 Each = 28175.00
U.C.Bullah ( 12.5 Cm. dia.) 673.00 M. 95.00 M. = 63935.00
Nails, Bolts etc. 30.00 Kg. 60.00 Kg. = 1800.00
Coal tar 12.00 Kg. 35.00 Kg. = 420.00
Misc. Materials (Unseen item) 1.00 No. L.S. = 2000.00
247969.00
B) Wage Component :
Sk. Labour 153 Nos. 162.00 Each = 24786.00
Semi Sk. Labour 19 Nos. 122.00 Each = 2318.00
Un Skilled Labour 1544 Nos. 81.00 Each = 125064.00
152168.00
Abstract
Wage component 152168.00
Materials component 247969.00
Provision for supervisor 31 nos 122.00 Each = 3782.00
Provision for Water carrier and crech 31 nos 81.00 Each = 2511.00
Provision for Work site facilities (Shed, Display board, first aid box etc.) LS 2500
GRAND TOTAL : 408930.00
DRAWING OF EMBANKMENT PROTECTIVE WORK BY SAUSAGE WITH BULLAH OILLING
70
Model Estimate
for Construction of Ring Bandh at the Vulnerable Zone where forward embankment is in deplorable
condition under NREGS
A. Labour & Wages Component
Proposed area (20+4) / 2 x 4 = 48 sqm. Net area = 46.20 sqm.
Area of core Pilling 1.5 x 1.2 = 1.8 sqm. Effective Length = 100 m.
Quantity = 100 x 46.20 =4620 cum. i.e. 1,63,155.30 cft.
Sl Description of item Quantity Unit Rate Amount No.
No. (Rs.) Labour
1 Earth work in excavation from embankment,
tank & Canal etc. lift up to 5 (five) including
removing & Stacking of soils trimming the
site, leveling dressing etc. when necessary
pending life beyond 5 ft. upto 8 ft.
(multiplying factor = 0.94) Considering lead
beyond 320 ft. to 400 ft. Hence output is
71 cft / man days for each Male & 60 cft./man
days for each Female and lift 10 ft to 12 ft
Ordinary mixed soil considering 70% of
earth is excavated by male 30% of earth is
excavated by female(as per NREGS schedule).
No. of male labour =
(0.70 x total qty of earth)/ (71 x 0.88) = 1828 nos.
No. of female labour =
(0.30 x total qty of earth)/ (60 x 0.88) = 927 nos.
Total (1828 + 927) = 2755 nos 2755 nos.per 81.00 223155.00 2755
Nos. day
2 Driving bamboo pins where boats are not
necessary.
For bamboo pin of core pilling =
100 x 7 x 1.5 (each) x (sides) = 2100 m.
For post : 2192 M per 155.00 3397.60 42
51 x 0.90 x 2 (lines) = 91.80 m 100 M
Total (2100+91.80) = 2191.80 say 2193
3 Labour Charges for filling empty cement
gunny or polythine bags with all kinds of
earth and sewing (as done in case of cement
bags tying with a knot after filling will not be
accepted and stacking with a lead of 30 m.
No of Bags = (1.5 x 1.2 x 100) / 0.022 8182 each 3.10 25364.20 313
Total 8182 Nos. nos. bag
4 Dumping in position each filled gunny or
polythine bags with a lead of 30 m with all lifts.
Quantity same as item no 03 i.e. 8182 Nos 8182 each 0.80 6545.60 81
nos. bag
Total (Round up) Rs. 2,58,463.00 ........(A)
71
B.Scheme Management & Monitoring Component :
5 Scheme Management & Monitoring
Component :
No. of Semi Skilled labour for Supervisor 64 nos.per 122.00 7808.00
@ 1 no. for every 50 labour i.e. day
(2755 + 42 + 313 + 81) / 50 = 64 Nos. say
Total (Round up ) Rs. 7808.00 .. (B)
C.Material & Non Wages Component :
No. (Rs.) Labour
6 Supplying dressing and stacking at site
bamboo pins above 5 cm. dia upto
7.5 cm. dia.
For bamboo pins of core pilling
considering @ 7 Nos. per metre =
100 x 7 (nos.) x 3m (each) x 2 = 4200 m.
Considering tie @ 2 m. c/c No. of tie =
51 x 2.40 x 2 (lines) = 244.8 m. 4567 m 12.50 57087.50
Length of post = 51 x 1.2 x 2 = 122.4 m.
Total = 4567.2 m. Say 4567 m.
7 Extra for supplying pins on over
item no. 6 during June to October.
Quantity same as item no. 6 i.e. 4567 m 4567 m 1.00 4567.00
8 Supplying fitting, fixing with
iron nails 1/2 split.
Bamboo walling pieces (av.) dia of bamboo
not less than 50 mm. 800 per100m 780.00 6240.00
= 100 x 2 (row) x 2 (lines) x 2 (sides) = 800 m.
9 Supplying empty cement polyether bags in
good. cognition including loading unloading
carriage stack at site complete.
No. of Polythene bags : 8182 per100m 500.00 40910.00
= ( 1.5 x 1.2 x 100 )/ 0.022 = 8181.81 =
8182 nos.
Total (Round up ) Rs. 108804.50 .. (C)
Abstract Narration of Estimate
Unit Considered = 100 meter
Wages Cost = (A) = Rs. 258463.00
Non Wages Cost = (B) + (C ) = Rs. 116612.50
Total Project Cost = Rs. 3,75,075.50
No. (Rs.) Labour
72
M
O
D
E
L

E
S
T
I
M
A
T
E
F
O
R

C
O
N
S
T
R
U
C
T
I
O
N

O
F

R
I
N
G

B
A
N
D
T
H

A
T

T
H
E

V
U
L
E
R
A
B
L
E

Z
O
N
E

W
H
E
R
E

F
O
R
W
A
R
D
E
M
B
A
N
K
M
E
N
T

I
S

I
N

D
E
P
L
O
R
A
B
L
E

C
O
N
D
I
T
I
O
N
U
N
D
E
R

N
R
E
G
S

P
R
O
G
R
A
M
M
E
.
T
Y
P
I
C
A
L

C
R
O
S
S

S
E
C
T
I
O
N

O
F

R
I
N
G

B
A
N
D
H

T
O

B
E

C
O
N
S
T
R
U
C
T
E
D

A
T

V
U
L
N
E
R
A
B
L
E

Z
O
N
E
.
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 1st
class Kiln burnt bricks including dressing ramming
and preparing bed to proper slope complete with
necessary earth work not exceeding 300 mm in
depth and fillings gaps with powered earth or local
sand (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 section
made 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 J hama
Khoa including cost and carriage of materials to site
and preparing bed 37.5 mm down
328'-0" x 24'-0" x O'-6" =3936 cft =111.40 M
3

111.4

cum

1365.00 152061.00
4 Earth work in excavation for embankment tank canal
etc.
Volume of Earth ={(15 +65)/2 x 10 - (10 +25)/2 x
10 }x 328
=(400 - 175) x 328 =73,800 cft
Considering 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
1620.00
Rs. 8,34,966.00
Abstract Cost
(i) Unit Considered
(ii) Wage Cost
(iii) Non-Wage Cost
TOTAL PROJECT COST
= 100 metre
= Rs. 82620.00
Rs. 752346.00
Rs. 8,34,966.00
73
74
M
O
D
E
L

E
S
T
I
M
A
T
E
P
R
O
T
E
C
T
I
O
N

W
O
R
K

O
F

A
T

T
H
E

V
U
L
N
E
R
A
B
L
E

Z
O
N
E

O
F

T
H
E

T
I
D
A
L

E
M
B
A
N
K
M
E
N
T
B
Y

B
R
I
C
K

P
A
T
C
H
I
N
G

W
I
T
H

S
A
U
S
A
G
E

I
N

O
R
D
E
R

T
O

C
H
E
C
K

T
H
E

E
R
O
S
I
O
N
U
N
D
E
R

N
R
E
G
S

P
R
O
G
R
A
M
M
E
T
Y
P
I
C
A
L

C
R
O
S
S

-

S
E
C
T
I
O
N

O
F

E
M
B
A
N
K
M
E
N
T
75
Construction of platform for tube well in different Blocks under
a) Wage component:
Sl. Description USK SSK Skilled
No.
1 Earth work for box cutting up to 25c.m depth for platform. 0.19 No.
Quantity = 2.8M
2
=0.19
2 Single Brick Flat soling of 1
st
Class bricks including ramming 0.32 No. 0.08
dressing bed to props level and filling joints with powder
earth or local sand
Quantity =2.8M
2
= 0.82SSK
USK 0.082 x 4 =0.33
3 Ordinary Cement Concrete M15 (Mix1:2;4) with graded stone 0.32 No. 022 No.
chips (20 m.m down) excluding shuttering and reinforcement if
any in ground floor.
Quantity =0.21M
3
Skilled = 0.21 X 2 = 0.22No
USK = = 0.33 No
4 125m.m thick brick work with 1
st
Class bricks in cement mortar } 0.08 No. 0.06
(4:1) in ground floor.
Quantity = 0.46M
2
Skilled = = 0.06
USK = = 0.08
5 Plaster (to wall, floor, ceiling etc) with sand and cement mortar 0.62 No. 0.41
etc 4:1 Cement mortar (10m.m th).
Quantity = 3.70 M
2
Skilled = = 0.41
USK= = 0.62
6 Neat Cement punning about 1.5m.m thick in wall. dado. 0.07 0.15
window sills, floor drain etc.
Quantity = 3.70 M
2
Skilled = = 0.15
USK = =0.07
1.61=2 . 0.08=1 0.84=1
Nos. Nos. Nos.
Cost: For USK 2x81.00 = 162.00
For SSK 1x122.00 = 122.00
For Skilled 1x162.00 = 162.00
Rs. 446.00
2.80
15
2.80
34
0.21 X 3
2
0.46 X 3
24
0.46 X 4
24
3.70 X 2
18
3.70 X 3
18
3.70 X 2
50
3.70 X 2
50
76
b) Materials Component:
Sl Description Qty Amount
No. (Rs.)
2 Single Brick Flat soling of 1st class brick including ramming dressing 90 Nos.
bed to props level and filling joints with powder earth or local sand
Quantity = 2.80 M
2
No. of brick = 2.80 x 32.28
3 Ordinary Cement Concrete M15 (mix 1:2:4) with graded stone chips
(20 m.m down) excluding shuttering and reinforcement if
any ground floor.
Quantity = 0.21 M
3
Cement 0.21 x 0.22 0.05 M
3
Sand 0.21 x 0.44 0.09 M
3
Stone 0.21 x 0.88 0.185 M
3
20mm size
4 125mm thick brick work with 1st Class bricks in Cement mortar (4:1)
in ground floor.
Quantity = 0.46 M
2
Brick = (0.46 x 4951)/100 23 Nos.
Cement = (0.46 x 0.914)/100 0.004 M
3
Sand = (0.46 x 0.3.66)/100 0.02 M
3
5 Plaster (to wall floor ceiling etc) with sand and cement mortar etc 4:1
Cement mortar (10mm th.)
Quantity = 3.7 M
2
Cement = (3.7 x 0.366)/100 0.014 M
3
Sand = (3.70 x 1.46)/100 0.054 M
3
6 Neat Cement punning about 1.5mm thick in wall. Dado. Window
sills, floor drain etc.
Quantity = 3.7 M
2
Cement = (3.70 x 0.152)/100 0.006 M
3
a) Sand = 0.09M
3
+0.02 + 0.05 + 0.16 M
3
Cost of Sand = 0.16 @ 606.00 / M
3
Rs. 96.96
b) Cement = 0.05 M
3
+ 0.004 + 0.014 + 0.006 = 0.074 M
3
= 2.13 bag
Cost of Cement 2.13 x 240.00 Rs. 511.20
c) Stone chips = 0.185 M
3
x 883.40 Rs. 163.43
d) Brick (1st class) = 23+90 = 113 Nos.
Cost of brick = 113 x 4.62 Rs. 522.06
Extra for carriage Rs. 180.65
Rs. 1,474.30
Total Cost per plat form = Wage Cost + Materials Cost = 446.00 + 1474.30
= 1919.30=Rs.1,920.00
(Rupees One Thousand Nine hundred twenty only).
77
Model Estimate for Renovation of Kuchha drain
Renovation of drain from to ..
Under .. Gram Panchayat.
Sl. Description of work Length Av. Top Av. bottom Ave. Quantity Unit
No. (ft) width width depth (cft)
(ft.) (ft.) (ft.)
1) Earth work in excavation for
embankment lift upto 5 ft including
removing and staking the spoils
trimming the sites , leveling
dressing etc. when necessary
(considering slope (1:1/2)
Proposed 1000 ( 12 + 9 ) / 2 3 31500 cft
Existing 1000 ( 6 +3 ) / 2 2 9000 cft
Net earth work : 22500 cft
Sl. Description of work Quantity % of Quantity to Work No. of
No. (cft.) Labour be workout output Labour
(cft.)
Assuming 30 % Female & 70 %
Male Labour working in the site.
Muddy and slashy soil
(to be measure by tin / bucket )
lead up to 80 ft
(Considering 90 % of total volume
of earth work,
i.e. 0.9 x 22500 cft ) = 20250 cft
Male labour 20250 70 14175 64 221 U.S.K.
of earth work,
i.e. 0.9 x 22500 cft ) = 20250 cft
Female labour 20250 30 6075 53 115 U.S.K.
For loose & soft soil to be
excavated by spade
beyond lead 80 ft to 160 ft
of earth work,
i.e. 0.1 x 221 cft ) = 2250 cft
Male labour 2250 70 1575 85 19 U.S.K.
of earth work,
i.e. 0.1 x 221 cft ) = 2250 cft
Female labour 2250 30 675 72 9 U.S.K.
Total 364 U.S.K.
1) Labour for drinking for unskilled
labour
@ 1 unskilled / 50 M.D. i.e. 7 U.S.K.
for 364 nos. unskilled labour
= 364 / 50 = 7 nos.
Total no. of U.S.K. 371 U.S.K.
2) Supervisor (Semiskilled) :
@ 1 semiskilled / 50 M.D. i.e. for 7 S.S.K.
364 nos. unskilled labour
= 364 / 50 = 7 nos.
Total no. of S.S.K. 7 S.S.K.
78
Model Estimate for Construction of outlet in Canal, Hapa & Water logged area
A) Labour component
Sl. Description of Items unit Quantity Labour
No Skd Sskd Uskd
1 Earthwork in excavation in foundation Trenches
or drains lift up to 5 ft. and lead up to 80 ft.
considering medium hard soil.
1/2 x(40'-0"+10'-0")x10'-0"x3'-0" =750.00 cft 779 cft for 72 cft required 1 - - 10.8
2 x 7'-0" x 1'-8" x 1'-3" = 29.00 cft
779.00 cft
2 Laying soling to proper camber hand packing
spreading powdered earth in the interstices
with materials supplied at site single brick flat
(7.5 cm th.)
2 x 7'-0" x 1'-8" = = 23.33 sft.
2 x 3'-0" x 2'-2" = = 13.00 sft. 10.064sqm for 34 sqm required 1 4 - 0.3 1.2
36'-0" x 2'-0" = = 72.00 sft.
108.33 sft.
3 Cement concrete with graded stone chips
(40mm.) excluding shuttering 1:3:6:
proportion.
soling area x 0'-6"
108.333 sft. x 0'-6" = 54.17 cft
2 x 3'-0" x 3'-0" x 3'-0" = 54.00 cft
Less:
2 x 22/7 x (1'-0")
2
x 3'-0" =-18.86 cft 2.161 cum for 2 cum required 2 3 2.2 - 3.2
2 x 3'-0" x 2'-2" x 1'-0" =-13.00 cft
76.31
4 Brickwork in cement mortar (1:4) with
any class of bricks including racking out
joints, scaffolding curing etc. in
foundation & plinth.
2 x 7'-0" x 1'-3" x 0'-6" = 8.75 cft
2 x 7'-0" x 0'-10" x 2'-0" = 23.33 cft 1.475 cum for 1.4 cum required 1 2 1.1 - 2.1
2 x 2 x 2'-0" x 0'-10" x 3'-0" = 20.00 cft
52.08 cft
5 Sand filling in foundation trenches or plinth
etc. in layer not exceeding 150mm. Including
watering & ramming etc. complete within a
lead of 50m.
40'-4" x 3'-0" x 2'-3" =272.25 cft 7.709cum for 4.6 cum required 1 - - 1.7
272.25 cft
Abstract cost of the project
Description Amount
(Rs.)
1 Cost of un skill labour 371 nos. @ Rs. 81.00 = Rs. 30051.00
2 Cost of Semi skill labour 7 nos. @ Rs. 122.00 = Rs. 854.00
3 Cost of one crech 1 nos. @ Rs. 5000.00 = Rs. 5000.00
4 Cost of one display board 1 nos. @ Rs. 1500.00 = Rs. 1500.00
5 Cost of one first Aid Box 1 nos. @ Rs. 250.00 = Rs. 250.00
6 Cost of Skilled Technical person 1 nos. @ Rs. 1000.00 = Rs. 1000.00
(Rupees Thirty eight Thousand six hundred fifty five only).
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
79
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
Sl. Description of Items unit Quantity Labour
No Skd Sskd Uskd
6 Laying of hume pipe and setting collar
including preparation of bed with earth
cushion with materials supplied at site.
1'-0" dia. 42 ft length. = 42.00 ft 12.802 m for 7.5 m required 1 1 4 1.7 1.7 6.8
42.00 ft
7 Sand cement plastering with material supplied
at site.
20 mm. th. (1:4) Proportion sft 7.154 sqmfor 36 sqm required 5 8 1 - 1.6
2 x 7'-0" x 5'-6" 77.00 sft
8 Neat cement punning
Same as plastering = 77 sft. 7.154 sqmfor 50 sqm required 2 1 0.3 - 0.1
77.00 sft
Total : 6.3 2 27.5
Total (Roundup) : 7 2 28
Labour Wages :
1 Skilled S.L. 7 nos. @ Rs. 162.00 =Rs. 1134.00
2 Semi Skilled S.S.L. 2 nos. @ Rs. 122.00 = Rs. 244.00
3 Unskilled U.S.L. 28 nos. @ Rs. 81.00 = Rs. 2268.00
Total Labour Wages : Rs. 3646.00
B) Material component
Sl. Item of Works Quantity Unit Bricks Cements Sand Stone Hume
No. (nos.) (cum) (cum) Chips Pipe
(cum) (nos)
1 Single B.F.S. 10.06 sqm 325 - - - -
2 P.C.C. (1:3:6) 2.16 cum - 0.337 1.02 2.03 -
3 Brick work (1:4) 1.47 cum 572 0.122 0.48 - -
4 Sand Filling 7.7 cum - - 7.7 - -
5 Plastering 20 mm thk. (1:4) 7.15 sqm - 0.037 0.15 - -
6 Net Cement Punning 7.15 sqm - 0.011 - - -
7 Laying of Hume Pipe 42 ft. - - - - 7
897 0.507 9.35 2.03 7
= 15 bags
Cost of Materials
1 Bricks (1st class Kiln Burnt) 897 nos. @ Rs. 5000.00 = Rs. 4485.00
/ 1000 nos.
2 Cement 15 bags @ Rs. 275.00 =Rs. 4125.00
3 Sand 9.35 cum @ Rs. 675.00 =Rs. 6311.30
4 Stone Chips 2.03 cum @ Rs. 2000.00 =Rs. 4060.00
5 Hume Pipe 7 nos. @ Rs. 1035.00 =Rs. 7245.00
Total Material Cost : Rs. 26226.30
Total Estimated Cost :
A) Labour Wages Rs. 3646.00
B) Material Cost Rs. 26226.30
Total Estimated Cost : Rs. 29,872.30
(Twenty nine Thousand eight hundred seventy two & thirty Paisa only).
80
81
MODEL ESTIMATE FOR OF EARTHWORK IN EMBANKMENT IN ORDER TO PROTECT THE FLOOD
WATER UNDER NREGA PROGRAMME
Cross Section of Embankment
1 Earthwork in excavation for embankment, tank, canal etc.
volume of earth = x 10'-0"x 328'-0" = 98400.00 cft.
so, 2/3 x N x 76.14 + 1/3 x N x 64.86 = 98400 Hence, N = 1359 nos.
2 Water carrier = 27 nos. (say) unskilled labour
ABSTRACT :
B) Non Wage cost
@ Rs. 122.00 each = Rs. 3,294.00
ii) Shed, Display board and first aid box etc. Rs. 2,750.00
(Rupees One Lak eighteen thousand three hundred ten) only.
10'-0" + 5'-0"
2
1386
50
82
M
o
d
e
l

E
s
t
i
m
a
t
e

f
o
r

C
o
n
s
t
r
u
c
t
i
o
n

o
f

s
i
n
g
l
e

v
e
n
t
e
d

3
'
-
0
"

H
u
m
e

P
i
p
e

C
u
l
v
e
r
t

u
n
d
e
r

N
R
E
G
A

P
r
o
g
r
a
m
.
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

I
t
e
m
s
u
n
i
t
L
a
b
o
u
r

T
y
p
e
N
o
.

o
f

L
a
b
o
u
r
N
o
.
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
1
.
E
a
r
t
h
w
o
r
k

i
n

e
x
c
a
v
a
t
i
o
n

i
n

f
o
u
n
d
a
t
i
o
n

T
r
a
n
c
h
e
s

e
t
c
.
O
r
d
i
n
a
r
y

M
i
x

S
o
i
l
.

(
l
e
a
d

u
p
t
o

8
0

f
t
.
)
2

x

9
'
-
0
"

x

3
'
-
0
"

x

2
'
-
0
"

=
1
0
8
c
f
t
4

x

3
'
-
0
"

x

2
'
-
0
"

x

2
'
-
0
"

=
4
8
c
f
t
4

x

7
'
-
6
"

S
l
o
p
e

x

3
'
-
0
"

x

2
'
-
0
"

=
1
8
0
c
f
t
B
a
r
r
e
l

P
o
r
t
i
o
n

(
a
v
)

1

x

2
6
'
-
0
"

x

5
'
-
0
"

x

2
'
-
0
"
2
6
0
c
f
t
T
o
t
a
l
5
9
6
c
f
t

=
5
9
6
c
f
t
f
o
r
8
8
c
f
t
r
e
q
u
i
r
e
d
1
-
-
7
2
.
L
a
y
i
n
g

s
o
l
i
n
g

t
o

p
r
o
p
e
r

C
a
m
b
e
r

e
t
c
.
(
a
)

S
i
n
g
l
e

b
r
i
c
k

f
l
a
t

s
o
l
i
n
g
2

x

9
'
-
0
"

x

3
'
-
0
"
=
5
4
s
f
t
4

x

3
'
-
0
"

x

2
'
-
0
"
=
2
4
s
f
t
4

x

7
'
-
6
"

x
3
'
-
0
"
=
9
0
s
f
t
1

x

2
6
'
-
0
"

x

5
'
-
0
"
=
1
3
0
s
f
t
T
o
t
a
l
2
9
8
s
f
t
=
2
7
.
7
s
q
m
f
o
r
3
4
s
q
m
r
e
q
u
i
r
e
d
1
4
-
1
3
3
.
C
e
m
e
n
t

c
o
n
c
r
e
t
e

w
i
t
h

g
r
a
d
e
d

s
t
o
n
e

c
h
i
p
s

2
0
m
m

S
i
g
e

1
:
4
:
8
2

x

9
'
-
0
"

x

3
'
-
0
"

x

1
'
-
0
"
=
5
4
c
f
t
4

x

3
'
-
0
"

x

2
'
-
0
"

x

1
'
-
0
"
=
2
4
c
f
t
4

x

7
'
-
6
"

x

3
'
-
0
"

x

1
'
-
0
"
=
9
0
c
f
t
1

x

2
6
'
-
0
"

x

5
'
-
0
"

x

1
'
-
0
"
=
1
3
0
c
f
t
J
o
i
n
t

:

3

n
o
s
.

x

5
'
-
0
"

x

4
'
-
0
"

x

2
'
-
0
"
=
1
2
0
c
f
t
L
e
s
s
:

3

x

(
p
/
4
)

x

D
2

x

(
2
'
-
0
"
)
=
-
4
2
.
4
2
9
c
f
t
C
o
l
l
a
r

J
o
i
n
t

:

3
2
'
-
0
"

x

5
'
-
0
"

x

2
'
-
0
"
=
3
2
0
c
f
t
L
e
s
s
:

1
/
2

x

3
2
'
-
0
"

x

1
'
-
0
"

x

1
'
-
0
"
=
-
1
6
c
f
t
L
e
s
s
:

1
/
2

x

3
2
'
-
0
"

x

(
p
/
4
)

x

3
'
-
0
"

x

3
'
-
0
"
=
-
1
1
3
.
1
4
c
f
t

W
i
n
g

R
e
t
u
r
n

:

2

x

(

1
4
'
-
0
"

+

3
'
-
0
"
)
/
2

x

6
'
-
0
"

x

1
'
-
0
"
=
1
0
2
c
f
t
T
o
t
a
l
6
6
8
.
4
c
f
t

=
1
8
.
9
c
u
m
f
o
r
2
c
u
m
r
e
q
u
i
r
e
d
2
3
1
9
-
2
8
83
4
.
B
r
i
c
k

w
o
r
k

i
n

S
a
n
d

a
n
d

c
e
m
e
n
t

m
o
r
t
a
r

w
i
t
h

6
:
1

e
t
c
.
2

x

9
'
-
0
"

x

3
'
-
0
"

+

1
'
-
3
"
/
2

x

6
'
-
0
"
=
2
2
9
.
5
4

x

7
'
-
6
"

x

(
3
'
-
0
"

+

1
'
-
3
"
)
/
2

x

(
6
'
-
0
"

+

4
'
-
0
"
)
/
2
=
3
1
8
.
7
5
c
f
t
4

x

2
'
-
0
"

x

(
3
'
-
0
"
+
1
3
"
)
/
2

x

4
'
-
0
"
=
6
8
c
f
t
L
e
s
s
:

2

x

(
p
/
4
)

x

D
2

x

(
3
'
-
0
"
+
1
'
-
3
"
)
/
2
=
-
3
0
.
0
5
4
c
f
t
T
o
t
a
l
5
8
6
.
2
c
f
t

=
1
6
.
6
c
u
m
f
o
r
1
c
u
m
r
e
q
u
i
r
e
d
1
2
1
2
-
2
4
5
.
S
a
n
d

a
n
d

C
e
m
e
n
t

P
l
a
s
t
e
r

(
1
:
4
)

1
2
m
m

t
h
i
c
k
T
o
p

2

x

9
'
-
0
"

x

1
'
-
3
"
=
2
2
.
5
s
f
t
2

x

3
'
-
0
"

x

6
'
-
0
"
=
3
6
s
f
t

w
i
n
g
4

x

7
'
-
6
"

x

5
'
-
0
"
=
1
5
0
s
f
t
T
o
p

5

x

7
'
-
6
"

x

1
'
-
3
"
=
3
7
.
5
s
f
t

R
e
t
u
r
n
4

x

3
'
-
0
"

x

4
'
-
0
"
=
4
8
s
f
t

T
o
p

4

x

3
'
-
0
"

x

1
'
-
3
"
=
1
5
s
f
t
T
o
t
a
l
3
0
9
s
f
t

=
2
8
.
7
s
q
m
f
o
r
1
8
s
q
m
r
e
q
u
i
r
e
d
2
3
3
-
5
6
.
N
e
t

C
e
m
e
n
t

P
u
n
n
i
n
g

e
t
c
.
Q
u
a
n
t
i
t
y

S
a
m
e

a
s

i
t
e
m

N
o
.

(
5
)
3
0
9
s
f
t

=
2
8
.
7
s
q
m
f
o
r
1
8
s
q
m
r
e
q
u
i
r
e
d
2
1
3
-
2
7
.
L
a
y
i
n
g

o
f

H
u
m
e

P
i
p
e

a
n
d

S
e
t
t
i
n
g

C
o
l
l
a
r

e
t
c
.
n
o
s
.
6
n
o
s
.

=
6
n
o
s
.
f
o
r
8
n
o
s
.
r
e
q
u
i
r
e
d
1
6
-
1
5
3
7
2
7
4
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

I
t
e
m
s
u
n
i
t
L
a
b
o
u
r

T
y
p
e
N
o
.

o
f

L
a
b
o
u
r
N
o
.
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
S
.
L
.
S
.
S
.
L
.
U
.
S
.
L
.
84
A) Wage Cost :
Unskilled Labour 74 mandays @ Rs. 81.00 = Rs. 5994.00
B) Non-Wage Cost :
Supervisor (1 / 50 U.S.K.) 2 mandays @ Rs. 122.00 = Rs. 244.00
Skilled Labour 37 mandays @ Rs. 162.00 = Rs. 5994.00
Semiskilled Labour 2 mandays @ Rs. 122.00 = Rs. 244.00
Total ( i ) Rs. 6482.00
Material component
Sl. Item of Words Picked 1st class Cements Sand Stone Hume Hume
No. Jhama Picked (cum) (cum) Chips Pipe Pipe
Brick Brick (cum) Collar
(nos.) (nos.)
1 Brick Flat Soiling 894 - - - - - -
2 Cement Concrete with graded - - 2.27 9.07 18.14 - -
stone chips 1:3:6
3 Brick Work with sand &
cement (6:1) - 6454 0.91 5.47 - - -
4 Sand & cement Plaster (1:4) - - 0.105 0.419 - - -
5 Net Cement Punning - - 0.044 - - - -
6 Hume Pipe & Collar Laying - - - - - 4 3
894 6454 3.329 14.959 18.14 4 3
3.329 14.959 18.14 32 ft. 3
=96 bags = 9.75 m nos.
Cost of Materials :
1 Picked Jhama Bricks 894 nos. @ Rs. 4550.00 / 1000 nos. = Rs. 4067.70
2 1st class Picked Bricks 6454 nos. @ Rs. 4620.00 / 1000 nos. = Rs. 29817.50
3 Cements 96 bags @ Rs. 275.00 / bags = Rs. 26400.00
4 Sand 14.959 cum @ Rs. 574.00 / cum = Rs. 8586.50
5 Stone Chips 18.14 cum @ Rs. 1351.00 / cum = Rs. 24507.10
6 Hume Pipe 9.75 m @ Rs. 3580.00 / m = Rs. 34905.00
7 Hume Pipe Collar 3 nos. @ Rs. 777.00 / nos. = Rs. 2331.00
8 Display Board, First Aid
Box, Labour Shade etc. = Rs. 2000.00
9 Water Carrier 2 nos. @ Rs. 81.00 L.S. = Rs. 162.00
Total Material Cost : ( ii )Rs. 132776.80
Abstract Cost
A) Wages Cost Rs. 5994.00
B) Non wage Cost ( i ) Rs. 6482.00
( ii ) Material Cost Rs. 132776.80
Total Estimated Cost : Rs. 145252.80 = Rs. 1,45,253
(One Lak Forty five thousand two hundred fifty three only).
85
C
O
N
S
T
R
U
C
T
I
O
N

O
F

I

V
E
N
T
E
D

3
-
0

O

H
U
M
E

P
I
P
E

C
U
L
V
E
R
T
86
Model estimate for construction of 6-50 ft (1.98 M) wide
single brick pavement Road
Under NREGS Programme.
Item no 1:
1. Earth work in excavation for embankment etc.
(Considering ordinary mixed soil to be excavated)
Unit 100M
Hence volume of earth work: x 5-0 x 328 x 2 = 17220 cft.
As par NREGS schedule considering 5-0 to 8-0 lift and lead 80-0 to 160-0.
Hence mandays required: = 216 nos.
2. box cutting in road embankment and removing the spoils and spread
Over etc: 328-0 x 6-6 = 2132 sft = 198.06 M
2
As par P & Rd schedule page 96 item 3
Out put per on mandays 20 M
2
Hence mandays for USK labour = = 10 mandays say
Item no 2: (P & RD page 98 item 19)
Laying edging including preparation of bad hand packing etc (7.5 cm vide 12.5 cm depth):
100 x 2 sides = 200M
(Out for 100 M 1 SSK & 4 USK)
Hence mandays; SSK 2 nos. USK 8 nos.
Bricks required @ 410 nos. / 100M = 820 nos.
Item no 3 (P & RD page 97 item 18)
Laying soling to proper camber hand packing etc.
(Single brick flat soling): 328-0 x 6-0 = 1968 sft = 182.83 M
2
Out put 34 M
2
(SSK & USK 4)
Hence mandays : SSK = = 5 Nos.
USK = = 22 Nos.
34
Quantity of brick @ 32 Nos. / M
2
= 182.83 x 32 = 5851 Nos. say
A. Materials Component :
Total bricks = 820 + 5851 = 6671 Nos.
Cost of bricks @ 4620 / 1000 Nos. = Rs. 30,820.00
Display board L.S. = Rs. 500.00
Semiskilled labour :
Brick on edge = 2 Nos.
Soling = 5 Nos.
Super visor = = 5.12 say 5
(2+5+5) = 12 Nos. @ 122.00 each = Rs. 1464.00
3 - 0 + 7 -6
2
17220
85 x 0.94
198.06
20
182.83
34
182.83 x 4
34
216 + 10 + 8 + 22
50
87
B. Wage component :
Unskilled labour
Earth work = 216 Nos.
Box cutting = 10 Nos.
Edging = 8 Nos.
Soling = 22 Nos.
(216+10+8+2) = 256 Nos. @ 81.00 each = Rs. 20736.00
(Total ) Rs. 53520.00
Abstract Narration :
1) Unit length = 100M
2) Estimate value = 54055.00
3) Wages cost = 20736.00
4) Non Wage cost = 32784.00
5) Wage : Non Wage = 38.74:61.26
CROSS SECTION OF DRY BRICK PAVEMENT HAVING CARRIAGE
WAY 6-6 (1.98 M) WIDE SINGLE BRICK FLAT SOLING
SCALE 10
88
Model estimate for construction of 6.50 ft (1.98 M) wide
Double Brick Pavement Road under NREGS Programme.
Item No 1:
i) Earth work in excavation for embankment etc.
Unit 100M =328 ft
Hence Volume of earth work: x 5-0 x 328-0 x 2 = 18040 cft
As per NREGS schedule considering 5-0to 8-0 lift and lead 80-0 to 160-0.
Hence mandays required: = 226 nos.
ii) Box cutting in road embankment etc: 328;-0 x 6-6 = 2132 sft
= 198.06 M
2
As per P& Rd schedule page 96 item 3
2
Item No 2 (P7 RD Page 98 item 19)
Laying edging including preparation of bed hand packing etc
(7.5 cm vide 25 cm depth): 100m x 2 sides = 200m
(out for 100 m 1 SSK & 4USK)
Hence mandays : SSK 2 Nos. USK 8 Nos.
Bricks required @ 820 Nos. / 100M = 1640 Nos.
Item No 3 (P &RD Page 97 item 18)
Laying soling to proper camber hand packing etc.
(Double brick flat soling): 328-0 x 6-0 = 1968 sft = 182.83 M
2
Out put 18 M
2
(SSK 1&USK 4)
Hence mandays :SSK = = 9.62 nos. = 10 Nos. say
USK = x 4 = 38 Nos.
Quantity of brick @ 64 Nos./M
2
=182.83 x 64 = 11701 Nos. say
Semiskilled labour:
Brick on edge = 2 Nos
Soling = 10 Nos.
Super visor = = 6 Nos.
(2+10+6) =18 Nos.@ 122.00 each = Rs. 2196.00
Total bricks = 1640+1171 =13341 Nos.
Cost of bricks @ 4620 /1000 Nos = Rs. 61635.00
Display board L.S = Rs. 500.00
Rs. 64,331.00
3- 6 + 7 - 6
2
18040
85 x 0.94 M.F.
198.06
15
182.83
19
182.83
19
226+13+8+38
50
89
B. wage component :
Unskilled labour :
Edging = 8 Nos.
Soling = 38 Nos.
285 Nos. @ 81.00 each =23085.00
Estimated Cost Rs. 87416.00
Abstract Narration :
Unit length = 100 M
Estimated value = 87416.00
Wages cost = 23085.00
Non wage cost = 64331.00
Wage : Non wage = 26.41 : 73.59
Work Site facilities to be added with non-wafe cost as per N.R.E.G.A. guide line.
CROSS SECTION OF DRY BRICK PAVEMENT HAVING CARRIAGE
WAY 6-6 (1.98 M) WIDE DOUBLE BRICK FLAT SOLING
SCALE 10
90
Model estimate for construction of 6.50 ft (1.98 M) wide Jhama Metal
Road under NREGS Programme.
Item No 1:
i) Earth work in excavation for embankment etc.
Unit 100M =328 ft
Hence Volume of earth work: x5-0x328-0x 2 = 18040 cft
As per NREGS schedule considering 5-0 to 8-0 lift and lead 80-0to 160-0.
Hence mandays required: = 226nos.
ii) Box cutting in road embankment etc: 328-0x6-6 = 2132 sft
= 198.06 M
2
As per P& Rd schedule page 96 item 3
2
Item No 2 (P & RD Page 98 item 19)
Laying edging including preparation of bed hand packing etc
(7.5 cm vide 25 cm depth): 100m x 2 sides = 200 m
(out for 100m 1 SSK & 4USK)
Hence mandays : SSK 2 Nos.
USK 8 Nos.
Bricks required @820 Nos./100M = 1640 Nos.
Breaking of 1
st
class jhama bats = 328-0x6-0 x 0-4 x 1.50 x 1.10
=1071.576 cft. =30.33 M
3
Hence mandays :USK = = 17 Nos.
Spreading & consolidation etc: = 328-0x6-0 = 1968 sft = 182.83 M
2
Hence mandays required:
SK = = 1
SSK = = 1
USK = X 10 = X9 Nos.
Item No 5
Hire charge of Road Roller:
328-0x 6-0 x 0-4 x 1.5 x 1.1 = 1071.576 cft. = 30.33 M
3
No. of days for Roller =

= 1 day
Roller required = 1+1 = 2 days.
3-6+7-6
2
18040
85 X 0.94
198.06
15
30.33
1.80
182.83
200
182.83
200
182.83
200
30.33 M
3
35
91
Jhama bats : 30.33 M
3
@ 665.00/ M
3
= 20,169.00
Rubbish: 2.23 M
3
@ 350/ M
3
= 781.00
1
st
class bricks 1640 Nos. @ 4620/1000 Nos. = 7577.00
Hire charge of Road Roller 2 days @ 1500.00 / day = 3000.00
Supervisor: =5 Nos.
SSK for edging = 2 Nos.
SSK for spreading jhama bats = 1Nos.
8 Nos. @ 122.00 each = 976.00
SK for spreading jhama bats 1 No x 162.00 = 162.00
Display board each = 500.00
33165.00
Work Site facilities to be added with wafe cost.
B. Wage component :
Edging = 8 Nos.
Breaking jhama bats = 17 Nos.
Spreading jhama bats = 9 Nos.
273 @ 81.00 = 22113.00
55278.00
1) Estimated Cost Rs. = 55831.00
Per 100 M
2) Wages Cost = 22113.00
3) Non wage cost = 33165.00
Wage: Non wage = 40.00 : 60.00
226 + 13 + 8 + 17 + 9
50
CROSS SECTION OF JHAMA METAL ROAD HAVING CARRIAGE
WAY 6-6 (1.98 M) WIDE DOUBLE BRICK FLAT SOLING
SCALE 10
92
Model Estimate
Name of Work : Construction of Moorum Boulder Road at ______________________________________
Plot no. _____________________, Mouza __________________________, J.L. No. __________________
Scheme Code : __________________________ A.A.P. Sl. No. _________________________
Data Sheet :
1. Type of road : Moorum - Boulder 4. Compacted thickness of Laterite Chelly : 0.1 m.
2. Length of Road 1000 m. 5. Compacted thickness of Moorum : 0.075 m.
3. Carriage Way Width of Road 2.5 m.
Analysis of engagement of Labour (Manpower)
Item no. - 1
Box cutting in road embankment, removing the spoil and consolidating sub grade to proper camber
and grade to depth not exceeding 15cm.
1000.000 m. x 2.500m. = 2500.000 sq. m.
Item no. - 2
Spreading Laterite Chelly and consolidation with power roller (8 to 10 tonne) including watering to a
compacted thickness of 10cm. 1000.000 m. x 2.500m. = 2500.000 sq. m.
Manpower @ 1 Skilled, 1 Semiskilled & 10 Unskilled per 200 sq.m.
Skilled = 12.500 Mandays
Semiskilled = 12.500 Mandays
Unskilled = 125.000 Mandays
Item no. - 3
Spreading of moorum and consolidation with power roller (8 to 10 tonne) to proper camber and
grade to a compacted thickness of 7.5 cm.
1000.000 m. x 2.500m. = 2500.000 sq. m.
Manpower @ 1 Skilled, 1 Semiskilled & 10 Unskilled per 220 sq.m.
Skilled = 11.400 Mandays
Semiskilled = 11.400 Mandays
Unskilled = 114.000 Mandays
Assuming time required to complete the work is 22 days
Item no. - 5 Add for supervisor
Quantity of manpower needed = 22 Mandays (Semiskilled)
93
Item no. - 4 Add for water carrier
Quantity of manpower needed = 22 Mandays (Unskilled)
Analysis of Quantity of Materials
1 Laterite chelly for 10 cm. Compacted thickness
= 2500 sq.m. x 0.1 m. x 1.5 (M.F.) = 375.000 cu.m.
2 Moorum for 7.5 cm. Compacted thickness
= 2500 sq.m. x 0.075 m. x 1.33 (M.F.)
= 249.375 cu.m.
3 Hire charge of Road roller (8-10 tonne)
= for laterite : 23 cu.m. / day for 375
cu.m. and for Moorum : 300 cu.
/ day for 249.375cu.m. = 17 days
Cost Analysis :
a) Manpower Skilled = 24 Mandays @ Rs. 162 per manday = Rs. 3,888
Semiskilled = 46 Mandays @ Rs. 122 per manday = Rs. 5,612
Unskilled = 386 Mandays @ Rs. 81 per manday = Rs. 31,266
Total cost of the manpower : Rs. 40,766
b) Material 1 Laterite boulder 375.000 cu.m. @ Rs.550 per cu.m. = Rs. 206,250
2 Moorum 249.375 cu.m. @ Rs. 500 per cu.m. = Rs. 124,688
3 Hire charge of Road roller (8-10 tonne)
17 days @ Rs. 1400 per day = Rs. 23,800
Total cost of the material : Rs. 354,738
c) Provision for Cost of Making Shed = = Rs. 2,500
d) Provision for Cost of Display board (2 nos.) = = Rs. 1,000
e) Provision for Cost of First Aid box = = Rs. 250
Total cost of the scheme : Rs. 399,254
Note : Rate of all materials calculated in respect of local market price approved by the authority concerned.
94
MODEL ESTIMATE FOR UPGRADATION OF EARTHEN ROAD EMBANKMENT.
Proposed Length :- 100.0 m.
Proposed Top Width:- 3.0 m.,
Proposed Side Slope:- 1 :2 ( V:H )
Pre-Work Measurement:-
(1) AB = 1.50 mt.
(2) EC = 2.0 mt.
(3) Height of existing earthen road (vill.side) - 0.75 mt.
(4) DB = 1.20 mt.
(5) H.F.L = 0.30 mt above existing road profile.
(6) Free Board = 0.60mt. (assume),
Existing cross-sectional area of earthen road :-
rAFE + ABDE + rBCD =1/2 (2.4 x 1.2) + (1.2 x1.5) + 1/2 (0.50x1.2) = 3.54sqm
Cross sectional area of proposed road :-
1/2x(GH +FI) x h = (3.0 +11.40) x 2.1 = 15.12 sqm
Proposed New Area :-15.12m2 -3.54m2 = 11.58 sqm
Total earth work for 100.0mt. length:-100m x11.58 sqm = 1158 sqm = 40889 cft.
Total earth work to be excavated by pit measurement :-
1) Earth work in embankment with in lead beyond 560ft.upto640ft.&lift beyond 5.0ft. upto 8.0ft.
(M.F = 0.94) = 57cft x.94 = 54cft/Male manday &47cft x.94 = 44cft /Femail manday
Assuming 1/3 Female labour of the total labour involvement.
2/3 Y x54 +1/3Y x44 = 40889 by equating Y = 807
Hence Male Labour =807x2/3=538 nos. male & 807x1/3 = 269 nos. female.
95
2) Dressing including breaking clods & side slopes of embankment as directed.
= 11.38 sqm.= 12245 sft.
Reqd. mandays @538 sft. /per manday = 12245/538 = 23 nos. un-skd.
3) Compaction of excavated earth manually in embankment at every layer not exceeding 250mm after
breaking clodsramming complete 40889cft.
Reqd. mandays @ 406cft/manday = 40889/406 = 101 nos Un.Skd.
Total labour involvement = 807+23+11= 841 nos Un Skd.
Required supervision @ 1ssk /50 Labour = 17 nos.S sk.
Assuming 100 labours working per day.
So no. of day reqd. so number of days required for completion -9 days
Work site facilities
1 unskilled for crech per day =9 nos unskill
1 unskilled for water distribution =9 nos unskill
First aid box = 100.
Display Boards = 500.
Abstract Cost
Unskilled labour 841+9+9 = 859 Nos @ Rs 81.00 = Rs 69579.00
Semiskilled Labour 17 Nos. @Rs 122.00 = Rs 2074.00
First aid Box = Rs. 100.00
Display Board = Rs 500.00
Total: Rs. 72253.00
(Rupees Seventy two thousand two hundred fifty three only).
96
Model Estimate for Construction of Concrete Road......................................
Length of the Road: 200.00 M.
Width of the Road : 3.00 M.
Location : Scheme Code ____________
Name of G.P. :.. A.A.P. Sl.no. _____________
Under Development Block.
1 Box cutting in road embankment and removing the spoils and spread over on the shoulder and con-
solidating
200.00 m. x 3.00 m. = 600.00 sq.m.
Manpower: Unskilled @ 20 sq.m. / head/ day = 30 Nos. Unskilled
2 Single Layer Brick Flat Soling to Proper camber, hand packing, spreading powdered earth in the interstices.
200.00 m. x 3.00 m. = 600.00 sq.m.
Manpower: A group of 1 Semiskilled + 4 Unskilled
@ 34 sq.m. / day = 18 Nos. Semiskilled
71 Nos. Unskilled
Materials : 1st.class picked bricks @ 3228 nos. / % sq.m. = 19368 Nos.
97
3 First class Brick work in cement mortar (prop. 1:4) including raking out joints and curing etc. in
ground floor.
2 nos. x 200.00 m. x 0.25 m. x 0.075 m. = 7.50 cu.m.
Manpower: A group of 1 Skilled + 2 Unskilled @ 1.4 cu.m. / day = 5 Nos. Skilled
10 Nos. Unskilled
Materials : 1 1st.class bricks @ 389 nos. /cu.m. = 2918 Nos.
2 Cement @ 0.083 cu.m. / cu.m. = 0.623 cu.m.
3 Sand @ 0.33 cu.m. /cu.m. = 2.48 cu.m.
4 Cement Concrete (Proportion 4:2:1), with approved trap stone chips (20 mm. Down)
1 no. x 200.00 m. x 2.50 m. x 0.075 m. = 37.50 cu.m.
Manpower: A group of 2 Skilled + 3 Unskilled @ 2 cu.m. / day =38 Nos. Skilled
57 Nos. Unskilled
Materials : 1 Stone Chips (20mm. Down) @ 0.88 cu.m. /cu.m. = 33 cu.m.
2 Sand @ 0.44 cu.m. /cu.m. = 16.5 cu.m.
3 Cement @ 0.22 cu.m. / cu.m. = 8.25 cu.m.
5 Earthwork in filling in foundation and plinth in layers not exceeding 15 cm. including watering and
ramming etc. complete.
2 nos. x 200.00 m. x 0.20 m. x 0.075 m. = 6.00 cu.m.
Manpower: Unskilled @ 3.1 cu.m. / head/ day =2Nos. Unskilled
6 Assuming time required to complete the work = 10 days
Hence, No of supervisor to be engaged =10 Nos. Semiskilled
No of Water carrier to be engaged =10 Nos Unskilled
Abstract
A. Cost of materials :
Sl.No. Material item Quantity Rate Unit Amount
1 First Class Brick 2918 nos Rs. 5,500.00 1000 nos Rs. 16,049.00
2 First Class Picked Brick 19368 nos Rs. 5,000.00 1000 nos Rs. 96,840.00
3 Medium sand 19.0 Cu.m. Rs. 750.00 Cu.m. Rs. 14,235.00
4 Stone chips 20mm. Down 33.00 Cu.m. Rs. 1,200.00 Cu.m. Rs. 39,600.00
5 Cement 254 Bag Rs. 250.00 Bag Rs. 63,500.00
6 Work site facility
a) Shed L.S. Rs. 1,000.00
b) First Aid Box L.S. Rs. 200.00
c) Display board 2 nos. L.S. Rs. 1,000.00
Total amount of Material cost : Rs.232,424.00
B. Cost of Labour :
Sl.No. Type of Labour Quantity Rate Unit Amount
1 Skilled 43 nos Rs. 162.00 Day Rs. 6,966.00
2 Semiskilled 28 nos Rs. 122.00 Day Rs. 3,416.00
3 Unskilled 180 nos Rs. 81.00 Day Rs. 14,580.00
Total amount of Material cost : Rs. 24,962.00
C. Total cost :
A Cost of materials Rs. 232,424.00
B Cost of labour Rs. 24,962.00
TOTAL :: Rs. 2,57,386.00
(Rupees Two Lak fifty seven thousand three hundred eighty six only).
98
Model Estimate for Construction of Single Brick Flat Soling Road under NREGS
Length of the Road: 200.00 M.
Width of the Road : 3.00 M.
Location : Scheme Code ____________
Name of G.P. :.. A.A.P. Sl.no. _____________
Under Development Block.
1 Box cutting in road embankment and removing the spoils and spread over on the shoulder and con-
solidating and resizing sub grade to correct camber and grade Depth of cutting upto 15cm.
a) For Pavement 100.00 m. x 2.50 m. =
250.00 sq.m.
b) For End Edging
2 nos. x 100.00 m. x 0.15 m. = 30.00 sq.m.
Total : 280.00 sq.m.
Manpower: Unskilled @ 20 sq.m. / head/ day = 14 Nos.
Unskilled
2 Sand filling in road bed in layers not exceeding 15cm. as directed and consolidating same by thorough
saturation with water and ramming complete.
a) For Pavement
100.00 m. x 2.35 m. x 0.075 m. = 17.625 cu.m.
b) For End Edging
2 nos. x 100.00 m. x 0.075 m. x 0.175 m. = 2.625 cu.m.
Add 15% extra 3.000 cu.m.
Total : 23.250 cu.m.
Manpower: Unskilled @4.6 cu.m. / head/ day = 5Nos. Unskilled
Materials : Filing Sand = 23.250 cu.m.
3 75mm. thick Brick work in cement mortar (prop. 1:4) including raking out joints and curing etc. in
ground floor.
2 nos. x 100.00 m. x 0.25 m. = 50.00 sq.m.
Manpower: A group of 2 Skilled + 3 Unskilled @ 24 sq.m. / day = 4 Nos. Skilled
6 .Nos Unskilled
Materials : 1 1st.class bricks @ 3014 nos. / % sq.m. = 1507 Nos.
2 Cement @ 0.571 cu.m. / % sq.m. = 0.286 cu.m.
3 Sand @ 2.285 cu.m. /% sq.m. = 1.14 cu.m.
99
4 Single Layer Brick Flat Soling to Proper camber, hand packing, spreading powdered earth in the inter-
stices.
100.00 m. x 2.35 m. = 235.00 sq.m.
Manpower: A group of 1 Semiskilled + 4 Unskilled @ 34 sq.m. / day =7Nos. Semiskilled
28Nos. Unskilled
Materials : 1st.class picked bricks @ 3228 nos. / % sq.m. = 7586Nos.
5 Earthwork in filling in foundation and plinth in layers not exceeding 15 cm. including watering and
ramming etc. complete.
2 nos. x 100.00 m. x 0.200 m. x 0.075 m. = 3.00 cu.m
Manpower: Unskilled @ 3.1 cu.m. / head/ day = 1 Nos. Unskilled
6 Assuming time required to complete the work = 4 days
Hence, No of supervisor to be engaged = 4 Nos. Semiskilled
No of Water carrier to be engaged = 4 Nos. Unskilled
No of labour to be engaged for crech = 4 Nos. Unskilled
Abstract
A. Cost of materials :
Sl.No. Material item Quantity Rate Unit Amount
1 First Class Brick 1507 nos Rs. 5,500.00 1000 nos Rs. 8,288.50
2 First Class Picked Brick 7586 nos Rs. 5,000.00 1000 nos Rs. 37,930.00
3 Medium sand 24.4 Cu.m. Rs. 750.00 Cu.m. Rs. 18,292.50
4 Cement 8 Bag Rs. 250.00 Bag Rs. 2,000.00
5 Work site facility
a) Shed L.S. Rs. 1,000.00
b) First Aid Box L.S. Rs. 200.00
c) Display board 2 nos. L.S. Rs. 1,000.00
B. Cost of Labour :
Sl.No. Type of Labour Quantity Rate Unit Amount
1 Skilled 4 nos Rs. 162.00 Day Rs. 648.00
2 Semiskilled 11 nos Rs. 122.00 Day Rs. 1,342.00
3 Unskilled 57 nos Rs. 81.00 Day Rs. 4,617.00
C. Total cost :
A Cost of materials Rs. 68,711.00
B Cost of labour Rs. 6,607.00
TOTAL :: Rs. 75,318.00
(Rupees Seventy five Thousand three hundred eighteen) only.
Additional Unskilled labour for carriage of material (may be introduced, if necessary)
Sl Item Quantity Rate of output Quantity of labour required
a) For carriage of material upto a distance of 30m.
1 Bricks 2800 Nos. 500 nos. / head / day 5.6 Nos. Unskilled
2 Sand 7.3 Cu.m. 1.3 cu.m. / head / day 5.62 Nos. Unskilled
3 Cement 2 Bags 30 bags / head / day 0.07 Nos. Unskilled
b) For carriage beyond 30m. and upto 100 m.
1 Bricks 6293 Nos. 335 nos. / head / day 18.79 Nos. Unskilled
2 Sand 17.1 Cu.m. 0.87 cu.m. / head / day 19.64 Nos. Unskilled
3 Cement 6 Bags 20 bags / head / day 0.3 Nos. Unskilled
Total 50 Nos. Unskilled (say)
100
Model Estimate for Construction of Brick Pavement Road Herring Bone Bond 200 mm thick With
The Production of Requisite Bricks at site Under N. R. E. G. A. Length 1 Km. With 3.05 m.
Project Report
One of the primary activities usually taken up as material intensive work under NREGS is construc-
tion of brick soling road under NREGS programme. placed in the existing P & RD and (Roads) sched-
ule and maintaining NREGS stipulation of cost of earthwork excavation, the cost of construction of 1
(one) KM of brick soling road (Herring bond double layer) Comes at Rs. 13.74 lakhs. (please refer to
annexure-I) of this material component stands at 92.01 % while wage component stands at 7.96 %.
in terms of consumption of labour, total mandays generated are 1221 of which unskilled and semi-
skilled mandays are respectively 1040 and 181.
Maintaining the same specification of the brick soling road of length 1 km (wide 3.05m), when we
propose an alternate method using the indigenous technology, following revelations do clearly come
out ,
*
The volume of work remains the same.
*
The cost of construction of 1 Km Brick soling road comes down to Rs. 870796.00
*
Of the total cost involved , the share of non-wages and wages component are 56.16 % and
43.84% respectively.
*
Total mandays generated are 3756 of which unskilled, semi skilled and skilled are respectively
3063,600 and 93.
The alternate method is basically the traditional method of baking earth into bricks , pursuing follow-
ing steps sequentially
**
Stacking collecting earth at one place convenient for baking;
**
Mixing adequate water proportionate to the volume of earth to purpose of making mud ;
**
Sprinkling sand of proportionate amount to the volume of earth;
**
Kneading the mud;
**
Conversion of mud into green bricks;
**
Drying of green bricks sunlight & stacking;
**
Preparation and making of fire bricks;
**
Total gestation period envisaged spanning over all the processes is noted above is 45 days.
**
The entire period of consumption would be 60 days in all.
It is noted that the proposed alternative methodology takes into consideration a production of 120 %
of bricks. Such that, even after an wastage of 10 % of produced bricks.
the requirement is fulfilled without compromising with quality. Significantly, all the bricks would be con-
sumed into bricks soling road. As a result, there is little possibility of salt pitting, as in the case of using the
bricks in construction in building.
101
A comparative cost benefit analysis is reproduced below in the form of diagram:-
Area Proposed alternative As per P & RD and
methodology PW (Road) schedule
Remains the same Remains the same
Length & Width and thickness 1 Km, wide 3.05 m 1 Km, wide 3.05 m
and 200 mm and 200 mm
Cost 870796.00 1373783.00
Materials 471987.00 1264482.00
Wages 381735.00 109301.00
Mandays 3756.00 1245.00
Skilled Labour 93.00 0.00
Semi Skilled labour 600.00 205.00
Un skilled Labour 3063.00 1040.00
Percentage of wages component 43.84 % 7.96 %
Percentage of Non- wages component. 43.84 % 92.04 %
Of the entire process two important features are noted
*
This indigenous method is mostly wages intensive; there is practically no use of machine.
*
There is tremendous potential of convergence of schemes of excavation of water bodies with scheme
of brick soling roads. In fact the earth, i.e. excavation in a scheme of excavation of pond may be
utilized for brick soling roads, if planned suitably.
102
C
o
s
t

E
s
t
i
m
a
t
e

F
o
r

p
r
e
p
a
r
a
t
i
o
n

o
f

B
r
i
c
k
s
3
1
8
4
8
0
n
o
s
.
S
l
.
D
e
s
c
r
i
p
t
i
o
n
Q
u
a
n
t
i
l
y
C
f
t

/
M
a
n
d
a
y
s
R
a
t
e
A
m
o
u
n
t
N
o
.
M
a
n
d
a
y
s
S
k
i
l
e
d
S
e
m
i
U
n
s
k
d
1
.
0
0
E
a
r
t
h
w
o
r
k

i
n

e
x
c
a
v
a
t
i
o
n

i
n

d
i
f
f
e
r
e
n
t

l
e
a
d
4
5
4
9
7
.
1
c
f
t
8
8

c
f
t
5
1
7
.
0
1
8
1
.
0
0
4
1
8
7
8
.
0
0
a
n
d

l
i
f
t
2
.
0
0
P
r
e
p
a
r
a
t
i
o
n

o
f

g
r
e
e
n

B
r
i
c
k
s

i
n
c
l
u
d
i
n
g

s
o
r
t
i
n
g
7
9
.
6
2
1
6
2
.
0
0
1
2
8
9
8
.
4
4
s
p
i
l
l
s
,

u
s
i
n
g

p
r
o
p
e
r

w
a
t
e
r

t
o

p
r
e
p
a
r
e

m
u
d
,
k
n
e
a
d
i
n
g

m
u
d

a
n
d

c
o
n
v
e
r
t

i
n
t
o

g
r
e
e
n

b
r
i
c
k
s
1
0
0
0
n
o
s
.
3
1
8
.
5
1
2
2
.
0
0
3
8
8
5
4
.
5
6
a
n
d

d
r
y

t
h
e

s
a
m
e

i
n

s
u
n
l
i
g
h
t

a
n
d

s
t
a
c
k
i
n
g

b
r
i
c
k
p
r
o
p
e
r
l
y

a
s

d
i
r
e
c
t
e
d
.
9
5
5
.
4
4
8
1
.
0
0
7
7
3
9
0
.
6
4
3
.
0
0
P
r
e
p
a
r
a
t
i
o
n

o
f

f
i
r
e

B
r
i
c
k
s

i
n
c
l
u
d
i
n
g

b
r
e
a
k
i
n
g
3
1
.
8
5
1
6
2
.
0
0
5
1
5
9
.
3
8
c
o
a
l

s
t
a
c
k
i
n
g

g
r
e
e
n

b
r
i
c
k
s

f
o
r

f
i
r
e
,

l
a
y
i
n
g

c
o
a
l
1
0
0
0

n
o
s
.
b
r
i
c
k
6
3
.
7
1
2
2
.
0
0
7
7
7
0
.
9
1
i
n
t
o

g
a
p

o
f

b
r
i
c
k
s

f
o
r

f
i
r
e

a
n
d

s
e
a
l
e
d

p
r
o
p
e
r
l
y
6
3
6
.
9
6
8
1
.
0
0
5
1
5
9
3
.
7
6
4
.
0
0
S
o
r
t
i
n
g

t
h
e

B
r
i
c
k
s

a
n
d

s
t
a
c
k
i
n
g

p
r
o
p
e
r
l
y
.
1
0
0
0
n
o
s
.
3
1
.
8
5
1
2
2
.
0
0
3
8
8
5
.
4
6

b
r
i
c
k
3
1
8
.
4
8
8
1
.
0
0
2
5
7
9
6
.
8
8
1
1
1
.
5
4
1
4
2
4
2
7
.
8
9
T
o
t
a
l

C
o
s
t

f
o
r

L
a
b
o
u
r
2
6
5
2
2
8
.
0
0
4
0
.
2
4
%
5
S
a
n
d
6
8
2
4
.
5
7
c
f
t
1
9
3
.
4
c
u
m
.
2
2
5
.
0
0
4
3
5
1
5
.
0
0
6
C
o
a
l
7
0
.
0
6
5
6
M
T
5
0
0
0
.
0
0
3
5
0
3
2
8
.
0
0
T
o
t
a
l

C
o
s
t

f
o
r

L
a
b
o
u
r
3
9
3
8
4
3
.
0
0
5
9
.
7
6
%
A
l
l

r
a
t
e
s

a
r
e

p
r
o
v
i
s
i
o
n
a
l
.
T
o
t
a
l
6
5
9
0
7
1
.
0
0
C
o
s
t

o
f

E
a
c
h

B
r
i
c
k
=

R
s
.
2
.
0
7
103
A
s

p
e
r

P
.

&

R
.

D
.

S
c
h
e
d
u
l
e

&

I
n
d
i
g
e
n
o
u
s

r
a
t
e
L
e
n
g
t
h

o
f

t
h
e

r
o
a
d

1
0
0
0

m
W
i
d
t
h

o
f

t
h
e

r
o
a
d
3
.
0
5
m
S
l
.
D
e
s
c
r
i
p
t
i
o
n

o
f

I
t
e
m
L
e
n
g
t
h
B
r
e
a
d
t
h
H
i
g
h
t
T
o
t
a
l
U
n
i
t
M
a
t
e
r
i
a
l
s
L
a
b
o
u
r

C
o
n
s
u
m
p
t
i
o
n
L
a
b
o
u
r
N
o
.
(
m
.
)
(
m
.
)
(
m
.
)
Q
u
a
n
t
i
t
y
C
o
n
s
u
m
p
t
i
o
n
R
a
t
e

/

U
n
i
t
C
o
n
s
u
m
p
t
i
o
n
B
r
i
c
k
F
i
n
e

S
a
n
d
@
S
k
i
l
l
S
e
m
i
U
n
S
k
i
l
l
S
e
m
i
U
n
(
n
o
s
.
)
(
c
u
m
.
)
S
k
i
l
l
S
k
i
l
l
S
k
i
l
l
S
k
i
l
l
1
B
o
x

c
u
t
t
i
n
g

i
n

r
o
a
d

e
m
b
a
n
k
m
e
n
t
1
0
0
0
3
.
0
5
3
0
5
0
s
q
m
2
0
0
0
1
0
0
1
5
2
.
5
0
a
n
d

r
e
m
o
v
i
n
g

t
h
e

s
p
o
i
l
s

&

s
p
r
e
a
d
o
v
e
r

o
n

t
h
e

s
h
o
u
l
d
e
r

a
n
d

c
o
n
-
s
o
l
i
d
a
t
i
n
g

a
n
d

d
r
e
s
s
i
n
g

s
u
b
-
g
r
a
d
e
t
o

c
o
r
r
e
c
t

c
a
m
b
e
r

a
n
d

g
r
a
d
e
.
D
e
p
t
h

o
f

c
u
t
t
i
n
g

u
p
t
o

1
5

c
m
.
2
S
a
n
d

(
l
o
c
a
l

/

r
i
v
e
r
)

w
o
r
k

i
n

f
i
l
l
i
n
g
1
0
0
0
2
.
9
0
.
1
2
9
0
c
u
m
3
4
7
.
3
1
4
.
6
0
0
1
0
0
6
3
.
0
4
i
n

f
o
u
n
d
a
t
i
o
n

t
r
e
n
c
h
e
s

i
n

l
a
y
e
r
n
o
t

e
x
c
e
e
d
i
n
g

1
5
0

m

i
n
c
l
u
d
i
n
g
w
a
t
e
r
i
n
g

a
n
d

r
a
m
m
i
n
g

e
t
c
.
c
o
m
p
l
e
t
e

w
i
t
h

i
n

a

l
e
a
d

o
f

5
0

m
.
3
L
a
y
i
n
g

b
r
i
c
k
-
o
n

e
d
g
e

o
v
e
r

b
r
i
c
k
1
0
0
0
2
.
9
2
9
0
0
s
q
m
2
4
9
4
0
0
1
8
0
1
4
0
1
6
1
.
1
1
6
4
4
.
4
4
f
l
a
t

(
1
9
m
m

t
h
.
)

(
h
e
r
r
i
n
g

b
o
n
e
b
o
n
d

t
y
p
e
)

t
o

p
r
o
p
e
r

c
a
m
b
e
r
,
h
a
n
d

p
a
c
k
i
n
g
,

s
p
r
e
a
d
i
n
g

p
o
w
d
e
r
e
d
e
a
r
t
h

i
n

t
h
e

i
n
t
e
r
s
t
i
c
e
s

w
i
t
h
d
e
p
a
r
t
m
e
n
t
a
l

b
r
i
c
k
.
4
L
a
y
i
n
g

e
d
g
i
n
g

i
n
c
l
u
d
i
n
g

p
r
e
p
a
r
a
-
1
0
0
0
(
2
S
i
d
e
)
2
0
0
0
m
1
6
0
0
0
1
0
0
0
1
4
0
2
0
8
0
.
0
0
t
i
o
n

o
f

b
e
d
,

h
a
n
d

p
a
c
k
i
n
g
,

f
i
x
i
n
g
i
n

p
o
s
i
t
i
o
n

b
a
c
k

f
i
l
l
i
n
g

w
i
t
h
d
e
p
a
r
t
m
e
n
t
a
l

b
r
i
c
k
s

s
u
p
p
l
i
e
d

a
t
s
i
t
e
.

7
.
5
0

c
m

w
i
d
e
,

2
5

c
m

d
e
e
p
.
T
w
o

s
i
d
e
s
.
5
E
a
r
t
h
w
o
r
k

i
n

e
m
b
a
n
k
m
e
n
t

l
i
f
t
1
0
0
0
1
0
.
2
5
2
5
0
c
u
m
8
8
0
0
1
0
0
1
0
0
.
3
2
u
p
t
o

1
.
5
0

m
e
t
e
r

i
n

l
a
y
e
r
s

n
o
t
e
x
c
e
e
d
i
n
g

1
5

c
m

i
n
c
l
u
d
i
n
g

w
a
t
e
r
i
n
g

a
n
d

r
a
m
m
i
n
g

e
t
c
.

l
a
y
e
r

b
y
l
a
y
e
r

c
o
m
p
l
e
t
e
.

O
r
d
i
n
a
r
y

s
o
i
l
.
=
8
8
2
8
.
5
c
f
t
T
o
t
a
l
2
6
5
4
0
0
3
4
7
.
3
1
T
o
t
a
l

w
a
g
e
s
0
1
8
1
.
1
1
1
0
4
0
.
3
0
T
o
t
a
l

w
a
g
e
s

(
R
o
u
n
d
)
0
1
8
1
1
0
4
0
104
CASE 1 : Pavement Construction with Preparing Bricks at site
Wages cost :-
Semi Skill labour 181 Mandays @ Rs.122.00 / Md = Rs. 22082.00
Un Skill labour 1040 Mandays @ Rs. 81.00 / Md = Rs. 84240.00
Supervisor as Semi Skill labour
( @ 1 Supervisor /
50 U.S.K.mandays) 24 Mandays @ Rs.122.00 / Md = Rs. 2928.00
Total Labour Cost to
Prepare Bricks (ref. # FS-8, Page - 19) = Rs. 265228.00
Total wages cost = = Rs. 374478.00 42.69 %
Wages
Material cost :-
Sand to Prepare Bricks 6824.57 cft
= 193.4 cum @ Rs. 250.00 / cum= Rs. 48350.00
Coal to Prepare Bricks 70.0656 MT @ Rs. 5000.00 / MT = Rs. 350328.00
Supply of fine sand at site. 347.31 cum @ Rs. 250.00 / cum= Rs. 86827.50
Total material cost = = Rs. 485505.50
Total wages cost = = Rs. 374478.00
Total (A) = Rs. 859983.50
Add for contingency charges and unseen item like dice, tub,
spread including work site facilities (considering 2 % of A) = Rs. 17199.67
Total Project cost (Round up) = Rs. 877183.00
CASE 2 : Pavement Constructio with Supplied Bricks at site
Wages cost :-
Semi Skill labour 181 Mandays @ Rs. 122.00 / Md = Rs. 22082.00
Un Skill labour 1040 Mandays @ Rs. 81.00 / Md = Rs. 84240.00
Supervisor as Semi Skill labour
( @ 1 Supervisor / 50
U.S.K.mandays) 24 Mandays @ Rs. 122.00 / Md = Rs. 2928.00
Total wages cost = = Rs. 109250.00 7.03%
Wages
Material cost :-
Supply of 1st class
Brick at site 265400 nos. @ Rs.5000.00 / 1000 nos. = Rs. 1327000.00
Supply of fine sand at site. 347.31 cum @ Rs. 250.00 / cum = Rs. 86827.50
Total material cost = = Rs. 1413827.50
Total wages cost = = Rs. 109250.00
Total (A) = Rs. 1523077.50
Add for contingency charges and unseen item like dice, tub,
spread including work site facilities (considering 2 % of A) = Rs. 30461.55
Total Project cost (Round up)= Rs. 1553539.00
(Rupees Fifteen Lak fifty three Thousand five hundred thirty nine) only.
105
Model Estimate for Convergence scheme of earth work in road embankment
for P.M.G.S.Y. Roads (Lenth -1 Km.)
1 Earth work in road embankment ordinary mixed soil for Land development work , Lead beyond 240 ft.
& upto 320 ft..and lift upto 5 ft.
volume of earth (Pit measurement)
= [{(11.50 + 7.50)/2} x 1.00 - {(4.50 + 3.50 ) / 2 x 0.30 }] x 1000
= 8300 cum = 293073 cft.
Assume total mandays required = R ( M+F )
( 2/3) x R x 75 + (1/3) x R x 64 = 293073
By equating, R = 4108.69
Required Male Labour = ( 2/3 ) x R = 2739
Required Female Labour = ( 1/3 ) x R = 1370
4109 U.S.K.
2 Dressing to Side Slope & Top Surface.
= ( 2.24 + 7.50 + 2.24 ) x 1000
= 11980 sqm = 128905 sft (say)
@ 50 sqm / mandays
i.e. @ 538 sft / mandays
Required Labour = 240 U.S.K.
3 Hiring 8 - 10 T Power Roller for Compaction o Earth Complete in All Respect
volume of earth to be compacted :-
= bottom layer
= [{(11.50 + 10.30)/2} x 0.3 - {(4.50 + 3.50 ) / 2 x 0.30 }] x 1000 = 2070cum
= 2nd layer = {(10.30 + 9.50)/2} x 0.2 x 1000 = 1980 cum
= 3rd layer = {(9.50 + 8.70)/2} x 0.2 x 1000 = 1820 cum
= Top layer = {(8.70 + 7.50)/2} x 0.3 x 1000 = 2430 cum
8300 cum
=293073 cft
Required days for hiring road roller
@ 325 cum / day i.e 11476 cft / day = 26 days
106
4 For watering & cleaning Wheel of roller @ 2 U.S.K. / day
Required Labour = 52 U.S.K.
4401
Assuming 100 labour working per day
Required no of day for completion = 44 days
(i) Creches : @ 1 U.S.K. / day till completion of the work = 44 U.S.K.
(ii)Water Carrier / distributor : @ 1 U.S.K. / day till completion of the work = 44 U.S.K.
Net U.S.K. Labour involvement = 4489 U.S.K.
Supervisor @ 1S.S.K. / 50 U.S.K. = 4489 / 50 = 90 S.S.K.
(A) Labour Component :
(a) U.S.K. Labour Cost : for 4489 nos. U.S.K. Labour @ Rs. 81.00 Rs. 363609.00
(b) S.S.K. Labour Cost : for 90 nos. S.S.K. Labour @ Rs. 122.00 Rs. 10980.00
Total Rs. 374589.00 (A)
(B) Material Component :
(a) Hire Charges of Road Roller:
@ Rs. 1800.00 per day including fuel charges for 26 days Rs. 46800.00
(b) Shed L.S. Rs. 500.00
(c) First Aid Box L.S. Rs. 500.00
(d) Water Pot / Jug etc. L.S. Rs. 50.00
Total Rs. 47850.00 (B)
ABSTRACT COST
(A) Wage Cost : Rs. 374589.00
(B) Material Cost : Rs. 47850.00
(Rupees Four Lak Tweenty two Thousand four hundred thirty nine) only.
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 the
Schedule of Rates / Works, particular of earthworks, in respect of unskilled labourers to ensure that a
person working for seven hours would earn,on an average, a wage equal to the prevailing minimum wage
fixed. Considering that there are diverse nature of soil in different regions of the state, from hard rocky soil
to loose and soft soil including slashy and muddy soil and also that women labourers generally give lower
output than the male labourers, work-time-motion studies have been performed in a few selected districts
covereingall the different types of soil to contend with. On the basis of those study reports and other field
leavel 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 and
the Schedule of Rate/Work for earthwork is accordingly revised-as follows for men and women unskilled
labourers separately.
This Revised Schedule of Rate for earthwork will take effect from the date of this order in all the districts for
all Rural Employment Programmes viz. NREGA, SGRY. etc. under the Department of Panchyats & Rural
Development.
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 and
stacking 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 soil 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 soil to be excavated by pick-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
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 the
Schedule of Rates / Works, particular of earthworks, in respect of unskilled labourers to ensure that a
person working for seven hours would earn,on an average, a wage equal to the prevailing minimum wage
fixed. Considering that there are diverse nature of soil in different regions of the state, from hard rocky soil
to loose and soft soil including slashy and muddy soil and also that women labourers generally give lower
output than the male labourers, work-time-motion studies have been performed in a few selected districts
covereingall the different types of soil to contend with. On the basis of those study reports and other field
leavel 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 and
the Schedule of Rate/Work for earthwork is accordingly revised-as follows for men and women unskilled
labourers separately.
This Revised Schedule of Rate for earthwork will take effect from the date of this order in all the districts for
all Rural Employment Programmes viz. NREGA, SGRY. etc. under the Department of Panchyats & Rural
Development.
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 and
stacking 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 soil 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 soil to be excavated by pick-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
108
Muddy and Slashy Soil (to be measured by tin / bucket)
Lead upto 80 ft. Beyond 80 upto 160ft. Beyond 160 to240ft. Beyond 240 to 320ft.
Male 64,00 57.00 49.00 35.00
Female 53.00 49.00 42.00 30.00
For lift beyond 5 ft. for all kinds of soil
Multiplying factor for amount of work per unskilled worker
Lift beyond 5 ft. upto 8 ft. 0.94
For lead beyond 640 ft. upto 800 ft, 0.55 of Output in respect of-
For lead beyond 800 ft. upto 960 ft 0.50 -Lead upto 80 ft.
Following instructions should be followed by the districts while enforcing the above Revised Schedule of
Rates/ Works.
1) It shall be the responsibility of the district to Fix which of the above rates should be applicable to
which block or part of it within the district with due regard to the type of soil available there and
actual average output of the workers per manday so as to ensure average earning of the minimum
wage per manday. Estimates should be prepared on that basis,
2) In every work the average wage per day earned by the labourers should be monitored regularly to
ascertain whether they earn the minimum wage per day on an average. In case the average wage
earned turns out to be much higher or lower than the minimum wage it should be presumed that the
Schedule of Rate has not been appropriately applied and in such case the estimate is to be revised
applying the appropriate rate of the schedule to ensure average earning of the minimum wage per
day.
3) In the event of drought when the soil generally becomes harder the rates may be reduced upto a
maximum limit of 10% of the fixed output by an order issued by the District Magistrate if he is
satisfied that the soil has become so much harder that it is not possible to give the normal output as
per schedule.
4) The payment of wages for work done exclusively by male or female workers is to be made at the
respective rate as per the schedule for male or female workers. In case of the works done by male
and female workers jointly, the respective rates for,male and female workers as per the schedule
should be taken into consideration while calculating the mandays.
5) This new Schedule of Rates shall also be applicable for all ongoing works with effect from the date of
this order if the payment of wage has not been made. If required, those estimates should be revised
accordingly.
Sd/- M.N.Roy
Principal Secretary
}
109
Government of West Bengal
Jessop Building (1st Floor)
63 Netaji Subhas Road, Kolkata 700001
No: 4094/RD/NREGA/18S-09/06 . 18th June 2007
From: SK Gupta, IAS
Special Secretary to the
To: The District Magistrate &
District Programme Coordinator
Jalpaiguri
Sub: Clarification about lift of earthwork related to employment generation program
In reference to the issues raised by the District Engineer, Jalpaiguri Zilla Parishad vide Memo No:
1027/G dated 3/4/2007, it is clarified that the lift relating to earthwork in employment generation program
should be measured as under:
(a) For 1st stage of cutting, lift should be 3/8th of the vertical distance between bottom level of
borrow pit and top surface of the spoil bank
(b) For the successive stage of cutting the lift should be 3/8 x (height of spoil bank + depth of
cutting in this stage) + height of dead lift (i.e. height of borrow pit from ground .level in
previous stage.) ,
(Special Secretary to the
No: 4094/l(18)/RD/NREGA/18S-09/06 18th June 2007
Copy forwarded to the:
1. District Magistrate & District Programme Coordinator - Hooghly / North 24 Parganas /Nadia /
Burdwan / Purba Midnapore / Darjeeling / Cooch Behar / Birbhum / Bankura /Purulia / Malda /
Murshidabad / Uttar Dinajpur / Dakshin Dinajpur / Paschim Midnapur/South 24 Parganas dis-
tricts .
2. Principal Secretary, Darjeeling Gorkha Hill Council
3. Addl Executive Office, Siliguri Mahakuma Parishad
Special Secretary to the

Model Estimates

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Model Estimates

Diunggah oleh

Hak Cipta:

Format Tersedia

MODEL

Anda mungkin juga menyukai