Cover/Face sheet

Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence

Financial year 2014-15

Head of Account = Mahatma Gandhi NREGS Karnataka

Work Code( As in nregasoft)

GPS (If Any) Latitiude Longitude

Name of Gram Panchayat (to be filled )

Name of BlockPanchayat (to be filled )

Name of Zilla Panchayat (to be filled )

Estimated Cost(in Rs) Rs 3,96,500

Labour component (to be filled )

Material component (to be filled )

% of Labour ;Material (to be filled )

Gram Sabha aprroval date (to be filled )

Estimate Technical sanction no and date

Estimate Administrative sanction no and date

Estimate prepared by; (to be filled )

Estimate Checked by; (to be filled )

Name of Implementing agency (to be filled )

Sign of Engineer Sign of PDO/Secretary and seal Sign of President of GP and seal
 Description sheet
Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with
convergence

Financial year 2014-15

Head of Account = Mahatma Gandhi NREGS Karnataka

Work Code( As in nregasoft ) (to be filled )

Estimated Cost(in Rs) 396500

Detailed narration of work

(to be filled )

Sign of Engineer Sign of PDO/Secretary and Sign of President of GP and

seal seal

Note; 1)Provision for cost and fixing of name board as should be in corporated under material componnent
in every estimate
Mandatory Note; KTPP 1999 should be while tendering and procurement of materials
 Part A
Detailed and Abstract Estimate
Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence

Financial year 2014-15

Head of Account = Mahatma Gandhi NREGS Karnataka Mandatory Note; KTPP 1999 should be while tendering and procureme
materials
Work Code( As in nregasoft )
Sl no Item as per SoR(prevailing nrega or line dept or As per Unit Measurements Rate (In Rs)
approved Data Sheet) No Length (in Breadth (in Depth Quantity
Mt) Mt) (in Mt)

1 2 3 4 5 6 7 8 9
1 Earth work Excavation in ordinary soil for roads, rock fill cum 1 100.00 4.00 0.10 40.00 185.45
dams, desilting of tanks for construction of contour/graded
bunds in Black soil/Red sandy soils/Kankar/Gravelly
soils/Late rite soils
(Narega S.R page-1, Item No. 2A)

Page 4
Sl no Item as per SoR(prevailing nrega or line dept or As per Unit Measurements Rate (In Rs)
approved Data Sheet) No Length (in Breadth (in Depth Quantity
Mt) Mt) (in Mt)

2 KSRRB M300-53. Construction of embankment with approved cum 1 100.00 4.00 0.15 60.00 204.00
material Gravel/Murrum with all lifts and leads, transporting to
site, spreading, grading to required slope and compacting to
meet requirement Table 300-2 complete as per specifications.
(which includes cost of gravel/murrum, watering charges &
compaction by vibratory roller)
(PWD S.R 2014-15, page-144, Item No. 19.60)

Page 5
Sl no Item as per SoR(prevailing nrega or line dept or As per Unit Measurements Rate (In Rs)
approved Data Sheet) No Length (in Breadth (in Depth Quantity
Mt) Mt) (in Mt)

3 KSRB 4-1.2 : Providing and laying in position plain cement cum 1 100.00 3.75 0.10 37.50 4,689.00
concrete of mix 1:3:6 with OPC cement @ 220kgs, with 40mm
and down size graded granite metal coarse aggregates
@0.892cum and fine aggregates @0.465cum machine mixed,
machine mixed, concrete laid in layers not exceeding 15 cms.
Thick, well compacted, in foundation including cost of all
materials, labour, HOM of machinery, curing complete as per
specifications No. KBS 4.1, 4.2.
(PWD S.R 2014-15, page-12, Atem No. 4.2)

4 KSRB 4-1.6 ; Providing and laying in position plain cement cum 1 100.00 3.75 0.10 37.50 4,933.00
concrete of mix 1:2:4 with cement @240kgs, with 20mm and
fine aggregates @ 0.459cum, machine mixed, concrete laid in
layers not exceeding 15cms. Thick, well compacted, in
foundation including cost of all materials, labour, HOM of
Machinery, curing complete as per specifications No. 4.1, 4.2
(PWD S.R 2014-15, page-12, Item No. 4.6)

Page 6
Sl no Item as per SoR(prevailing nrega or line dept or As per Unit Measurements Rate (In Rs)
approved Data Sheet) No Length (in Breadth (in Depth Quantity
Mt) Mt) (in Mt)

5 KSRRB M2600-3. (ii) Providing & fixing 20 mm thick Rmtr 20 3.75 75.00 128.00
compressible fibre board in expansion joint complete as per
drawing & Techincal Specification MORTH Specification No.
2605.
(PWD S.R 2014-15, page-233, Item No. 31.3)

Total

6 Add for name board

7 Add for Cost of payment to Engineers at 1%

8 Add for Cost of Photos and Quality Check

9 Rounding off

Grand total

Rs Three lakhs nintysix thousand and five hundred only

Sign of Engineer Sign of PDO/Secretary and Sign of President of GP and seal

seal

Page 7
 with convergence

ering and procurement of

Amount (in Rs)

( col 8 x col 9)

10
7,418.00

Page 8
Amount (in Rs)
( col 8 x col 9)

12,240.00

Page 9
Amount (in Rs)
( col 8 x col 9)

175,837.50

184,987.50

Page 10
 Amount (in Rs)
( col 8 x col 9)

9,600.00

390,083.00

2000

3900

500

17

396,500.00

of GP and seal

Page 11
 Part B
Detailed Estimation (Calculation) of labour and Material requirement
Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with conver
Financial year 2014-15
Head of Account = Mahatma Gandhi NREGS Karnataka
Work Code( As in nregasoft )
Sl no Item as per Unit Quantity Unskilled wage component ( person skilled and semi skilled wage component Material component including es
SoR(prevailing days required as per out turn data sheet) ( person days required as per out turn machinery like rollers etc but excludi
nrega or line dept data sheet) labour displacing machiner
or As per approved
Data Sheet) as in
part A detailed and
abstract estimate

No of Rate in Rs as Amount (in Rs) No of Rate in Rs Amount (in Rs) ( item like Rate in
Person approved by ( col 5 x col 6) Person as SoR col 8 x col 9) material like Rs
days GOI eg;for 14- days cement
15 Rs 191 per ;machinery
day) like rollers

1 2 3 4 5 6 7 8 9 10 11 12

1 Earth work cum 40.00 39(with 191.00 7,449.00

Excavation 1.03
(Narega S.R page- cum out
1, Item No. 2A) turn)

Page 12
1 2 3 4 5 6 7 8 9 10 11 12

2 Construction of cum 60.00 6(with 191.00 1,146.00 item like

embankment with 0.10cum material like
approved material out turn) cement
Gravel/Murrum jelly
(PWD S.R 2014-15, ;machinery
page-144, Item No. like rollers
19.60) mixer vibratory

3 Providing and cum 37.50 120(with 191.00 22,920.00 7(with 223.93 1,567.51 do
laying in position 1.77+1.4 0.18cum
plain cement 1=3.18c out turn
concrete of mix um out mason cl
1:3:6(PWD S.R turn) II)
2014-15, page-12,
Atem No. 4.2)

4 roviding and laying cum 37.50 120(with 191.00 22,920.00 7(with 223.93 1,567.51 do
in position plain 1.77+1.4 0.18cum
cement concrete of 1=3.18c out turn
mix 1:2:4 with um out mason cl
cement(PWD S.R turn) II)
2014-15, page-12,
Item No. 4.6)

Page 13
1 2 3 4 5 6 7 8 9 10 11 12

5 Providing & fixing Rmtr 75.00 item like

20 mm thick material an d
compressible fibre fixing
board in expansion
joint (PWD S.R
2014-15, page-233,
Item No. 31.3)

6 Add for Cost of LS Cost of name

name board board
7 Add for Cost of LS Cost of
payment to payment to
Engineers at 1% Engineers at
1%

8 Add for Cost of LS Cost of Photos

Photos and Quality and Quality
Check Check

9 Rounding off LS
Total 285 191 54,435.00 14(cl II 3135
mason)
Mandatory Note; KTPP 1999 should be while tendering and procurement of materials
Sign of Engineer Sign of PDO/Secretary and seal

Page 14
nt
GS with convergence

ent including essential Total ( col 10 + col % of

etc but excluding unskilled
cing machinery
13) unskilled Labour
:Materials(including Material
component including
essential machinery like
rollers etc but excluding
unskilled labour displacing
machinery

Amount (in Rs) % of % of

( col 11 x col 12) semiskilled
unskilled skilled and
Labour material [col
(col (10+13)/col14
7/col14 x100)
x100)

13 14 15 16

- 7449 100.00 -

Page 15
13 14 15 16

11,094.00 12240 9.36 90.64

151,350.00 175838 13.03 86.97

160,500.00 184988 12.40 87.60

Page 16
13 14 15 16

9,600.00 9,600.00 100.00

2,000.00 2,000.00 100.00

3,900.00 3,900.00 100.00

500.00 500.00 100.00

338,944.00 396,514.00 13.72 86.28

Sign of President of GP and seal

Page 17
 PART -'C'
DETAILED PARAMETERS OF WORKS TO BE CAPTURED UNDER DIFFERENT CATEGORY
OF WORKS PERMITTED UNDER MGNREGA

Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence

PHYSICAL PARAMETERS (7)

LAND ON WHICH WORK
CAN BE CARRIED OUT
OWNESHIP KHASRA CATEGORY OF
Sl No NAME OF WORK PUBLIC LAND
OF LAND NO. WORKS
(PL)/INDIVIDUAL LAND
Estimated physical Estimated
(IL)
quantity of work (Unit unskilled man
in Cum/Sqm/Km) days (in No)

1 2 3 4 5 6 ) (7-II)
1 Public land Rural connectivity Model Estimate for construction Public land 1)Cum of earth work 285
of Cement Concrete Road 2)Cum of gravel
under MGNREGS with 3)Cum of cement
convergence concrete cc1;3;6
4)Cum of cement
concrete cc1;2;4
and5)100m of cc road

Sign of Engineer Sign of PDO/Secretary and seal

Sign of President of GP and seal

EGORY

FINANCIAL PARAMETER
METERS (7) (in lakh) (8)

Estimated cost

Estimated
On wages On material
out come

(7-III) (8-I) (8-II)

..(to be 0.54 3.43
filled)
number of
villagers
are
benefitted
 Drawing sheet/Sheets like plan elevation 3D views sketches

Name of work Model Estimate for construction of Cement Concrete Road under MGNREGS with convergence

Financial year 2014-15

Work Code( As in nregasoft )

3,75m cc 1.2;4 paving to specification

3,75m cc 1.3.6 paving to specification

4m wide murrum embankment to

specification

Section

100m long 3.75m wide cement

concrete road to specification

Plan
Sign of Engineer Sign of PDO/Secretary and seal Sign of President of GP and seal