HISTORY SHEET L.Estimate No: TS NO. 1 /CE /RDD /MODEL/2018-19 dated 24/08/2018 2.Name of work:-construction of cement concrete road(1000m x 3.40m) . During the 2018-19. 3.Report: This estimate has been technically approved to meet up the probable cost of the above mentioned sample estimate considering sub grade preparation entire length of road, laying of flat brick soling beneath the cement concrete pavement (1:2:4) etc. All necessary items have been included in the estimate as per requirement of R.D department based on current Analysis Rate for MGNREGA Works; AoR-2018. Length of road is 1 km(1000 mtr) & width of the road is 3.40 mtr including both side half brick work. So, Total area of road including drain is 3400 Sqm. 4.Estimated Cost: : R:5494343.00 (Rupees Fifty four lakh ninty four thousand three hundred fort three) only ‘Total MGNREGA Mandays :-3.6 nos 6.Material component Skilled Labour:-Masson1 “class=; 95,8005 Bhisti=52.91n0s, Mate=28.045nos, watermen=293.26n0s, Mazdoor=1232.89n08, 7.Scheduled Rate: MGNREGA Works, AoR-2018. 8.Total Area: 3400.00 Sqm in/c both side half brick work. 9.Total passage Area : 3400.00 Sqm, width=3.40 m (in/e both side half brick work) 10.Assumption: Assuming sub grade preparation entire length of the road 11.Tentative Completion Time:30 days 12.Rate per Sqm area: Rs. 1615.98/Sqm Speci ion of Wor! 1) Type of Work: sub grade preparation.laying flat Brick soling, half brick work both side wall, cement concrete pavement . 2)Drawing design & specification:- As per drawing no-las attached at Annexure-1 3)Details Measurement :- shown in Annexure No-2 (Er. coupe" {5 Gouden Debbarnos \ RD agengineer, Gr {0422'S LMan fala Divisio. (Br. B. Saha) (er U, ‘Assistant Engineer executive (0/0 the CE (RD), Agt- Go. the CE 0) at er. & Superintending Engineer Chie! En RDAs Circle RD. Departs Gurkhabasti, Agartala, Saertala, Tripur Ee.Name of work:-Construction of cement Concrete road (1000mx3.40m), During the year-2018-19. 0/0 the CE (RD), Agt Vane Plan (2 Super aS cle Gurkhabasti, Agart ae 3.4000 Snes O10 Ciesla ! ts a a ae a aie ep tay a 7 I} OF. 0'6om Lo 150qce eases fe 0 (Gand filing) Wh a Y ala,‘SPECIMEN COPY FOR ESTIMATE PREPARATION Construction of cement concrete road (1000mtr X 3.40mtr) in/c both side wall [ANNEXURE-2 ‘ST | Activity | PWO Deccdiption | Aativity outputto be measure | Requirement of material & Rate | Amount rio | output | AOR labour for activity codes from road and bridge a Preparation and 000m 3.5m Parti | consoldation of sub | =3850sam 5300 | s217.35 mi.32 | grade with power road ns300_| #5532035 ee ae toa tonne) Sub wrala) s5537.70 capacity after excavating = a es Teonorwtppermtchmen 1.3 1378.00 | Rs4465.31 to.camber and Water tank tr capactty=4.725hrs_ | Rs310.00 | Rs1464.75 idating with road nee! 80-100knstatiroler=10.175hrs | £379.00 | Rs3856.325, cluding making {200d the undulations etc. and re-rol surplus earth with lead Sub total (6) Rs STH6SS Upto 50 metres as per direction ofthe of the eae | water-2835K | 135.00 _} 65382725 _| Subtotal (e)___| 3827.25 {pa [4 Brick soling T000mx3.15m-3150sar0 ing and laying fiat (a 3g layer on Mate=6.97005 1300.00 _| 2091.00prepared subgrade ‘Mazdoor(usk}=126.75n0s 300.00 | Rs38037.00 | according to lines, grades ‘Masson 1" class=47.54nos Rs425.00 Rs20204.50, and cose-secion shown ‘on the drawing, filing ‘Subtotal (a) Rs 60332.50 fons wih Eat, ee from clay with a Plasticity Index not byMechinery + evcandna 6, velar Thre whe! 80-100 kn state rller 2 @150 sqm per hour=15.84 hrs Rs379.00 Rs 6003.36 een essa Gisoampetourssatinn |e | ow Technical Specification Clause 412. Sub totaltbl=| Rs10913.76 -97646.00 nos rsi4o | Rs1113164.40 iay with a plasticity ing 6-53.86cum | Rs137.00 | Rs7378.82 5135.00 | Rs7702.75 Sirota) Wsi28244 7 artwork mn excavation | Trench for half brick work bath side | allabour:= forstuctures as per | 2x1000mx0.25m0.25m=125cum | Mate=4 nos 5300.00 | s1200.00 drawing Mazdoor (Unskilled)=100 nos Rs300.00 Rs30000.00 and MoRD technical Specifications Clause 306.1 Sub otal (a) 3200.00 including setting out, construction of shoring & bracing,Temoval of stumps & ‘other deleterious material and disposal upto a lead of 50 im, dressing of sides & bottom ‘and backfiing in trenches with excavated suitable material. Ordinary soil (i) Upto 3 m depth 04 PWD “Supplying and filling in '2x1000x0.15x0.05 a)Materials i= Part ii plinth, under floor, /=15.00cum Black Sand =15cum Rs635.00 Rs 9525.00 {12 | foundations etc. with ‘sand (fine) from local Total a 'Rs9525.00 guarry with al its including spreading in s.177.00 | Rs504.45 ; . 5132.75, watering, grading ey required slope, ramming, i Consolidating and Terao) | Rs 63720 ‘compacting each layer by using plate compactor or Total 1b) 51016220 by any sultable method SundrlesB.comtingency® 3% ns30486 complete Woter charge @ 1% fs 101.82 o 20003 Smu((0.125+0.1540.125)/) | a) Labour: ‘camberin panels Cement | “*695cum concrete 1:24 s425.00_ | Rs17803.25 (2.cement: 2 sand :4 2300.00 | 858797800 graded stone Rs300.00 Rs204867.00‘aggregate 40 mm ‘nominal size) in pavements, laid to required slope and camber in panels as required including consolidation finishing and tamping complete as per direction of the of the Engineer-in-Charge. Sub total) Re310648 25, b) Machinery = Concrete mixer 0.25 to 0.4 cum with hopper =167.58 hour Rs19s.00 | me3234294 Needle vibrator 4Omm=146.63 62.00 | Rs9093.06 hour 1s5457.00 | Rs1028753.64 20 mm aggregate 2113.11cum s5457.00 | Rs617241.27 ‘10mmaggregate =75.41cum ss457.00 | Rs411512.37 ‘Total stone=207.04 2)Cement =2765.00 bags eee al | Reece en 5755.00 _| Rs142332.60 ‘Sub Total ¢ s3167589.88 4)Side shuttering @1% of C msisraes06 PWD Providing concrete for ‘2x1000mx0.15mx0.075m a) Material Partii plain concrete (using =22.50cum ‘Cement =112.50 bags Rs350.00 | Rs39375.00 {130 |jhama Sand =10.80cum Fs785.00_| psgise.o0 brick aggregate) in open ‘ommaggregatebricks=12.15cum | Rs3420.00 | pe44s53.00 foundations complete Zommaggregatebrickes.4dcum | R3420.00 : including formwork 25 sommasgregatebrek=2 Tocum | Rs3420.00 | Rs18468.00 per drawings & MoRD 1Rs9234.00 technical specifeations aon Subtotal | ReH32276.00 and 1203. (including centering, shuterng, staging Rs300.00 | Rs540.00 etc. but excluding Rs425.00 | ps956.25 reinforcement) Mazdoor (Unskilled) =36.67n0s | RS300.00 | g.13991.00 P.O grade M 10 (using Bhist=6.075n0s 5300.00 : yrama brick aggregate) s1822.50 {Nominal mie 1:38 Sub total (|_| wsNB18.75 ©) Machinery= echnical concete mixer 0 40.28 cum pacity ited wih water measuring once Sha prterbiy also with toad eet-oonour 5193.00 | ps1737.00 ‘Sub total (c) | Rs 1737.00 Totalfarb+e) | Rs148333.00 x @ Wn cont Ofer, 155833.25 I machinery o7 BW] Bick masorny workin | Z1000m0.125m0.475m Parti | cement mortar in Si38.75cum rrait40 | pss1442s.c0 foundation 11.5 completed excluding ‘Coment mortar 1:4 for‘cement=216 60bag 'Rs350.00 | Rs75810.00 | en as Srna oem fresco | aeons? raving & MoRO Sub a) [meen 7 tecnica spectcatons — Gasol a8 103 Mae 08 oe sss20800 Mise (eatioey -06coros | Raaono0 | S240, Misses turetan craeo | reeagoo | ROB7500 Bhat <2 7o ano : RE | persason Cement mortar for bout Rs300.00 a fone. | Reason raao00 spare) | RiTaSO0 PWD Plastering with cement | 2x1000mx0.326m=652.00sqm ‘a) Material amet mona Pari | ova) mk Genet ora 123 | Brocworkin susructre ceoeaey eb wsso00 | pexean00 be per MRO tees inoue ‘specification Clauses ‘Sub totalla) Rs54026.65 Soa 0s ayaa Mate= 3.912n0s pete Rs1173.60 Mato at Gone 202m | Rea Meanie 2 ns [esonga | 3652520 Rs300.00 ‘s wesoao exert mortar (fae aon #48 for ss18730 Mata-0.625 rs rsoomo | 80750, Mato (Oie)=1400 oe | Reamoo | S224 Bhisti=1.25n0s_ Rs300.00 3375. ‘Sub total (b) ‘Rs40190.10_ANNEXURE-3 ‘Sino Description Unit | Requirement as per Cost of | unit as per RD | Cost of work as per RD ANNEXURE 2 COST OF1 | scheduled scheduled UNITAS PER ‘AMaterial | 1)stone Cum | 307.04 Rs 5457.00 Rs 1675517.28 E 2)" class Brick Nos | 142771.00 Rs 11.40 Rs 1627589.40 '3}40 mm aggregate bricks cum | 12.15 Rs4184.94 Rs $0847.00 '4)20 mm ageregate bricks cum [54 Rs8184.94 Rs22598.67 5)10 mm aggregate bricks cum [27 Rs4184.94 Rs11299.33 4) fine Sand cum _| 245.67 Rs 755.00 Rs185484.62 ‘)Black sand ‘cum’ 15 Rs635.00 R59525.00 6)Cement Bag | 3213, °Rs350.00 Rs1124550.00 Tearth Cum | 53.86 Rs 137.00 Rs 7378.82, '8)Tractor ripper attachment Hr 11.813 Rs 378.00 RS4465.31 ‘9) Water, KI 85.40 Rs135,00 Rs11529.00 10) Three wheel 80-100 kn staticroller | Hr 26.015, Rs 379.00 Rs 9859.68 111) Water tank 6 ki capacity He 20.56 Rs 310.00 Rs 6373.60 ‘Subtotal (A) _ | Rs4731527.71 B)Labour:- 12)Masson 1* class No 225.80 Rs 425 Rs 95965.00 13)Bhisti No 52.91 Rs 300 Ps 15873.00 14)Mate No. 28.045 Rs300 Rs8413.50_ 15)Watermen, No. 293.26 Rs300 Rs87978.00 116)Mazdoor No 1232.89 s300 Rs369867.00 a‘Subtotal_| Rs578096.50 ‘add consumer index@4.87% | Rs28153.29 ‘7)Belder No 3.60 Rs177 3637.20 ‘Subtotal_| Rs 637.20 ‘Add other enhancement@77.75% Rs495.42, ‘Subtotal (B)__ | Rs607382.41 ‘Add extra chark Rs 81186.60 Total(A+B+C) | Rs5435586.79 ‘Addi% labour cess _ | Rs54355.86 1p ___| Rs 3900.00 Photography _| Rs 500.00 Gross total | Rs 5494342.60 ‘Say | Rs8494343.00 me D) A Fein we i Supefap ast Ci TS No- 19]ce]20>] mover| 212-14 Datel - 2404] 2013 Tecli cally Semebiredl for am awrorent og thowrand Hnee Pa eee Bt eae C Rapanr EEG fown lane