DETAILED ESTIMATE FOR THE CONSTRUCTION OF FENCING AROUND GRAVEYARD AT HERPORA KHANOO (PHASE 1)

BLOCK : LANGATE
PANCHAYAT : KHANOO BABAGUND SCHEME : 14TH FC YEAR : 2019-20

S. Particulars/ QTY/Rate Unskilled Skilled

No.
No Length Breadth Depth Qty @ Lab. @ No.
Engagement of labour for site clearance, removing plants & rank vegetation etc.
1
(to be paid as actual as per M-Sheet) 5.00
Earth work in excavation in foundation trenches upto 1.5 m depth i/c disposal
2
Plinth 1 200 1.75 1.16 406.00 Cft
11.50 Cum 0.90 10.35
3 Providind & Laying of dry stone soling, tightly hand packed, i/c carriage by H.L of 1000mtrs
Plinth 1 200 1.75 0.33 115.5 Cft
3.27 Cum 3.28 10.73
4 Providing & laying of cement concrete of specified grade M7.5 using 40mm Nallah stone aggregates
Plinth U/G 1 200 1.75 0.33 115.50
3.27 Cum 2.33 7.62 0.1 0.33
5 P/F formwork in order to give rough finish
Plinth 2 200 2 800 sft
74.35 Sqm 0.22 16.36 0.125 9.29
6 Providing & Laying of cement conc (1:3:6) mix,(n) agg size 40mm.
Plinth U/G
1 200 1.75 0.5 175 Cft
Plinth A/G 4.96 cum (a)
1 200 1.25 2 500 Cft
14.16 cum (b)
a) D/D plum (20%) in A/G plinth 2.83 cum (c) 2.65 7.51
b) Net concrete quantity a+(b-c) 16.29 Cum 2.33 37.95 0.1 1.63
7 Plastering of concrete surface in cement mortar 1:6 mix
Plinth 2 200 2 800 sft
74.35 sqm 0.178 13.23 0.067 4.98
8 Providing/Hoisting Structural Steel, complete job.
a Vertical Posts (ISA 50x50x5) @ 6 ft c/c spacing
34 5.5 188.8333 rft 57.57 rmt 3.8kg/rm 218.77 kg
b Runner (ISA 40x40x4)
2 200 400 rft 121.95 rmt 2.5 kg/rm 304.88 kg
c Vertical Flats attached with Posts (30x3)
34 4 137.3333 rft or 41.87 rmt .71kg/rm 29.73 kg
d Runner Flats (30x3)
2 200 400 rft or 121.95 rmt .71kg/rm 86.59 kg
total 639.96 kg
6.40 qtl
@ 1 6.40 1 6.40
9 Providing & fixing of chain link mesh (2"x2").
1 200 4 800 sft
74.35 Sqm 0.08 5.95 0.04 2.97
10 Add for the cost of two coats of synthetic enamel paint with a coat of primer
1 200 4 800 sft
74.35 Sqm
@ 50% 37.174721 sqm @ 85.00 /sqm 3159.85
 consumption statement
Qty Unit cement Sand + Aggregates
item no. @ Qtls @ m3
4 3.27 Cum 1.7 5.56 1.35 4.42
6 b) 16.29 Cum 2.2 35.84 1.35 21.99
7 74.35 sqm 0.036 2.68 0.012 0.89
total 44.07 27.30
Labour Component of the estimate 121 lab @ Rs 189 /lab = Rs 22889
Material Component of the estimate
a Skilled labour 26 no @ Rs 450 /lab = Rs 11522
b cost of cement 44.07 qtls @ Rs 960 /qtl = Rs 42312
c hire charges of Formwork 74.35 sqm @ Rs 86.08 /sqm = Rs 6400
Supply and Carriage cost of sand bajree
d by MT= 05 km 27.30 cum @ Rs 777.32 /cum = Rs 21220
e Structural Steel 6.40 qtl @ Rs 7000 /qtl = Rs 44797
f Chain Link wire mesh 800.00 sft @ Rs 35 /sft = Rs 28000
11 Add provision for filling by way of loose soil, tree cutting,
photographs,signboard & other unforeseen iterms etc. = Rs 6000
Total estimated cost = ₹ 186,300
Restricted to Rs. 1.80 lacs

MG NREGA SHARE = 30000 /=

14 TH FC SHARE = 150000 /=
TOTAL AMOUNT = 180000 /=

JUNIOR ENGINEER ASSISTANT ENGINEER BLOCK DEVELOPMENT OFFICER

LANGATE LANGATE LANGATE
.
DETAILED ESTIMATE FOR THE CONSTRUCTION OF PATH WITH DRAIN NEAR PANCHAYAT GHAR YUNISOO

BLOCK : LANGATE PANCHAYAT : YUNISOO SCHEME : 14TH FC (PHASE VI) YEAR : 2019-20

Particulars
S.N @ USL @ SL
o. Length Breadth Height
No Qty
(Ft) (Ft) (Ft)
1 Engagement of labour for site clearance, removing plants and rank vegetation diverting
water during concrete work etc
(to be paid actual as per M- Sheet) 10

2 Earthwork in excavation in foundation trenches or drains not exceeding 10sqm on plan

upto 1.5m, including disposal of the excavated earth lead 50m and lift 1.5m

Drain 1 190 5 1 = 950 Cft

Deduct existing Total = 950 cft
1 190 3 0.67 = 381.9 cft
Net 568.1 cft
or 16.09 Cum 0.90 14.48
3 Providing and laying of stone soling hand packed tightly, I/c all types of carriages
Drain 1 190 5 0.33 313.5 Cft
Total 313.5 Cft
Deduct 15% for Voids = Or 7.55 Cum 3.28 24.75

4 Providing and laying of Cement concrete in required mixes mix using 40mm N/S Nallah
aggregate.
(A) M 7.5 Grade
Drain Bed 1 190 5 0.33 313.5 Cft
8.88 cum 2.33 20.69 0.10 0.888102
(B) M 10 Grade
(1.5+1.25)/2
Drain 2 190 1.375 2.5 1306.25 Cft
Total 1306.25 Cft
or 36.99 Cum 2.33 86.2 0.10 3.70
5 Providing and fixing of formwork and removing the same so as to give the rough finish.
Drain 2 190 2.5 950 Sft
Total 950.00 Sft
or 88.29 Sqm 0.20 17.66 0.25 22.07
6 Provide 12 mm thick cement sand plaster in 1:4 mix
Drain 2 190 2.5 950 Sft
Total 950.00 Sft
or 88.29 Sqm 0.178 15.72 0.067 5.92
Consumption Statement
Aggregates
Cement sand stone aggregates
Item No. Qty
@ Qty @ Qty @ Qty
4 (A) 8.88 1.70 15.10 0.47 4.17 0.89 7.90
4 (B) 36.99 2.20 81.39 0.47 17.39 0.89 32.92
6 88.29 5.47% 5.03 0.012 1.06
Total 101.5Qtls 22.62 40.83
7 Extraction,collection and carriage of sand only by all means.qty as per C.S
34.00 cum 3.74 127.16
Total Labours 317 33
ABSTRACT OF ESTIMATE
S.No Particulars Qty Unit Rate Amount
1 Total Unskilled Labours 317 No 189 59848
2 Total skilled Labours 33 No 500 16288
3 Cement (Vide Consumption Statement) 101.5 Qtls 960 97456
4 Supply and carriage cost of aggregates by MT= 12km (Qty. vide C/S) 29.45 cum 836.2 24626
5 Hire Charge of Formwork 88.29 Sqm 90 7946
6 Cost of Photographs and Signboard, etc. LS 3000
Total = Rs. 209,164
Restrict to Rs 2.10 lacs lacs

MG NREGA SHARE = ₹ 59,848 /=

14TH FC SHARE = ₹ 149,316 /=
TOTAL AMOUNT = ₹ 209,164 /=

JUNIOR ENGINEER ASSISTANT ENGINEER BLOCK DEVELOPMENT OFFICER

LANGATE LANGATE LANGATE
 Concrete Volum
Foot Inch inch
Length 35.31 0 423.72 F
Width 1 0 12
Height/ Depth 1 0 12

35.31 cft ENTER QUANTITY HERE OR L,W,H

Volume (Cu.Feet) 54.38
Volume (Cu.Yard) 2.01
Volume (Cu.Meter) 1.54

Cement Sand
Cu.Feet Cu. Yard Cu. Meter Quintals Cu.Feet
M7.5 =1:4:8 4.183 0.155 0.154 2.217 16.732
M10= 1:3:6 5.438 0.201 0.154 0.222 16.313
M15= 1:2:4 7.768 0.288 0.220 0.317 15.536
M20= 1:1.5:3 9.887 0.366 0.280 0.403 14.830
M25= 1:1:2 13.594 0.503 0.385 0.554 13.594
 Concrete Volume Calculator
Density of cement kept =
Density of sand kept = (1442+1602/2
Density of aggregates kept = (2400+2900/2
1.25

TER QUANTITY HERE OR L,W,H ABOVE. DON'T CHANGE ANYTHING

Sand Aggregate
Cu. Yard Cu. Meter Quintals Cu.Feet Cu. Yard Cu. Meter Quintals
0.620 0.616 0.937 33.463 1.239 1.232 3.264
0.604 0.462 0.703 32.626 1.208 0.924 2.448
0.575 0.440 0.670 31.073 1.151 0.880 2.332
0.549 0.420 0.639 29.660 1.099 0.840 2.226
0.503 0.385 0.586 27.189 1.007 0.770 2.040
 1440 kg/cum
1522 kg/cum
2650 kg/cum

No. Of Cement Bag (50kg)

3.346
4.350
6.215
7.909
10.875