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.
75 mm thk. compacted moorun
100 mm thk. compacted laterite boulder

G.L. G.L.
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 2.500 m. = 2500.000 sq. m.
Manpower @ 1 unskilled per 20 sq.m. Unskilled = 125 Mandays
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 2.500 m. = 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 2.500 m. = 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. - Add for supervisor
Quantity of manpower needed = 22 Mandays (Semiskilled)
Item no. - 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.
for laterite : 23 cu.m. / day for 375
3 Hire charge of Road roller (8-10 tonne) = cu.m. and for Moorum : 300 cu. / 17 days
day for 249.375cu.m. =
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
file:///conversion/tmp/scratch/365495577.xls
FS - 8
 Note : Rate of all materials calculated in respect of local market price approved by the authority concerned.
Page-10

file:///conversion/tmp/scratch/365495577.xls
FS - 8
 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.

75mm. th. C.C (1:2:4)

250 2500 250

Brick work (1:4)

All Dimensions are

Single B.F.S. in mm.
3000

1 Box cutting in road embankment and removing the spoils and spread over on the shoulder and consolidating
and dressing sub grade to correct camber and grade
Depth of cutting
200.00 m. x upto 15cm.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.
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.

Page - 13

file:///conversion/tmp/scratch/365495577.xls
 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 = 2 Nos. 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. 257,386.00

Note : Rate of all materials calculated in respect of local market price approved by the authority
concerned.

file:///conversion/tmp/scratch/365495577.xls
 Page - 14

file:///conversion/tmp/scratch/365495577.xls
 Model Estimate for Construction of Single Brick Flat Soling Road under NREGS
Length of the Road: 100.00 M.
Width of the Road : 2.50 M.
Location : Scheme Code ____________

Name of G.P. :........ A.A.P. Sl.no. ____________

Under Development Block.

75 thk. Sand Filling Single Brick Flat Soling

75 2350 75

75 thk. B/W (1:4) All Dimensions are

250

G.L. in mm.

2500

1 Box cutting in road embankment and removing the spoils and spread over on the shoulder and consolidating 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 = 5 Nos. 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.
4 Single Layer Brick Flat Soling to Proper camber, hand packing, spreading powdered earth in the interstices.

100.00 m. x 2.35 m. = 235.00 sq.m.

Manpower: A group of 1 Semiskilled + 4 Unskilled @ 34 sq.m. / day =
7 Nos. Semiskilled
28 Nos. Unskilled

Materials : 1st.class picked bricks @ 3228 nos. / % sq.m. = 7586 Nos.

Page-15
file:///conversion/tmp/scratch/365495577.xls
FS - 8
 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
Total amount of Material cost : Rs. 68,711.00

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
Total amount of Material cost : Rs. 6,607.00

C. Total cost :
A Cost of materials Rs. 68,711.00
B Cost of labour Rs. 6,607.00
TOTAL :: Rs. 75,318.00

Note : Rate of all materials calculated in respect of local market price approved by the authority concerned.

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)

file:///conversion/tmp/scratch/365495577.xls
FS - 8
 Page-16

file:///conversion/tmp/scratch/365495577.xls
FS - 8