ESTIMATE FOR CONSTRUCTION OF DRAINAGE AT PADUBAH VEC AT AMLAREM C&RD BLOCK UNDER

MGNREGA 2016-17
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 30 x 1x 1= 30 m3
@ Rs 128 /m3 = 3840.00

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 30 x 1 = 30 m2
@ Rs 220 /m2 = 6600.00

3/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
1x 30 x 1x 0.1 = 3 m3
@ Rs 6757 /m3 = 20271.00
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 30 x 0.3 x 0.25 = 4.5 m3
@ Rs 3884 /m3 = 17478.00
Total = 48189.00
Say = 48200.00

ESTIMATE FOR CONSTRUCTION OF DRAINAGE PH-II AT MAWNGAP VEC AT AMLAREM C&RD BLOCK
UNDER MGNREGA 2016-17
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 255 x 0.65 x 0.65 = 107.7375 m3

@ Rs 128 /m3 = 13790.40

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 255 x 0.6 = 153 m2
@ Rs 220 /m2 = 33660.00

3/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
 1x 255 x 0.6 x 0.1 = 15.3 m3
@ Rs 6757 /m3 = 103382.10
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 255 x 0.25 x 0.6 = 76.5 m3
@ Rs 3884 /m3 = 297126.00
Total = 447958.50
Say = 447960.00

Wages 44 169 7436 38 Rs 282568.00

Mtrl Rs 165392.00
Total Rs 447960.00

Dressed stone 30 2834 85020

soling 650 15.3 9945
Cement 320 44 14080
sand 600 4.59 2754
agg 1250 42.87 53593
70427.00

165392.00
94965.00

ESTIMATE FOR CONSTRUCTION OF SIDE DRAIN 1299.70 M & CULVERT 10 NOS AT PADUBAH VEC AT
AMLAREM C&RD BLOCK UNDER MGNREGA 2016-17
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 1299.70 x 0.6 x 0.3 = 233.946 m3

Culvert
20 x 2.5 x 0.3 x 0.6 = 9 m3
 @ Rs 128 /m3 = 242.946 = 31097.09

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 1299.70 x 0.6 = 779.82 m2
@ Rs 220 /m2 = 171560.40

3/6.2(a) Providing tor steel reinforcement in RCC work icluding cutting

bending,cranking and tying in position….
16 mm dia
10 25 0.6 2.01 = 301.5
10 6 2.5 2.01 = 301.5
@ Rs 9938 /q = 603 kg
= 6.03 q = 59926.14

4/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
1x 1299.70 x 0.6 x 0.1 = 77.982 m3
Culvert
10 x 2.5 x 0.6 x 0.1 = 1.5 m3
@ Rs 6757 /m3 = 79.482 m3 = 537059.87
5/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 1299.70 x 0.3 x 0.25 = 194.955 m3
Culvert
20 x 2.5 x 0.3 x 1.2 = 18 m3
@ Rs 3884 /m3 = 212.955 m3 = 827117.22
Total = 1626760.72
Say = 1626760.00

313 19 169 1005043

1 21 169 3549
WAGES 1008592 5968
MTRL 618168 0.38
1626760

ESTIMATE FOR CONSTRUCTION OF DRAINAGE PH-II AT MAWNGAP VEC AT AMLAREM C&RD BLOCK
UNDER MGNREGA 2016-17
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 255 x 0.65 x 0.65 = 107.7375 m3

 @ Rs 128 /m3 = 13790.40

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 255 x 0.6 = 153 m2
@ Rs 220 /m2 = 33660.00

3/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
1x 255 x 0.6 x 0.1 = 15.3 m3
@ Rs 6757 /m3 = 103382.10
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 255 x 0.25 x 0.6 = 76.5 m3
@ Rs 3884 /m3 = 297126.00
Total = 447958.50
Say = 447960.00

Wages 44 169 7436 38 Rs 282568.00

Mtrl Rs 165392.00
Total Rs 447960.00

ESTIMATE FOR CONSTRUCTION OF DRAINAGE PH-I AT PADU MAWSKU VEC AT AMLAREM C&RD
BLOCK UNDER MGNREGA 2017-18
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 400 x 0.9 x 0.9 = 324 m3

@ Rs 128 /m3 = 41472.00

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 400 x 0.9 = 360 m2
@ Rs 220 /m2 = 79200.00

3/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
1x 400 x 0.9 x 0.1 = 36 m3
@ Rs 6757 /m3 = 243252.00
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
 2x 400 x 0.25 x 0.9 = 180 m3
@ Rs 3884 /m3 = 699120.00
Total = 1063044.00
Say =

Wages 123 175 21525 30 Rs 645750.00

Mtrl Rs 417294.00
Total Rs 1063044.00

qty unit rate total

Soling stone 36 m3 1050 37800
cement 180 bags 330 59400
sand 33 m3 750 24750
agg 67.32 m3 1700 114444
dressed stone 6700 nos 27 180900
417294

ESTIMATE FOR CONSTRUCTION OF SIDE DRAIN PH-II AT PADU BAH VEC AT AMLAREM C&RD BLOCK
UNDER MGNREGA 2017-18
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

1x 1858 x 0.3 x 0.3 = 167.22 m3

@ Rs 128 /m3 = 21404.16

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 1858 x 0.3 = 557.4 m2
@ Rs 220 /m2 = 122628.00

3/2.2 Providing and laying cement concrete in proportion 1:3:6 including

necessary curing etc ……complete
1x 1858 x 0.3 x 0.1 = 55.74 m3
@ Rs 6757 /m3 = 376635.18
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 1858 x 0.25 x 0.3 = 278.7 m3
@ Rs 3884 /m3 = 1082470.80
Total = 1603138.14
 Say = 1603138.00

Wages 284 175 49700 20 Rs 994000.00

Mtrl Rs 609138.00
Total Rs 1603138.00

qty unit rate total

Soling stone 55.74 m3 1050 58527
cement 180 bags 340 61200
sand 53 m3 750 39750
agg 97.74 m3 1700 166161
dressed stone 10500 nos 27 283500
609138

ESTIMATE FOR CONSTRUCTION OF SIDE DRAIN PH-I AT AMLYMPIANG VEC AT AMLAREM C&RD
BLOCK UNDER MGNREGA 2017-18
The Rates has been prepared as per Meghalaya SOR"s for Building for the year 2013-14
Sl.No Description Total
1/1.1(a) Earthwork in excavation in foundation trenches including dressing of sides
bottom and ramming of bottom etc….complete as directed

Side
Drain

1x 108 x 0.85 x 0.45 = 41.31 m3

R wall
1x 6x 0.4 x 0.25 = 0.6 m3
1x 6x 0.85 x 0.25 = 1.275 m3
1x 6x 0.85 x 0.25 = 1.275 m3
1x 5x 0.85 x 0.25 = 1.0625 m3
45.5225

@ Rs 128 /m3 = 5826.88

2/4.5 Providing 100mm thick soling with approved quality of stones

1x 108 x 0.85 = 91.8 m2
R wall
1x 6x 0.4 = 2.4 m2
1x 6x 0.4 = 2.4 m2
1x 6x 0.4 = 2.4 m2
1x 5x 0.4 = 2 m2
= 101 m2
@ Rs 220 /m2 = 22220.00
3/2.2 Providing and laying cement concrete in proportion 1:3:6 including
necessary curing etc ……complete
1x 108 x 0.85 x 0.1 = 9.18 m3
R wall
1x 6x 0.4 x 0.1 = 0.24 m3
1x 6x 0.4 x 0.1 = 0.24 m3
1x 6x 0.4 x 0.1 = 0.24 m3
1x 5x 0.4 x 0.1 = 0.2 m3
= 10.1 m3
@ Rs 6757 /m3 = 68245.70
4/3.10 Providing regular stone masonry in retaining walls etc with hammer
dressed or blunt chissel dressed stone of heavy section etc….complete
2x 108 x 0.30 x 0.25 = 16.2 m3
R wall
1x 6x 0.30 x 1.05 = 1.89 m3
1x 6x 0.30 x 1.25 = 2.25 m3
1x 6x 0.30 x 0.95 = 1.71 m3
1x 5x 0.30 x 0.55 = 0.825 m3
= 22.875
@ Rs 3884 /m3 = 88846.50
5/4.1(b) Providing 12 mm thick cement plaster including cleaning the surface
and curing complete as directed.

2x 108 x 0.25 = 54 m2
1x 108 x 0.25 = 27 m2
= 81 m2 =
@ Rs 213 /m2 = 17253.00
Total = 202392.08
Say = 202390.00

Wages 37 19 175 123025.00

Mtrl 79365.00
Total 202390.00

qty unit rate total

Soling stone 8.2625 m3 1200 9915
cement 36 bags 420 15120
sand 3.76 m3 1250 4700
agg 6.06 m3 3000 18180
dressed stone 850 nos 37 31450
79365
c s a
 1.53 4.59 9.18
43.714286
437.14286

0.027 2833.3333

0.37 1756.7059

15.3 m3
0.0235385

13790.40
212106.00 0.713859 297126
23716.50 33660

32955.10 218985.00 103382.1

282568
#VALUE!
23716.5
 31097.09

Soling stone
650 77.982 50688.3 M
120872.10 W
171560.4
Steel
3700 22311 M
37615.14 W
59926.14

c s a
290 600 650
7.9842 23.9526 47.9052
350 101500 14371.56 31138.38 147009.94 M
390049.93 W 166.66667 666.6667
537059.87 4333.3333
dressed stone 8666.6667 9333.333
25 0.027 7887.2222 9000 398158.76 M 15926.35
428957.74 W
827116.5

T.W 1008592.00
0.00

T.m 618168
0
 0.4 2.4 7.2 14.4
68.57143

6666.667
3.6 10.8 21.6
102.8571
114750
1050
0.00
114750.00

5.574 16.722 33.444

159.2571
0.38 609225 0.3 0.3 0.3
278.7 0.027
10322.222

166600
0.00
166600.00

101

0.1
10.1
 10.1 1.01 3.03 6.06
0.243 0.729
1.253 3.759
0.035
35.8

22.875
0.027

847.22222

81 0.012 0.972
4

0.61
0.39

12120
9915

166600
0.00 81570
166600.00 79365
2205