GOVERNMENT OF MADHYA PRADESH RURAL DEVELOPMENT DEPARTMENT

NATIONAL RURAL EMPLOYMENT GUARANTEE SCHEME (M.P)

ESTIMATE UNDER
PANCH PARMESHVER HAND

YEAR 2022-23

BAUONDRI WALL NIRMAN WORKS

BAUONDRI WALL NIRMAN WORK HIGH SCHOOL

NAME OF PROJECT :
NAJIKBARODA

VILLAGE : NAJIKBARODA

PANCHAYAT : NARAYANPURA

BLOCK : NALCHHA DISTRICT : DHAR

TOTAL COST : 9.90 LACS

Janpad Panchayat - NALCHHA

 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA
Village :- NAJIKBARODA
TCHNICAL REPORT

1 NAM OF WORK - BAUONDRI WALL NIRMAN WORK HIGH

SCHOOL NAJIKBARODA

-
2 LOCATION OF WORK
-
Gram Panchayat NARAYANPURA
-
Village :- NAJIKBARODA

-
3 ESTIMAT CAST 9.90 Lacs

-
4 HEAD & YEAR …………………….. /2022-23

-
5 NECESSITY ……………………….

-
6 SECTION AUTHORITY
-
T.S. A.E. RES JANPAD PANCHAYAT NALCHHA
-
A.S. GRAM PANCHAYAT

-
7 SPECIFICATION

1 Lenth of Boundry wall is 143 m and width is 0.20 m

2 Total no. of Column 12

3 Colum base CC in 1:3:3 with 40 mm metal in 0.20 m thk.

4 wearing coat of wall in CC1:2:4 with 20mm metal in 0.10 thk

8 RATE As per CSR of M.P.department inforce from SECURE RATE &

Ammended up to date

……………..

Sub Engineer
Janpad Panchayat Nalchha
 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA

DETAIL SHEET
S.NO. PARTICULARS NO. L W D QTY. unit
1 2 3 4 5 6 7
1 Earth work in bulk excavation(exceeding
30cm in depth 1.5m in width as well as 10
sq.m plan including Disposal of excavated
soil lead up to 50 m and lift up to 1.5 m
disposed soil to be leveled and nearly
dressed

colum 58 1.00 1.00 1.20 70.00 cum

for WALL/ BEAM 1 175.00 0.30 0.30 15.75 cum
total 85.75 cum
Hard soil 20 % 17.15 cum
Hard moorum 80 % 68.60 cum
2 Providing and laying in foundation ,plinth
and under floors cement concret with 40
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:3:6

colum 58 1.00 1.00 0.20 11.67 cum

3 Providing and laying in foundation ,plinth
and under floors cement concret with 20
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:2:4 BELOW PLINTH LEVEL

colum footing 58 0.90 0.90 0.10 4.73

colom trapezoidal sec. 58 0.90 0.52 0.25 6.83
colum below plinth 58 0.20 0.20 0.65 1.52
Beam in total lenth 1 175.00 0.20 0.20 7.00
total 20.07 cum
4 /413 Providing and laying in super strudture
cement concret with 20 mm nominal size
graded stone aggregat (metal) i/c ramming
in layers and curing complet excluding cast
of form work cc 1:2:4 above PLINTH
LEVEL

colom 58 0.20 0.20 1.80 4.20 cum

5/ 904 Providing placing in position tested steel for
RCC work including ,cutting ,
bending ,binding etc. as per drawing and
placing in position complet up to fioor two
level includinh cast of binding wire and all
wasteg etc. complet.

steel 1 24.27 24.267 0.785 1904.93 kg

6/904 steel GET 1 6.00 125.00 KG
7/441 fals work for RCC and PCC work in plinth
& foundation
colum 2 58 1.80 0.20 42.00
beam 1 2 175.00 0.20 350.00
total 392.00 sqm
 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA

DETAIL SHEET
S.NO. PARTICULARS NO. L W D QTY. unit
1 2 3 4 5 6 7
8/428 fals work for lintels slabs ,colum , walls,
sills, chajjas, balconies, beams, stair cases
or ornamentel moulded work , surfase etc.
cast in situ including all leads and lift

colum 1 2 58.33 0.20 23.33 sqm

9/605 Class 25 open bhatta pujawa burnt brick
masonary in plinth and foundation for
super structure
cement mortar 1:6 1 175.00 0.20 2.50 87.50 cum
10 coating of cement concret 1:2:4
1 175.00 0.20 0.05 1.75 cum
11/ 10 mm thick cement plaster cement mortar
1007 1:6

wall 1 175.00 2.50 437.50 sqm

12/ 15 mm thick cement plaster cement mortar
1009 1:6 in side
wall 1 175.00 2.50 437.50 sqm
13/ White washing whith lime on undecoreted
1307 wall surface (two coates) to give an even
shade including thoroughly broomed the
surface to remove all dirt, dust , mortar
drops and other foreign matter

wall 2 175.00 2 350.00 sqm

14 Transportaion of material
Metal 40 mm 8.05 cum
Metal 20 mm 20.63 cum
Sand 15.80 cum
cement 9.57 cum

Sub Engineer
Janpad Panchayat Nalchha
 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA

ESTIMATE
S.NO. PARTICULARS QTY. unit Rate Amount
1 2 7 8 9 10
1 Earth work in bulk excavation(exceeding
30cm in depth 1.5m in width as well as 10
sq.m plan including Disposal of excavated
soil lead up to 50 m and lift up to 1.5 m
disposed soil to be leveled and nearly
dressed

Hard soil 17.15 CUM 171.80 2946.37

Hard moorum 68.60 CUM 227.80 15627.08
2 Providing and laying in foundation ,plinth
and under floors cement concret with 40
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:3:6

colum 11.67 CUM 3692.00 43073.33

3 Providing and laying in foundation ,plinth
and under floors cement concret with 20
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:2:4 BELOW PLINTH LEVEL

20.07 CUM 4196.427 84208.30

4 /413 Providing and laying in super strudture
cement concret with 20 mm nominal size
graded stone aggregat (metal) i/c ramming
in layers and curing complet excluding cast
of form work cc 1:2:4 above PLINTH
LEVEL

colom 4.20 CUM 4196.427 17624.99

5/ 904 Providing placing in position tested steel for
RCC work including ,cutting ,
bending ,binding etc. as per drawing and
placing in position complet up to fioor two
level includinh cast of binding wire and all
wasteg etc. complet.

steel 1904.93 kg 84.236 160463.964266667

6/904 steel GET 125.00 kg 84.236 10529.5
7/441 fals work for RCC and PCC work in plinth
& foundation
392.00 sqm 179.032 70180.544
8/428 fals work for lintels slabs ,colum , walls,
sills, chajjas, balconies, beams, stair cases
or ornamentel moulded work , surfase etc.
cast in situ including all leads and lift

colum 23.33 sqm 187.802 4382.04666666667

 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA

ESTIMATE
S.NO. PARTICULARS QTY. unit Rate Amount
1 2 7 8 9 10
9/605 Class 25 open bhatta pujawa burnt brick
masonary in plinth and foundation for
super structure
cement mortar 1:6 87.50 cum 4636.249 405671.7875
 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA

ESTIMATE
S.NO. PARTICULARS QTY. unit Rate Amount
1 2 7 8 9 10
10 coating of cement concret 1:2:4
1.75 cum 4196.43 7343.74725
11/ 10 mm thick cement plaster cement mortar
1007 1:6
wall 109.417
437.50 sqm 47869.9375
12/ 15 mm thick cement plaster cement mortar
1009 1:6 in side
wall 437.50 sqm 150.475 65832.8125
13/ White washing whith lime on undecoreted
1307 wall surface (two coates) to give an even
shade including thoroughly broomed the
surface to remove all dirt, dust , mortar
drops and other foreign matter

wall 350.00 sqm 13.50 4725

14 Transportaion of material
Metal 40 mm (10km) 10.73 cum 224.20 2406.41
Metal 20 mm (10km) 22.11 cum 224.20 4958.00
Sand (10 km) 31.87 cum 201.78 6429.99
cement (10km) 9.57 cum 201.78 1931.77

Total 956205.59
Add work charg and contengency charges 3.5 % 33467.20
989672.79
Say 9.90

Sub Engineer
Janpad Panchayat Nalchha
 BAUONDRI WALL NIRMAN WORK HIGH SCHOOL NAJIKBARODA
Village :- NAJIKBARODA Gram panchayat NARAYANPURA

MATERIAL CONSUMPTION STATEMENT

S. NO. PARTICULARS QTY. metal metal SAND CEMENT brick Steel
40 20 mm
1 mm
Providing and laying in foundation ,plinth
and under floors cement concret with 40
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:3:6
11.67 10.73 5.37 1.40
2 Providing and laying in foundation ,plinth
and under floors cement concret with 20
mm nominal size graded stone aggregat
(metal) i/c ramming in layers and curing
complet excluding cast of form work cc
1:2:4 BELOW PLINTH LEVEL
20.07 17.06 8.63 4.41 1575.23
3 Providing and laying in super strudture
cement concret with 20 mm nominal size
graded stone aggregat (metal) i/c ramming
in layers and curing complet excluding cast
of form work cc 1:2:4 above PLINTH
LEVEL
4.20 3.57 1.81 0.92 329.70
4 Class 25 open bhatta pujawa burnt brick
masonary in plinth and foundation for super
structure
87.50 87.50
5 coating of cement concret 1:2:4 1.75 1.49 0.75 0.39 137.38
6 10 mm thick cement plaster cement mortar
1:6 6.56 6.56 1.05
7 15 mm thick cement plaster cement mortar
1:6 in side 8.75 8.75 1.40

Total in cum 140.50 10.73 22.11 31.87 9.57 87.50 2042.31

METAL 40 MM 10.73 cum

METAL 20 MM 22.11 cum
SAND 31.87 cum
CEMENT 9.57 OR 281.578 BAGS
Steel 2042.31 Kgs

Sub Engineer
Janpad Panchayat Nalchha
 csr 01.11.12
water
CSR 0.00 to 0.20 to 0.40 to 0.60 to 0.80 to 1.00 to 1.20 to 1.40 to 1.80 to
item New csr rates revised
0.20 m 0.40 m 0.60 m 0.80 m 1.00 m 1.20 m 1.40 m 1.60 m 2.00 m
code
1901
moorum/earthwork
transportation 1.3 1.3 1.3 1.3 1.3 1.3 1.3 1.3
1.3 2.6 3.9 5.2 6.5 7.8 9.1 10.4 11.7
cement concret 7.3 7.3 7.3 7.3 7.3 7.3 7.3 7.3
7.3 14.6 21.9 29.2 36.5 43.8 51.1 58.4 65.7

CSR
item New csr rates revised
code
1902
kms 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 4.50 5.00 5.50 6.00 6.50 7.00 7.50 8.00 8.50 9.00 9.50 10.00 10.50 11.00
5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 5.50 4.10 4.10
metal 20/40 mm 102.8 110.7 118.5 125.9 135.5 140.9 148.1 155.3 162.3 169.2 174.70 180.20 185.70 191.20 196.70 202.20 207.70 213.20 218.70 224.20 228.30 232.40
cement /sand 92.52 99.63 106.65 113.31 121.95 126.81 133.29 139.77 146.07 152.28 157.23 162.18 167.13 172.08 177.03 181.98 186.93 191.88 196.83 201.78 205.47 209.16

CSR
item New csr rates revised
code
1902
kms 11.00 11.50 12.00 12.50 13.00 13.50 14.00 14.50 15.00 15.50 16.00 16.50 17.00 17.50 18.00 18.50 19.00 19.50 20.00 20.50 21.00 21.50
4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10
metal 20/40 mm 232.40 236.50 240.60 244.70 248.80 252.90 257.00 261.10 265.20 269.30 273.40 277.50 281.60 285.70 289.80 293.90 298.00 302.10 306.20 310.30 314.40 318.50
cement/sand 209.16 212.85 216.54 220.23 223.92 227.61 231.3 234.99 238.68 242.37 246.06 249.75 253.44 257.13 260.82 264.51 268.2 271.89 275.58 279.27 282.96 286.65

CSR
item New csr rates revised
code
1902
kms 21.50 22.00 22.50 23.00 23.50 24.00 24.50 25.00 25.50 26.00 26.50 27.00 27.50 28.00 28.50 29.00 29.50 30.00 30.50 31.00 31.50 32.00
4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 4.10 3.70 3.70 3.70 3.70
metal 20/40 mm 318.50 322.60 326.70 330.80 334.90 339.00 343.10 347.20 351.30 355.40 359.50 363.60 367.70 371.80 375.90 380.00 384.10 388.20 391.90 395.60 399.30 403.00
cment/sand 286.65 290.34 294.03 297.72 301.41 305.1 308.79 312.48 316.17 319.86 323.55 327.24 330.93 334.62 338.31 342 345.69 349.38 352.71 356.04 359.37 362.7
CSR
item New csr rates revised
code
1902
kms 32.00 32.50 33.00 33.50 34.00 34.50 35.00 35.50 36.00 36.50 37.00 37.50 38.00 38.50 39.00 39.50 40.00 40.50 41.00 41.50 42.00 42.50
3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70
 metal 20/40 mm 403.00 406.70 410.40 414.10 417.80 421.50 425.20 428.90 432.60 436.30 440.00 443.70 447.40 451.10 454.80 458.50 462.20 465.90 469.60 473.30 477.00 480.70
cment/sand 362.7 366.03 369.36 372.69 376.02 379.35 382.68 386.01 389.34 392.67 396 399.33 402.66 405.99 409.32 412.65 415.98 419.31 422.64 425.97 429.3 432.63
1902
kms 42.50 43.00 43.50 44.00 44.50 45.00 45.50 46.00 46.50 47.00 47.50 48.00 48.50 49.00 49.50 50.00 50.50 51.00 51.50 52.00 52.50 53.00
3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.40 3.40 3.40 3.40 3.40 3.40
metal 20/40 mm 480.70 484.40 488.10 491.80 495.50 499.20 502.90 506.60 510.30 514.00 517.70 521.40 525.10 528.80 532.50 536.20 539.60 543.00 546.40 549.80 553.20 556.60
cment/sand 432.63 435.96 439.29 442.62 445.95 449.28 452.61 455.94 459.27 462.6 465.93 469.26 472.59 475.92 479.25 482.58 485.64 488.7 491.76 494.82 497.88 500.94

csr 01.04.11
water
CSR 0.00 to 0.20 to 0.40 to 0.80 to
item New csr rates revised
0.20 m 0.40 m 0.60 m 1.00 m
code
1901
moorum/earthwork
transportation 1.2 1.2 1.2
1.2 2.4 3.6 4.8
cement concret 6.7 6.7 6.7
6.7 13.4 20.1 26.8

CSR
item New csr rates revised
code
1902
kms 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 4.50 5.00 5.50 6.00 6.50 7.00 7.50 8.00 8.50 9.00 9.50 10.00 10.50 11.00
3.80 3.80 3.80 3.80 3.80 3.80 3.80 3.80 3.80 3.80 2.90 2.90
metal 20/40 mm 66.9 72.3 77.7 82.8 88 93.1 98.1 103 107.9 112.6 116.40 120.20 124.00 127.80 131.60 135.40 139.20 143.00 146.80 150.60 153.50 156.40
cement /sand 60.21 65.07 69.93 74.52 79.2 83.79 88.29 92.7 97.11 101.34 104.76 108.18 111.6 115.02 118.44 121.86 125.28 128.7 132.12 135.54 138.15 140.76

CSR
item New csr rates revised
code
1902
kms 11.00 11.50 12.00 12.50 13.00 13.50 14.00 14.50 15.00 15.50 16.00 16.50 17.00 17.50 18.00 18.50 19.00 19.50 20.00 20.50 21.00 21.50
2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90
metal 20/40 mm 156.40 159.30 162.20 165.10 168.00 170.90 173.80 176.70 179.60 182.50 185.40 188.30 191.20 194.10 197.00 199.90 202.80 205.70 208.60 211.50 214.40 217.30
cement/sand 140.76 143.37 145.98 148.59 151.2 153.81 156.42 159.03 161.64 164.25 166.86 169.47 172.08 174.69 177.3 179.91 182.52 185.13 187.74 190.35 192.96 195.57

CSR
item New csr rates revised
code
1902
kms 21.50 22.00 22.50 23.00 23.50 24.00 24.50 25.00 25.50 26.00 26.50 27.00 27.50 28.00 28.50 29.00 29.50 30.00 30.50 31.00 31.50 32.00
2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.60 2.60 2.60 2.60 2.60
metal 20/40 mm 217.30 220.20 223.10 226.00 228.90 231.80 234.70 237.60 240.50 243.40 246.30 249.20 252.10 255.00 257.90 260.80 263.70 266.30 268.90 271.50 274.10 276.70
cment/sand 195.57 198.18 200.79 203.4 206.01 208.62 211.23 213.84 216.45 219.06 221.67 224.28 226.89 229.5 232.11 234.72 237.33 239.67 242.01 244.35 246.69 249.03
CSR
item New csr rates revised
code
1902
kms 32.00 32.50 33.00 33.50 34.00 34.50 35.00 35.50 36.00 36.50 37.00 37.50 38.00 38.50 39.00 39.50 40.00 40.50 41.00 41.50 42.00 42.50
2.90 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60
metal 20/40 mm 276.70 279.30 281.90 284.50 287.10 289.70 292.30 294.90 297.50 300.10 302.70 305.30 307.90 310.50 313.10 315.70 318.30 320.90 323.50 326.10 328.70 331.30
cment/sand 249.03 251.37 253.71 256.05 258.39 260.73 263.07 265.41 267.75 270.09 272.43 274.77 277.11 279.45 281.79 284.13 286.47 288.81 291.15 293.49 295.83 298.17
1902
kms 42.50 43.00 43.50 44.00 44.50 45.00 45.50 46.00 46.50 47.00 47.50 48.00 48.50 49.00 49.50 50.00 50.50 51.00 51.50 52.00 52.50 53.00
2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.60 2.40 2.40 2.40 2.40 2.40 2.40
metal 20/40 mm 331.30 333.90 336.50 339.10 341.70 344.30 346.90 349.50 352.10 354.70 357.30 359.90 362.50 365.10 367.70 370.30 372.70 375.10 377.50 379.90 382.30 384.70
cment/sand 298.17 300.51 302.85 305.19 307.53 309.87 312.21 314.55 316.89 319.23 321.57 323.91 326.25 328.59 330.93 333.27 335.43 337.59 339.75 341.91 344.07 346.23