GOVERNMENT OF ANDHRAPRADESH

RURAL WATER SUPPLY AND SANITATION DEPARTMENT

DETAILED ESTIMATE

Name of the Work:

Construction of CC Side drains in T P GUDUR GP of

T.P.GUDUR Mandal

EST. COST Rs: 20.00 Lakhs

GRANT : MGNREGS

CIRCLE : NELLORE
DIVISION :NELLORE
SUB DIVISION :NELLORE
MANDAL : T.P.GUDUR
 SPECIFICATION REPORT

Specification Report to accompanying the Detailed Estimate prepared for the work
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal

EST. COST Rs: 20.00 Lakhs

It has been decided by the Government of Andhra pradesh to Utilize MGNREGS funds for
Liquid waste management works of Open CC Drains with convergence of CSR funds in the Ratio
of 70:30 (MGNREGS: CSR)

This Project is intended for proper disposal of household grey water and Rainfall discharge from
road surface and house areas for maintaining proper sanitation facilities around household
premisis of rural households. This estimate is prepared for providing open CC drains at Valluru
Grampanchayat in Muthukur Mandal.

The work was administratively sanctioned vide Pr.No.383/Dy.S.O/D3/CSR/2019, dt:28.12.2019

of the District Collector, SPS Nellore District

Hence The Estimate is prepared with the following Provisions :

Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1
including setting out, construction of shoring and bracing, removal of stumps and other
1 deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH, including (As per RSSR 2019-20) by manually

Supply and filling of sand in trenches, sides of foundations with intial lead in layers not
exceeding 10cm thick, comnsolidated each deposited layer by watering and ramming as per
2
drawing and technical specification Excluding GST and all operational charges etc complete
finished item of work

Vibrated Cement Concrete Nominal Mix (1:3:6) 40 mm down graded HBG Metal including cost
of all materials and labour charges etc,,complete -1 cum with Machine mixing for CC Bed
3
including conveyance, seigonarage of materials of sand &metal and excluding cost of steel and its
fabrication charges etc .

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm HBG graded metal
including cost of all materials and labour charges etc,,complete -1 cum with Machine mixing for
4
side walls of drains including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed
 Supply ,Cost of steel including fabrication charges including all operational and incidental
5
charges etc

Plastering with CM (1:5)mix, 12 mm including cost of all materials and labour charges
6 etc,,complete -for 10 Sqm but including conveyance and serignorage charges of materials of sand
etc Completed

Cutting of Open CC Road surface with Concrete saw Cutter and Removel with Breaker and
7
disposal @ 0.50 km away etc completed

Necessary Provisions for Q.C charges at 0.5% , Seignorage Charges, Name Board and Other
8 unforseen items are also provided in the estimate.

The Estimate is prepared as per the Revised Current Schedule of rates of 2019-2020 and RSSR
and the work will be carried out as per APDSS.

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S Muthukur
Nellore
 DETAILED ESTIMATE
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal
Estimate Cost Rs: 20.00 Lakhs

SI. Meausurements Amount

Descritption of item Qty Rate Per
No
No L B D (Rs.)

1 Part-A (MGNREGS 70%) 1050000.00

2 Part-B (CSR 30%) 450000.00

3 Provision of unforcien items LS 0.00

Total 1500000.00

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S Muthukur
Nellore
 SPECIFICATION REPORT
Specification report to accompany the Proposed estimate for the work
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal

Estimate Amount Rs. 20.00 Lakhs

This Project is intended for proper disposal of household grey water and Rainfall discharge from
road surface and house areas for maintaining proper sanitation facilities around household
premisis of rural households. This estimate is prepared for CONSTRUCTION OF CC OPEN
DRAIN IN bit 1 KODUR GP OF TP Gudur MANDAL.

Hence The Estimate is prepared with the following Provisions :

Total length of drain 590.80 RM
1 Earth work excavation for foundations in all soils as per technical specification of Mord & Morth
to a width of 0.85M and to a depth of 0.50M

2 Cement Concrete Nominal Mix (1:3:6) 40 mm down graded HBG Metal with Machine mixing
for CC Bed to a width of 0.85M and to a thickness of 100mm

3 Vibrated Cement Concrete Nominal mix (1:2:4) using 20mm HBG graded metal with Machine
mixing for side walls of drains to a width of 150mm at top and 230mm at bottom and to a
height of 0.45M for both side walls (Clear vent 0.30M)

4 Fitting and placing HYSD bar reinforcement in slab over drain complete
5 VRCC M-20 Nominal mix using 20 mm to 12 mm Graded size crushed hard granite
metal - for Drain Cover Slab
6 Plastering with CM (1:5) 12 mm thick for vent portion

7 Cutting Open CC Road surface with Concrete saw cutter

8 Name Board and Other unforseen items.

The Estimate is prepared as per the Revised Current Schedule of rates of 2020-21 and CSOR
and the work will be carried out as per APDSS.

Necessary L.S Provision are show for Q.C charges at 0.5% , GST at 12% on total amount
except on cost of cement and unskilled labour charges

Deputy Executive Engineer, Assistant Exe Engineer

RWS & S Sub Division, Nellore RWS&S TP Gudur
 DETAILED ESTIMATE
C C DRAINS CONSTRUCTION THOTAPALLI GUDUR-BIT 2,T P GUDUR MANDAL
Estimate Cost Rs: 20.00 Lakhs

SI. Meausurements Amount

Descritption of item Qty Rate Per
No
No L B D (Rs.)

Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
1
upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305 MORD /
304 MORTH, including (As per RSSR 2019-20) by manually

Inamadugu Dharmaiah(H) to
1 X 1 5.00 0.85 0.32 1.36
Inamadugu Sarasamma (H)

1 X 1 15.00 0.85 0.35 4.46

1 X 1 8.20 0.85 0.40 2.79
Vinayaka swamy temple to
1 X 1 31.10 0.85 0.60 15.86
kavali Ramu (H)

Balla vijaykumar(H) to
1 X 1 20.00 0.85 0.52 8.84
Inamadugu pedda seenaiah(H)

1 X 1 55.00 0.85 0.50 23.38

Main Viiage Water Tank to
1 X 1 116.50 0.85 0.57 56.44
School
Attipati Malli(H) to Tandra
1 X X 70.00 0.85 0.60 35.70
Chinnamma(H)

Netrambaku Eswaraiah(H)to
1 X 1 124.00 0.85 0.60 63.24
opposite to Water Tank

Kaduru Paramdhamaiah(H)
to Netrambaku
Venkataramanaiah(H), 1 X 1 115.00 0.85 0.60 58.65
Pathan khalesha House
Krpalem

Temple to Mastanaiah chettu 1 X 1 31.00 0.85 0.49 12.91

590.80 283.63 167.44 Cum 47491.00

Cement Concrete Nominal Mix(1:3:6) 40 mm down graded HBG Metal

including cost of all materials and labour charges etc,,complete -1 cum with
3
Machine mixing for CC Bed including conveyance, seigonarage of
materials of sand &metal etc Completed.

Inamadugu Dharmaiah(H) to
1 X 1 28.20 0.85 0.10 2.40
Inamadugu Sarasamma (H)
Vinayaka swamy temple to
1 X 1 31.10 0.85 0.10 2.64
kavali Ramu (H)
Balla vijaykumar(H) to
1 X 1 75.00 0.85 0.10 6.38
Inamadugu pedda seenaiah(H)
Main Viiage Water Tank to
1 X 1 116.50 0.85 0.10 9.90
School
SI. Meausurements Amount
Descritption of item Qty Rate Per
No
No L B D (Rs.)
Attipati Malli(H) to Tandra
1 X 1 70.00 0.85 0.10 5.95
Chinnamma(H)

Netrambaku Eswaraiah(H)to
1 X 1 79.50 1.50 0.15 17.89
opposite to Water Tank

1 X 1 45.00 0.85 0.10 3.83

Kaduru Paramdhamaiah(H)
to Netrambaku 1 X 1 75.00 0.85 0.10 6.38
Venkataramanaiah(H),

Pathan khalesha House

1 X 1 40.00 0.85 0.10 3.40
Krpalem

Temple to Mastanaiah chettu 1 X 1 31.00 0.85 0.10 2.64

1 X 1 0.00 0.85 0.10 0.00

61.41 4143.69 cum 254464.00

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm
HBG graded metal including cost of all materials and labour charges
4 etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed

Inamadugu Dharmaiah(H) to
1 X 2 5.00 0.23 0.32 0.74
Inamadugu Sarasamma (H)

1 X 1 15.00 0.23 0.31 1.07

1 X 1 15.00 0.23 0.45 1.55

1 X 2 8.20 0.21 0.40 1.38

Vinayaka swamy temple to

1 X 2 31.10 0.22 0.60 8.21
kavali Ramu (H)

Balla vijaykumar(H) to
1 X 2 20.00 0.22 0.52 4.58
Inamadugu pedda seenaiah(H)

1 X 2 10.00 0.22 0.51 2.24

1 X 2 10.00 0.22 0.49 2.16

1 X 2 30.00 0.22 0.50 6.60

1 X 2 5.00 0.22 0.40 0.88

SI. Meausurements Amount
Descritption of item Qty Rate Per
No
No L B D (Rs.)
Main Viiage Water Tank to
1 x 2 10.00 0.21 0.60 2.52
School
1 X 2 4.50 0.21 0.37 0.70

1 X 2 102.00 0.22 0.57 25.58

Attipati Malli(H) to Tandra
1 X 2 70.00 0.21 0.60 17.64
Chinnamma(H)
Netrambaku Eswaraiah(H)to
1 X 2 81.00 0.22 0.60 21.38
opposite to Water Tank
1 X 2 20.00 0.22 0.59 5.19

1 X 2 23.50 0.22 0.50 5.17

Kaduru Paramdhamaiah(H)
to Netrambaku 1 X 2 20.00 0.21 0.61 5.12
Venkataramanaiah(H),

1 X 1 55.00 0.21 0.60 6.93

Pathan khalesha House
1 X 2 35.00 0.21 0.60 8.82
Krpalem
1 X 2 5.00 0.21 0.40 0.84

Temple to Mastanaiah chettu 1 X 2 31.00 0.22 0.49 6.68

1 X 2 0.00 0.19 0.55 0.00

135.98 8971.40 cum 1219930.00

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm
HBG graded metal including cost of all materials and labour charges
5 etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed

CC Drain Cover Slabs 1 X 1 0.00 1.25 0.200 0.00

For Road Crossings 1 X 1 0.00 0.30 0.15 0.00

0.00 5012.20 cum 0.00

Supply ,Cost of steel including fabrication charges including all operational

6
and incidental charges etc

Steel 110 Kgs per cum(approx) for Top Slabs 0.00 47.14 Kg 0.00

Plastering with CM (1:5)mix, 12 mm including cost of all materials and

7 labour charges etc,,complete -for 10 Sqm but including conveyance and
serignorage charges of materials of sand etc Completed

CC Drain Side Walls 1 X 1 405.00 0.30 121.50 2375.96 Sqm 28868.00

Cutting of Open CC Road surface with Concrete saw Cutter and Removel
8
with Breaker and disposal @ 0.50 km away etc completed
SI. Meausurements Amount
Descritption of item Qty Rate Per
No
No L B D (Rs.)
CC Drain Side Walls 1 X 0 0.00 0.30 0.15 0.00 2424.00 Cum 0.00

9 Supply and fixing of name board of size 2'x3' with brick masonary 1.00 2500.00 1No 2500.00

Sub-Total 1553253.00
6 Seigniorage charges 25087.00
7 Provision towards QC Charges at 0.5% 7766.00
8 work wise file 100.00
9 Provision for GST Excluding cement and unskilled labour 154748.00
10 Provision of unforcien items LS 259046.00
Total 2000000.00

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S T.P.GUDUR
Nellore
 Sub-estimate (MGNREGS)
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal
Estimate Cost Rs: 10.50 Lakhs

SI. Meausurements Amount

Descritption of item Qty Rate Per
No
No L B D (Rs.)

Supply and filling of sand in trenches, sides of foundations with intial lead
in layers not exceeding 10cm thick, comnsolidated each deposited layer by
1
watering and ramming as per drawing and technical specification Excluding
GST and all operational charges etc complete finished item of work

Sand Filling 1 X 1 -156.00 0.85 0.10 -13.26 528.89 Cum -7013.00

Cement Concrete Nominal Mix(1:3:6) 40 mm down graded HBG Metal

including cost of all materials and labour charges etc,,complete -1 cum with
2
Machine mixing for CC Bed including conveyance, seigonarage of
materials of sand &metal etc Completed.

CC Drain Bed 1 X 1 -156.00 0.85 0.10 -13.26 4143.69 cum -54945.00

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm
HBG graded metal including cost of all materials and labour charges
3 etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed

CC Drain Side Walls 1 X 2 -156.00 0.19 0.38 -22.23 8971.40 cum -199434.00

Plastering with CM (1:5)mix, 12 mm including cost of all materials and

4 labour charges etc,,complete -for 10 Sqm but including conveyance and
serignorage charges of materials of sand etc Completed

CC Drain Side Walls 1 X 1 -156.00 0.00 0.30 -46.80 237.60 Sqm -11119.00

Cutting of Open CC Road surface with Concrete saw Cutter and Removel
5
with Breaker and disposal @ 0.50 km away etc completed

CC Drain Side Walls 1 X 1 -7.80 1.00 0.15 -1.17 2424.00 Cum -2836.00

6 Supply and fixing of name board of size 2'x3' with brick masonary 1.00 2500.00 1No 2500.00

Sub-Total -272847.00
7 Seigniorage charges 21853.00
8 Provision towards QC Charges at 0.5% -1364.00
9 work wise file 100.00
10 Provision for GST Excluding cement and unskilled labour -58362.00
11 Provision of unforcien items LS 1360620.00
Total 1050000.00

Deputy Executive Engineer Assistant Exe Engineer

SI. Meausurements Amount
Descritption of item Qty Rate Per
No
No L B D (Rs.)
RWS&S, Sub-Division RWS&S Muthukur
Nellore
 Sub-estimate (CSR)
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal
Estimate Cost Rs: 4.50 Lakhs

SI. Meausurements Amount

Descritption of item Qty Rate Per
No
No L B D (Rs.)

Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
1
upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH, including (As per RSSR 2019-20) by machinary

Machinary 1 X 1 500.00 0.85 0.45 191.25 76.01 Cum 14536.00

Cement Concrete Nominal Mix(1:3:6) 40 mm down graded HBG Metal

including cost of all materials and labour charges etc,,complete -1 cum with
2
Machine mixing for CC Bed including conveyance, seigonarage of
materials of sand &metal etc Completed.

CC Drain Bed 1 X 1 156.00 0.85 0.10 13.26 4143.69 cum 54945.00

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm
HBG graded metal including cost of all materials and labour charges
3 etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed

CC Drain Side Walls 1 X 2 156.00 0.19 0.38 22.23 8971.40 cum 199434.00

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm
HBG graded metal including cost of all materials and labour charges
4 etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including all
charges etc Completed

CC Drain Cover Slabs 1 X 1 0.00 0.75 0.075 0.00

For Road Crossings 1 X 5 5.00 1.00 0.15 3.75

3.75 5012.20 cum 18796.00

Supply ,Cost of steel including fabrication charges including all operational

5
and incidental charges etc

Steel 110 Kgs per cum(approx) for Top Slabs 412.50 47.14 Kg 19443.00

Plastering with CM (1:5)mix, 12 mm including cost of all materials and

6 labour charges etc,,complete -for 10 Sqm but including conveyance and
serignorage charges of materials of sand etc Completed

CC Drain Side Walls 1 X 1 156.00 0.00 0.30 46.80 237.60 Sqm 11119.00

Cutting of Open CC Road surface with Concrete saw Cutter and Removel
7
with Breaker and disposal @ 0.50 km away etc completed
SI. Meausurements Amount
Descritption of item Qty Rate Per
No
No L B D (Rs.)
CC Drain Side Walls 1 X 1 7.80 1.00 0.15 1.17 2424.00 Cum 2836.00
Sub-Total 321109.00
8 Seigniorage charges 3234.00
9 Provision towards QC Charges at 0.5% 1606.00
10 Provision NAC @ 0.1% 321.00
11 Provision for GST Excluding cement and unskilled labour 32511.00
12 Provision of unforcien items LS 91219.00
Total 450000.00

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S Muthukur
Nellore
 MATERIAL CALCULA

40mm 20mm 12mm Sand for

S.No Item Qty unit Rate Amount factor Amount Amount Amount
metal metal metal

Filling
Earth work excavartion
1 283.63 Cum 167.44 47491.00 1.00
(other materials)

2 Sand filling 0.00 Cum 528.89 0.00

Sand filling for foundation 0.00 Cum 1.00 0.00

Labour for filling 0.00 Cum 1.00

3 VCC (1:3:6) 61.41 Cum 4143.69 254464.00

40 mm metal 61.41 Cum 0.90 55.27 107332.40

sand for concrete 61.41 Cum 0.45

Cement 61.41 Cum 220.00

Other material component 61.41 Cum

4 VCC (1:2:4) Side wall 135.98 Cum 8971.40 1219930.00

20mm size agg 135.98 Cum 0.54 73.43 181516.98

12mm size agg 135.98 Cum 0.36 48.95 107794.07

sand 135.98 Cum 0.45

Cement 135.98 Cum 330.00

Other material component 135.98 Cum

VCC (1:2:4) CC road

5 0.00 Cum 5012.20 0.00
Crossings & Top Slab
 20mm size agg 0.00 Cum 0.54 0.00 0.00

12mm size agg 0.00 Cum 0.36 0.00 0.00

sand 0.00 Cum 0.45

Cement 0.00 Cum 330.00

Other material component 0.00 Cum

6 Supply and cost of steel 0.00 Kg 47.14 0.00

Supply and cost of steel 0.00 Kg 1.05

Other material component 0.00 Kg

7 Plastering CM(1:5) 121.50 sqm 2375.96 28868.00

Cement 121.50 sqm 4.32

Sand (including 5% wastage) 121.50 sqm 0.01575

Other material component 121.50 sqm 1.00

8 CC Road Cutting 0.00 Cum 2424.00 0.00 1.00

Supply and fixing of name

9 board of size 2'x3' with brick 1.00 No 2500.00 2500.00 1.00
masonary

Sub Total Rs: 1553253.00

Provision for GST Excluding

10 1.00 No 154748.00 1.00
cement and unskilled labour

55.27 107332.00 73.43 181517.00 48.95 107794.00 0.00

40mm 20mm 12mm filling

Seineorage charges Rs. 90 90 90 100

Amount in Rs. 4974.21 6608.63 4405.75 0.00
L CALCULATIONS

Other material
Sand for
Sand for Cement in components (Skilled/ Unskilled labour charges
Amount mortar Amount Amount Amount Steel Amount
Kgs semiskilled ) etc

Plastering Concrete Amount Rate Amount

167.44 47491.00

0.00

25.59 0.00

27.88 22669.34

13510.20 64848.96

59613.30

61.19 49754.40

44873.40 215392.32

665472.23
 0.00 0.00

0.00 0.00

0.00

0.00 0.00

0.00

524.88 2519.42

1.91 1737.76

24610.81

0.00

0.00

154748.00

0.00 1.91 1738.00 89.07 72424.00 58908.48 282761.00 0.00 0.00 904444.00 47491.00

mortar concrete 1178.17 200.38

100 100
 191.36 8907.11 25087.00

1705501.00
25087.00
No.of Man days
 In Put Data
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal
Length 590.80 rmt 20.00 Lakhs

Rate Per
S. No Task Name Unit Task Code Qty unit Amount (Rs.)
(in Rs.)

1 CW-G01.Amount for wage component days 34816 200 237.00 47491.00

2 CW-G02.cement bags 34817 1178.17 183.50 216194.00

3 CW-G03.sand for filling Cum 34818 0.00 503.30 0.00

4 CW-G04.sand for mortar Cum 34819 1.91 808.10 1546.00

CW-G05.Grade II Metal:Consisting of 63mm to 45 mm IRC

5 Cum 34820
HBG/HBT metal 96% and 19mm to 22mm IRC HBG metal 4%

CW-G06.Grade III Metal:Consisting of 53mm to 22.4mm IRC

6 Cum 34821
HBG/HBT metal 95% and 20mm to 10 mm IRC HBG metal 5%

CW-G07.20mm to 12mm HBG/HBT graded Metal:Consisting of

7 Cum 34822 122.38 2364.00 289311.00
20mm metal 60% and12mm metal 40%

CW-G08.Graded Metal consisting of 60% of 40mm and 40% of

8 Cum 34823
20mm to 10mm graded HBG/HBT metal

9 CW-G09.40 mm nominal HBG/HBT Graded Metal Cum 34824 55.27 1942.00 107332.00

CW-G10.Cost towards engaging skilled labour,semi skilled

10 labour,other materials and equipment charges including all other Rmt 34825 904444.00
materials not covered above
11 CW-G12.QC @0.5% Rmt 34826 7766.00
12 CW-G13.Seignorage charges Rs 34827 25087.00
13 CW-G14.cost of NP, other Pipes and Precast chambers etc., Rs 34828
14 CW-G15.LS amount for unforcen items. Rs 34829 259046.00
15 CW-G16.Cost for supply and delivery of pipes Rs 34830
16 CW-G17.Cost for laying and jointing of pipes Rs 34831
17 CW-G19.sand for Concrete Rs 34832 89.07 813.10 72424.00
18 CW-G20.Cost and supply of Steel Cum 35253 0.00 41 0.00
Sub Total 1930641
 SEIGNORAGE CHARGES CALCULATION
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal

S.No Item Qty Sand 40mm 12mm 20mm

1 Sand filling 0.000 0.00

2 CC (1:3:6) 2.400 1.09 2.16

3 VCC (1:2:4) 135.980 61.19 48.95 73.43

5 Plastering CM (1:5) 12mm thick 121.500 1.91

6 Total Qty of Materials used 64.19 2.16 48.95 73.43

7 Rate of Seignorage 100.00 90.00 90.00 90.00

8 Amount 6419.42 194 4406 6609

9 Total Seignorage amount 17628.00

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S T.P.GUDUR
Nellore
 LEAD STATEMENT
Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal
lead charges (Excluding
SI Seigniorage
Name of the material Name of the quarry unit Lead in km 13.615% concrator Intial cost Total Amount
No Charges
profit)

1 Sand (unscreened) for concrete Pennar Cum 15 203.10 510.00 100.00 813.10

2 Sand for mortar (screened) Pennar Cum 15 203.10 605.00 100.00 908.10

3 Sand (unscreened) for filling Local Cum 1 28.30 375.00 100.00 503.30

4 40 mm HBT M/C Puligilapadu cum 89 982.00 870.00 90.00 1942.00

5 20mm HBT M/C Puligilapadu cum 89 982.00 1400.00 90.00 2472.00

6 12mm HBT M/C Puligilapadu cum 89 982.00 1130.00 90.00 2202.00

7 Cement (including GST) At Site MT 3672.00 3672.00

8 steel At Site MT 40500.00 40500.00

1.Certified that the above leads are corrrect to the best of my knowledge

2. Rates of sand are as per incorporation of revised sand rates in the SOR 2019-20 vide Lr.No.ENC/IW/SE(P&M)/ EE.1/DEE.2/AEE(K)/ SOR 2019-20/ Vol-4
dt:25.10.2019 of the Engineer in Chief (Admin) (FAC) & Chairman, Board of Chief Engineers, Water Resources department.

3. Cement rates are including GST rates

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S T.P.GUDUR
Nellore
Data for MGNREGS works for the FY 2019-20 (Including GST for Cement only)

Sl. Rate (in Total

Description of item Reference Unit Qty
No. Rs.) Amount
1 2 3 4 5 6 7

Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including
setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal
1
upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material
as per Technical Specification 305 MORD / 304 MORTH

Mechanical Means
Upto 3 m depth
Unit = cum
Taking output = 240 cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 3.64 460.00 1674.40
Rate pr cum 167.44

Note : 1. Cost of dewatering upto 5% of a+b may be added, where required, up to 10 per cent of
labour cost. Assessment for dewatering shall be made as per site conditions.

Cement Concrete Nominal Mix(1:3:6) 40 mm down graded HBG Metal including cost of all materials and
3 labour charges etc,,complete -1 cum with Machine mixing for CC Bed including conveyance, seigonarage of
materials of sand &metal and excluding cost of steel and its fabrication charges etc . Inluding GST @ 12%.

Unit:1cum
A. Materials
Cement kg 220.00 3.67 807.84
Agreagate 40 mm nomial size cum 0.90 1942.00 1747.80
Sand cum 0.45 813.10 369.15
Water including for curing kl 1.20 83.00 99.60
sub total for material 3024.39
B. Labour
Mason 1st class nos 0.10 550.00 55.00
Man Mazdoor (semi skilled) nos 1.39 460.00 639.40
sub total for labour 694.40
C. Machinery

Concrete mixer 10/7 cft(0.20/ 0.80cum) Hr 1.00 424.90 424.90

Needle Vibrator 40mm (Petrol) hour 0.40 0.00

Total for 1 Cum 4143.69

Vibrated Cement Concrete (1:2:4) using 60% of 20mm and 40% of 12mm HBG graded metal including cost
4 of all materials and labour charges etc,,complete -1 cum with Machine mixing for side walls of drains
including conveyance, seigonarage of materials of sand &metal including GST @12% on Rates
Sl. Rate (in Total
Description of item Reference Unit Qty
No. Rs.) Amount
1 2 3 4 5 6 7
Unit:1cum
A. Materials
Cement kg 330.00 3.67 1211.76
Aggregate 20 mm nomial size cum 0.54 2472.00 1334.88
Aggregate 12 mm nomial size cum 0.36 2202.00 792.72
Sand Cum 0.45 813.10 365.90
Water including for curing kl 1.20 83.00 99.60
sub total for material 3804.86
B. Labour
Mason 1st class nos 0.10 550.00 55.00
Man Mazdoor (semi skilled) nos 1.39 460.00 639.40
sub total for labour 694.40
C. Machinery

Hr 1.00 424.90 424.90

Concrete mixer 10 / 7 cft (0.20/ 0.80cum)
Needle Vibrator 60mm (Petrol) hour 0.40 220.10 88.04
A+B+C Total for 1 Cum 5012.20

Centering charges for VCC vertical walls 1Cum 1.00 3959.20 3959.20
of plane surface (rate is for both sides
centering) including open drains SoR
2019-20 Sl.no 31 (b)- 4b (as per sub data)
Total for 1 Cum with centring charges 8971.40

5 Cost of steel including fabrication charges

HYSD bars including overlaps MT 1.05 40500.00 42525.00
Binding wire Kg. 6.00 56.00 336.00
Barbender Day 2.00 665.00 1330.00

Man Mazdoor (semi skilled) Day 6.40 460.00 2944.00

Rate per 1 MT 47.135 47135.00
Sl. Rate (in Total
Description of item Reference Unit Qty
No. Rs.) Amount
1 2 3 4 5 6 7

Plastering with CM (1:5)mix, 12 mm including cost of all materials and labour charges etc,,complete -for 10
6
Sqm but including conveyance and serignorage charges of materials of sand including GST @12%

Cement Mortar (1:5) 1 cum

BLD - CSTN - 1-5 @ P.NO.15
A. Materials
Cement 288.00 3.67 1057.54
Sand (including 5% Wastage) 1.05 908.10 953.51
C. Labour - Motor Mixing
Man Mazdoor (semi skilled) 0.20 460.00 92.00
2103.04
Unit:10 sqmt
cost of CM(1;5) (As per sub item cum 0.15 2103.04 315.46
analysis)
Mason 1st class Nos 0.45 550.00 247.50
Mason 2nd class Nos 1.05 500.00 525.00
Mazdoor Nos 2.80 460.00 1288.00
add agency allowance 0.00
Per 10 sqm 2375.96

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S, T.P.GUDUR
Nellore
 Construction of CC Side drains in T P GUDUR GP of T.P.GUDUR Mandal

DATA for Conversion of Centering Charges from Sq.mt to Cum for sidewalls only

0.15 0.45 0.15

C.C(1:2:4) 0.075

VCC vertical walls of plane surface

(rate is for both sides centering) Rs/ 1
1 980.00
including open drains SoR 2019-20 Sq.m
Sl.no 31 (b)- 4b (Centering) 0.375
C.C(1:2:4) C.C(1:2:4)

For Drains of following dimensions 0.23 0.30 0.23

C.C(1:3:6) 0.10
Drain Top Width 0.45 m
Sand Filling 0.10
0.85
Drain bottom width 0.30 m

Drain Sidewall Thickness 0.19 m All dimensions are in Meters

Sidewall Height 0.375 m

2 Length of sidewalls for 1Cum CC 7.02 m Length of Drain Required 500 Rm

Rate of Centering charges for 1 Cum

3 Rs: 2578.95
Concrete (for side walls only)

Deputy Executive Engineer Assistant Exe Engineer

RWS&S, Sub-Division RWS&S Muthukur
Nellore
 DATA for Conversion of Centering Charges from Sq.mt to Cum for sidewalls only

0.15 -0.3 0.15

VCC vertical walls of plane surface (rate is for 1 Sq.mt Rs.980/-

both sides centering) including open drains SoR
2020-21 Sl.no 31 (b)- 4b 0.457 0.45

for Drain of following dimensions 0.23 0.30 0.23

Drain Top Width 0.46 m
Drain bottom width 0.30 m
Drain Sidewall Thickness top 0.15 m
bottom 0.23
Sidewall Height 0.45 m

Taking 1.00 RM length of Side drain with the above measurements

Volume of drain for 1.00 RM length = 1.00 x (0.15+0.23)/2 x 0.45 0.0855 Cum

Centering area required for 1.00 RM length =

(Taking one side (inner side) centering only 1.00 x 0.457 0.457 Sqm

i.e., 0.0855 cum drain qty requires 0.457 sqm of centering area

Hence 1.00 cum volume of drain requires centering area = 0.457/0.0855 5.35 Sqm

Volume of drain for 1.00 RM length = 1.00 x (0.15+0.23)/2 x 0.3 0.057 Cum

Centering area required for 1.00 RM length =

(Taking one side (inner side) centering only 1.00 x 0.31 0.31 Sqm

i.e., 0.0855 cum drain qty requires 0.457 sqm of centering area

Hence 1.00 cum volume of drain requires centering area = 0.31/0.057 5.44 Sqm

Avg sidewall ht 0.45+0.3/2 0.375

5.35*.45+5.44*.3 4.04

4.04 x980 3959.2

0.525

0.0064
0.2025
0.2089 0.4570558

0.09
0.0064
0.0964 0.31