GOVERNMENT OF ANDHRA PRADESH

WATER RESOURCES DEPARTMENT

ESTIMATE FOR ADMINISTRATIVE SANCTION

NAME OF THE WORK : NEERU-CHETTU, Improvements to Dirusula Gunta Tank of

Unguturu Village in Unguturu Mandal of West Godavari District

ESTIMATE AMOUNT : 26.5 Lakhs

OFFICE OF THE
EXECUTIVE ENGINEER, WRD
IRRIGATION DIVISION, ELURU
WEST GODAVARI DISTRICT :: ANDRA PRADESH.
SH
T

TION

Dirusula Gunta Tank of

f West Godavari District
NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of
West Godavari District

Estimate Cost 26.50

Neeru-Chettu Programme is a programme implemented by Government of Andhra Pradesh with a view to

improve water conservation and management in the State with peoples participation in order to make the
state drought proof. These works are allotted to Janmabhoomi Maavooru Committee with a view to avoid
wastage of Government money and to achieve great benefits with low expenditure. The villagers have
more responsibility and accountability as they will own these works and execute the same and also avoids
all irregularities.

During Neeru-Chettu, review meeting by the District Collector, West Godavari District in his chamber on
14.11.2018. The Collector have instructed the Superintending Engineer, Irrigation Circle, Eluru to submit the
estimates of the essential structural repairs of the sluices, weirs and breach closings etc., pertaining to the
P.R tanks in the district, inorder to conserve the water in the P.R tanks. The list of essential structural
repairs of the sluices, weirs and breach closings etc., tanks in P.R tanks were verified and communicated
by the PD, DWMA to the Superintending Engineer, Irrigation Circle, Eluru on 15.11.2018 for the purpose of
preparation of estimates. Hence, the estimates for carrying out essential structural repairs of the sluices,
weirs and breach closings etc., tanks in P.R tanks are now proposed under the “Neeru-Chettu“ Programme
with the following provisions.

1 Excavation for Structures- Earth work in excavation in all kinds of soils of foundation of structures
2 Filling foundation wells with sand in layers of 25 to 30 cm
3 Providing and laying insitu vibrated M-15 using 40 mm down aggregates for Foundation
4 Providing and laying insitu vibrated M-15 using 20 mm down aggregates for Sub/Super Structure
5 Providing and laying insitu vibrated M-20 using 20 mm down aggregates for Wearing Coat
6 Manufacture, Supply and Delivery of R.C.C Socket and Spigot pipes
7 Laying and jointing 300 mm dia. NP- 2 class or IRC standard hume pipes in CM 1 : 2
Other LS provisions made in the estimate:
8 Provision for GST @ 12.00 %
9 Provision for Labour CESS @ 1%
10 Provisionfor NAC @ 0.1%
11 Provision towards Seigniorage charges as per statement enclosed
12 Provision towards shuttering arrangements
13 Provision towards photographic charges
14 Provision towards rounding off

The Estimate is prepared based on the current standard schedule rates of 2018-19.Therefore, the Estimate
for according Administrative sanction is now submitted to the Executive Engineer, Irrigation Division, Eluru.

Assistant Executive Engineer Deputy Executive Engineer Executive Engineer

Irrigation Section, Bhimadole S.I.Sub Division, Eluru Irrigation Division, Eluru
guturu Village in Unguturu Mandal of

Lakhs

ment of Andhra Pradesh with a view to

oples participation in order to make the
avooru Committee with a view to avoid
th low expenditure. The villagers have
and execute the same and also avoids

est Godavari District in his chamber on

eer, Irrigation Circle, Eluru to submit the
d breach closings etc., pertaining to the
R tanks. The list of essential structural
tanks were verified and communicated
Eluru on 15.11.2018 for the purpose of
ssential structural repairs of the sluices,
d under the “Neeru-Chettu“ Programme

s of soils of foundation of structures

aggregates for Foundation

aggregates for Sub/Super Structure
aggregates for Wearing Coat

hume pipes in CM 1 : 2

ates of 2018-19.Therefore, the Estimate

tive Engineer, Irrigation Division, Eluru.

er Executive Engineer
Irrigation Division, Eluru
 Check slip Accompanying Neeru CHETTU Estimate

NEERU-CHETTU, Improvements to Dirusula Gunta Tan

1 Name of work
Village in Unguturu Mandal of West Godavari District

2 Est.Cost Rs. 26.5 Lakhs

3 Teritorial Details
a Name of Constituency Unguturu
b Name of Mandal Unguturu
c Name of Village Unguturu
4 Tank Detail
a Tank Ayacut (Acres) 62.57
b Tank Area .
c Bund Length .
d Tank Capacity 3.13 Mcft
5 Feeder Channel Details
a Length of Channel .
b Channel Section .
6 Work all ready done

a Neeru-Chettu/MGNRGSW/others

b Earth work Qty. .

c Amount paid .
d Reference to payment .

7 work prosed by JBMV/WUA (or) tenders JBMV

Any encroachments noticed,if so no of acres

8 .
encraoched
9 Provisions in Estimate

Description Qty. Rate Amount

a)E.W without lead

b)E.W with lead
i School
ii Housing site
iii Burrial Ground
iv Others
10 L.F Book in which levels recorded
Requition for filling of site was received from
11 concerned Dept., received or not (along with -
certificate)
12 Probable Date of Grounding
13 Probable Date of completion
14 Gap Ayacut before taking up work
15 Gap ayacut after completion
16 Name of AEE & Ph No. Sri J. Dinesh & 7093912640
17 Name of Dy.EE & Ph No. Sri M. Apparao & 9908716927
18 Name of EE & Ph No. Sri G. Gopal & 9701375822

Certificate by requesting department for filling

Assistant Exe Engineer Deputy Executive Engineer

Irrigation Section, Bhimadole S.I.Sub Division, Eluru
U Estimate

ents to Dirusula Gunta Tank of Unguturu

West Godavari District

Distance from Tank

1 KM
r filling

Executive Engineer
Irrigation Division, Eluru
 Page 9 Gen abs

GENERAL ABSTRACT
NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of W
Godavari District

Da
Sl.
ta Description Unit Rate S/w or Total Qty
No OT
no CD
1 2 3 4 5 6 7 9
Excavation for Structures- Earth work in
excavation in all kinds of soils of foundation
of structures as per drawing and technical
specification, including setting out,
CCDW-1-2

construction of shoring and bracing, removal

1 of stumps and other deleterious matter, Cum 82.24 0.00 342.00 342.00
dressing of sides and bottom and backfilling
with approved material. ( depth upto 3
meters)

Filling foundation wells with sand in layers of

IRR-CAW-5-3-A

25 to 30 cm and compacting by watering,

ramming as directed including cost of all
2 materials, machinery, labour etc., complete Cum 737.30 0.00 118.10 118.10
with initial lead upto 50 m and all lifts.

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less
than 15 N /sq mm ) grade cement concrete
using 40 mm down size approved, clean,
hard, graded aggregates for foundation filling
including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing,
CCDW-2-3

placing in position, levelling, vibrating,

3 finishing, curing etc., complete with initial Cum 4420.32 0.00 260.30 260.30
lead upto 50 m and all lifts. (Cement content:
260 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--50:30:20, FA
: 0.40 cum)

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less
than 15 N / sq mm ) grade cement concrete
using 20 mm down size approved, clean,
hard, graded aggregates for sub-structure /
super- structure works including cost of all
CCDW-2-10

materials, machinery, labour, formwork,

4 scaffolding, cleaning, batching, mixing, Cum 4818.21 0.00 180.00 180.00
placing in position, levelling, vibrating,
finishing, curing etc., complete with all leads
all lifts.(Cement content: 280 kg / cum)

435777208.xlsx
 Page 10 Gen abs

Providing and laying insitu M- 20 ( 28 days

cube compressive strength not less than 20
N / sqmm ) grade cement concrete using 20
mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of
all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position
CCDW-2-26

in alternate panels, levelling, compacting,

finishing, curing, packing joints with asphalt
5 mortar etc., complete with initial lead upto Cum 4373.76 0.00 35.00 35.00
50 m and all lifts. (Cement content: 330 kg /
cum with use of super plasticiser(0.4% by
wt. of cement),CA : 0.80cum, Blending Ratio
of CA--65:35, FA : 0.45 cum)

Manufacture, Supply and Delivery of R.C.C

Socket and Spigot pipes conforming to B.I.S
458/2003 at ex-factory (rate per meter of
6 effective lenght) Excluding transportation and Rmt 462.07 0.00 0.00 0.00
all taxes
300 mm dia. NP- 2 class

Laying and jointing 300 mm dia. NP- 2 class

or IRC standard hume pipes in CM 1 : 2
proportion by volume including cost of all
IRR-CCDW-6-1

materials ( excluding pipes and collars ),

machinery, labour, aligning, packing joints
7 with hemp, finishing, curing etc., complete Joint 351.70 0.00 0.00 0.00
with initial lead upto 50 m and all lifts.(Cement
content: 9.9 kg / joint, FA : 0.01cum/joint,
Hemp Yarn : 0.091kg/joint)

Total
8 Provision towards GST charges @ 12%
9 Provision towards labour cess @ 1%
10 Provision towards NAC @ 0.1%
11 Provision towards Seigniorage charges as per statement enclosed
12 Provision towards shuttering arrangements
13 Provision towards photographic charges
14 Provision towards rounding off
Grand Total
or say Rs Lakhs

Assistant Exe Engineer Deputy Exe Engineer Executive Engineer

Irrigation Section S.I. Subdivision Irrigation Division
Bhimadole ELURU ELURU

435777208.xlsx
 Page 11 Gen abs

GENERAL ABSTRACT
sula Gunta Tank of Unguturu Village in Unguturu Mandal of West
Godavari District

Amt

10

28126

87075

1150609

867278

435777208.xlsx
 Page 12 Gen abs

153082

2286170
274340
22862
2286
46419
0
10000
7923
2650000
26.50

Executive Engineer
Irrigation Division

435777208.xlsx
 DETAILED ESTIMATE

NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of

Godavari District

ITEM Measurements
S.NO COD DESCRIPTION OF ITEM NO
E Length Breadth

Excavation for Structures- Earth work in

excavation in all kinds of soils of
IRR-CCDW-1-2

foundation of structures as per drawing

and technical specification, including
1 setting out, construction of shoring and
bracing, removal of stumps and other
deleterious matter, dressing of sides and
bottom and backfilling with approved
material. ( depth upto 3 meters)
For OT u/s Head wall foundation 1 X 1 3.60 2.70
For OT d/s Head wall foundation 1 X 1 3.60 1.35
For Pipes foundation 1 X 1 9.65 0.80
For foundation to u/s Wing walls and in b/w
1 X 1 2.85 (3.3+3.7)/2

Filling foundation wells with sand in layers

of 25 to 30 cm and compacting by
CAW-5-3(A)

watering, ramming as directed including

2 cost of all materials, machinery, labour
etc., complete with initial lead upto 50 m
and all lifts.

For OT u/s Head wall foundation 1 X 1 3.60 2.70

For OT d/s Head wall foundation 1 X 1 3.60 1.35
For Pipes foundation 1 X 1 9.65 0.80
For foundation to u/s Wing walls and in b/w
1 X 1 2.85 (3.3+3.7)/2

Providing and laying insitu vibrated M-15

( 28 days cube compressive strength not
less than 15 N /sq mm ) grade cement
concrete using 40 mm down size
approved, clean, hard, graded aggregates
for foundation filling including cost of all
materials, machinery, labour, formwork,
IRR-CCDW-2-3

cleaning, batching, mixing, placing in

position, levelling, vibrating, finishing,
3 curing etc., complete with initial lead upto
50 m and all lifts. (Cement content: 260
kg / cum with use of super plasticiser(0.4%
by wt. of cement),CA : 0.90cum, Blending
Ratio of CA--50:30:20, FA : 0.40 cum)

For OT u/s Head wall foundation 1 X 1 3.60 2.70

 For OT d/s Head wall foundation 1 X 1 3.60 1.35
For Pipes foundation 1 X 1 9.65 0.80
For foundation to u/s Wing walls and in b/w
1 X 1 2.85 (3.3+3.7)/2

Providing and laying insitu vibrated M-15

( 28 days cube compressive strength not
less than 15 N / sq mm ) grade cement
concrete using 20 mm down size
approved, clean, hard, graded aggregates
IRR-CCDW-2-10

for sub-structure / super- structure works

including cost of all materials, machinery,
4 labour, formwork, scaffolding, cleaning,
batching, mixing, placing in position,
levelling, vibrating, finishing, curing etc.,
complete with all leads all lifts.(Cement
content: 280 kg / cum)

For u/s Head wall 1 X 1 3.00 (0.3+1.5/2)

For Pile walls 2 X 1 0.60 1.35
For d/s Head wall 1 X 1 3.00 (0.3+0.75/2)
 For u/s Wing walls 1 X 1 3.00 (0.30+0.825/2)
For embeding of pipe in CC 1 X 1 10.25 0.60
Deduct for Pipe portion
A=(II x 0.32^2)/4=0.08 1 X 1 12.50 0.08

Providing and laying insitu M- 20 ( 28 days

cube compressive strength not less than
20 N / sqmm ) grade cement concrete
using 20 mm down size approved, clean,
hard, graded aggregates for wearing coat
including cost of all materials, machinery,
labour, formwork, cleaning, batching,
IRR-CCDW-2-26

mixing, placing in position in alternate

panels, levelling, compacting, finishing,
5 curing, packing joints with asphalt mortar
etc., complete with initial lead upto 50 m
and all lifts. (Cement content: 330 kg / cum
with use of super plasticiser(0.4% by wt. of
cement),CA : 0.80cum, Blending Ratio of
CA--65:35, FA : 0.45 cum)

1 X 1 2.85 (0.3+2.2/2)

Manufacture, Supply and Delivery of

R.C.C Socket and Spigot pipes conforming
to B.I.S 458/2003 at ex-factory (rate per
6 meter of effective lenght) Excluding
transportation and all taxes
300 mm dia. NP- 2 class

1 X 1 5.00 2.50
Total
Laying and jointing 300 mm dia. NP- 2
class or IRC standard hume pipes in CM
1 : 2 proportion by volume including cost of
all materials ( excluding pipes and collars ),
IRR-CCDW-6-1

machinery, labour, aligning, packing joints

with hemp, finishing, curing etc., complete
7 with initial lead upto 50 m and all lifts.
(Cement content: 9.9 kg / joint, FA :
0.01cum/joint, Hemp Yarn : 0.091kg/joint)

1 X 1 4.00
Total

Assistant Exe Engineer Deputy Exe Engineer

Irrigation Section S.I. Subdivision
Bhimadole ELURU
ru Village in Unguturu Mandal of West

Measurements
Contents
Depth

3.00 29.16
1.50 7.29
3.65 28.18

1.50 14.96

Total 79.59
Say 0.00

0.30 2.92
0.30 1.46
0.30 2.32
0.30 2.99
Total 9.69
Say 0.00

0.45 4.37
 0.45 2.19
0.20 1.54

0.45 4.49

Total 12.59
Say 0.00

3.00 8.10
3.00 4.86
1.50 2.36
 (0.50+2.4/2) 2.45
0.45 2.77
0.08 -1.00
Total 19.54
Say 0.00

0.10 0.36
Say 0.00

12.50
0.00

4.00
0.00

Executive Engineer
Irrigation Division
ELURU
 Page 19 det sweir
DETAILED ESTIMATE.SURPLUS WEIR
NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of Wes
District

Sl.
Data
No Description Unit No L B
No
.

1 2 3 4 5 6 7
Excavation for Structures- Earth work in excavation in
IRR-CCDW-1-2

all kinds of soils of foundation of structures as per

drawing and technical specification, including setting
1 out, construction of shoring and bracing, removal of Cum
stumps and other deleterious matter, dressing of sides
and bottom and backfilling with approved material.
( depth upto 3 meters)

For Head walls 2 3.00 3.00

For sloped Wing walls u/s 2 3.32 2.70
For sloped Wing walls d/s 2 7.04 2.33
For Return walls u/s 2 3.15 2.40
For Return walls d/s 2 3.15 1.65
Under body wall 1 41.06 0.45
For first apron 1 3.00 (40.5+41.4)/2
For second apron 1 2.15 (41.4+43.08)/2
For u/s cutoff 1 43.31 0.30
For d/s cutoff 1 43.86 0.50
add for variations
Total
Filling foundation wells with sand in layers of 25 to 30
IRR-CAW-5-3-

cm and compacting by watering, ramming as directed

including cost of all materials, machinery, labour etc.,
2
A

complete with initial lead upto 50 m and all lifts..

For Head walls 2 3.00 3.00

For splayed & sloped Wing walls u/s 2 3.32 2.70
For splayed & sloped Wing walls d/s 2 7.04 2.33
For Return walls u/s 2 3.15 2.40
For Return walls d/s 2 3.15 1.65
Under body wall 1 40.50 1.25
For first apron 1 3.00 (40.5+41.4)/2
For second apron 1 2.15 (41.4+43.08)/2
For u/s cutoff 1 43.31 0.30
For d/s cutoff 1 43.86 0.50
add for variations
Total

435777208.xlsx
 Page 20 det sweir
Providing and laying insitu vibrated M-15 ( 28 days
cube compressive strength not less than 15 N /sq mm )
grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
IRR-CCDW-2-3 foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching,
mixing, placing in position, levelling, vibrating, finishing,
3 Cum
curing etc., complete with initial lead upto 50 m and all
lifts. (Cement content: 260 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)

For Head walls 2 3.00 3.00

For splayed & sloped Wing walls u/s 2 3.32 2.70
For splayed & sloped Wing walls d/s 2 7.04 2.33
For Return walls u/s 2 3.15 2.40
For Return walls d/s 2 3.15 1.65
Under body wall 1 40.50 1.25
For first apron 1 4.50 (40.5+41.4)/2
For second apron 1 3.90 (41.4+43.08)/2
For u/s cutoff 1 43.31 0.30
For d/s cutoff 1 43.86 0.50
add for variations
Total

435777208.xlsx
 Page 21 det sweir
Providing and laying insitu vibrated M-15 ( 28 days
cube compressive strength not less than 15 N / sq
mm ) grade cement concrete using 20 mm down size

IRR-CCDW-2-10
approved, clean, hard, graded aggregates for sub-
structure / super- structure works including cost of all
4 materials, machinery, labour, formwork, scaffolding, Cum
cleaning, batching, mixing, placing in position, levelling,
vibrating, finishing, curing etc., complete with initial
lead upto 50 m and all lifts.

For Head walls 2 3.00 (0.45+2.4)/2

For splayed & sloped Wing walls u/s
2 3.32 (0.45+2.1)/2
For splayed & sloped Wing walls d/s
2 7.04 (0.45+1.725)/2
For Return walls u/s 2 3.15 (0.45+1.8)/2
For Return walls d/s 2 3.15 (0.45+1.05)/2
For body wall 1 41.10 (1.4+0.56)/2
Deduct for body wall top cut -1 41.10 (0.22+0)/2
add for variations
Total
Providing and laying insitu vibrated M-15 ( 28 days
cube compressive strength not less than 15 N / sq
mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for sub-
CCDW-2-26

structure / super- structure works including cost of all

5 materials, machinery, labour, formwork, scaffolding, Cum
cleaning, batching, mixing, placing in position, levelling,
vibrating, finishing, curing etc., complete with initial
lead upto 50 m and all lifts.

For first apron 1 4.50 (40.5+41.4)/2

For second apron 1 3.90 (41.4+43.08)/2
add for variations
Total

Assistant Exe Engineer Deputy Exe Engineer Executive

Irrigation Section S.I. Subdivision Irrigation
Bhimadole ELURU

435777208.xlsx
 Page 22 det sweir
LED ESTIMATE.SURPLUS WEIR
a Gunta Tank of Unguturu Village in Unguturu Mandal of West Godavari
District

D Qty.

8 9

0.85 15.30
0.85 15.24
0.85 27.81
0.85 12.85
0.50 5.20
0.75 13.86
0.90 110.57
0.75 68.11
1.65 21.44
2.35 51.54
0.09
342.00

0.30 5.40
0.30 5.38
0.30 9.82
0.30 4.54
0.30 3.12
0.30 15.19
0.30 36.86
0.30 27.24
0.30 3.90
0.30 6.58
0.09
118.10

435777208.xlsx
 Page 23 det sweir

0.55 9.90
0.55 9.86
0.55 18.00
0.55 8.32
0.55 5.72
0.25 12.66
0.50 92.14
0.25 41.18
1.35 17.54
2.05 44.96
0.03
260.30

435777208.xlsx
 Page 24 det sweir

3.30 28.22
(3.3+3.6)/
29.21
2
(3.3+2.1)/
41.32
2
3.60 25.52
2.10 9.92
1.20 48.33
0.56 -2.53
0.01
180.00

0.10 18.43
0.10 16.47
0.10
35.00

Executive Engineer
Irrigation Division
ELURU

435777208.xlsx
 Page 25 dim sweir

DIMENSIONS SURPLUS WEIR

NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of West Godavari District

Length of weir Proposed 41.10 m existing Crestlevel of weir= ,+100.00 m arbitratary

free board 1.50
Return
Head over flow d= 0.90 Head wall Wing walls u/s d/s walls u/s d/s
Ht of Body wall H= 1.20 Length= 3.00 Length sloped= 3.32 7.04 Length= 3.15 3.15
Base width of body wall B= 1.40 Length straight= 3.15 6.90
TopWidth of body wall=b= 0.56 TopWidth= 0.45 TopWidth= 0.45 0.45 TopWidth= 0.45 0.45
Thickness of first apron t1= 0.60 Botwidth= 2.40 Botwidth= 1.80 1.05 Botwidth= 1.80 1.05
Thickness of second apron t2= 0.45 Height= 3.30 Height= 3.60 2.10 Height= 3.60 2.10
Lengt of first apron L1 4.50 foundation D= 0.55 foundation D= 0.55 0.55 0.55 0.55
Length of second apron L2= 3.90 offset= 0.30 offset= 0.30 0.30 to km 0.30 0.30
U/s cutoff depth D1= 1.80 sand filling 0.30 sand filling 0.30 0.30 0.30 0.30
D/s cutoff depth D= 2.50 min sand filli 0.30
Length of talus L3= 2.25 wearing coa 0.10 Dist b/w wings= 43.31 43.86
U/s cutoff width c1= 0.30
D/s cutoff width c2= 0.50
Thickness of talus= 0.225
Lacey's Silt factor f= 1.000

Coefficient of discharge as per

Poondy research Cd= 2.264
Front batter 0.600

Assistant Exe Engineer Deputy Exe Engineer Executive Engineer

Irrigation Section S.I. Subdivision Irrigation Division

435777208.xlsx
 Page 26 dim sweir

Bhimadole ELURU ELURU

435777208.xlsx
 NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mand

STANDARD DATA 2018-19

IRR-CCDW-1-2 Excavation for Structures- Mechanical Means ( Data adopted from
Earth work in excavation in all kinds of soils of foundation of structures as per drawing and
technical specification, including setting out, construction of shoring and bracing, removal of stum
and other deleterious matter, dressing of sides and bottom and backfilling with approved materia
Depth upto 3 m
Unit = cum
DATA: Taking output = 240 cum Unit
A. Materials:
Sl No Description Unit

NIL

B. Machinery:
Sl No Description Unit

1 Hydraulic excavator 1.0 cum bucket capacity hour

Fuel/ Energy charges hour
Total in Rs.

C. Labour:
Sl No Description Unit

1 work inspector day

2 Mazdoor day
3 crew for excavator hour
Total in Rs.
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

Abstract
a) Material
b) Machinery
c) Labour
Total
D. Add for contractor's profit and overheads on (A+B+C)
Total cost for 240.00
Rate per cum (A+B+C+D)/240.0
Net Amount after deducting Contractor's profit @ 13.615%

IRR-CAW-5-3-A Providing and laying sand blanket below embankment including cost of all
(New Item3- 2011--
12) materials, machinery, labour, spreading to specified thickness etc., complete with initial lead
upto 50 m and all lifts.
DATA RATE ANALYSIS
A. MATERIALS:
 Sl No particulars Unit

1 Sand for Filling cum

Total cost of Materials

B. MACHINERY:
Sl No Description Unit

1 Nil

Total hire charges of Machinery

C. LABOUR:
Sl No Description Unit

1 mazdoor Day
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

D. Add for contractor's profit and overheads on (A+B+C)

Total cost for 100.00
Rate per cum (A+B+C+D)/100

CONVEYANCE CHARGES
Sl No Particulars Unit
1 Sand for Filling cum
Conveyance R
Total Rate (Incud
Net Amount after deducting Contractor's profit @ 13.615%

IRR-CCDW-2-3 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than
15 N /sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.
(Cement content: 260 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
Data RATE ANALYSIS
A. MATERIALS:
Sl No Particulars Unit
 1 Cement for mix kg
Cement for incidentals @ 3 kg / cum kg
2 Coarse aggregate 40-20 mm cum
Coarse aggregate 20-10 mm cum
Coarse aggregate 10 mm below cum
3 Fine aggregate (Un-Screened) cum
4 Super Plasticizer kg
5 Use rate of shuttering for 40 uses sqm
Scaffolding @ of shuttering 10%
6 Sundries LS
Total cost of Materials

B. MACHINERY:
Sl No Description Unit

1 Concrete mixer 300/200 ltr ( diesel ) Hour

Fuel / Energy charges Hour
2 5 hp pump ( diesel ) Hour
Fuel / Energy charges Hour
3 Water tanker 8000 ltr Hour
Fuel / Energy charges Hour
4 Needle vibrator 40 mm dia ( petrol ) Hour
Fuel / Energy charges Hour
Total hire charges of Machinery

C. LABOUR:
Sl No Description Unit

1 Crew for Concrete mixer Hour

2 Crew for Pump Hour
3 Crew for Water tanker Hour
4 Crew for Needle vibrator Hour
5 work inspector Day
6 Mason Class-I Day
7 mazdoor
for batching materials Day
for loading mortar pans Day
for laying Day
for conveying concrete Day
for cleaning/ washing/ curing Day
8 Labour cost for shuttering sqm
Labour cost for scaffolding @ 10%
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
 C. Cost of Labour

D. Add for contractor's profit and overheads on (A+B+C)

Total cost for 15.38
Rate per cum (A+B+C+D)/15.38

CONVEYANCE CHARGES
Sl No Particulars Unit
1 Coarse aggregate 40-20 mm cum
2 Coarse aggregate 20-10 mm cum
3 Coarse aggregate 10 mm below cum
4 Fine aggregate (Un-Screened) cum

Conveyance R
Total Rate (Incud
Net Amount after deducting Contractor's profit @ 13.615%

IRR-CCDW-2-10 Providing and laying insitu vibrated M-15 ( 28 days cube compressive strength not less than
15 N / sq mm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for sub-structure / super- structure works including cost of all materials,
machinery, labour, formwork, scaffolding, cleaning, batching, mixing, placing in position,
levelling, vibrating, finishing, curing etc., complete with initial lead upto 50 m and all lifts.
(Cement content: 280 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
DATA: RATE ANALYSIS
A. MATERIALS:
Sl No Particulars Unit

1 Cement for mix kg

Cement for incidentals @ 5 kg / cum kg
2 Coarse aggregate 20-10 mm cum
Coarse aggregate 10 mm below cum
3 Fine aggregate (Un-Screened) cum
4 Super Plasticizer kg
5 Use rate of shuttering for 40 uses sqm
Scaffolding @ of shuttering 25%
6 Sundries LS
Total cost of Materials

B. MACHINERY:
Sl No Description Unit

1 Concrete mixer 300/200 ltr ( diesel ) Hour

Fuel / Energy charges Hour
2 5 hp pump ( diesel ) Hour
Fuel / Energy charges Hour
3 Water tanker 8000 ltr Hour
Fuel / Energy charges Hour
4 Needle vibrator 40 mm dia ( petrol ) Hour
Fuel / Energy charges Hour
 Total hire charges of Machinery

C. LABOUR:
Sl No Description Unit

1 Crew for Concrete mixer Hour

2 Crew for Pump Hour
3 Crew for Water tanker Hour
4 Crew for Vibrator Hour
5 Mason Class-I Day
6 work inspector Day
7 mazdoor
for batching materials Day
for loading mortar pans Day
for laying Day
for conveying concrete Day
for cleaning/ washing/ curing Day
8 Labour cost for shuttering sqm
Labour cost for scaffolding @ 25%
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

D. Add for contractor's profit and overheads on (A+B+C)

Total cost for 15.71
Rate per cum (A+B+C+D)/15.71

CONVEYANCE CHARGES
Sl No Particulars Unit
1 Coarse aggregate 20-10 mm cum
2 Coarse aggregate 10 mm below cum
3 Fine aggregate (Un-Screened) cum

Conveyance Rate per Cum

Total Rate (Incuding conveyance) per Cum
Net Amount after deducting Contractor's profit @ 13.615%

IRR-CCDW-2-26 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts.
DATA: RATE ANALYSIS
A. MATERIALS:
Sl No Particulars Unit

1 Cement for mix kg

Cement for incidentals @ 5 kg / cum kg
2 Coarse aggregate 20-10 mm cum
Coarse aggregate 10 mm below cum
3 Fine aggregate (Un-Screened) cum
4 Super Plasticizer kg
5 Use rate of shuttering sqm
6 Sundries ( asphalt mortar etc ) LS
Total cost of Materials

B. MACHINERY:
Sl No Description Unit

1 Concrete mixer 300/200 ltr ( diesel ) Hour

Fuel / Energy charges Hour
2 5 hp pump ( diesel ) Hour
Fuel / Energy charges Hour
3 Needle vibrator 40 mm dia ( petrol ) Hour
Fuel / Energy charges Hour
Total hire charges of Machinery

C. LABOUR:
Sl No Description Unit

1 Crew for Concrete mixer Hour

2 Crew for Pump Hour
3 Crew for Needle vibrator Hour
4 Mason Class-I Day
5 work inspector Day
6 mazdoor
for batching materials Day
for loading mortar pans Day
for laying Day
for conveying concrete Day
for cleaning/ washing/ curing Day
7 Labour cost for shuttering sqm
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

D. Add for contractor's profit and overheads on (A+B+C)

Total cost for 15.76
 Rate per cum (A+B+C+D)/15.76

CONVEYANCE CHARGES
Sl No Particulars Unit
1 Coarse aggregate 20-10 mm cum
2 Coarse aggregate 10 mm below cum
3 Fine aggregate (Un-Screened) cum

Conveyance Rate per Cum

Total Rate (Incuding conveyance) per Cum
Net Amount after deducting Contractor's profit @ 13.615%

IRR-CCDW-6-1 Laying and jointing 300 mm dia. NP- 2 class or IRC standard hume pipes in CM 1 : 2
proportion by volume including cost of all materials ( excluding pipes and collars ), machinery,
labour, aligning, packing joints with hemp, finishing, curing etc., complete with initial lead upto
50 m and all lifts.
(Cement content: 9.9 kg / joint, FA : 0.01cum/joint, Hemp Yarn : 0.091kg/joint)
DATA: RATE ANALYSIS
A. MATERIALS:
Sl No Particulars Unit

1 Cement kg
2 Sand (Screened) cum
3 Hemp yarn kg
Total cost of Materials

B. MACHINERY:
Sl No Description Unit

1 Nill
( Manual mixing )
Total hire charges of Machinery

C. LABOUR:
Sl No Description Unit

1 Mason Cl- II Day

2 work inspector Day
3 mazdoor Day
Total cost of Labour
labour component/unit qty
Add contractor's profit and overhead charges 13.615%
labour component/unit qty (including contractor's profit)

ABSTRACT:
A. Cost of Materials
B. Hire charges of Machinery
C. Cost of Labour

D. Add for contractor's profit and overheads on (A+B+C)

 Total cost for 10.00
Rate per joint (A+B+C+D)/10.0

CONVEYANCE CHARGES
Sl No Particulars Unit
1 Sand (Screened) cum
Conveyance R
Total Rate (In

Assistant Exe Engineer Deputy Exe Engineer

Irrigation Section S.I. Subdivision
Bhimadole ELURU
guturu Mandal of West Godavari District

dopted from MORTH)

awing and
moval of stumps
oved material.

240.00 cum

Quantity Rate Amount

in Rs. in Rs.
0.00 0.00 0.00

Quantity Rate Amount

in Rs. in Rs.
6.00 1388.50 8331.00
6.00 1145.70 6874.20
15205.20

Quantity Rate Amount

in Rs. in Rs.
0.32 500.00 160.00
8.00 400.00 3200.00
6.00 257.40 1544.40
4904.40
20.40
2.80
23.20

Rs 0.00
Rs 15205.20
Rs 4904.40
Rs 20109.60
13.615% Rs: 2737.92
cum Rs: 22847.52
+D)/240.0 Rs. 95.20
Rs. 82.24

tial lead

UNIT : 100.00 cum

 Quantity Rate Amount
in Rs. in Rs.
100.00 100.00 10000.00
0.00 0.00
Rs: 10000.00

Quantity Rate Amount

in Rs. in Rs.
0.00 0.00 0.00
0.00 0.00 0.00
Rs: 0.00

Quantity Rate Amount

in Rs. in Rs.
20.00 400.00 8000.00
Rs: 8000.00
80.00
10.90
90.90

Rs: 10000.00
Rs: 0.00
Rs: 8000.00
Total Rs: 18000.00
13.615% Rs: 2450.7
cum Rs: 20450.70
+D)/100 Rs. 204.50

Unit 100.00 CUM

Quantity Rate Amount
100.00 649.00 64900.00
onveyance Rate per Sqm Rs. 649
Rate (Incuding conveyance) per CUM 853.50
Rs. 737.3

t less than
rd, graded
mwork,

ment),

UNIT : 15.38 cum

Quantity Rate Amount

 in Rs. in Rs.
3998.80 3.88 15523.34
46.14 3.88 179.12
6.92 1133.00 7841.49
4.15 1182.00 4908.37
2.77 860.00 2380.82
6.15 100.00 615.20
16.00 43.00 687.79
15.38 228.86 3519.80
351.98
0.50 31.00 15.50
Rs: 36023.42

Quantity Rate Amount

in Rs. in Rs.
8.00 43.50 348.00
8.00 104.20 833.60
0.50 8.30 4.15
0.50 104.20 52.10
1.00 359.00 359.00
1.00 393.70 393.70
8.00 6.20 49.60
8.00 23.20 185.60
Rs: 2225.75

Quantity Rate Amount

in Rs. in Rs.
8.00 241.80 1934.40
0.50 122.30 61.15
1.00 193.10 193.10
8.00 174.10 1392.80
1.00 500.00 500.00
1.00 475.00 475.00

11.00 400.00 4400.00

4.00 400.00 1600.00
3.00 400.00 1200.00
15.38 400.00 6152.00
1.00 400.00 400.00
15.38 99.60 1531.85
153.18
Rs: 19993.48
1300.00
177.00
1477.00

Rs: 36023.42
Rs: 2225.75
 Rs: 19993.48
Total Rs: 58242.65
13.615% Rs: 7929.74
cum Rs: 66172.39
+D)/15.38 Rs. 4302.50

Unit 15.38 Cum

Quantity Rate Amount
6.92 616.60 4267.49
4.15 616.60 2560.49
2.77 616.60 1707.00
6.15 649.00 3992.65
Rs. 12527.63
nveyance Rate per Cum Rs. 814.540
Rate (Incuding conveyance) per Cum 5117.00
Rs. 4420.32

t less than
ard, graded

all lifts.
ment),

UNIT : 15.71 cum

Quantity Rate Amount

in Rs. in Rs.
4398.80 3.88 17076.14
78.55 3.88 304.93
8.17 1182.00 9655.99
4.40 860.00 3782.97
7.07 100.00 706.95
17.60 43.00 756.59
31.42 228.86 7190.64
1797.66
0.50 31.00 15.50
Rs: 41287.38

Quantity Rate Amount

in Rs. in Rs.
8.00 43.50 348.00
8.00 104.20 833.60
0.50 8.30 4.15
0.50 104.20 52.10
1.00 359.00 359.00
1.00 393.70 393.70
8.00 6.20 49.60
8.00 23.20 185.60
 Rs: 2225.75

Quantity Rate Amount

in Rs. in Rs.
8.00 241.80 1934.40
0.50 122.30 61.15
1.00 193.10 193.10
8.00 174.10 1392.80
1.00 475.00 475.00
1.00 500.00 500.00

11.00 400.00 4400.00

4.00 400.00 1600.00
4.00 400.00 1600.00
15.71 400.00 6284.00
1.00 400.00 400.00
31.42 99.60 3129.43
782.36
Rs: 22752.24
1448.30
197.20
1645.50

Rs: 41287.38
Rs: 2225.75
Rs: 22752.24
Total Rs: 66265.37
13.615% Rs: 9022.03
cum Rs: 75287.401954
+D)/15.71 Rs. 4792.30

Unit 15.71 Cum

Quantity Rate Amount
8.17 616.60 5037.13
4.40 616.60 2712.30
7.07 649.00 4588.11
Rs. 12337.53
Rs. 785.330
m 5577.60
Rs. 4818.21

n 20 N /

work,

pto 50 m

UNIT : 15.76 cum

 Quantity Rate Amount
in Rs. in Rs.
5200.80 3.88 20189.51
78.80 3.88 305.90
8.20 1182.00 9686.73
4.41 860.00 3795.01
7.09 100.00 709.20
20.80 43.00 894.54
7.88 228.86 1803.38
5.00 31.00 155.00
Rs: 37539.26

Quantity Rate Amount

in Rs. in Rs.
8.00 43.50 348.00
8.00 104.20 833.60
0.50 8.30 4.15
0.50 104.20 52.10
8.00 6.20 49.60
8.00 23.20 185.60
Rs: 1473.05

Quantity Rate Amount

in Rs. in Rs.
8.00 241.80 1934.40
0.50 122.30 61.15
8.00 174.10 1392.80
2.00 475.00 950.00
1.00 500.00 500.00

11.00 400.00 4400.00

4.00 400.00 1600.00
4.00 400.00 1600.00
15.76 400.00 6304.00
2.00 400.00 800.00
7.88 99.60 784.85
Rs: 20327.20
1289.80
175.60
1465.40

Rs: 37539.26
Rs: 1473.05
Rs: 20327.20
Total Rs: 59339.51
13.615% Rs: 8079.07
cum Rs: 67418.58
+D)/15.76 Rs. 4277.80

Unit 15.76 Cum

Quantity Rate Amount
8.20 616.60 5053.16
4.41 616.60 2720.93
7.09 649.00 4602.71
Rs. 12376.80
Rs. 785.330
m 5063.10
Rs. 4373.76

1:2
machinery,
lead upto

UNIT : 10.00 Joints

Quantity Rate Amount

in Rs. in Rs.
99.00 3.88 384.32
0.10 182.00 18.20
0.91 61.00 55.51
Rs: 458.03

Quantity Rate Amount

in Rs. in Rs.
0.00 0.00 0.00
0.00 0.00 0.00
Rs: 0.00

Quantity Rate Amount

in Rs. in Rs.
2.00 440.00 880.00
1.00 500.00 500.00
3.00 400.00 1200.00
Rs: 2580.00
258.00
35.10
293.10

Rs: 458.03
Rs: 0.00
Rs: 2580.00
Total Rs: 3038.03
13.615% Rs: 413.63
 Joints Rs: 3451.658
+D)/10.0 Rs. 345.20

Unit 10.00 Joints

Quantity Rate Amount
0.10 649.00 64.90
onveyance Rate per Sqm Rs. 6.490
otal Rate (Incuding conveyance) each 351.70

Executive Engineer
Irrigation Division
ELURU
 LEAD STATEMENT
NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of West Godavari District
SSR 2018-19
LEAD CHARGES

Total
Initial
lead
cost as Rate Rate per
S. Lead Total charges
Description of Material Source Unit per Upto 5 per Km 30 Amoun
No. in Amount lead (Without
basic Km Km 5 and t
km charges deductin
data to 30 above
g Initial
Lead)

I Coarse aggregate/Un-coursed rubble

1 I. Pangidi Cum 49 86.40 13.00 325.00 10.80 205.20 616.60 616.60
stones/Stone chip
Fine aggregate / sand ((screened )
2 Sidantham Cum 52 86.40 13.00 325.00 10.80 237.60 649.00 649.00
/unscreened )
3
300 mm dia NP2 R.C.C Socket & Spigot pipes Tadepalligudem Rmt 13 22.83 1.53 12.24 1.53 0.00 35.07 462.07
427

Assistant Exe Engineer Deputy Exe Engineer Executive Engineer

Irrigation Section S.I. Subdivision Irrigation Division
Bhimadole ELURU ELURU
D STATEMENT
of Unguturu Village in Unguturu Mandal of West Godavari District
SR 2018-19

Total
lead duly
deducting
initial lead

585.10

616.60
 GENERAL ABSTRACT
NEERU-CHETTU, Improvements to Dirusula Gunta Tank of Unguturu Village in Unguturu Mandal of West Godavari District

THEORETICAL REQUIREMENT OF MATERIALS

Metal Total Sand Total Earth/gra Total
Sl. Total
Data no Description Unit Qty/cu Metal Qty/cu Sand vel earth/gra
No quantity
m Qty m Qty Qty/cum vel Qty
1 2 3 4 5 6 7 8 9 10 11
Filling foundation wells with sand in layers of Cum 118.10 0.00
2 IRR-CAW-5-3-A 0.00 1.00 118.10 0.00 0.00
25 to 30 cm and compacting by watering,
ramming and
Providing as directed
laying insitu including
vibratedcost M-15of( 28 all
3 IRR-CCDW-2-3 Cum 260.30 0.90 234.27 0.40 104.12 0.00 0.00
materials,
days machinery, labour
cube compressive strengthetc., complete
not less than
withNinitial
15 /sq mm
Providing lead
and upto 50
) grade
laying m and
cement
insitu all lifts.M-15
concrete
vibrated using( 28 40
4 IRR-CCDW-2-10 Cum 180.00 0.80 144.00 0.45 81.00 0.00 0.00
mm down
days cube size approved,
compressive clean, not
strength hard,lessgraded
than
aggregates
15 N / sq and
Providing mmforlaying
)foundation
grade filling
cement
insitu M- including
20concrete
( 28 daysusing cost
5 IRR-CCDW-2-26 of all materials, machinery, labour, formwork, Cum 35.00 0.80 28.00 0.45 15.75 0.00 0.00
20 mm
cube down size
compressive approved,
strength not lessclean,than 20 hard,
N/
cleaning,
graded)and
sqmm
Laying batching,
aggregates
jointing 300 mixing,
for mm placing
dia. NP-in2 position,
sub-structure /class
super- or
7 IRR-CCDW-6-1 levelling,
structure
IRC standard vibrating,
workshume finishing,
including
pipes in costCMof1 curing
all etc., Joint
: 2 materials, 0.00 0.000 0.00 0.10 0.00 0.00 0.00
complete with
machinery,
proportion initial lead
by labour,
volume upto 50
formwork,
including m scaffolding,
cost and
of allall lifts.
Total
(Cement
cleaning,
materialsquantity
(content:
batching,
excluding 260 kg and
mixing,
pipes /placing
cum
collarswith ), use of
in position, 406.27 318.97 0.00
super plasticiser(0.4%
levelling,
machinery, vibrating,
labour, aligning, by wt.
finishing, of cement),CA
packing curing etc.,:
joints with
0.90cum,
complete
hemp, Blending
with curing
finishing, allRatio
leads of complete
etc., CA--50:30:20,
all lifts.(Cement
with FA :
0.40 cum)
content: 280 kg / cum) SEIGNIORAGE STATEMENT
initial lead upto 50 m and all lifts.(Cement
Sl. content: 9.9 kg / joint, FA : 0.01cum/joint, Seigniorage
Description Unit Total quantity Amount
No Hemp Yarn : 0.091kg/joint) Rate/cum
1 2 3 4 5 6 7
1 METAL Cum 406.27 75.00 30470
2 SAND Cum 318.97 50.00 15949
TOTAL SEIGNIORAGE AMOUNT 46419

Assistant Exe Engineer Deputy Exe Engineer Executive Engineer

Irrigation Section S.I. Subdivision Irrigation Division
Bhimadole ELURU ELURU