PANCHAYATRAJ ENGINEERING DEPARTMENT

DETAILED CUM ABSTRACT ESTIMATE

NAME OF THE WORK : CONSTRUCTION OF COMPOUND

WALL TO KGBV SCHOOL AT
TUGGALI VILLAGE

School ID : 28215000406
ESTIMATE COST : 6.50 lakhs

NAME OF THE MANDAL : TUGGALI

NAME OF SUB.DIVISION : PATHIKONDA

NAME OF THE DIVISION : ADONI

NAME OF ASMB.CONSTITUENCY : PATHIKONDA

NAME OF DISTRICT : KURNOOL

NAME OF THE GRAM PANCHYATH : TUGGALI

NAME OF THE HABITATION : TUGGALI

Total Length of Compound Wall Proposed : 110.00 Rmt

 SPECIFICATION REPORT
Specification report to accomany the Working Estimate for the work "CONSTRUCTION OF
COMPOUND WALL TO KGBV SCHOOL AT TUGGALI VILLAGE" .
Grant: 100% MGNREGS
Estt.Cost Rs: 6.50 Lakhs

The Working estimate for the work "CONSTRUCTION OF COMPOUND WALL KGBV SCHOOL AT
TUGGALI VILLAGE" the Estimate is prepared with the following provision. For favor of according Administrative
Sanction
1 Earth work excavation and depositing on bank with initial lead of 10m and initial lift of 3m in Loamy & Clayey Soils like BC Soils, Red
Earth & Ordinary Gravelly Soils ( SS 20-B) including all operational incidental labour charges such as shoring, strutting, sheeting,
planking and dewatering including cost of hire charges of T & P, labour charges etc., complete for finished item of work including
seignerage charges excluding dewatering charges etc., complete for Foundation of Building.(APSS No. 308)

2 Plain Cement Concrete corresponding to M15 grade as per IS 456 equivalent to (1:5:10) proportion nominal mix (cement: fine
aggregate: Coarse aggregate) using 40mm size Hard Blasted Granite (IS383, 1970) metal from approved quarry including cost and
conveyance of all materials like cement, sand, coarse aggregate, water etc. to site, including seigniorage charges, sales & other taxes
on all materials, all operational, incidental, and labour charges such as mixing, laying and ramming concrete in layers in position not
exceeding 15cm, finishing top surface, curing concrete, etc., complete for finished item of work for Foundations and Flooring Bed
(APSS No. 402)

3 Vibrated Reinforced Cement Concrete M 20 Design Mix ( by weigh batching ) using 20mm size (SS5) hard blasted granite machine
crushed graded metal (Coarse aggregate) from approved quarry, including cost and conveyance of all materials like cement, fine
aggregate (Sand), coarse aggregate, water etc., to site and cost of seigniorage charges on all materials including centering using Steel
scaffolding pipes, jack props, wallers, foot plates, brackets, steel centering plates, etc., shuttering , machine mixing, laying concrete,
vibrating,lift charges, curing etc., complete but excluding cost of steel and it’s fabrication charges for finished item of work for
foundation, plinth , pedastals(below plinth)(APSS No. 402 & 403) : Columns Footings

4 Random Rubble stone masonry, in CM (1:6) prop: (Cement: Sand) using Hard blasted Granite stones from approved quarry including
cost and conveyance of all materials like Granite stones, cement, sand, water, etc., to site including seigniorage charges, sales & other
taxes on all materials, all operational, incidental, and labour charges such as cutting stones to required size and shape, mixing of
cement mortar, constructing masonry, curing etc., complete for finished item of work for foundation and basement (APSS No. 601 &
615)

5 Brick Masonry in CM (1:6) with Fly ash cement/lime solid blocks with compressive strength of 75 kg/sq.cm - IS:12894-1990 - CLASS -
7.5 - 290 x 225 x 140 mm

6 plastering with CM(1:8) Prop: 12mm thick in single coat including cost and conveyance of all materials like cement, sand, water etc., to
site, including seigniorage charges, sales & other taxes on all materials, all operational, incidental charges and labour charges such as
mixing mortar, finishing, curing, etc., complete for finished item of work. (APSS 901,906)

7 Painting, 2 Coats with Acrylic Paint Exterior Grade with silicon adhesives having VOC (Volatile Organic Compound) content less than
50 grams / liter.

8 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per drawings and technical specifications for Bars
below 36 mm dia including over laps and wastage, where they are not welded

9 Provision for GST added in Lead

10 Provision for QC @ 0.5%
11 Provision for Seignorage Charges

The Estimate is prepared with current SSR 2019-20 and Seignorage charges the work will be executed as
per the Detailed Standard Specifications of APDSS

Deputy Executive Engineer Mandal Engineering Officer

PRI,Sub Division Pathikonda MPP, Tuggali
 Rural Development Department
MGNREGS-AP
INPUT DATA SHEET FOR THE WORK
CONSTRUCTION OF COMPOUND WALL TO KGBV SCHOOL AT TUGGALI VILLAGE
Note
1. The Estimate Should be prepared habitation wise
2. The detailed estimate, data sheet and lead statement prepared manually outside the computer should
be tied to the comuter generated estimate
A) GENERAL INFORMATION
Name of the DCC : PR ADONI
Name of the Mandal : TUGGALI
Name of the GP : TUGGALI
Name of Habitation : TUGGALI
B) ABSTRACT ESTIMATE
Quantities and rates shall be as per technically sanctioned estimate. Rates shall be worked out as per
standard data basing on rates available in RSSR and CSSR Rate per Amount
Task
S.No Task Name Unit Qty Unit ( in
Code
Rs ) ( Rs )
1 CW01 : Amount for Wage Component Days 19376 15.92 205.00 3264.00

2 CW02 : Cement Bags 19377 216.20 240.00 51888.00

3 CW03 : Sand for Filling Cum 19378 0.00 1437.75 0.00

4 CW04 : Sand for mortar Cum 19379 28.35 1663.50 47165.00

5 CW05 : Grade - II Metal Consisting of 63mm to Cum 19380 0.00 0.00 0.00
45mm IRC HBG/HBT metal 96% and 19mm to
22mm IRC HBG metal 4%
6 CW06 : Grade - III Metal Consisting of 53mm Cum 19381 0.00 0.00 0.00
to 22.4mm IRC HBG/HBT metal 95% and
20mm to 10mm IRC HBG metal 5%

7 CW07 : 20mm to 12mm HBG/HBT graded Cum 19382 0.00 0.00 0.00
metal consisting of 20mm metal 60% and
12mm metal 40%
8 CW08 : Graded metal consisting of 60% of Cum 19383 0.00 0.00 0.00
40mm and 40% of 20mm to 10mm graded
HBG/HBT metal
9 CW09 : 40mm Nominal HBG/HBT Graded Cum 19384 1.80 1026.10 1845.00
Metal
10 CW10 : Cost towords engaging skilled labour, Rs 19385 1.00 537052.75 537053.00
Semi skilled labour, Other materials and
equipment charges including all other material
not covered above
11 CW11 : VAT added in Lead Rs 19386 1.00 0.00 0.00

12 CW12 : QC @ 0.5% Rs 19387 1.00 3206.00 3206.00

13 CW13 : Seignorage Charges Rs 19388 1.00 5449.00 5449.00

14 CW14 : Cost of NP, Other Pipes and Precast Rs 19389 1.00 0.00 0.00
chambers etc.,
15 CW15 : LS amount for unforseen items Rs 19390 1.00 130.00 130.00
650000.00
Name of the official filling the details : A Venkateswarlu
Designation of the official filling the details : Mandal Engineer
Signature :
 LEAD STATEMENT
NAME OF THE WORK: CONSTRUCTION OF COMPOUND WALL TO KGBV SCHOOL AT TUGGALI VILLAGE

Conveyance
Initial cost
Charges Machine
Lead in Excluding excluding Blasting
S.No Description of materials Source of supply 13.615% crushing GST GST % Unit Net Rate
Kms Seigniorage Charges
contractor charges
profit charges

1 2 3 5 6 7 8 9 10 11 4 14
1 Sand for Concrete Gudikambali 103 1044.00 510.00 25.50 5% Cum 1579.50

2 Sand for filling Gudikambali 103 1044.00 375.00 18.75 5% Cum 1437.75
3 Sand for Mortar Gudikambali 103 1044.00 590.00 29.50 5% Cum 1663.50

4 R.R.Stone for masonry Ratana 9 120.50 250.00 70.00 12.50 5% Cum 453.00

5 C R Stone Ratana 9 120.50 274.30 70.00 13.72 5% Cum 478.52

6 Bond stone Ratana 9 120.50 1983.33 99.17 5% Cum 2203.00

7 40mm HBG Metal Pattikonda 13 165.70 608.00 70.00 152.00 30.40 5% Cum 1026.10

8 20mm machine crushed metal Pattikonda 13 165.70 1016.00 70.00 254.00 50.80 5% Cum 1556.50
9 Steel(HYSD) At Site 36500.00 6570.00 18% 1 MT 43070.00

10 Cement At Site 3750.00 1050.00 28% 1 MT 4800.00

11 2 nd class bricks 23 x 11 x7cm G.Erragudi 18 359.80 6000.00 300.00 5% 1000 nos 6659.80

12 Fly ash cement/lime solid blocks with G.Erragudi 18 359.80 2750.00 137.50 5% 110 Nos 3247.30
compressive strength
of 75 kg/sq.cm - IS:12894-1990 -
CLASS - 7.5 - 290 x 225 x
140 mm
Certified that the leads provided above are true and nearest to the best of my knowledge

Deputy Executive Engineer Mandal Engineering Officer

PRI,Sub Division Pathikonda Mandal Praja Parishath
Tuggali Mandal
 DETAILED CUM ABSTRACT ESTIMATE
Name of the Work CONSTRUCTION OF COMPOUND WALL TO KGBV SCHOOL AT TUGGALI
VILLAGE
Estimated cost : Rs : 6.50 Lakhs
Description of item No L B D Qty Rate Per
SNo
1 2 3 4 5 6 7 8 9
1 Earth work excavation and depositing on bank with initial lead of 10m
and initial lift of 3m in Loamy & Clayey Soils like BC Soils, Red Earth &
Ordinary Gravelly Soils ( SS 20-B) including all operational incidental
labour charges such as shoring, strutting, sheeting, planking and
dewatering including cost of hire charges of T & P, labour charges etc.,
complete for finished item of work including seignerage charges
excluding dewatering charges etc., complete for Foundation of Building.
(APSS No. 308)

Column Footings 1 x 37 0.60 0.60 0.75 9.99

For 1 x 1 110.00 0.45 0.45 22.28
foundations( Compoun
d walls)
deduct column 1 x 37 0.60 0.60 0.45 5.99
portion
26.27 124.24 Cum
2 Plain Cement Concrete corresponding to M15 grade as per IS 456
equivalent to (1:5:10) proportion nominal mix (cement: fine aggregate:
Coarse aggregate) using 40mm size Hard Blasted Granite (IS383, 1970)
metal from approved quarry including cost and conveyance of all
materials like cement, sand, coarse aggregate, water etc. to site,
including seigniorage charges, sales & other taxes on all materials, all
operational, incidental, and labour charges such as mixing, laying and
ramming concrete in layers in position not exceeding 15cm, finishing
top surface, curing concrete, etc., complete for finished item of work
for Foundations and Flooring Bed (APSS No. 402)

Column Footings 1 x 37 0.60 0.60 0.15 2.00

2.00 3090.95 Cum
3 Random Rubble stone masonry, in CM (1:6) prop: (Cement: Sand) using
Hard blasted Granite stones from approved quarry including cost and
conveyance of all materials like Granite stones, cement, sand, water,
etc., to site including seigniorage charges, sales & other taxes on all
materials, all operational, incidental, and labour charges such as cutting
stones to required size and shape, mixing of cement mortar,
constructing masonry, curing etc., complete for finished item of work
for foundation and basement (APSS No. 601 & 615)
 Description of item No L B D Qty Rate Per
SNo
1 2 3 4 5 6 7 8 9
For 1 x 1 110.00 0.45 0.45 22.28
foundations( Compoun
d walls)
deduct column 1 x 37 0.45 0.45 0.30 2.25
portion
20.03 3119.69 Cum
4 Vibrated Reinforced Cement Concrete M 20 Design Mix ( by weigh
batching ) using 20mm size (SS5) hard blasted granite machine crushed
graded metal (Coarse aggregate) from approved quarry, including cost
and conveyance of all materials like cement, fine aggregate (Sand),
coarse aggregate, water etc., to site and cost of seigniorage charges on
all materials including centering using Steel scaffolding pipes, jack
props, wallers, foot plates, brackets, steel centering plates, etc.,
shuttering , machine mixing, laying concrete, vibrating,lift charges,
curing etc., complete but excluding cost of steel and it’s fabrication
charges for finished item of work for foundation, plinth ,
pedastals(below plinth)(APSS No. 402 & 403) : Columns Footings

b Pedastals
Column Footings 1 x 37 0.45 0.45 0.60 4.50
4.50 7219.35 Cum
e Plinth beams
Around Compound 1 x 1 110.00 0.30 0.30 9.90
Wall
9.90 8798.345 Cum
c Columns
Columns 1 x 37 0.30 0.30 1.50 5.00
5.00 8943.35 Cum
5 Brick Masonry in CM (1:6) with Fly ash cement/lime solid blocks with
compressive strength of 75 kg/sq.cm - IS:12894-1990 - CLASS - 7.5 -
290 x 225 x 140 mm

For Compound walls 1 x 1 110.00 0.23 1.50 37.95

deduct column 1 x 37 0.30 0.23 1.50 3.83
portion
deduct Gate portion 1 x 1 6.00 0.23 1.50 2.07
32.05 5372.15 Cum
6 plastering with CM(1:8) Prop: 12mm thick in single coat including cost
and conveyance of all materials like cement, sand, water etc., to site,
including seigniorage charges, sales & other taxes on all materials, all
operational, incidental charges and labour charges such as mixing
mortar, finishing, curing, etc., complete for finished item of work.
(APSS 901,906)
 Description of item No L B D Qty Rate Per
SNo
1 2 3 4 5 6 7 8 9
For Compound walls Both 1 x 2 110.00 1.50 330.00
sides
For Compound walls Top 1 x 2 110.00 0.23 50.60
Surface

380.60 1082.33 10 Sqm

7 Painting, 2 Coats with Acrylic Paint Exterior Grade with silicon
adhesives having VOC (Volatile Organic Compound) content less than 50
grams / liter.

Qty. as per plastering 380.60 934.25 10 Sqm

8 Supplying, fitting and placing HYSD bar reinforcement in foundation

complete as per drawings and technical specifications for Bars below
36 mm dia including over laps and wastage, where they are not welded

For Columns 37 x 50 1.85 49261.50 MT

9
9 Provision for Gate with both side columns
10 Provision for Phensing above Compound Wall with L Angeles
TOTAL
10 GST added in Lead
11 Seignorage Charges
12 QC charges @ 0.50%
13 Provision for Unforseen Items if any
GRAND TOTAL

Deputy Executive Engineer Mandal Engineering Officer

PRI,Sub Division Pathikonda Mandal Praja Parishath
Tuggali Mandal
LED CUM ABSTRACT ESTIMATE
ION OF COMPOUND WALL TO KGBV SCHOOL AT TUGGALI

Amount

12

3264.00

6176.00
 Amount

12

62479.00

32455.00

87104.00

44672.00

172180.00
 Amount

12

41193.00

35558.00

91134.00

45000.00
20000.00
641215.00
0.00
5449.00
3206.00
130.00
650000.00

Mandal Engineering Officer

Mandal Praja Parishath
Tuggali Mandal
600000.00
 Civil work Datas
S
Description Unit Quantity Rate Rs. Amount Rs.
No
1 2 3 4 5 6
Engauging Unskilled Labour for earth work excavation in ordinary soils at site with suitable lead and lift
1 and breaking clods and sectioning depositing the soil on banks with an initial lead of 10m and initial lift
of 2m in loamy and clay soils like BC soils, red earth and ordinary gravel

Taking output = 1 cum

Labour charges
Mazdoor 1 Cum 1.00 124.24 124.24
Add 75% extra for foundations
Initial rate for 1 cum 124.24
2 Cement Mortar (1 : 8)
Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 4.80 864.00
Sand cum 1.00 1579.50 1579.50
Seigniorage charges for sand cum 1.05
B. MACHINERY
- Nil - -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 420.00 84.00
Grand Total 2527.50
3 Plain Cement concrete (1:5:10) using 40 mm metal with Concrete mixture. All work upto plinth
level.

Unit = 1cum
A. MATERIALS:
Cement kg 129.60 4.80 622.08
Coarse aggregate 40 mm cum 0.90 1026.10 923.49
Fine aggregate (Sand) cum 0.45 1579.50 710.78
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 0.61 394.40 200.80
capacity
C. LABOUR:
Mason 1st class day 0.10 500.00 50.00
Mazdoor (unskilled) day 1.39 420.00 583.80
Grand Total 3090.95
R.C.C. M-20 Nominal Mix
RCC M- 20 Nominal mix (Cement:fine aggregate: coarse aggregate) corresponding to Table 9 of
IS 456 using 20mm size graded machine crushed hard granite metal (coarse aggregate) from
approved quarry including cost and conveyance of all materials like cement, fine aggregate
(sand) coarse aggregate, water etc., to site and including sales & other taxes on all materials
including all operational, incidental and labour charges such as machine mixing, laying concrete,
curing etc.,complete but excluding cost of steel and its fabrication charges for finished item of
work, but excluding centering, shuttering.
S
Description Unit Quantity Rate Rs. Amount Rs.
No
A FOUNDATIONS, PLINTH, PEDESTALS
(Below Plinth)
A. MATERIALS:
20mm HBG M/c metal cum 0.900 1556.50 1400.85
Sand cum 0.450 1579.50 710.78
Cement Kgs 330.000 4.80 1584.00
B. LABOUR: 0.00
1st Class Mason day 0.133 500.00 66.50
2nd Class Mason day 0.267 460.00 122.82
Mazdoor (Both Men and Women) day 3.600 420.00 1512.00
B. MACHINERY 0.00
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.000 394.40 394.40
capacity
Cost of Diesel for Miller Liters 0.133 0.00 0.00
Cost of Petrol for Vibrator Liters 0.667 0.00 0.00
Water (including for curing) kl 1.200 80.00 96.00
BASIC COST per 1 cum 5887.35
4 Footings
BASIC COST per 1 cum 5887.35
centering charges 919.00
6806.35

5 Pedastals
BASIC COST per 1 cum 5887.35
centering charges 1332.00
7219.35

6 Plinth beams
BASIC COST per 1 cum 5887.35
centering charges 2911.00
8798.35

COLUMNS, LINTELS, WATER TANKS, RCC

WALLS IN BUILDINGS
A. MATERIALS:
20mm HBG M/c metal cum 0.900 1556.50 1400.85
Sand cum 0.450 1579.50 710.78
Cement Kgs 330.000 4.80 1584.00
B. LABOUR: 0.00
1st Class Mason day 0.167 500.00 83.50
2nd Class Mason day 0.167 460.00 76.82
Mazdoor (Both Men and Women) day 4.700 420.00 1974.00
S
Description Unit Quantity Rate Rs. Amount Rs.
No
B. MACHINERY 0.00
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.000 394.40 394.40
capacity
Water (including for curing) kl 1.200 80.00 96.00
BASIC COST per 1 cum 6320.35

7 Columns 6320.35
centering charges 2623.00
BASIC COST per 1 cum 8943.35

8 Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per drawings
and technical specifications for Bars below 36 mm dia including over laps and wastage, where
they are not welded
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps t 1.05 43070.00 45223.50
and wastage
Binding wire kg 6.00 60.00 360.00
(b) Labour for cutting, bending, shifting to 0.00
site, tying and placing in position
Blacksmith / Bar bender day 2.00 495.00 990.00
Mazdoor (Unskilled) day 6.40 420.00 2688.00
Sundries on Material
Rate per t = a+b+c+d 49261.50
9 Brick Masonry in CM (1:6) with Fly ash cement/lime solid blocks with compressive strength of 75
kg/sq.cm - IS:12894-1990 - CLASS - 7.5 - 290 x 225 x 140 mm
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 4.80 230.40
Fly ash cement/lime solid blocks with Nos 110.00 29.52 3247.30
compressive strength of 75 kg/sq.cm -
IS:12894-1990 - CLASS - 7.5 - 290 x 225 x 140
mm

Fine aggregate (Sand) cum 0.20 1663.50 332.70

Scaffolding charges cum 1.00 390.35 390.35
B. LABOUR:
Mason 1st class day 0.24 500.00 120.00
Mason 2nd class day 0.56 460.00 257.60
Mazdoor (unskilled) day 1.89 420.00 793.80
Grand Total 5372.15

10 RR Masonry in CM (1:6)
Unit = 1cum
A. MATERIALS:
Cement kg 79.20 4.80 380.16
S
Description Unit Quantity Rate Rs. Amount Rs.
No
CR Stone cum 0.44 453.00 199.32
Rough Stone cum 0.50 453.00 226.50
Bond Stones 7Nos 0.24 x 0.24 x 0.39 = cum 0.16 2203.00 352.48
0.16cum
Fine aggregate (Sand) cum 0.33 1579.50 521.24
Seigniorage charges for F.A cum 0.33 0.00 0.00
Seigniorage charges for Stone cum 1.10 0.00 0.00
B. LABOUR: 0.00
Mason 1st class day 1.20 500.00 600.00
Mazdoor (unskilled) day 2.00 420.00 840.00
Grand Total 3119.69
PLASTERING
11 Plastering with CM (1:8), 12 mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 2527.50 379.13
Seigniorage charges for F.A cum 0.15 0.00 0.00
B. LABOUR: 0.00
Mason 1st class day 0.60 500.00 300.00
Mazdoor (unskilled) day 0.96 420.00 403.20
Rate per 10 sqm 1082.33

12 Painting, 2 Coats with Acrylic Paint Exterior Grade with silicon adhesives having VOC (Volatile
Organic Compound) content less than 50 grams / liter.
Unit: 10 sqm
A. MATERIALS :
Acrylic Emulsion Paint Kg 1.70 194.00 329.80
B. LABOUR

1st Class Painter day 0.360 580.00 208.80

2nd Class Painter day 0.840 460.00 386.40

Sundries including brushes, ladders, etc., 1.00% 925.00 9.25
Rate per 10 sqm 934.25

Deputy Executive Engineer Mandal Engineering Officer

PRI,Sub Division Pathikonda Mandal Praja Parishath
Tuggali Mandal
 SEIGNORAGE CHARGES
CONSTRUCTION OF COMPOUND WALL TO KGBV
Name of the Work
SCHOOL AT TUGGALI VILLAGE

Sl. Finished Quantity of Item

Description of Item contents Rate/Per Amount
No Quantity Quantity Coefficient
1 2 3 4 5 7 8 9
1 Earthwork Excavation 26.27 26.27 1.00 26.27 30.00 788
3 PCC (1:5:10) 2.00
Metal 2.00 0.90 1.80 75.00 135
Sand 2.00 0.45 0.90 50.00 45
4 RR Masonry 20.03
Metal 20.03 1.10 22.03 75.00 1652
Sand 20.03 0.33 6.61 50.00 331
5 RCC M20 Pedestrals 4.50
Metal 4.50 0.90 4.05 75.00 304
Sand 4.50 0.45 2.02 50.00 101
6 RCC M20 Plinth Beams 9.90
Metal 9.90 0.90 8.91 75.00 668
Sand 9.90 0.45 4.46 50.00 223
7 RCC M20 Columns G/F 5.00
Metal 5.00 0.90 4.50 75.00 338
Sand 5.00 0.45 2.25 20.00 45
Brick Masonry Superstructure
11 32.05
for G/F
Bricks 32.05 110.00 3526.00 0.06 212
Sand 32.05 0.20 6.41 50.00 321
26 Plastering 12mm thick for G/F 380.60
Sand 380.60 0.015 5.71 50.00 286
TOTAL 5449

Deputy Executive Enginner Mandal Engineering Officer

PRI Sub Division Mandal Praja Parishad
Pattikonda Tuggali
 90 m

SCHOOL BUILDING

120 m Total Length = 445 m

135 m

HOSTEL

95 m
 3.0 m

Mandal Engineering Officer

Mandal Praja Parishath
Krishnagiri Mandal
 Metal Gravel & Sand Bricks

lead Rate lead Rate 1.00 45.70

1.00 27.40 1.00 28.30 2.00 64.00
2.00 38.40 2.00 39.50 3.00 85.40
3.00 52.70 3.00 52.70 4.00 103.60
4.00 64.00 4.00 64.00 5.00 121.90
5.00 75.30 5.00 75.30 6.00 140.20
6.00 86.60 6.00 86.60 7.00 158.50
7.00 97.90 7.00 97.90 8.00 176.80
8.00 109.20 8.00 109.20 9.00 195.10
9.00 120.50 9.00 120.50 10.00 213.40
10.00 131.80 10.00 131.80 11.00 231.70
11.00 143.10 11.00 143.10 12.00 250.00
12.00 154.40 12.00 154.40 13.00 268.30
13.00 165.70 13.00 165.70 14.00 286.60
14.00 177.00 14.00 177.00 15.00 304.90
15.00 188.30 15.00 188.30 16.00 323.20
16.00 199.60 16.00 199.60 17.00 341.50
17.00 210.90 17.00 210.90 18.00 359.80
18.00 222.20 18.00 222.20 19.00 378.10
19.00 233.50 19.00 233.50 20.00 396.40
20.00 244.80 20.00 244.80 21.00 414.70
21.00 256.10 21.00 256.10 22.00 433.00
22.00 267.40 22.00 267.40 23.00 451.30
23.00 278.70 23.00 278.70 24.00 469.60
24.00 290.00 24.00 290.00 25.00 487.90
25.00 301.30 25.00 301.30 26.00 506.20
26.00 312.60 26.00 312.60 27.00 524.50
27.00 323.90 27.00 323.90 28.00 542.80
28.00 335.20 28.00 335.20 29.00 561.10
29.00 346.50 29.00 346.50 30.00 579.40
30.00 357.80 30.00 357.80 31.00 594.60
31.00 367.20 31.00 367.20 32.00 609.80
32.00 376.60 32.00 376.60 33.00 625.00
33.00 386.00 33.00 386.00 34.00 640.20
34.00 395.40 34.00 395.40 35.00 655.40
35.00 404.80 35.00 404.80 36.00 670.60
36.00 414.20 36.00 414.20 37.00 685.80
37.00 423.60 37.00 423.60 38.00 701.00
38.00 433.00 38.00 433.00 39.00 716.20
39.00 442.40 39.00 442.40 40.00 731.40
40.00 451.80 40.00 451.80 41.00 746.60
41.00 461.20 41.00 461.20 42.00 761.80
42.00 470.60 42.00 470.60 43.00 777.00
43.00 480.00 43.00 480.00 44.00 792.20
44.00 489.40 44.00 489.40 45.00 807.40
45.00 498.80 45.00 498.80 46.00 822.60
46.00 508.20 46.00 508.20 47.00 837.80
47.00 517.60 47.00 517.60 48.00 853.00
48.00 527.00 48.00 527.00 49.00 868.20
49.00 536.40 49.00 536.40 50.00 883.40
50.00 545.80 50.00 545.80 51.00 898.60
51.00 555.20 51.00 555.20 52.00 913.80
52.00 564.60 52.00 564.60 53.00 929.00
53.00 574.00 53.00 574.00 54.00 944.20
54.00 583.40 54.00 583.40 55.00 959.40
55.00 592.80 55.00 592.80 56.00 974.60
56.00 602.20 56.00 602.20 57.00 989.80
57.00 611.60 57.00 611.60 58.00 1005.00
58.00 621.00 58.00 621.00 59.00 1020.20
59.00 630.40 59.00 630.40 60.00 1035.40
60.00 639.80 60.00 639.80 61.00 1050.60
61.00 649.20 61.00 649.20 62.00 1065.80
62.00 658.60 62.00 658.60 63.00 1081.00
63.00 668.00 63.00 668.00 64.00 1096.20
64.00 677.40 64.00 677.40 65.00 1111.40
65.00 686.80 65.00 686.80 66.00 1126.60
66.00 696.20 66.00 696.20 67.00 1141.80
67.00 705.60 67.00 705.60 68.00 1157.00
68.00 715.00 68.00 715.00 69.00 1172.20
69.00 724.40 69.00 724.40 70.00 1187.40
70.00 733.80 70.00 733.80 71.00 1202.60
71.00 743.20 71.00 743.20 72.00 1217.80
72.00 752.60 72.00 752.60 73.00 1233.00
73.00 762.00 73.00 762.00 74.00 1248.20
74.00 771.40 74.00 771.40 75.00 1263.40
75.00 780.80 75.00 780.80 76.00 1278.60
76.00 790.20 76.00 790.20 77.00 1293.80
77.00 799.60 77.00 799.60 78.00 1309.00
78.00 809.00 78.00 809.00 79.00 1324.20
79.00 818.40 79.00 818.40 80.00 1339.40
80.00 827.80 80.00 827.80 81.00 1354.60
81.00 837.20 81.00 837.20 82.00 1369.80
82.00 846.60 82.00 846.60 83.00 1385.00
83.00 856.00 83.00 856.00 84.00 1400.20
 84.00 865.40 84.00 865.40 85.00 1415.40
85.00 874.80 85.00 874.80 86.00 1430.60
86.00 884.20 86.00 884.20 87.00 1445.80
87.00 893.60 87.00 893.60 88.00 1461.00
88.00 903.00 88.00 903.00 89.00 1476.20
89.00 912.40 89.00 912.40 90.00 1491.40
90.00 921.80 90.00 921.80 91.00 1506.60
91.00 931.20 91.00 931.20 92.00 1521.80
92.00 940.60 92.00 940.60 93.00 1537.00
93.00 950.00 93.00 950.00 94.00 1552.20
94.00 959.40 94.00 959.40 95.00 1567.40
95.00 968.80 95.00 968.80 96.00 1582.60
96.00 978.20 96.00 978.20 97.00 1597.80
97.00 987.60 97.00 987.60 98.00 1613.00
98.00 997.00 98.00 997.00 99.00 1628.20
99.00 1006.40 99.00 1006.40 100.00 1643.40
100.00 1015.80 100.00 1015.80 101.00 1658.60
101.00 1025.20 101.00 1025.20 102.00 1673.80
102.00 1034.60 102.00 1034.60 103.00 1689.00
103.00 1044.00 103.00 1044.00 104.00 1704.20
104.00 1053.40 104.00 1053.40 105.00 1719.40
105.00 1062.80 105.00 1062.80 106.00 1734.60
106.00 1072.20 106.00 1072.20 107.00 1749.80
107.00 1081.60 107.00 1081.60 108.00 1765.00
108.00 1091.00 108.00 1091.00 109.00 1780.20
109.00 1100.40 109.00 1100.40 110.00 1795.40
110.00 1109.80 110.00 1109.80 111.00 1810.60
111.00 1119.20 111.00 1119.20 112.00 1825.80
112.00 1128.60 112.00 1128.60 113.00 1841.00
113.00 1138.00 113.00 1138.00 114.00 1856.20
114.00 1147.40 114.00 1147.40 115.00 1871.40
115.00 1156.80 115.00 1156.80 116.00 1886.60
116.00 1166.20 116.00 1166.20 117.00 1901.80
117.00 1175.60 117.00 1175.60 118.00 1917.00
118.00 1185.00 118.00 1185.00 119.00 1932.20
119.00 1194.40 119.00 1194.40 120.00 1947.40
120.00 1203.80 120.00 1203.80 121.00 1962.60
121.00 1213.20 121.00 1213.20 122.00 1977.80
122.00 1222.60 122.00 1222.60 123.00 1993.00
123.00 1232.00 123.00 1232.00 124.00 2008.20
124.00 1241.40 124.00 1241.40 125.00 2023.40
125.00 1250.80 125.00 1250.80 126.00 2038.60
126.00 1260.20 126.00 1260.20 127.00 2053.80
127.00 1269.60 127.00 1269.60 128.00 2069.00
128.00 1279.00 128.00 1279.00 129.00 2084.20
129.00 1288.40 129.00 1288.40 130.00 2099.40
130.00 1297.80 130.00 1297.80 131.00 2114.60
131.00 1307.20 131.00 1307.20 132.00 2129.80
132.00 1316.60 132.00 1316.60 133.00 2145.00
133.00 1326.00 133.00 1326.00 134.00 2160.20
134.00 1335.40 134.00 1335.40 135.00 2175.40
135.00 1344.80 135.00 1344.80 136.00 2190.60
136.00 1354.20 136.00 1354.20 137.00 2205.80
137.00 1363.60 137.00 1363.60 138.00 2221.00
138.00 1373.00 138.00 1373.00 139.00 2236.20
139.00 1382.40 139.00 1382.40 140.00 2251.40
140.00 1391.80 140.00 1391.80 141.00 2266.60
141.00 1401.20 141.00 1401.20 142.00 2281.80
142.00 1410.60 142.00 1410.60 143.00 2297.00
143.00 1420.00 143.00 1420.00 144.00 2312.20
144.00 1429.40 144.00 1429.40 145.00 2327.40
145.00 1438.80 145.00 1438.80 146.00 2342.60
146.00 1448.20 146.00 1448.20 147.00 2357.80
147.00 1457.60 147.00 1457.60 148.00 2373.00
148.00 1467.00 148.00 1467.00 149.00 2388.20
149.00 1476.40 149.00 1476.40 150.00 2403.40
150.00 1485.80 150.00 1485.80 151.00 2418.60
151.00 1495.20 151.00 1495.20 152.00 2433.80
152.00 1504.60 152.00 1504.60 153.00 2449.00
153.00 1514.00 153.00 1514.00 154.00 2464.20
154.00 1523.40 154.00 1523.40 155.00 2479.40
155.00 1532.80 155.00 1532.80 156.00 2494.60
156.00 1542.20 156.00 1542.20 157.00 2509.80
157.00 1551.60 157.00 1551.60 158.00 2525.00
158.00 1561.00 158.00 1561.00 159.00 2540.20
159.00 1570.40 159.00 1570.40 160.00 2555.40
161.00 2570.60
162.00 2585.80
163.00 2601.00
164.00 2616.20
165.00 2631.40
166.00 2646.60
167.00 2661.80
168.00 2677.00
169.00 2692.20
170.00 2707.40
171.00 2722.60
172.00 2737.80
173.00 2753.00
174.00 2768.20
175.00 2783.40
176.00 2798.60
177.00 2813.80
178.00 2829.00
179.00 2844.20
180.00 2859.40
181.00 2874.60
182.00 2889.80
183.00 2905.00
184.00 2920.20
185.00 2935.40
186.00 2950.60
187.00 2965.80
188.00 2981.00
189.00 2996.20
190.00 3011.40
191.00 3026.60
192.00 3041.80
193.00 3057.00
194.00 3072.20
195.00 3087.40
196.00 3102.60
197.00 3117.80
198.00 3133.00
199.00 3148.20
200.00 3163.40
201.00 3178.60
202.00 3193.80
203.00 3209.00
204.00 3224.20
205.00 3239.40
206.00 3254.60
207.00 3269.80
208.00 3285.00
209.00 3300.20
210.00 3315.40
211.00 3330.60
212.00 3345.80
213.00 3361.00
214.00 3376.20
215.00 3391.40
216.00 3406.60
217.00 3421.80
218.00 3437.00
219.00 3452.20
220.00 3467.40
221.00 3482.60
222.00 3497.80
223.00 3513.00
224.00 3528.20
225.00 3543.40
226.00 3558.60
227.00 3573.80
228.00 3589.00
229.00 3604.20
230.00 3619.40
231.00 3634.60
232.00 3649.80
233.00 3665.00
234.00 3680.20
235.00 3695.40
236.00 3710.60
237.00 3725.80
238.00 3741.00
239.00 3756.20
 CALCULATION SHEET FOR INPUT DATA SHEET WITH SIMPLIFIED TASKS FOR ANGANWADI CENTER BUILDING

Name of the Work: CONSTRUCTION OF COMPOUND WALL TO KGBV SCHOOL AT TUGGALI VILLAGE
Caluculation of Quantities for Simplified tasks

CW09 : 40mm

Total amount in Rupees

CW01: wage component CW02: Cement (in CW03: Sand for filling CW04: Sand for nominal size
(in Days) Bags) (in Cum) Mortar (in Cum) HBG Metal (in
Sl. Cum)
Description of Task
No. Total Qty

Rs.205/- day

Cum in data

Cum in data

Cum in data

Cum in data
Amount

Days @
Rate

Qty

Qty

Qty
1 3 4 7 8 9 10 11 12 13 14 19
1 Earth work excavation for 26.27 3264.00 205.00 3264.00 15.922

2 Plain Cement Concrete of (1:5:10) 2.00 6176.00 2.00 5.18 2.00 0.90 2.00

RCC M- 20 Nominal mix

3 PEDASTALS 4.50 32455.00 4.50 29.67 4.50 2.022975

4 PLINTH BEAMS 9.90 87104.00 9.90 65.34 9.90 4.455

5 COLUMNS 5.00 44672.00 5.00 32.97 5.00 2.24775

6 Construction of RR masonary in CM (1:8) 20.03 62479.00 20.03 31.72 20.03 6.61

7 Brick Masonary in superstructure with CM (1:8) 32.05 172180.00 32.05 30.77 32.05 6.41

8 Providing High Yield Strength Deformed (HYSD) 1.85 91134.00

9 Palastering 380.60 41193.00 380.60 20.55 380.60 5.71

10 Painting 380.60 35558.00

11 Gate 1 No 45000.00

Provision for Phensing above Compound Wall with L

12 1 No 20000.00
Angeles

12 Provision for GST Added in Lead Stratement

13 Provision for QC Charges 0.50% 1 No 3206.00

14 Provision for Segniorage Charges 5449.00

15 Provision for Unforseen Items if any 130.00

Total 650000.00 15.92 216.20 28.35

 CW10: Cost of Skilled +
CW09 : 40mm
Semi Skilled + Other
nominal size
materials + Equipment
HBG Metal (in
charges + other materials
Cum)
not covered above (in Rs.)
Rate/per

Amount
Qty

20 21 22

1.80 796.95 1592.30

4886.87 21968.91

6465.81 64011.51

6610.77 33020.79

2190.58 43871.38

4809.05 154132.36

49261.62 91134.00

70.32 26763.50

35558.00

45000.00

20000.00

0.00
1.80 537052.75