DATA

O&M Repairs-Strengthening and providing protection arrangements to the left and right
banks of the K.W Main canal between K.M 0.800 to 10.800 under the jurisdiction of Main
Canal Section, Duggirala, Guntur district for the year 2023-24
DATA
Providing homogeneous embankment using soil from approved borrow area in layers of 25 to 30 cm before compaction
including cost of all materials machinery, labour, all operations such as excavation, sorting out, transportation, spreading
soil in layer of specified thickness, breaking clods, sectioning etc., complete with initial lead upto 1 km and all lifts. [IRR-
PMW-3-22)]P.322-323

RATE ANALYSIS Unit : 807 cum

A. MATERIALS
Sl. No. Particulars Unit Quantity Rate in Rs. Amount in Rs.
1 NIL 0 0 0
Total Cost of Materials 0.00
B. MACHINERY
Sl. No. Description Unit Quantity Rate in Rs. Amount in Rs.
1 Angle dozer 90 hp hour 2.7 1650.2 4455.54
Fuel/ Energy charges hour 2.7 1055.3 2849.31
2 shovel 0.50 cum capacity hour 8 1648.3 13190.4
Fuel/ Energy charges hour 8 1508.6 12068.8
3 Tippers 5.00 cum capacity 5 No's hour 40 436.3 17452
Fuel/ Energy charges hour 40 518.4 20736
Total hire charges of Machinery Rs. 70752.05
1
C. LABOUR
Sl. No. Description Unit Quantity Rate in Rs. Amount in Rs.
1 crew for Dozer hour 2.7 326.30 881.01
2 crew for shovel hour 8 326.30 2610.4
3 crew for tipper hour 40 244.70 9788
4 work inspector Day 1 685.00 685
 Deduct 20% viods in total spraying quantity 0.00
Net spraying quantity 0.00
Weed removel by manual means -Removal of impomia, carnia (IRR-PMW-3-20
II
(a))
a ARP SUPPLY CHANNEL
between Km 0.000 to 0.200 1 200 4.20 _ 840.00
between Km 0.200 to 0.400 1 200 4.20 _ 840.00
between Km 0.400 to 0.600 1 200 4.20 _ 840.00
between Km 0.600 to 0.800 1 200 4.20 _ 840.00
between Km 0.800 to 1.000 1 200 4.20 _ 840.00
between Km 1.000 to 1.200 1 200 4.20 _ 840.00
between Km 1.200 to 1.400 1 200 4.20 _ 840.00
between Km 1.400 to 1.600 1 200 4.20 _ 840.00
between Km 1.600 to 1.800 1 200 4.20 _ 840.00
between Km 1.800 to 2.000 1 200 4.20 _ 840.00
between Km 2.000 to 2.200 1 200 4.20 _ 840.00
between Km 2.200 to 2.400 1 200 4.20 _ 840.00
between Km 2.400 to 2.600 1 200 4.20 _ 840.00
between Km 2.600 to 2.800 1 200 4.20 _ 840.00
between Km 2.800 to 3.000 1 200 4.20 _ 840.00
between Km 3.000 to 3.200 1 200 4.20 _ 840.00
between Km 3.200 to 3.400 1 200 3.00 _ 600.00
between Km 3.400 to 3.600 1 200 3.00 _ 600.00
between Km. 3.600 to 3.800 1 200 3.00 _ 600.00
between Km 3.800 to 4.000 1 200 3.00 _ 600.00
between Km 4.000 to 4.200 1 200 3.00 _ 600.00
between Km 4.200 to 4.400 1 200 3.00 _ 600.00
between Km. 4.400 to 4.600 1 200 3.00 _ 600.00
between Km 4.600 to 4.800 1 200 3.00 _ 600.00
between Km. 4.800 to 5.000 1 200 3.00 _ 600.00
between Km 5.000 to 5.200 1 200 3.00 _ 600.00
 between Km 5.200 to 5.400 1 200 2.40 _ 480.00
between Km 5.400 to 5.600 1 200 2.40 _ 480.00
between Km. 5.600 to 5.800 1 200 2.40 _ 480.00
between Km 5.800 to 6.000 1 200 2.40 _ 480.00
between Km 6.000 to 6.200 1 200 2.40 _ 480.00
between Km 6.200 to 6.400 1 200 2.40 _ 480.00
between Km 6.400 to 6.600 1 200 2.40 _ 480.00
between Km 6.600 to 6.800 1 200 2.40 _ 480.00
between Km 6.800 to 7.000 1 200 2.40 _ 480.00
between Km 7.000 to 7.200 1 200 2.40 _ 480.00
between Km 7.200 to 7.400 1 200 2.40 _ 480.00
between Km 7.400 to 7.600 1 200 2.40 _ 480.00
between Km 7.600 to 7.800 1 200 2.40 _ 480.00
between Km 7.800 to 8.000 1 200 2.40 _ 480.00
between Km 8.000 to 8.200 1 200 2.40 _ 480.00
between Km 8.200 to 8.400 1 200 2.40 _ 480.00
between Km 8.400 to 8.600 1 200 1.80 360.00
between Km 8.600 to 8.800 1 200 1.80 360.00
between Km 8.800 to 9.000 1 200 1.80 360.00
between Km 9.000 to 9.200 1 200 1.80 360.00
between Km 9.200 to 9.400 1 200 1.20 240.00
between Km 9.400 to 9.600 1 200 1.20 240.00
between Km 9.600 to 9.800 1 200 1.20 240.00
between Km 9.800 to 10.000 1 200 1.20 240.00
between Km 10.000 to 10.200 1 200 1.20 240.00
between Km 10.200 to 10.400 1 200 1.20 240.00
between Km 10.400 to 10.600 1 200 1.20 240.00

Total quantity in square meters 30240.00

Deduct 20% viods in total spraying quantity 6048.00
Net spraying quantity 24192.00
b CHINAPALEM CHANNEL

between Km 0.000 to 0.200 1 200 3.00 _ 600.00

between Km 0.200 to 0.400 1 200 3.00 _ 600.00

between Km 0.400 to 0.600 1 200 3.00 _ 600.00

between Km 0.600 to 0.800 1 200 3.00 _ 600.00

between Km 0.800 to 1.000 1 200 3.00 _ 600.00

between Km 1.000 to 1.200 1 200 3.00 _ 600.00

between Km 1.200 to 1.400 1 200 3.00 _ 600.00

between Km 1.400 to 1.600 1 200 3.00 _ 600.00

between Km 1.600 to 1.800 1 200 3.00 _ 600.00

 between Km 1.800 to 2.000 1 200 3.00 _ 600.00

between Km 2.000 to 2.200 1 200 3.00 _ 600.00

between Km 2.200 to 2.400 1 200 3.00 _ 600.00

between Km 2.400 to 2.600 1 200 3.00 _ 600.00

between Km 2.600 to 2.800 1 200 3.00 _ 600.00

between Km 2.800 to 3.000 1 200 3.00 _ 600.00

between Km 3.000 to 3.200 1 200 3.00 _ 600.00

between Km 3.200 to 3.400 1 200 3.00 _ 600.00

between Km 3.400 to 3.600 1 200 3.00 _ 600.00

between Km 3.600 to 3.800 1 200 3.00 _ 600.00

between Km 3.800 to 4.000 1 200 3.00 _ 600.00

between Km 4.000 to 4.200 1 200 3.00 _ 600.00

Total quantity in square meters 12600.00

Deduct 20% viods in total spraying quantity 2520.00
Net spraying quantity 10080.00

MANCHIKALAPUDI CHANNEL

between Km 0.000 to 0.200 1 200 2.50 1000.00

between Km 0.200 to 0.400 1 200 2.50 _ 500.00

between Km 0.400 to 0.600 1 200 2.50 _ 500.00

between Km 0.600 to 0.800 1 200 2.50 _ 500.00

between Km 0.800 to 1.000 1 200 2.50 _ 500.00

between Km 1.000 to 1.200 1 200 2.50 _ 500.00

between Km 1.200 to 1.400 1 200 2.50 _ 500.00

between Km 1.400 to 1.600 1 200 2.50 _ 500.00

between Km 1.600 to 1.800 1 200 2.50 _ 500.00

between Km 1.800 to 2.000 1 200 2.50 _ 500.00

c On No.II BRANCH OF MANCHIKALAPUDI CHANNEL
between Km 0.000 to 0.200 1 200 1.60 _ 320.00
between Km 0.200 to 0.400 1 200 1.60 _ 320.00
between Km 0.400 to 0.600 1 200 1.60 _ 320.00
between Km 0.600 to 0.800 1 200 1.60 _ 320.00
between Km 0.800 to 1.000 1 200 1.60 _ 320.00
between Km 1.000 to 1.200 1 200 1.60 _ 320.00
between Km 1.200 to 1.400 1 200 1.60 _ 320.00
On No.I BRANCH OF MANCHIKALAPUDI CHANNEL
between Km 0.000 to 0.200 1 200 0.90 _ 180.00
 between Km 0.200 to 0.400 1 200 0.90 _ 180.00

between Km 0.400 to 0.600 1 200 0.90 _ 180.00

between Km 0.600 to 0.800 1 200 0.90 _ 180.00

On Penumuli Bodi kaluva of MANCHIKALAPUDI CHANNEL
between Km 0.000 to 0.200 1 200 1.40 _ 280.00
between Km 0.200 to 0.400 1 200 1.40 _ 280.00
On Commuru thumu Bodi kaluva of MANCHIKALAPUDI CHANNEL
between Km 0.000 to 0.200 1 200 1.50 _ 300.00
between Km 0.200 to 0.400 1 200 1.50 _ 300.00
between Km 0.400 to 0.600 1 200 1.50 _ 300.00
between Km 0.600 to 0.800 1 200 1.50 _ 300.00
between Km 0.800 to 1.000 1 200 1.50 _ 300.00
between Km 1.000 to 1.200 1 200 1.50 _ 300.00
Total quantity in square meters 10820.00
Deduct 20% viods in total spraying quantity 2164.00
Net spraying quantity 8656.00
d MORAMPUDI NORTH CHANNEL
between Km 0.000 to 0.200 1 200 3.00 _ 600.00
between Km 0.200 to 0.400 1 200 3.00 _ 600.00
between Km 0.400 to 0.600 1 200 3.00 _ 600.00
between Km 0.600 to 0.800 1 200 3.00 _ 600.00
between Km 0.800 to 1.000 1 200 3.00 _ 600.00
between Km 1.000 to 1.200 1 200 2.50 _ 500.00
between Km 1.200 to 1.400 1 200 2.50 _ 500.00
between Km 1.400 to 1.600 1 200 2.50 _ 500.00

between Km 1.600 to 1.800 1 200 2.50 _ 500.00

between Km 1.800 to 2.000 1 200 2.50 _ 500.00
between Km 2.000 to 2.200 1 200 1.50 _ 300.00
e MORAMPUDI SOUTH CHANNEL
between Km 0.000 to 0.200 1 200 3.50 _ 700.00
between Km 0.200 to 0.400 1 200 3.50 _ 700.00
between Km 0.400 to 0.600 1 200 3.50 _ 700.00
between Km 0.600 to 0.800 1 200 3.50 _ 700.00
between Km 0.800 to 1.000 1 200 3.50 _ 700.00
between Km 1.000 to 1.200 1 200 3.50 _ 700.00
between Km 1.200 to 1.400 1 200 3.50 _ 700.00
between Km 1.400 to 1.600 1 200 3.50 _ 700.00
between Km 1.600 to 1.800 1 200 3.50 _ 700.00
between Km 1.800 to 2.000 1 200 3.50 _ 700.00
between Km 2.000 to 2.200 1 200 2.50 _ 500.00
between Km 2.200 to 2.400 1 200 2.50 _ 500.00
between Km 2.400 to 2.600 1 200 2.50 _ 500.00
 between Km 2.600 to 2.800 1 200 2.50 _ 500.00
between Km 2.800 to 3.000 1 200 2.50 _ 500.00
between Km 3.000 to 3.200 1 200 2.50 _ 500.00
between Km 3.200 to 3.400 1 200 2.50 _ 500.00
between Km 3.400 to 3.600 1 200 2.50 _ 500.00
between Km 3.600 to 3.800 1 200 2.50 _ 500.00
between Km 3.800 to 4.000 1 200 2.50 _ 500.00
between Km 4.000 to 4.200 1 200 2.50 _ 500.00
between Km 4.200 to 4.400 1 200 2.50 _ 500.00
between Km 4.400 to 4.600 1 200 2.50 _ 500.00
between Km 4.600 to 4.800 1 200 2.50 _ 500.00
between Km 4.800 to 5.000 1 200 2.50 _ 500.00
between Km 5.000 to 5.200 1 200 2.50 _ 500.00
Total quantity in square meters 20800.00
Deduct 20% viods in total spraying quantity 4160.00
Net spraying quantity 16640.00
f EMANI CHANNEL
between Km 0.000 to 0.200 1 200 4.80 _ 960.00
between Km 0.200 to 0.400 1 200 4.80 _ 960.00
between Km 0.400 to 0.600 1 200 4.80 _ 960.00
between Km 0.600 to 0.800 1 200 4.80 _ 960.00
between Km 0.800 to 1.000 1 200 4.80 _ 960.00
between Km 1.000 to 1.200 1 200 4.80 _ 960.00
between Km 1.200 to 1.400 1 200 4.80 _ 960.00
between Km 1.400 to 1.600 1 200 4.80 _ 960.00
between Km 1.600 to 1.800 1 200 4.80 _ 960.00
between Km 1.800 to 2.000 1 200 4.80 _ 960.00
between Km 2.000 to 2.200 1 200 4.80 _ 960.00
between Km 2.200 to 2.400 1 200 5.00 _ 1000.00
between Km 2.400 to 2.600 1 200 4.20 _ 840.00
between Km 2.600 to 2.800 1 200 4.20 _ 840.00
between Km 2.800 to 3.000 1 200 4.20 _ 840.00
between Km 3.000 to 3.200 1 200 4.20 _ 840.00
between Km 3.200 to 3.400 1 200 4.20 _ 840.00
between Km 3.400 to 3.600 1 200 4.20 _ 840.00
between Km 3.600 to 3.800 1 200 3.90 _ 780.00
between Km 3.800 to 4.000 1 200 3.90 _ 780.00
between Km 4.000 to 4.200 1 200 3.90 _ 780.00
between Km 4.200 to 4.400 1 200 3.90 _ 780.00
between Km 4.400 to 4.600 1 200 3.90 _ 780.00
between Km 4.600 to 4.800 1 200 3.90 _ 780.00
between Km 4.800 to 5.000 1 200 3.90 _ 780.00
between Km 5.000 to 5.200 1 200 3.90 _ 780.00
 between Km 5.200 to 5.400 1 200 3.90 _ 780.00
between Km 5.400 to 5.600 1 200 3.90 _ 780.00
between Km 5.600 to 5.800 1 200 3.90 _ 780.00
between Km 5.800 to 6.000 1 200 3.00 _ 600.00
between Km 6.000 to 6.200 1 200 3.00 _ 600.00
between Km 6.200 to 6.400 1 200 3.00 _ 600.00
between Km 6.400 to 6.600 1 200 3.00 _ 600.00
between Km 6.600 to 6.800 1 200 3.00 _ 600.00
between Km 6.800 to 7.000 1 200 3.00 600.00
between Km 7.000 to 7.200 1 200 3.00 _ 600.00
between Km 7.200 to 7.400 1 200 3.00 _ 600.00
between Km 7.400 to 7.600 1 200 3.00 _ 600.00
between Km 7.600 to 7.800 1 200 2.70 _ 540.00
between Km 7.800 to 8.000 1 200 2.70 _ 540.00
between Km 8.000 to 8.200 1 200 2.70 _ 540.00
between Km 8.200 to 8.400 1 200 2.70 540.00
between Km 8.400 to 8.600 1 200 2.70 _ 540.00
between Km 8.600 to 8.800 1 200 2.70 _ 540.00
between Km 8.800 to 9.000 1 200 1.80 _ 360.00
between Km 9.000 to 9.200 1 200 1.80 _ 360.00
between Km 9.200 to 9.400 1 200 1.80 _ 360.00
between Km 9.400 to 9.600 1 200 1.80 _ 360.00
between Km 9.600 to 9.800 1 200 1.80 _ 360.00
between Km 9.800 to 10.000 1 200 1.80 _ 360.00
between Km 10.000 to 10.200 1 200 1.80 360.00
between Km 10.200 to 10.400 1 200 1.80 _ 360.00
between Km 10.400 to 10.600 1 200 1.80 _ 360.00
between Km 10.600 to 10.800 1 200 1.80 _ 360.00
between Km 10.800 to 11.000 1 200 1.50 _ 300.00
between Km 11.000 to 11.200 1 200 1.50 _ 300.00
between Km 11.200 to 11.400 1 200 1.50 _ 300.00
between Km 11.400 to 11.500 1 100 1.50 _ 150.00
Total quantity in square meters 38470.00
Deduct 20% viods in total spraying quantity 7694.00
Net spraying quantity 30776.00
k DAMTHALLURU CHANNEL
between Km 0.000 to 0.200 1 200 2.40 _ 480.00
between Km 0.200 to 0.400 1 200 2.40 _ 480.00
between Km 0.400 to 0.600 1 200 2.40 _ 480.00
between Km 0.600 to 0.800 1 200 2.40 _ 480.00
between Km 0.800 to 1.000 1 200 2.40 _ 480.00
between Km 1.000 to 1.200 1 200 2.40 _ 480.00
between Km 1.200 to 1.400 1 200 2.40 _ 480.00
 between Km 1.400 to 1.600 1 200 2.40 _ 480.00
between Km 1.600 to 1.800 1 200 2.40 _ 480.00
between Km 1.800 to 2.000 1 200 2.40 _ 480.00
between Km 2.000 to 2.200 1 200 2.40 _ 480.00
between Km 2.200 to 2.400 1 200 2.40 _ 480.00
between Km 2.400 to 2.600 1 200 2.10 _ 420.00
between Km 2.600 to 2.800 1 200 2.10 _ 420.00
between Km 2.800 to 3.000 1 200 2.10 _ 420.00
between Km 3.000 to 3.200 1 200 2.10 _ 420.00
between Km 3.200 to 3.400 1 200 2.10 _ 420.00
between Km 3.400 to 3.600 1 200 2.10 _ 420.00
between Km 3.600 to 3.800 1 200 2.10 _ 420.00
between Km 3.800 to 4.000 1 200 2.10 _ 420.00
between Km 4.000 to 4.200 1 200 2.10 _ 420.00
between Km 4.200 to 4.400 1 200 2.10 _ 420.00
between Km 4.400 to 4.600 1 200 2.10 _ 420.00
between Km 4.600 to 4.800 1 200 2.10 _ 420.00
between Km 4.800 to 5.000 1 200 2.10 _ 420.00
between Km 5.000 to 5.200 1 200 1.50 _ 300.00
between Km 5.200 to 5.400 1 200 1.50 _ 300.00
between Km 5.400 to 5.600 1 200 1.50 _ 300.00
between Km 5.600 to 5.800 1 200 1.50 _ 300.00
between Km 5.800 to 6.000 1 200 1.50 _ 300.00
between Km 6.000 to 6.200 1 200 1.50 _ 300.00
Total quantity in square meters 13020.00
Deduct 20% viods in total spraying quantity 2604.00
Net spraying quantity 10416.00
GRAND TOTAL QUANTITY IN SQUARE METERS 123096.00
III Application of grease for maintenance of shutters during irrigation season as
directed by thelock
Revendrapadu engineer - in - charge.
shutters 7
Duggirala lock shutters 9
Commamuru Escape lock shutters 6
Total no of shutters 22
IV Application of geare oil for maintenance of shutters during irrigation season as
directed by thelock
Revendrapadu engineer - in - charge.
shutters 7
Duggirala lock shutters 9
Commamuru Escape lock shutters 6
Total no of shutters 22
Provlision for NAC @ 0.1% L.S
Provision for GST @ 12% L.S
provision for labour cess @ 1% L.S
Provision for stationary and photographic charges L.S
Assistant Engineer Deputy Executive Engineer Executive Engineer
No3 Section, Vellaturu. Eastern SubDivision, Repalle K.W.Division, Tenali
 ABSTRACT ESTIMATE
O&M Repairs-Strengthening and providing protection arrangements to the left and right
banks of the K.W Main canal between K.M 0.800 to 10.800 under the jurisdiction of Main
Canal Section, Duggirala, Guntur district for the year 2023-24
Item
Description of item Rate Per Amount
No Quantity

Laying of sand bags into stipulated places including cost of

2 9859.00 the empty cement bags sand thread stiching charges and 37.00 1 No. 364783
labour charges etc.

Supply and fixing of casuria ballies 75 to 100 mm dia

including cost and conveyance labour charges for fixing,
3 720.00 cutting and sharpening duly removing knots, driving them 70.00 cum 50400
into ground not less than 1m depth at toe of the leading cut
at an interval of 0.30 m as directed by the department.
Providing homogeneous embankment using soil from
approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials machinery, labour,
4 205.00 all operations such as excavation, sorting out, transportation, 120.70 cum 24744
spreading soil in layer of specified thickness, breaking clods,
sectioning etc., complete with initial lead upto 1 km and all
lifts.IRR-PMW-3-22

Total working items 439927

10 LS provision for seignorage charges 86176
7 LS total 526103
8 LS Provision for NAC @ 0.1% 526
9 LS provision for GST @ 12% 63132
11 LS provision for labour cess @ 1% 0
12 LS provision for stationary and photographic charges 1239
TOTAL 591000

Assistant Engineer Deputy Executive Engineer Executive Engineer

Main Canal Section, Duggirala. Central SubDivision, Duggirala K.W.Division, Tenali
 DETAILED ESTIMATE
O&M Repairs-Strengthening and providing protection arrangements to the left and
right banks of the K.W Main canal between K.M 0.800 to 10.800 under the jurisdiction
of Main Canal Section, Duggirala, Guntur district for the year 2023-24
Sno Description No L B D Total

Laying of sand bags into stipulated places including cost of the empty cement bags sand thread
III
stiching charges and labour charges etc.

K.W. Main canal in b/w km. 5.000 to 6.000 1x1 50 2.50 1.60 200.00

K.W. Main canal in b/w km. 9.400 to 10.500 1x1 20 2.20 1.80 79.20

Total quanitty in cum 279.20

No of sand bags =756.60/0.02832 9858.76
or say 9859.00

supply and fixing of casurina ballies 75mm to 100 mm dia including cost and
IV
conveyance labour charges for fixing,cutting and sharpening duly removing
knots,driving them into ground not less than 1 m depth at toe of the leading cut at
an interval of 0.30 m, finished item of work as directed by the Engineer-in-charge.
K.W. Main canal in b/w km. 5.000 to 6.000 1x1 200 2.10 420.00

K.W. Main canal in b/w km. 9.400 to 10.500 1x1 150 2.00 300.00

Total RMT 720.00

Providing homogeneous embankment using soil from approved borrow area in

layers of 25 to 30 cm before compaction including cost of all materials machinery,
V labour, all operations such as excavation, sorting out, transportation, spreading soil
in layer of specified thickness, breaking clods, sectioning etc., complete with initial
lead upto 1 km and all lifts.IRR-PMW-3-22
(2.10+0.90)/
K.W. Main canal in b/w km. 5.000 to 6.000 1x1 60 1.7 153
2
(2.00+0.90)/
K.W. Main canal in b/w km. 9.400 to 10.500 1x1 20 1.8 104.4
2
Total quanitty in cum 257.4
or say 257
Provlision for NAC @ 0.1% L.S
Provision for GST @ 12% L.S
provision for labour cess @ 1% L.S
Provision for stationary and photographic charges L.S