DCC RWS

District Name Chittoor DCC Name TIRUPATHI Mandal Satyavedu

Panchayat IRUGULAM Habitation IRUGULAM Scheme MGNREGS

CC Open Drainage
system with Cover
slab under
Project Name MGNREGS in Project ID 94
convergence with
other funds

Works Proposed in Project:-

Qty/
No of Unskilled Skilled Material Total Person No of Extent
S.No Work Name Area/ Unit Cost (Rs) Cost (Rs) Cost (Rs) Cost (Rs) Days Farmers Area
Work(s) Length
CC Open Drainage system
with Cover slab under
1 1 1 Kms 45276 0 2954724 3000000 221 0 0
MGNREGS in convergence
with other funds
Total 45276 0 2954724 3000000 221 0 0

Wage Component (Rs. 45276/-):Material Component(Rs. 2954724/-) = 1.51:98.49

Detailed Work Estimate:-
S.No: 1 - Work ID: 107A61809012080006 - Work Name: CC Open Drainage system with Cover slab under MGNREGS in
convergence with other funds at location Irugulam in IRUGULAM (H) of IRUGULAM (GP) of Satyavedu (M)

Technical Approval Details:- --- &

Admin Sanctioned Details:- --- &
Technical Sanctioned Details:- --- &
Work Commencement Date:
Revised Sanctioned Details: --- & ---

Labour Labour
Units Rate component component Material Total Person
S.No TaskCode Description of Item/Task Qty (Rs) Unskilled Skilled (Rs) Cost (Rs) Cost (Rs) Days
(Rs)
Name Board using Brick masonary Size 2500.
1 34461 1 No. 0 0 2500 2500 0
2ftX3ft 00
205.0
2 34816 CW-G01.Amount for wage component 221 days 45276 0 0 45276 221
0
1506. bags 249.6
3 34817 CW-G02.cement 0 0 376117 376117 0
88 0
779.7
4 34818 CW-G03.sand for filling 47.40 cum 0 0 36960 36960 0
5
1005.
5 34819 CW-G04.sand for mortar 21.76 cum 0 0 21880 21880 0
50

Department Computer Center: DCC RWS TIRUPATHI

System developed by Tata Consultancy Services Limited
Page 1 of 3
 Labour Labour
Units Rate component component Material Total Person
S.No TaskCode Description of Item/Task Qty (Rs) Unskilled Skilled (Rs) Cost (Rs) Cost (Rs) Days
(Rs)
CW-G08.Graded Metal consisting of 256.0 cum 2065.
6 34823 60% of 40mm and 40% of 20mm to 0 0 528860 528860 0
3 60
10mm graded HBG/HBT metal
CW-G10.Cost towards engaging skilled
labour,semi skilled labour,other 16352 Rs
7 34825 materials and equipment charges 1.00 0 0 1635292 1635292 0
92
including all other materials not covered
above
13981
8 34826 CW-G12.QC @0.5% 1 Rs 0 0 13981 13981 0
.00
29061
9 34827 CW-G13.Seignorage charges 1 Rs 0 0 29061 29061 0
.00
CW-G14.cost of NP, other Pipes and
10 34828 1 Rs - 0 0 0 0 0
Precast chambers etc.,
40575
11 34829 CW-G15.LS amount for unforcen items. 1 Rs 0 0 40575 40575 0
.00
128.0 cum 921.5
12 34832 CW-G19.sand for Concrete 0 0 117967 117967 0
2 0
3704. cum 40.88
13 35253 CW-G20.Cost and supply of Steel 0 0 151431 151431 0
28
14 35270 Provision For Work Wise File 1 Nos. 100.0 0 0 100 100 0
0
Total 45276 0 2954724 3000000 221

Wage Component (Rs. 45276/-):Material Component(Rs. 2954724/-) = 1.51:98.49

Input Details:-

S.No Input Name Value

1 CC 875
2 CEMENT_QUANTITY 1506.88
3 CEMENT_RATE 249.60
4 DRAIN_LENGHT 875
5 EARTHEN 0
6 GRAVEL 0
7 LAYING_PIPES_QUANTITY 0
8 LAYING_PIPES_RATE 0
9 LEAN 0
10 LOCALITY_TYPE 3
11 LOCATION Irugulam
12 METAL_20_12_QUANTITY 0
13 METAL_20_12_RATE 0
14 METAL_40_20_10_QUANTITY 256.032
15 METAL_40_20_10_RATE 2065.60
16 METAL_40_NOMINAL_QUANTITY 0
17 METAL_40_NOMINAL_RATE 0
18 METAL_53_22_QUANTITY 0

Department Computer Center: DCC RWS TIRUPATHI

System developed by Tata Consultancy Services Limited
Page 2 of 3
 19 METAL_53_22_RATE 0
20 METAL_63_45_QUANTITY 0
21 METAL_63_45_RATE 0
22 OPEN_DRAIN_LENGTH 875
23 OTHER_MATERIALS_AMOUNT 1635292
24 PIPES_AMOUNT 0
25 POPULATION 884
26 PS_CHARGES_AMOUNT 40575
27 QC_AMOUNT 13981
28 ROAD_FROM Electrical sub station
29 ROAD_LENGTH 0
30 ROAD_TO Kotha H/W
31 ROAD_WIDTH 3
32 SAND_CONCRETE_QUANTITY 128.016
33 SAND_CONCRETE_RATE 921.50
34 SAND_FILLING_QUANTITY 47.40
35 SAND_FILLING_RATE 779.75
36 SAND_MORTAR_QUANTITY 21.76
37 SAND_MORTAR_RATE 1005.50
38 SENIORAGE_AMOUNT 29061
39 SUPPLY_STEEL_QUANTITY 3704.28
40 SUPPLY_STEEL_RATE 40.88
41 TOTAL_HABITATIONROADOD 875
42 UNSKILLED_AMOUNT 45276
43 WBM 0
Technical Assistant:
Name: Signature: Date:

I have inspected the work/project site on .............................. date and found the specifications and quantities appropriate keeping the
standards and purposefulness of the proposed asset/work. Based on my visit i am according technical approval for Rs.3000000 /- vide
technical approval number__________ with rates of current RSSR,current CSSR and Current FSR

Engineering Consultant/EGS Engineer:

Name: Signature: Date: Stamp:

Department Computer Center: DCC RWS TIRUPATHI

System developed by Tata Consultancy Services Limited
Page 3 of 3