LEAD STATEMENTName of the Work : Construction of Check dam during 2013-14 Range : JR Gudem Division: Eluru Scheme : CAMPA - CAT Section : Mulagalampalli Beat : Antharvedigudem Sl. No Name of the Material Source Lead in Kms 1 2 3 4 5 6 Deduct Contr.profit 14% 7 Initial Cost Conveyance Blasting Seignorage 8 9 Materials ADD Total Cost Total Cost VAT (5%) 10 11 12 1 Sand for motor (94-b) Local 7.50 385.00 116.00 14.25 0.00 40.00 526.75 26.34 553.09 2 RR Stone (12-G) Local 3.50 245.00 68.00 8.35 0.00 50.00 354.65 17.73 372.38 Local 3.50 188.00 68.00 8.35 0.00 50.00 297.65 14.88 312.53 Local 3.50 904.76 68.00 8.35 0.00 50.00 1014.41 50.72 1065.13 Buttaigudem --- 5300.00 0.00 0.00 0.00 0.00 5300.00 265.00 5565.00 3 4 Coursed rouble stone (14-23.a) Through stone (Bond stone) 5 Cement 6 Sand for filling (94-c) Local 7.50 285.00 116.00 101.75 0.00 40.00 339.25 16.96 356.21 7 40 mm metal (30 - f) Local 3.50 588.00 68.00 59.65 70.00 50.00 716.35 35.82 752.17 Submitted to the Forest Range Officer, Jangareddigudem Forest Beat officer, Anthirvedhigudem Forest Section officer, Mulagalampalli Submitted to the Divisional Forest Officer, Eluru for favour of sanction. Forest Range Officer Jangareddigudem No Contents Description of Item Rate Per Amount 1 2 3 4 5 6 day 1019.50 0.00 280.13 553.19 170.42 182.00 560.complete but excluding seignorage charges.00 per cum CR/ RR Monsony in CM(1:6) using RR stone including 3 BLD-CSTN4-8 79.00 1000 cum cum cum cum nos nos 440.2 0.00 0.40 56.5 Mazdoor (Unskilled) 280.90 0. 1.10 1.43 300.38 1065.09 100 417.51 186.00 2640.00 560.50 per cum 5565. 0. complete but excluding seignorage charges. complete but exluding seignorage charges.CAT Beat : Antharvedigudem Sl.2 2 kgs cum cum cum cum days days cost and conveyance of all material and all labour charges etc.DATA SHEET (AP REVAISED STANDARD DATA) Name of the Work : Construction of Check dam during 2012-13 Range : Jangareddigudem Section : Mulagalampalli Scheme : CAMPA .09 cum 5565.53 676.21 cum Cost of CM(1:4) 0.17 553.20 0.00 per cum for apron work as per preamble 5-III Sundries Cost of CM(1:4) including cost and conveyance of all materials and all labour charges etc.2 1 0.4 350. dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical spacification 305 MOR/304 MORTH 1 3.52 420.13 553.33 1.75 137.05 cum Cost of Sand 360. 162 kgs Cement 0.11 2094.39 = 0.51 186.complete but excluding seignorage charges.95 248.00 kgs cement 0.00 5565.00 312.39 cum cum Kl hour days days 40 mm HGB metal Sand of mortar Water (using for curing) Concret Mixing Charges(38 -a) Mason 1st class Mazdoor (Unskilled) Sundries 752. construction of shoring and bracing removal of stumps and other deleterious and disposal up to a lead of 50 mts.(1:4:8) using 40 mm metai concrete mixture for all works including cost and conveyance of all material and all labour charges etc.94 days Mason 2nd class 1.00 389.00 -3. Cost of Cement Cost of CR Stone Cost of RR Stone Bond Stones 7 nos .15 per 10sqm 2640.16 0.19 170.89 120 417.C.00 280.09 350.16 0.42 182.02 1303.0.00 4 kgs cum cum cum cum days days cost and conveyance of all material and all labour charges etc.00 1000 312.5 0.20 per 10cum Earthwork excavation for structures as per the drawing and technical specification clause 305.4 35.24 X 0.1 including setting out.25 per 10sqm Plastering with CM (1:4) 20 mm thick including cost and 5 conveyance of all materials and all labour charges etc.00 0.00 each 580.52 420.50 per cum 553.00 day 554.53 372.44 0. Cost of Cement Cost of CR Stone Cost of RR Stone Bond Stones 7 nos .00 MT 280.03 2789.45 1.00 901.24 X 0.11 2097.00 day 280.75 137.33 1.44 0.53 cum 372.64 days 2 BLD-CSTN 2.00 280.38 1065.16 cum Cost of Sand for Morter Mason 1st Class Man mazdoor (Un Skilled) Deduct Rs/3.75 2003.20 2.00 1000 kg cum cum 1000 1hour day day 5565.80 448.00 440.0.20 0.15 cum 320.24 X 0.39 = 0.00 C.60 days Mazdoor ( Unskilled) Sundries . complete but exluding seignorage charges.24 X 0.20 nos Man Mazdoor 0.16 cum Cost of Sand for Morter Mason 1st Class Man mazdoor (Un Skilled) Sundries CR/ RR Monsony in CM(1:6) using RR stone including 3 (a) BLD-CSTN4-8 79.09 350. dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical spacification 305 MOR/304 MORTH i) Main wall 1 13.00 2.60 0.complete but excluding seignorage charges.60 1.45 0.50 0.50 vi) Cutoff wall 1 4.45 1019.60 0.00 2.00 0.10 2 ii) Suopport wallsD/s BelowGL Above GL 2 2.60 1.29317) Scheme : CAMPA .15 1.00 0.60 0.50 2 2.03 Cum 3 2789.CAT Range : JR Gudem Section : Mulagalampalli Beat :Antharvedigudem Measurments Sl. complete i) main wall Below GL Above GL 1 13.44 54.60 0.34 ii) Apron D/s 1 4.00 2.1 including setting out.16 28.00 0.00 0.15 1.60 0.20 1 4.80 iv) Apron U/S 1 13.complete i) Main wall Sides U/s Sides D/s Top 1 13.10 1.08 1 13.00+1.20 32.70 2 iii) Side walls D/s Below GL Above GL v) Cutoff wall 2 2.10 0.60 0.40 0.634 Cum 3 (a) 2097.50 0.50 0.30 2.00 0.33329.95 ii) Support walla D/S 2 2.45 3. i) Main wall 1 13.60 0.15 0.80 23.50 per cum RR Monsony in CM (1:6) using RR Stone including cost and conveyance of all material and all labour charges etc.60 0.(1:4:8) using 40 mm HBG metai concrete mixture for all works including cost and conveyance of all material and all labour charges etc.40 1 13.50 40.36 iv) Apron U/S 1 13.00 2.51 v) Apron D/S 1 4.30 2.75 1.50 per cum 4 Plastering with CM (1:4) 20 mm thick including cost and conveyance of all materials and all labour charges etc.70 .00 --- 1.00 2.50 0.00 2.00 0.22 2094.45 4. For Apron i) Apron U/s 1 13.80 35.60 0.44 2 2.00 per cum RR Monsony in CM(1:6) using RR stone including cost and conveyance of all material and all labour charges etc.00 0.C.00 0.45 iii) Side walla U/S 2 2. E 081.10 1 13.00 0.17 v) Apron D/S 1 4.80 2.60 0.50 0.88 5.60 0.00 2.15 0.50 1.90 1.76 1.36 12.934 75.19 ii) Support walla D/S 2 2.50 0. complete.No Description of Item No Contents Rate L B D 1 2 3 4 5 6 7 8 Earthwork excavation for structures as per the drawing and technical specification clause 305.60 0.90 11.50 0. construction of shoring and 1 bracing removal of stumps and other deleterious and disposal up to a lead of 50 mts.00 --- 0.15 0.60 1.10+0.20 Cum per 10 cum 2 C.50 vi) Cutoff wall 1 4.00 2.30 8.00 --- 2.75 2.DETAILED CUM ABSTRACT Name of the Work : Construction of Check dam-II during 2013-14 Check dam location : Kamavaram kaluva (N 17.25 iii) Side walla U/S 2 2.60 0. 50 --- 0. Mulagalampalli Submitted to the Divisional Forest Officer.00 --- 0.00 --- 0.40 Top 62. Eluru for favour of sanction. Forest Range Officer. Anthirvedhigudem Forest Section officer.80 9.14 1303.00+1.00 2X2 2.25 Sqm per 10 sqm 5 Contingencies --- --- --- --- --TOTAL: (Rupees Two lakhs twenty five thousand only) Submitted to the Forest Range Officer.50 --- 0.60 2.ii) Support wall D/s Sides 2X2 2.00 2 Top iii) Side walls U/s Sides 2 2. Jangareddigudem Forest Beat officer.60 3.50 4.00 2 2. (FAC) Jangareddigudem . CAT Beat :Antharvedigudem Amount 9 5550 33552 158643 10933 .DETAILED CUM ABSTRACT Construction of Check dam-II during 2013-14 Scheme : CAMPA . es Two lakhs twenty five thousand only) 8098 2224 219000 . 69 608.00 0.80 5014.00 0.17 240.68 251.69 608.52 91.90 74.00 154.27 0 0.00 0.69 40 mm 0 203.00 0.75 12.00 0.00 9.00 0.00 0.84 92.00 0.10 168.84 92.38 0.2 2789 2789 2097.00 200.5 2097.00 0.5 2097.00 BS 0.21 780.00 74.10 240.5 2097.10 240.44 11.42 23995 99.00 VAT 5014.90 74.00 0.00 6443 27.Account VAT S_No Item Qty Rate Sand 1 2 3 4 5 6 7 8 9 10 11 Earth work CC(1:4:8) CC(1:4:8) RR(1:6) RR(1:6) RR(1:6) RR(1:6) RR(1:6) RR(1:6) RR(1:6) RR(1:6) 12 Contingencies Total VAT Seignorage Tobe deducted 52.01 151.90 74.00 540.00 286.00 0.52 64.00 0.69 608.44 101.42 23995 99.21 780.00 0.00 286.44 11.42 16843 69.00 .44 41.53 14.68 251.44 230.00 0.00 0.00 0.00 0.35 4.52 91.5 2097.21 547.50 CR 0.68 251.00 0.90 52.34 99.58 151.00 Total Sand 0.10 103.00 0.24 RR 0.24 4.00 0.42 23995 99.21 780.01 151.44 101.90 74.01 151.00 Cement 40 mm 0.00 0.84 92.00 251.21 780.17 4.54 145.10 240.68 176.52 91.00 CR BS 0 0.00 286.00 0.84 65.69 427.44 11.00 0.57 3.44 11.5 2097.70 0.69 608.7 5% 1019.95 0.00 0.44 101.84 92.10 240.19 1466 4.00 286.84 92.00 5952.00 5952.00 0.65 36.00 23995 99.01 106.00 0.5 Seignorage Amount RR 5317 0 0 23930 101.80 71.68 251.52 91.90 74.26 30.00 0.44 101.74 5952.31 11.00 0.5 2094.50 608.00 673.44 8.00 91.00 10966.00 286.52 91.00 0.95 0.42 23995 99.00 286.44 11.00 0.69 608.01 151.00 0.06 Cement 0 368.40 103.00 0.58 2.00 Total 0.03 0.68 251.5 2097.44 101.00 92.10 240.00 0.21 780.17 8.43 197969 31 198000 5014.00 386.00 0.01 151.44 101.66 11.53 780.42 23995 99.