LEAD STATEMENT

Name 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

Deduct
Contr.profit
14%
7

Initial Cost Conveyance

Blasting

Seignorage

Materials
ADD
Total Cost
Total Cost VAT (5%)
10

11

12

Sand for motor (94-b)

Local

7.50

385.00

116.00

14.25

0.00

40.00

526.75

26.34

553.09

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)

Cement

Sand for filling (94-c)

Local

7.50

285.00

116.00

101.75

0.00

40.00

339.25

16.96

356.21

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

DATA SHEET
(AP REVAISED STANDARD DATA)
Name of the Work : Construction of Check dam during 2012-13
Range : Jangareddigudem
Section : Mulagalampalli

Scheme : CAMPA - CAT

Beat : Antharvedigudem

Sl.
No

Contents

Description of Item

Rate

Per

Amount

day

1019.20
per 10cum

Earthwork excavation for structures as per the drawing

and technical specification clause 305.1 including
setting out, construction of shoring and bracing removal
of stumps and other deleterious and disposal up to a
lead of 50 mts, dressing of sides and bottom and
backfilling in trenches with excavated suitable material
as per Technical spacification 305 MOR/304 MORTH

3.64 days

BLD-CSTN 2.5

Mazdoor (Unskilled)

280.00

C.C.(1:4:8) using 40 mm metai concrete mixture for all

works including cost and conveyance of all material and
all labour charges etc.complete but excluding
seignorage charges.

162

kgs

Cement

0.90
0.45
1.2
1
0.10
1.39

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

752.17
553.09
100
417.4
350.00
280.00

1000
kg
cum
cum
1000
1hour
day
day

5565.00
312.53
372.38
1065.13
553.09
350.00
280.00

1000
cum
cum
cum
cum
nos
nos

440.75
137.51
186.19
170.42
182.52
420.00
560.00
0.11
2097.50
per cum

5565.00 1000
312.53 cum
372.38
1065.13
553.09
350.00
280.00

440.75
137.51
186.19
170.42
182.52
420.00
560.00
-3.00

5565.00

901.53
676.95
248.89
120
417.4
35.00
389.20
0.03
2789.00
per cum

CR/ RR Monsony in CM(1:6) using RR stone including

3

BLD-CSTN4-8
79.2
0.44
0.5
0.16
0.33
1.2
2

kgs
cum
cum
cum
cum
days
days

cost and conveyance of all material and all labour

charges etc. complete but exluding seignorage charges.
Cost of Cement
Cost of CR Stone
Cost of RR Stone
Bond Stones 7 nos - 0.24 X 0.24 X 0.39 = 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
79.20
0.44
0.50
0.16
0.33
1.20
2.00

kgs
cum
cum
cum
cum
days
days

cost and conveyance of all material and all labour

charges etc. complete but exluding seignorage charges.
Cost of Cement
Cost of CR Stone
Cost of RR Stone
Bond Stones 7 nos - 0.24 X 0.24 X 0.39 = 0.16 cum
Cost of Sand for Morter
Mason 1st Class
Man mazdoor (Un Skilled)
Deduct Rs/3.00 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. complete but
excluding seignorage charges.
1.05 cum Cost of Sand
360.00 kgs cement
0.20 nos Man Mazdoor

0.11
2094.50
per cum

553.09 cum
5565.00 MT
280.00 each

580.75
2003.40
56.00
2640.15
per 10sqm

2640.15 cum
320.00 day
280.00 day

554.43
300.80
448.00
0.02
1303.25
per 10sqm

Plastering with CM (1:4) 20 mm thick including cost and

5

conveyance of all materials and all labour charges

etc.complete but excluding seignorage charges.
0.21 cum Cost of CM(1:4)
0.94 days Mason 2nd class
1.60 days Mazdoor ( Unskilled)
Sundries

DETAILED CUM ABSTRACT

Name of the Work : Construction of Check dam-II during 2013-14
Check dam location : Kamavaram kaluva (N 17.33329, E 081.29317)

Scheme : CAMPA - CAT

Range : JR Gudem

Section : Mulagalampalli
Beat :Antharvedigudem
Measurments
Sl.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 305.1 including setting out, construction of shoring and
1

bracing removal of stumps and other deleterious and disposal up to a lead

of 50 mts, dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical spacification 305 MOR/304
MORTH
i) Main wall

13.00

2.10

1.50

40.95

ii) Support walla D/S

2.50

0.60

0.75

2.25

iii) Side walla U/S

2.00

0.60

0.75

1.80

iv) Apron U/S

13.00

0.60

0.45

3.51

v) Apron D/S

4.00

2.50

0.45

4.50

vi) Cutoff wall

4.00

0.60

0.60

1.44

54.45

1019.20

Cum per 10 cum

2

C.C.(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.complete but
excluding seignorage charges.
i) Main wall

13.00

2.10

0.30

8.19

ii) Support walla D/S

2.50

0.60

0.15

0.45

iii) Side walla U/S

2.00

0.60

0.15

0.36

iv) Apron U/S

13.00

0.60

0.15

1.17

v) Apron D/S

4.00

2.50

0.15

1.50

vi) Cutoff wall

4.00

0.60

0.15

0.36

12.03
Cum
3

2789.00
per cum

RR Monsony in CM(1:6) using RR stone including cost and conveyance of

all material and all labour charges etc. complete
i) main wall

Below GL
Above GL

13.00

2.10

13.00 2.10+0.90

1.20

32.76

1.80

35.10

2
ii) Suopport wallsD/s BelowGL
Above GL

2.50

0.60

0.60

1.50

2.50

0.60 0.00+1.80

2.70

2
iii) Side walls D/s Below GL
Above GL
v) Cutoff wall

2.00

0.60

0.60

1.44

2.00

0.60

0.50

1.20

4.00

2.50

0.45

0.934

75.634
Cum
3 (a)

2097.50
per cum

RR Monsony in CM (1:6) using RR Stone including cost and

conveyance of all material and all labour charges etc.
complete. For Apron
i) Apron U/s

13.00

0.60

0.30

2.34

ii) Apron D/s

4.00

2.40

0.30

2.88
5.22

2094.50
per cum

Plastering with CM (1:4) 20 mm thick including cost and conveyance of all

materials and all labour charges etc.complete
i) Main wall

Sides U/s
Sides D/s
Top

13.00

---

1.80

23.40

13.00

---

2.16

28.08

13.00

---

0.90

11.70

ii) Support wall

D/s Sides

2X2

2.50

---

0.00+1.80

9.00

2
Top
iii) Side walls

U/s Sides

2.50

---

0.60

3.00

2X2

2.00

---

0.50

4.00

2.00

---

0.60

2.40

Top

62.14

1303.25

Sqm per 10 sqm

5

Contingencies

---

---

---

---

--TOTAL:

(Rupees Two lakhs twenty five thousand only)

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, (FAC)

Jangareddigudem

DETAILED CUM ABSTRACT

Construction of Check dam-II during 2013-14
Scheme : CAMPA - CAT
Beat :Antharvedigudem
Amount
9

5550

33552

158643

10933

es Two lakhs twenty five thousand only)

8098

2224

219000

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

52.17
8.58
2.31
11.44
11.44
11.44
11.44
11.44
11.44
8.03
0.7

5%

1019.2
2789
2789
2097.5
2097.5
2097.5
2097.5
2097.5
2097.5
2097.5
2094.5

Seignorage

Amount
RR

5317
0
0
23930 101.70
0.00
6443 27.38
0.00
23995 99.44 101.42
23995 99.44 101.42
23995 99.44 101.42
23995 99.44 101.42
23995 99.44 101.42
23995 99.44 101.42
16843 69.80 71.19
1466
4.35
4.43
197969
31
198000
5014.00
5952.00
10966.00

CR

BS

0
0.00
0.00
74.90
74.90
74.90
74.90
74.90
74.90
52.57
3.27

0
0.00
0.00
92.84
92.84
92.84
92.84
92.84
92.84
65.17
4.06

Cement
0
368.34
99.17
240.10
240.10
240.10
240.10
240.10
240.10
168.53
14.69

40 mm
0
203.40
103.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Total

Sand

0.00
673.44
230.50
608.69
608.69
608.69
608.69
608.69
608.69
427.26
30.80
5014.00
VAT
5014.00

0.00
154.44
41.58
151.01
151.01
151.01
151.01
151.01
151.01
106.00
9.24

RR
0.00
0.00
0.00
286.00
286.00
286.00
286.00
286.00
286.00
200.75
12.50

CR
0.00
0.00
0.00
251.68
251.68
251.68
251.68
251.68
251.68
176.66
11.00

BS
0.00
0.00
0.00
91.52
91.52
91.52
91.52
91.52
91.52
64.24
4.00

Cement 40 mm
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
386.10
103.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Total
0.00
540.54
145.53
780.21
780.21
780.21
780.21
780.21
780.21
547.65
36.74
5952.00
5952.00