District : Vikarabad Mandal: Kulkacharla Panchayat: Ghanapur

Habitation: Ghanapur Scheme: EGS Block: Non-Block

Project Name: Rural Sanitation

Works Proposed In Project:-

S.No Work Name No of Qty/ Area/ Unit Labour Skilled/ Material Total Person
Works Length/ Cost (Rs) Semi Cost (Rs) Cost (Rs) Days
Seedlings Skilled
/ Budded Cost (Rs)
Stumps

1 CONSTRUCTION OF SCHOOL 1 1 No.S 6579 0 186542 193121 31

TOILET BLOCK (ONE UNIT)
Total 6579 0 186542 193121 31

Wage Component (Rs.6579 /- ) :Material Component (Rs.186542 /-)=(3:97)

Detailed Work Estimate:-

Work ID: 152032803003170632 WorkName: CONSTRUCTION OF SCHOOL TOILET BLOCK (ONE UNIT) , at Location
Ghanapurschool in Ghanapur(H) of Ghanapur(GP) of Kulkacharla(M)

Work Estimation Date: 03-10-2019 Technical Approval Date: 04-10-019

Admin Approval Date: 22-10-2019 Planned Start Date :

Actual Work Started Date :

Tasks Details:-

S.No Task Description of Qty Units Rate Labour Skilled/ Material Total Person
Code Item/Task (Rs) component Semi Skilled Cost (Rs) Cost (Rs) Days
(Rs) component
(Rs)

1 36243 Earth work excavation 27.13 cum 242.50 6579 0 0 6579 31

and depositing on bank 08
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)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 1 of 15
2 36244 Plain Cement Concrete 1.35 cum 3023.0 0 0 4081 4081 0
corresponding to M5 1
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 36245 Random Rubble stone 3.21 cum 2628.7 0 0 8438 8438 0
masonry, in CM (1:8)
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 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)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 2 of 15
4 36246 Vibrated Reinforced 1.14 cum 8688.0 0 0 9904 9904 0
Cement Concrete M 20 1
Nominal Mix 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
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)(Plinth beams)
5 36288 Vibrated Reinforced 0.75 cum 8116.6 0 0 6087 6087 0
Cement Concrete M 20 4
Nominal Mix 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
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)(Column Footings)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 3 of 15
6 36247 Vibrated Reinforced 13.14 sqm 784.47 0 0 10308 10308 0
Cement Concrete M 20
Nominal Mix using 20mm
size (SS5) hard 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
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 (APSS No. 402 &
403) For coloumns ,
Lintels, Water tanks, Rcc
walls in building(Slab of
100mm thick)
7 36289 Vibrated Reinforced 0.78 cum 8116.6 0 0 6331 6331 0
Cement Concrete M 20 4
Nominal Mix using 20mm
size (SS5) hard 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
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 (APSS No. 402 &
403) For coloumns ,
Lintels, Water tanks, Rcc
walls in building
(Columns)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 4 of 15
8 36290 Vibrated Reinforced 0.62 cum 7497.6 0 0 4679 4679 0
Cement Concrete M 20 9
Nominal Mix using 20mm
size (SS5) hard 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
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 (APSS No. 402 &
403) For coloumns ,
Lintels, Water tanks, Rcc
walls in building(Beams)
9 36248 Reinforced Cement 0.03 cum 8218.6 0 0 247 247 0
Concrete M 20 Nominal 4
Mix 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
Cashewrina Ballies and
Wooden runners &
staging including all
bracings, cross members
etc., shuttering , machine
mixing, laying concrete,
lift charges, curing etc.,
complete but excluding
cost of steel and it’s
fabrication charges for
finished item of work
(APSS No. 402 & 403)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 5 of 15
10 36249 Brick Masonry in 6.32 cum 4154.3 0 0 26255 26255 0
superstructure with CM 1
(1:8) prop: using second
class bricks from
approved source having
minimum crushing
strength of 40 Kg/Sqcm.
including cost and
conveyance of all
materials like cement,
sand, bricks, water etc.,
to site, including
seigniorage charges,
sales & other taxes on all
materials, all operational,
incidental and labour
charges such as mixing
cement mortar,
constructing masonry,
scaffolding charges, lift
charges, curing, etc.,
complete for finished item
of work. (APSS No. 501 &
504).
11 36250 Providing impervious coat 26.64 Sqmt 316.21 0 0 8424 8424 0
over RCC roof slab to
required slopes with CM
(1:3) prop. 20mm thick
(average) mixed with
water proofing compound
manufactured by reputed
manufacturers as
approved by Engineer-in-
charge at 200 ml/bag of
cement, laid over roof
slab when it is green,
finished smooth with a
floating coat of neat
cement and thread lining
at regular intervals of
45cmx45cm including
cost and conveyance of
all materials like cement,
sand, water proofing
compound, water etc., to
site,sales & other taxes
on all materials, all
operational, incidental
and labour charges such
as mixing mortar, laying,
rounding off at junctions
of wall and slab,
rendering smooth with
thread lining, curing, lift
charges, etc., complete
for finished item of work
(APSS No. 901 & 903).
12 36251 Plastering with CM(1:5) 86.9 sqm 108.84 0 0 9458 9458 0
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)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 6 of 15
13 36252 Providing High Yield 411.7 kg 41.88 0 0 17246 17246 0
Strength Deformed 9
(HYSD) steel bars (Fe
415 grade as per IS 1786
-1985) of 8mm to 40mm
diameters, cutting,
bending, to required sizes
and shapes placing in
position with cover blocks
of approved size and
binding wire of 20SWG,
forming grills for
reinforcement work as
per approved designs
and drawings including
cost and conveyance of
bars from approved
sources to site of work,
including cost and
conveyance of binding
wire, cover blocks, chairs,
overlaps, spacers,
dowels, wastage etc., and
all operational, incidental,
and labour charges such
as cutting, bending,
placing in position, tying
etc., and sales & other
taxes,on cost of all
materials complete for
finished item of work
(APSS No.126) in all
floors.
14 36253 Supply and fixing of 18 1 Nos 2873.1 0 0 2873 2873 0
gauge MS door (Two 9
leaves)of size 0.90x2.10
mts with outer frame of
MS ange ISA
35x35x4mm and inner
shutter frame of MS
angle ISA 30x30x3mm
with 18 gauge MS sheet ,
MS powder coated
fixtures of 2nos of 150mm
long tower bolts, 6nos of
100mm butt hinges, 1nos
of 300mm aldrop
including red oxide primer
of grade-I, sales and
other taxes, cost and
conveyance of all
materials and fabrication
charges etc., complete.
15 36254 Supply and fixing of 18 1 Nos 2298.0 0 0 2298 2298 0
gauge MS door(Single 7
leaf) of size 0.75x2.10
mts with outer frame of
MS ange ISA
35x35x4mm and inner
shutter frame of MS
angle ISA 30x30x3mm
with 18 gauge MS sheet ,
MS powder coated
fixtures of 1nos of 150mm
long tower bolts, 3nos of
100mm butt hinges, 1nos
of 300mm aldrop
including red oxide primer
of grade-I, sales and
other taxes, cost and
conveyance of all
materials and fabrication
charges etc., complete.

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 7 of 15
16 36255 Whiting to new walls and 71.44 sqm 25.5 0 0 1822 1822 0
ceiling in two coats with
Birla White or equavalent
quality to give an even
shade after thoroughly
brushing the surface to
remove all loose
powdered materials
including cost and
conveyance of all
materials and water to
site, sales & other taxes,
all operational, incidental
and labour charges such
as cleaning the surface,
painting, curing etc.,
complete for finished item
of work for internal walls.
(APSS No.901 & 908) in
All Floors
17 36256 Painting to New Iron work 6.53 sqm 78.55 0 0 513 513 0
with two coats of ready
mixed synthetic enamel
paint first quality all
shades over an existing
steel primer including
cost and conveyance of
all materials to site, sales
& other taxes, incidental,
operational and all labour
charges etc., complete for
finished item of work.
(APSS No. 1201, 1207 &
1212).in All Floors
18 36257 Filling with useful 5.81 cum 18.2 0 0 106 106 0
available excavated earth
(excluding rock) in
trenches, sides of
foundations and
basement with initial lead
in layers not exceeding
15cm thick, consolidating
each deposited layer by
watering and ramming
including cost and
conveyence of water to
work site and all
operational, incidental,
labour charges, hire
charges of T & P etc.,
complete for finished item
of work. (APSS NO. 309
& 310) (Excavated Qty of
Earth (80%))
19 36258 Filling with Gravel in 3.47 cum 344.86 0 0 1197 1197 0
trenches, sides of
foundations and
basement with initial lead
in layers not exceeding
15cm thick, consolidating
each deposited layer by
watering and ramming
including cost and
conveyence of water to
the work site and all
operational, incidental,
labour charges,
seignorage charges, hire
charges of T & P etc.,
complete for finished item
of work. (APSS NO. 309
& 310)

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 8 of 15
20 36259 Flooring with Ceramic 8.12 sqm 772.15 0 0 6270 6270 0
Tiles of 7.3mm thick 1st.
quality of any shade as
approved by Engineer - in
- charge set over a base
coat of CM (1:8), 12mm
thick laid over flooring
bed / V.R.C.C. slab, with
neat cement slurry of
honey like consistency
spread at the rate of 3.3
Kgs of cement per Sq.m
and jointed with neat
white cement paste to
full depth mixed with
pigment of matching
shade including cost and
conveyance of all
materials like cement,
sand, water, ceramic tiles
etc. to site, seigniorage
charges, sales and other
taxes on all materials, all
operational, incidental
and labour charges such
as mixing of cement
mortar, laying, curing, lift
charges etc., complete for
finished item of work.
(APSS No.701 & 707) in
All Floors
21 36260 Dadooing to walls with 15.46 sqm 806.61 0 0 12472 12472 0
white glazed tiles 1st.
quality of any size of
brand as approved by
Engineer - in - charge
and set over a base coat
of CM (1:5), 12mm thick
and neat cement paste at
the rate of 3.3 Kg/Sqmt.
and jointed with white
cement paste mixed with
pigment of matching
shade including cost and
conveyance of all
materials like cement,
sand, water, tiles, etc. to
site, seigniorage charges,
sales and other taxes on
all materials, C921 such
as mixing of cement
mortar, laying in position,
curing, lift charges etc.,
complete for finished item
of work (APSS No.701 &
707) in All Floors

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 9 of 15
22 36261 Supplying & fixing 7.5 Rmt 141 0 0 1058 1058 0
Ashirvad/Astral flow
guard for equivalent
CPVC Pipes with fittings
in ground or on wall
including cost of tees,
elbows, bends, reducers,
couplings, running joints,
union flanges, unions etc.
with necessary
excavation in all types of
soils except rock
requiring blasting,
refilling, chiselling
masonry walls and
making good the walls &
floors to the original
surface and fixing MS
clamps on TW blocks on
walls including cost and
conveyance of all
materials and labour
charges complete for
finished item of work.
(15.90 mm OD Pipe -
SDR 13.5)
23 36291 Supplying & fixing 2 Rmt 160 0 0 320 320 0
Ashirvad/Astral flow
guard for equivalent
CPVC Pipes with fittings
in ground or on wall
including cost of tees,
elbows, bends, reducers,
couplings, running joints,
union flanges, unions etc.
with necessary
excavation in all types of
soils except rock
requiring blasting,
refilling, chiselling
masonry walls and
making good the walls &
floors to the original
surface and fixing MS
clamps on TW blocks on
walls including cost and
conveyance of all
materials and labour
charges complete for
finished item of work.
(22.20 mm OD Pipe -
SDR 13.5)
24 36262 Supplying and fixing 15 4 Nos 245 0 0 980 980 0
mm brass body CP finish
bib tap of not less than
300 grams weight screw
type (full turn) with
internal / external
threaded connection
conforming to IS 8931
Seiko or equivalent
including cost and
conveyance of all
materials, labour charges
etc., complete for finished
item of work in all floors.

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 10 of 15
25 36263 Supplying, Laying & 4 Rmt 427 0 0 1708 1708 0
Jointing Testing of
101.6mm SWG pipe of
ISI make conforming to
ISI 651 & 4127 with air
tight Soultion joints
Including Execavation of
Trenches and sockets
pits if any soil expept rock
requiring blasting up to 3”
depth and refilling with
watering and tamping
26 36264 Supplying & Fixing Indian 1 No 1827 0 0 1827 1827 0
white glazed W.C with
"P" or "S" trap of 20" size
with foot rests and
construction of brick
masonry seat and cc
squating plate with PCC
(1:2:4) complete
27 36265 Supplying and fixing of 20 Nos 650 0 0 13000 13000 0
RCM rings 0.90 M dia
including cost and
conveyance of all
materials to work site for
finished item of work as
directed by the Engineer-
in-Charge for Soak pit &
Leach pit.
28 36266 Supplying and fixing 1 Nos 2849 0 0 2849 2849 0
Wash Hand Basin size
450mm x 300mm
including cost and
conveyance of all
materials to site, labour
charges etc. complete for
finished item of work
29 36267 Supply & fixing of 75mm 4 Nos 500 0 0 2000 2000 0
thick RCC cover with
nominal reinforcement
including cost and
conveyance
30 36269 Providing & Placing on 500 Litres 6 0 0 3000 3000 0
Terrace (at all floor
levels) polyethylene water
storage tank with Double
layer approved brand &
manufacture with cover
and suitable locking
arrangement & making
necessary holes for inlet
& outlets and over flow
pipes but without fittings
& base support for tanks
31 36270 Supply and 1 Each 11550 0 0 11550 11550 0
Transportation of 1.00HP
Single phase open well
ISI submersible motor
pumpset.
32 36271 S& F of panel board 1 Nos 4500 0 0 4500 4500 0

33 36272 Supply of 3 Core 1.5 25 RMt 57.17 0 0 1429 1429 0

Sqmm Flat Copper cable
of ISI for Submersible
Motors.
34 36273 Supply & Fixing of 35 RMt 17.15 0 0 600 600 0
Service wire

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 11 of 15
35 38510 Name Board [Minimum 1 LS 600 0 0 600 600 0
Size:5ft X 4ft writing on
the structure with enamel
paint on wall with
MGNREGS Logos]
36 37408 Work File or Case Record 1 No.S 200 0 0 200 200 0
expenditure to be
provided to Technical
Assistants
37 33994 Skilled wages towards 1 LS 0 0 1912 1912 0
cost of Technical
Assistants/Barefoot
Engineers @ 1% of the
total cost

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 12 of 15
 Total 6579 0 186542 193121 31

I certify that,I have inspected the work/project site on ........................... date and found the specifications and quantities provided in the
estimate are correct, appropriate and as per the standards and purposefulness of the proposed asset/work.Based on my visit, I am
according technical approval for Rs.193121/-
I certify that, I am responsible for proper preparation of estimate and the estimate is technically approved for Rs.193121/- , with
technical approval number 03/NA/038/2019-2020 dated...........................
I abide to be punished if estimates are found with deviations above 10%.

Name of the technical approval authority: Designation of the technical approval authority:

Signature of technical approval authority: Date of Technical Approval:

Diagram:-

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 13 of 15
 Rural Development Department
NREGS-TG
Input Data Sheet for Rural Sanitation
General Information :-
Name of Gram Panchayat Ghanapur

Name of the Habitation Ghanapur

Name of the Project Rural Sanitation
Land ownership Government
Category of Work(As per NREGA) Rural sanitation related works such as individual household latrines, school toilet units,
anganwadi toilets, soil and liquid waste management
Project Scope CONSTRUCTION OF SCHOOL TOILET BLOCK (ONE UNIT)

No of Beneficiaries to be Benefited of the work:-

Expected income to be accrued per annum out of the asset after creation (in Rs):1000/-

Input Details :-

S.No Input Name Value

1 BoysStrength 40
2 GirlsStrength 30
3 School ghanapurschool
4 Schooltype Primary school

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 14 of 15
Certified that the technical information and leads provided are correct for the WorkCode: 152032803003170632

Name of EGS Engineer:

Designation of the official filling the details: Name of the Cluster Technical Assistant:

Signature: Signature:

Date: Date:

Certified that the information on land development proposed is correct for the WorkCode: 152032803003170632

Name of the Additional Programme Officer: Name of Programme officer/MPDO/PO FAC:

Signature: Signature:

Date: Date:

Name of Assistant Project Director :

Signature:

Date:

Mandal Computer Center: Kulkacharla 23 Dec 2019

System developed by Tata Consultancy Services Limited Page 15 of 15