DATA SHEET (AS PER SoR 2017-18)

DE-SILITING OF OPEN SIDE DRAINS IN WADI (V) OF VAILPUR (M)

S.No. Units Description of Work Rate per Amount

1 2 3 4 5 6
Removal of wet silt and sludge from sullage drains with aid
1 1 Cum of baskets and vessels including conveyance charges etc;
complete.
1 Cum Rate as per SoR 2017-18,Part-I,PH, P.No.430, S.No.40 264.00 1 Cum 264.00

1 Cum Conveyance charges (up to 1 Km) 32.10 1 Cum 32.10

Deduct : 13.615% contractor Profit on conveyance charges -4.37

1 Cum Loading charges of silt by manual means 21.50 1 Cum 21.50

Deduct : 13.615% contractor Profit on loading charges -2.93
TOTAL : 310.30
Add 5% GST 15.52
TOTAL : 325.82

Assistant Executive Engineer

RWS&S, Mandal : Vailpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
1 Ramadir to Dommari Poshanna 1x1 85 1.21 0.6 61.71
2 Gudala Ramesh to Ankannagari rukmanna 1x1 103 1.21 0.6 74.78
3 Golla Narsaiah to Gundla Jeepsi 1x1 103 1.21 0.6 74.78
4 Medhari Gangadhar to gundla pedda kishan 1x1 85 1.21 0.6 61.71
5 Gundla kishan to enganti gangadhar 1x1 75 0.91 0.45 30.71
6 Enganti gangadhar to eranna H 1x1 135 0.91 0.45 55.28
7 Kachakayala sayanna H to Muduraj sangam 1x1 155 0.91 0.45 63.47
8 Lokkidi Anil H to tokala Bhumesh H 1x1 145 0.91 0.45 59.38
9 Goja narendhar H to Mallesh janardan 1x1 90 0.91 0.45 36.86
10 sangu Gangadhar H to kole bojanna 1x1 65 0.45 0.35 10.24
11 Gudala pentanna H to Kole narsaiah H 1x1 75 0.45 0.35 11.81
12 Matta rajeshwar H to Karkana Laxman H 1x1 65 0.45 0.35 10.24
13 Shavva Limbanna H to Kurma Rajendhar H 1x1 90 0.45 0.35 14.18
14 Mahesh goud H to Thonti rajanna H 1x1 95 0.45 0.35 14.96
15 Patkari Vinod H to Sakali Sunanda H 1x1 75 0.45 0.35 11.81
16 Chakrapani to Padmasali sayanna 1x1 90 0.45 0.35 14.18
17 Kurma rajendhar to durgadevi mahila sangam 1x1 156 0.45 0.35 24.57
18 kottala nagaraju to dubaka narsu 1x1 115 0.45 0.35 18.11
19 Japiri Gattu to Mangali Narayana 1x1 45 0.45 0.35 7.09
20 Akula chinna Balaiah to Goundla narayana 1x1 75 0.45 0.35 11.81
21 Bondla rajesh to Raja Gangaram 1x1 38 0.45 0.35 5.99
22 Ekkala govardhan to majeed 1x1 75 0.3 0.2 4.50
23 Goja bhumesh to Bhuma goud 1x1 55 0.3 0.2 3.30
24 Jana vinod to Bala goud 1x1 45 0.3 0.2 2.70
25 Teegala Gangaram H to hanmagoud 1x1 85 0.45 0.3 11.48
26 Dhashagoud to Landu sab 1x1 70 0.3 0.2 4.20
27 Ankaiah Gangaram to erra rajanna 1x1 75 0.3 0.2 4.50
28 Adi mohan to kummari gangaram 1x1 20 0.3 0.2 1.20
29 Enigu ganga reddy h to chittapur goud 1x1 60 0.3 0.2 3.60
30 kummari sangam to enugu gopal 1x1 35 0.3 0.2 2.10
31 japiri boranna H to Avusula Krishana 1x1 50 0.3 0.2 3.00
32 Enugu Gopal H to Sekindar 1x1 55 0.3 0.2 3.30
33 baseed sir to sivuni manoj 1x1 65 0.3 0.2 3.90
34 Kammari sangam to shivaji 1x1 45 0.3 0.2 2.70
35 gundla sathish to bansilal 1x1 30 0.3 0.2 1.80
36 Ankannagari ganesh to sakali balaiah 1x1 35 0.45 0.3 4.73
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9
37 musku punnam to badam gangadhar 1x1 45 0.45 0.3 6.08
38 Ankannagari Rajanna to nadpi sailoo 1x1 80 0.45 0.3 10.80
39 musku narsaiah to nomula gangareddy 1x1 70 0.45 0.3 9.45
40 nadpi sailoo to Maskat mallaiah 1x1 50 0.45 0.3 6.75
41 Javdam bhumesh to vishanath 1x1 40 0.45 0.3 5.40
42 madiga sangam to morthad laxmi 1x1 45 0.45 0.3 6.08
43 morthad nagesh to enganti bhumesh 1x1 25 0.45 0.3 3.38
44 kailas to bhumeshwar 1x1 45 0.45 0.3 6.08
45 balamani to peeri poshanna 1x1 70 0.45 0.3 9.45
46 Gadam narayana to morthad dinesh 1x1 95 0.45 0.3 12.83
47 puli thimmoti to anupala vijaya rao 1x1 60 0.45 0.3 8.10
48 Babul sir to anupala ravi 1x1 45 0.45 0.3 6.08
49 Anupala vijay to old ambekar sangam 1x1 50 0.45 0.3 6.75
50 Bandi Gangaram to Babul sir 1x1 35 0.45 0.3 4.73
51 Patha Hunman Mandir to Nimma ramesh 1x1 70 0.45 0.3 9.45
52 Majeed to Raja gangaram 1x1 45 0.45 0.3 6.08
53 Shivuni Gangadhar to new Hanman temple 1x1 50 0.45 0.3 6.75
54 Japiri Ashamma to Jani 1x1 40 0.3 0.2 2.40
55 Japiri achaiah to Chinna Venkamma 1x1 30 0.3 0.2 1.80
56 Vemula Deleep H to P Bhumanna Plot 1x1 78 0.3 0.2 4.68
57 Akula banu to Socety balaiah 1x1 70 0.3 0.2 4.20
58 Gundla Swami to chinna poshavva 1x1 65 0.45 0.35 10.24
59 Gundla bala murali to gouri poshnna 1x1 35 0.45 0.35 5.51
60 Mallesh Mahendar to Podutur ellanna 1x1 95 0.45 0.35 14.96
61 bommakanti Gangadhar to Gafar 1x1 55 0.45 0.35 8.66
62 Musku Punnam to Andhra keshav 1x1 105 0.45 0.35 16.54
63 Chakali ganesh to Goundla Nagaraju 1x1 85 0.45 0.35 13.39
64 Balagoud to javudam gangaram 1x1 45 0.45 0.35 7.09
65 Javudam Anil to Kanuri murali 1x1 60 0.45 0.35 9.45
66 Gundla Gangadhar to Gundla Ramulu 1x1 48 0.45 0.35 7.56
67 Lateef to majeed 1x1 58 0.45 0.35 9.14
68 Bondla Srinivas H to Nallavelli Bhuchenna 1x1 78 0.45 0.35 12.29
69 Nadmi Pula to Pedda Vagu 1x1 355 0.6 0.45 95.85
70 Achaiah H to Vemula Poshetty 1x1 45 0.45 0.35 7.09
982.75 325.82 320201
2 Add 1% labor cess 3202
3 LS Amount 1597.00
Total Estimate Amount 325000
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
1 Ramadir to Dommari Poshanna 1x1 85 1.21 0.6 61.71
13 Shavva Limbanna H to Kurma Rajendhar H 1x1 90 0.45 0.35 14.18
75.89 325.82 24725
2 Add 1% labor cess 247
3 LS Amount 28.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc

2
Gudala Ramesh to Ankannagari rukmanna 1x1 103 1.21 0.6 74.78
74.78 325.82 24364
2 Add 1% labor cess 244
3 LS Amount 392.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
3 Golla Narsaiah to Gundla Jeepsi 1x1 103 1.21 0.6 74.78
74.78 325.82 24364
2 Add 1% labor cess 244
3 LS Amount 392.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
4 Medhari Gangadhar to gundla pedda kishan 1x1 85 1.21 0.6 61.71
16 Chakrapani to Padmasali sayanna 1x1 90 0.45 0.35 14.18
75.89 325.82 24725
2 Add 1% labor cess 247
3 LS Amount 28.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
5 Gundla kishan to enganti gangadhar 1x1 75 0.91 0.45 30.71
9 Goja narendhar H to Mallesh janardan 1x1 90 0.91 0.45 36.86
19 Japiri Gattu to Mangali Narayana 1x1 45 0.45 0.35 7.09
74.66 325.82 24324
2 Add 1% labor cess 243
3 LS Amount 433.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
6 Enganti gangadhar to eranna H 1x1 135 0.91 0.45 55.28
10 sangu Gangadhar H to kole bojanna 1x1 65 0.45 0.35 10.24
12 Matta rajeshwar H to Karkana Laxman H 1x1 65 0.45 0.35 10.24
75.76 325.82 24683
2 Add 1% labor cess 247
3 LS Amount 70.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
7 Kachakayala sayanna H to Muduraj sangam 1x1 155 0.91 0.45 63.47
25 Teegala Gangaram H to hanmagoud 1x1 85 0.45 0.3 11.48
74.95 325.82 24419
2 Add 1% labor cess 244
3 LS Amount 337.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
46 Gadam narayana to morthad dinesh 1x1 95 0.45 0.3 12.83
8 Lokkidi Anil H to tokala Bhumesh H 1x1 145 0.91 0.45 59.38
24 Jana vinod to Bala goud 1x1 45 0.3 0.2 2.70
74.90 325.82 24405
2 Add 1% labor cess 244
3 LS Amount 351.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
11 Gudala pentanna H to Kole narsaiah H 1x1 75 0.45 0.35 11.81
14 Mahesh goud H to Thonti rajanna H 1x1 95 0.45 0.35 14.96
15 Patkari Vinod H to Sakali Sunanda H 1x1 75 0.45 0.35 11.81
17 Kurma rajendhar to durgadevi mahila sangam 1x1 156 0.45 0.35 24.57
20 Akula chinna Balaiah to Goundla narayana 1x1 75 0.45 0.35 11.81
74.97 325.82 24427
2 Add 1% labor cess 244
3 LS Amount 329.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
18 kottala nagaraju to dubaka narsu 1x1 115 0.45 0.35 18.11
21 Bondla rajesh to Raja Gangaram 1x1 38 0.45 0.35 5.99
22 Ekkala govardhan to majeed 1x1 75 0.3 0.2 4.50
23 Goja bhumesh to Bhuma goud 1x1 55 0.3 0.2 3.30
26 Dhashagoud to Landu sab 1x1 70 0.3 0.2 4.20
27 Ankaiah Gangaram to erra rajanna 1x1 75 0.3 0.2 4.50
28 Adi mohan to kummari gangaram 1x1 20 0.3 0.2 1.20
29 Enigu ganga reddy h to chittapur goud 1x1 60 0.3 0.2 3.60
30 kummari sangam to enugu gopal 1x1 35 0.3 0.2 2.10
31 japiri boranna H to Avusula Krishana 1x1 50 0.3 0.2 3.00
32 Enugu Gopal H to Sekindar 1x1 55 0.3 0.2 3.30
33 baseed sir to sivuni manoj 1x1 65 0.3 0.2 3.90
34 Kammari sangam to shivaji 1x1 45 0.3 0.2 2.70
35 gundla sathish to bansilal 1x1 30 0.3 0.2 1.80
36 Ankannagari ganesh to sakali balaiah 1x1 35 0.45 0.3 4.73
37 musku punnam to badam gangadhar 1x1 45 0.45 0.3 6.08
54 Japiri Ashamma to Jani 1x1 40 0.3 0.2 2.40
75.40 325.82 24566
2 Add 1% labor cess 246
3 LS Amount 188.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
38 Ankannagari Rajanna to nadpi sailoo 1x1 80 0.45 0.3 10.80
39 musku narsaiah to nomula gangareddy 1x1 70 0.45 0.3 9.45
40 nadpi sailoo to Maskat mallaiah 1x1 50 0.45 0.3 6.75
41 Javdam bhumesh to vishanath 1x1 40 0.45 0.3 5.40
42 madiga sangam to morthad laxmi 1x1 45 0.45 0.3 6.08
43 morthad nagesh to enganti bhumesh 1x1 25 0.45 0.3 3.38
44 kailas to bhumeshwar 1x1 45 0.45 0.3 6.08
45 balamani to peeri poshanna 1x1 70 0.45 0.3 9.45
47 puli thimmoti to anupala vijaya rao 1x1 60 0.45 0.3 8.10
48 Babul sir to anupala ravi 1x1 45 0.45 0.3 6.08
55 Japiri achaiah to Chinna Venkamma 1x1 30 0.3 0.2 1.80
73.35 325.82 23899
2 Add 1% labor cess 239
3 LS Amount 862.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
49 Anupala vijay to old ambekar sangam 1x1 50 0.45 0.3 6.75
50 Bandi Gangaram to Babul sir 1x1 35 0.45 0.3 4.73
51 Patha Hunman Mandir to Nimma ramesh 1x1 70 0.45 0.3 9.45
52 Majeed to Raja gangaram 1x1 45 0.45 0.3 6.08
53 Shivuni Gangadhar to new Hanman temple 1x1 50 0.45 0.3 6.75
56 Vemula Deleep H to P Bhumanna Plot 1x1 78 0.3 0.2 4.68
57 Akula banu to Socety balaiah 1x1 70 0.3 0.2 4.20
58 Gundla Swami to chinna poshavva 1x1 65 0.45 0.35 10.24
59 Gundla bala murali to gouri poshnna 1x1 35 0.45 0.35 5.51
60 Mallesh Mahendar to Podutur ellanna 1x1 95 0.45 0.35 14.96
73.34 325.82 23896
2 Add 1% labor cess 239
3 LS Amount 865.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
61 bommakanti Gangadhar to Gafar 1x1 55 0.45 0.35 8.66
62 Musku Punnam to Andhra keshav 1x1 105 0.45 0.35 16.54
63 Chakali ganesh to Goundla Nagaraju 1x1 85 0.45 0.35 13.39
64 Balagoud to javudam gangaram 1x1 45 0.45 0.35 7.09
65 Javudam Anil to Kanuri murali 1x1 60 0.45 0.35 9.45
66 Gundla Gangadhar to Gundla Ramulu 1x1 48 0.45 0.35 7.56
67 Lateef to majeed 1x1 58 0.45 0.35 9.14
71.82 325.82 23400
2 Add 1% labor cess 234
3 LS Amount 1366.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc
68 Bondla Srinivas H to Nallavelli Bhuchenna 1x1 78 0.45 0.35 12.29
69 Nadmi Pula to Pedda Vagu(0 to 200) 1x1 200 0.6 0.45 54.00
70 Achaiah H to Vemula Poshetty 1x1 50 0.45 0.35 7.88
74.16 325.82 24163
2 Add 1% labor cess 242
3 LS Amount
Total Estimate Amount 24405

Asst.Engineer
RWS&S Mandal : Velpur
 DETAILED AND ABSTRACT ESTIMATE FOR
DE-SILITING OF OPEN SIDE DRAINS IN Pachal Nadukuda (V) OF VAILPUR (M)

Slno Description of item No L B D Qty Rate Amount(

RS)
1 2 3 4 5 6 7 8 9

1 Disilting and removal of silt from existing drains and stacking at out site the village
with an extra lead of 0.50km including all chargest etc

71 rajendhar to durgadevi H 1x1 156 0.45 0.35 24.57

69 Nadmi Pula to Pedda Vagu( 200m to 390m) 1x1 190 0.6 0.45 51.30
75.87 325.82 24720
2 Add 1% labor cess 247
3 LS Amount 33.00
Total Estimate Amount 25000

Asst.Engineer
RWS&S Mandal : Velpur