TADEPALLIGUDEM MUNICIPALITY

NAME OF THE WORK: Formation of CC road along with CC drains on either side of
proposed Bhim
Bypass road (150 mts length) between l4th and 17th Wards in Tadepalligudem Municipality.
DETAILED CUM ABSTRACT ESTIMATE

Estimate Amount: Rs. 30.0

Description of Item
No
L
B
D
C.C.Road
Earthwork in excavation for removal of road loose soil as per
drawing and echnical specifications Clause 305.1 including
setting out, construction of shoring and bracing, removal of
stumps and other deleterious aterial and disposal upto a lead
of 50 m, dressing of sides and ottom and backfilling in trenches
1
with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH etc., complete as per S.S and as
directed by the departmental officer in charge of the work.

S.No

Qty

Rate

Per

For removal of road loose soil 1x1

157.00

5.90

0.30

277.89

1x2

157.00

0.50

0.20
say

31.40
310.00

158.81

1 cum

93.00

31.00

1 cum

143.00 1330.70

1 cum

Carting of excavated earth with a lead of 1 KM including

nloading etc., complete as per S.S and as directed by the
2
departmental fficer in charge of the work.
Excavated earth 30% Qty
Providing, laying, spreading and compacting Construction of
granular sub-base by providing Stone dust laying,spreading
with motor grader in uniform layers on prepared surface in
sub-base/base course on a well prepared sub-base and
compacting with smooth
wheel roller of 80 to 100kN /
Vibratory Roller 80-100 kN weight to achieve the desired
3 density including lighting, barricading and maintenance of
diversion, hire charges of machinery ,fuel charges, wages of
driver etc complete as per Tables 400.11 & 400.12 and
Technical Specification Clause 406 MORD / MORTH. and as
directed by the departmental fficer in charge of the work. But
excluiding cost of seigniorage charges.

For road profile correction

1x1

157.0

5.90

0.150

138.95

For cross road approaches

1x2

3.50

4.50

0.100

3.15

say

Page 1

342696727.xlsx

S.No

Description of Item

No

Qty

Rate

Per

143.00 4341.98

1 cum

Providing VCC (1:3:6) Concrete for Plain cement concrete for

bed concrete of CC pavement by using 40mm nominal size
Graded hard stone aggregate , mechanically mixed , placed in
founadation and compacted by vibration including curing for
14 days complete as per drawings and technical specifications
4 clause 802,803,1202 & 1203 MORD and 1500, 1700 & 2100
MOTH and other incidental charges etc complete as per SS and
as directed by the departmental officer in charge of the work.
But excluding cost of seigniorage charges.

For road bed.

1x1

157.00

5.90

0.15

138.945

For cross road approaches

1x2

3.50

4.50

0.10

3.15

say

Page 2

342696727.xlsx

S.No

Description of Item

No

Qty

Rate

Per

265.00 6646.32

1 cum

Construction of
un-reinforced, plain cement concrete
pavement, thickness as per design, over a prepared sub base,
with 43 grade cement or any other type as per Clause 1501.2.2
M35 (Grade) Design Mix, coarse and fine aggregates
conforming to IS : 383, maximum in a concrete mixer of not
less than 0.2 cum capacity and appropeiate weigh batcher
using approved mix design, laid in approved fixed side
formwork (steel channel, laying and fixing of 125 mictron thick
polythene film, wedges, steel plates including levelling the
formwork as per drawing), spreading the concrete with sholvels,
rakes, compacted using needle, scareed and plate vibrators and
5 finished in continuous operation including provision of
ntraction and expansion, construction joints, applying
debonding strips, primer, sealant, dowel bars, near approaches
to bridge / culvert and construction joints, admixtures as
approved, curing of concrete slabs for 14- days, curing
compound (where specified) and water finishing to lines and
grade as per drawing and Technical Specification Clause 1501
MORD. and other incidental charges complete as per S.S and
as directed by the departmental officer in charge of the
work.But excluding cost of seigniorage charges.

For road

1x1

157.00

5.90

0.28

259.36

For cross road approaches

1x2

3.50

4.50

0.17

5.36

say
Supply and delivery of M.S dowel bars of S 240 grade including
cost and conveyance to site and placing in position as per S.S
and as directed by the departmental officer in charge of the
work.
A) Cross 152/20=7.75 joints 25 mm dia @ 27 cm C/C
5.90/0.27 22 x8x0.50x3.858 Kg=308.640 Kg
B) Tie bars-10 mm dia @ 30 cm C/C 45 cm length
(15200/30=500) 506.666x0.45*0.617 Kg=140.676 Kg
Total= 308.64+140.676=449.316 Kg, Say 450

Page 3

450

50.41

1 Kg

342696727.xlsx

S.No

Description of Item

No

Qty

Rate

Per

Providing High Yield Strength Deformed (HYSD)/ Thermo

Mechanically Treated (TMT) / Mild steel (MS) steel bars (Fe
415/ Fe 500 grade as per IS 1786-1979) of different diameters
for RCC works , including labour charges for straightening,
cutting, bending to required sizes and shapes, placing in
position with cover blocks of approved materials and size and
tying and lap-splicing with binding wire of 18 SWG, forming
grills for reinforcement work as per approved designs and
6 drawings, including cost and conveyance of steel bars,
including all wastages such as overlaps, couplings, chairs,
spacer bars including cost and conveyance of binding wire,
cover blocks and all incidental, operational, labour charges
such as cutting, bending, placing in position, tying including
sales and other taxes on all materials etc., complete for finished
item of work. And as directed by the departmental officer
incharge of the work.

Page 4

342696727.xlsx

S.No

Description of Item

No

Qty

Rate

Per

2372.00

50.89

1 Kg

402.32

1 Cum

For road= longitudinal direction- 8 mm dia @ 30 cm c/c 20

(585/20=19.50 ) x152x0.395 Kg=1200.80 Kg.
For road =Trans direction - 8 mm dia @ 30 cm c/c 500
(15200/30=506.666)x5.85x0.395 Kg=1170.778 Kg
Total=1200.80+1170.778=2371.58 Kg. Say 2372 Kg.
Granular sub-basewith Gravel 70% and Sand 30% materials
(Table 400.13) by mix in place method normal Construction of
granular sub-base by providing local material spreading in
uniform layers on prepared surface, mixing by mix in place
7 method withhand roller complete as per Clause 401.4 as per
Technical Specification Clause 408 MORD. and other incidental
charges etc complete as per SS and as directed by the
departmental officer incharge of the work.(For Birms)
For side Margins (Hand road
roller) Side Berms

1x2

157.00

0.50

0.20

Add extra

31.40
0.60
32.00

TOTAL ECV
8 Provision for VAT @ 5%
9 Provision for seigniorage charges.
Sub Total
Provision for MPLADSsign Board carrying the description
10 "MPLADS WORK" with the name of honourable MP, including
funds details.
12 Provision For Inaguration
13 Provision For Unforceen items
SSR 2015-16, Cement Rate - 5,840.00/MT, Steel Rate - 33,000.00/MT
(October 2015)

TOTAL =
say

Assistant Engineer(PH)
Tadepalligudem Section.

Dy Executive Engineer(PH)
Eluru Sub-Division.

Executrive Engineer(PH)
Eluru Division.

Superintending Engineer(PH)
Circle-Rajahmundry.

Page 5

342696727.xlsx

S.No

Description of Item

No

Page 6

Qty

Rate

Per

342696727.xlsx

UDEM MUNICIPALITY

long with CC drains on either side of

proposed Bhimavaram
d 17th Wards in Tadepalligudem Municipality.
Estimate Amount: Rs. 30.00 Lakhs
Amount

49231.10

2883.00

190290.10

Page 7

342696727.xlsx

Amount

620903.14

Page 8

342696727.xlsx

Amount

1761274.80

22684.50

Page 9

342696727.xlsx

Amount

Page 10

342696727.xlsx

Amount

120711.08

12874.24
2780852.00
139043.00
39100.00
2958995.00
4000.00
4000.00
33005.00
3000000.00
###
Executrive Engineer(PH)
Eluru Division.

Superintending Engineer(PH)
Circle-Rajahmundry.

Page 11

342696727.xlsx

Amount

Page 12

342696727.xlsx

30015.09

30015.09

1757.7

1757.7

122703.16

122703.16

399462.16

399462.16

1129874.4

1129874.4

15425.46

15425.46

79439.29

79439.29

4827.84

4827.84

1783505.10

1783505.1

30650.33
1794.9
125370.62
408146.12
1156459.68
15425.46
79439.29
5230.16
1822516.56

49231
2883
190723
620903
1761275
22685
120711
12874
2781285.00

49231.1
2883
190723.39
620903.14
1761274.8
22684.5
120711.08
12874.24
2781285.25