TADEPALLIGUDEM MUNICIPALITY

NAME OF THE WORK: Construction of CC road from Ele.Pole No.SS 55/B1 for Formation of Bhima
Bypass road in Tadepalligudem Municipality.
DETAILED CUM ABSTRACT ESTIMATE
S.No

Description of Item

No

Estimate Amount: Rs. 20.00

D

Qty

Rate

Per

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
1 and backfilling in trenches 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.

For removal of road loose soil 1x1

105.00

5.90

0.30

185.85

1x2

105.00

0.30

0.20
say

12.60
199.00

158.81

1 cum

59.70

31.00

1 cum

3.15
97.00 1330.70

1 cum

Carting of excavated earth with a lead of 1 KM including

2 nloading etc., complete as per S.S and as directed by the
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
3 roller of 80 to 100kN / Vibratory Roller 80-100 kN weight to
achieve the desired 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
For road profile correction
1x1 105.0
5.90 0.150
seigniorage charges.
For cross road approaches
1x2
3.50
4.50 0.100
say

Page 1

92.93

342696555.xlsx

S.No

Description of Item

No

Qty

Rate

Per

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
4 specifications 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

105.00

5.90

0.15

92.925

For cross road approaches

1x2

3.50

4.50

0.10

3.15

Page 2

342696555.xlsx

S.No

Description of Item

No

D
say

Qty

Rate

Per

97.00 4341.98

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,
5 scareed and plate vibrators and 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

105.00

5.90

0.28

173.46

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 and
tie bars including cost and conveyance to site and placing
in position insite as per drawing, all labour charges othes
incidental charges complete as per S.S and as directed by
the departmental officer in charge of the work.
6 A) Cross 100/20=5.00 joints 25 mm dia @ 27 cm C/C
5.90/0.27 22 x5x0.50x3.858 Kg=212.19 Kg
B) Tie bars-10 mm dia @ 30 cm C/C 45 cm length
(10000/30=333.33) 333.333x0.45*0.617 Kg=92.549Kg
Total= 212.90+92.55=305.45

Page 3

179.00 6646.32

306

50.41

1 cum

1 Kg

342696555.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 drawings, including cost and
7 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

342696555.xlsx

S.No

Description of Item

No

Qty

Rate

Per

1561.00

50.89

1 Kg

402.32

1 Cum

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

(585/20=19.50 ) x100x0.395 Kg=790.00 Kg.
For road =Trans direction - 8 mm dia @ 30 cm c/c 500
(10000/30=333.33x5.85x0.395 Kg=770.243Kg
Total=790.000+770.242=1560.242Kg. Say 1561.00 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 method withhand roller complete as
8
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
Add extra

1x2

105.00

0.30

0.20

12.60
0.00
13.00

TOTAL ECV
8 Provision for VAT @ 5%
10 Provision for seigniorage charges.
Provision for MPLADSsign Board carrying the description
11 "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.

Page 5

Executrive Engineer(PH)
Eluru Division.

342696555.xlsx

GUDEM MUNICIPALITY

road from Ele.Pole No.SS 55/B1 for Formation of Bhimavaram

Estimate Amount: Rs. 20.00 Lakhs
Amount

31603.19

1850.70

129077.90

Page 6

342696555.xlsx

Amount

Page 7

342696555.xlsx

Amount
421172.06

1189691.28

15425.46

Page 8

342696555.xlsx

Amount

Page 9

342696555.xlsx

Amount

79439.29

5230.16
1873491.00
93675.00
22100.00
3000.00

3000.00
4734.00
2000000.00
2000000.00

Executrive Engineer(PH)
Eluru Division.

Page 10

342696555.xlsx

31603.19
1850.7
129077.9
421172.06
1163106
15425.46
79439.29
5230.16
1846904.76