TADEPALLIGUDEM MUNICIPALITY

NAME OF THE WORK: Providing CC Road from LIG (2) -147 to LIG (2) - 136 in Housing Board Colony in

35th ward.
Estimate Amount :

DETAILED CUM ABSTRACT ESTIMATE

S.N
o

Dec. of Item

No

Qty

Amount

Earth work for Ordinary Soil excavation for structures as per

drawing and technical specifications clause 305.1 including
setting out, construction of shoring and bracing, removal of
stumps and other deleterious materials and disposal upto a lead
of 0.50Mtrs. Dressing of sides and bottom and backfilling in
trenches with excavated suitable material as per Technical
Specification 305 MORD/ 304 MORTH VP No. 484 - For Roads.
1

90.00

4.50

0.30

121.50

Or Say 122.00

158.81 1 Cum

19375.00

61.00 1321.72 1 Cum

80625.00

Granular sub-base/base/surface course with crusher stone dust

(Table 400.13) by mix in place method normal Construction of
granular sub-base spreading in uniform layers and compacting
with smooth wheel roller to achieve the desired density etc.,
complete as directed by the departmental in-charge.
For Road

90.00

4.50

0.15
Or Say

Per

CC ROAD

For Road Leveling

Rate

Rs. 8.82
Lakhs

60.75

Plain Cement concrete (1:4:8) (Cement: fine aggregate: coarse

aggregate) for foundations and under flooring bed using coarse
aggregate 40mm size hard machine crushed granite from
approved quarry including cost and conveyance of all materials
like cement, sand, coarse aggregate, water etc. to site, including
seigniorage charges, sales and other taxes on all materials and
including all charges for machine mixing, laying concrete in
foundations and under flooring bed, ramming in 15cm layers
finishing top surface to the required level curing etc. complete
for finished item of work (APSS No. 402) - For Road Bed
For Road Bed
Add for MH Raising &
Approaches

90.00

4.40

0.10

39.60
0.40
40.00 4167.33 1 Cum

300389034.xls Sh1. 1 Pawan

166693.00

S.N
o

Dec. of Item

No

Rate

Per

Amount

55.00 6392.37 1 Cum

351580.00

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 M30
(Grade) Cement component not less than 400Kgs / cum, 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 finished in continuous operation including
provision of contraction 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.
For Road

90.00

4.00

0.15

Add for MH Raising &

Approaches

Qty

54.00
1.00

Filling Gravel in low lying areas from approved quarry including

cost and conveyance of all materials and labour charges for
spreading in uniform layers etc., complete as directed by the
departmental in-charge - For side berms.
For Road side berms

90.00

1.00

0.30

54.00

274.11 1 Cum

14802.00

158.81 1 Cum

12864.00

650.68 1 Cum

9110.00

B CC DRAIN & CC CULVERT

Earth work for Ordinary Soil excavation for structures as per

drawing and technical specifications clause 305.1 including
setting out, construction of shoring and bracing, removal of
stumps and other deleterious materials and disposal upto a lead
of 0.50Mtrs. Dressing of sides and bottom and backfilling in
trenches with excavated suitable material as per Technical
Specification 305 MORD/ 304 MORTH VP No. 484 - For Roads &
Drains.
For 300mm size CC Drain

90.00

0.750

0.60

81.00

Or Say

81.00

Filling in foundation trenches as per drawing and technical

specification Clause 305.3.9 MORD & 304 MORTH - Sand Filling.
For 300mm size CC Drain

300389034.xls Sh1. 1 Pawan

90.00

0.750

0.10

13.50

Or Say

14.00

S.N
o

Dec. of Item

No

Rate

Per

Amount

14.00 4045.96 1 Cum

56643.00

Plain Cement concrete (1:4:8) (Cement: fine aggregate: coarse

aggregate) for foundations and under flooring bed using coarse
aggregate 40mm size hard machine crushed granite from
approved quarry including cost and conveyance of all materials
like cement, sand, coarse aggregate, water etc. to site, including
seigniorage charges, sales and other taxes on all materials and
including all charges for machine mixing, laying concrete in
foundations and under flooring bed, ramming in 15cm layers
finishing top surface to the required level curing etc. complete
for finished item of work (APSS No. 402) - For Drains & Culverts.
For 300mm size CC Drain

90.00

0.750

0.10
Or Say

Qty

13.50

Plain Cement concrete (1:3:6 mix) Grade M10 - Nominal Mix

upto Plinth level using 20mm graded metal using concrete mixer
with Form work - For Drain & Culverts walls.
For 300mm size CC Drain Bed

90.00

0.750

0.100

13.50

For 300mm size CC Drain Walls

90.00

0.550

0.325

32.18

1.33

90.00

0.325

0.300

-11.67

Deduct Vent Portion

34.00
Add extra

1.00
35.00 4766.02 1 Cum

Plastering single coat in CM (1:4) 12 mm thick including cost

and conveyance of all materials like cement, sand, water etc. to
site including seigniorage charges, sales and other taxes on all
materials, and all operational, incidential charges on materials
and including cost of all labour charges for mixing motor,
finishing, curing as directed by engineer-in-charge etc. complete
for finished item of work (SS 901, 903 & 904).
For 300mm size CC Drain

90.00

1.200

Add extra

93.20
1.80

10
Sqm

12458.00

62.14 1 Cum

11558.00

95.00 1311.32

166831.00

Carting away of excavated earth / debris to a lead of 1KM (the

rate including conveyance charges, labour charges for loading,
unloading charges) including ideal hire charges of truck etc.
complete as directed by the Departmental Authorities of the
work.
As per Earth Work Qty @ 80%

186.00

TOTAL ECV 902539.00

7

Add for VAT @ 5%

Add for Labour Cess @ 1%

Add for Seigniorage Charges

45127.00
9025.00
13927.00

10 Add for Technical Person engaged by the Department @ 2%

18051.00

11 Add for NAC @ 0.10%

903.00

12 Add for 3rd Party Quality Control @ 1%

13 Add for Unforceen Items & Rounding of

300389034.xls Sh1. 1 Pawan

9025.00
LS

1403.00

S.N
o

Dec. of Item

No

Qty

SSR 2015-16, Cement Rate - 5640/MT, Steel Rate - 32000/MT

(Nov' 2015)

Assistant Engineer
Tadepalligudem Municipality

300389034.xls Sh1. 1 Pawan

Dy. Executive Engineer

Tadepalligudem Municipality

Rate

Per

Amount

TOTAL

###
10.00
Lakhs

OR SAY

Executive Engineer
Tadepalligudem Municipality

SAND

0.00

300389034.xls Sh1. 1 Pawan

METAL GRAVEL

0.00

0.00

0.00 3050.00

0.00

720.00 1800.00

0.00

SAND

METAL GRAVEL

990.00 2475.00

300389034.xls Sh1. 1 Pawan

0.00

0.00

0.00 1188.00

0.00

0.00

0.00

560.00

0.00

0.00

SAND

252.00

300389034.xls Sh1. 1 Pawan

METAL GRAVEL

630.00

0.00

630.08 1575.19

0.00

57.00

0.00

0.00

0.00

0.00

0.00

###

###

###

SAND

300389034.xls Sh1. 1 Pawan

METAL GRAVEL