Sul

me of
peta Muniicipality
DETAILED AND
the
Drain and work: Providing CC
Culverts in drain in Sulluru ABSTRACT ESTSTIMATE
incompleted portions along Sulluru
area
from D
No:5-2-170 to NVR Rice
Main road Mill and
in 15th
ward of Providing
Sullurpet Municipality.
CC
S.N
0.
Description of Item Nos
Estt Cost
9.00 lakhs
L
Dismantling of B D
Qty
culverts, bridgesexisting structures the
retaining walls and other
Rate Per Amount
structures comprishing of brick masonry and
concrete including disposal of unserviceable
material and stacking the servicebale
material with all this and lead of
per Technical specification clause1000m as
202 MORD
|/ MORTH
brick masnory structures
Concrete structures 90.000 0.500 G321
0.300 13.500
50.000 0.500 468.19 1 Cum
Earthwork in excavation for structures as per
0.300 7.500 Z5047 1 um 6320157
T8780.3B
drawing and technical specifications Clause
305.1 including setting out, construction of
shoring and bracing, removal of stumps and
other deleterious material and disposal upto
a lead of 50 m,
dressing of sides and
bottom
and backfilling in trenches with excavated
suitable material as per Technical
Specification 305 MORD/304 MORTH FOR
Drains & Buildings
Drain 1
130.000| 1.000 1.000
2 o84
130.000 223.72 1 Cum 2083.Dc
Filling with Stone crusher dust in the bottom
layers not exceeding 15 cm thick,
consolidating each deposited layer by
watering and ramming including cost and
conveyance 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)
ain
130.000 1.000 0.100 13.000 A084.21 Cum A4094,9
Plain Cement Concrete (1:4:8) for under
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 & other taxes on

for
all materials and including all charges
machine mixing, laying concrete in

foundations and under flooring bed,

ramming in 15 cm layers finishing top
level curing etc.,
surface to the required
complete for finished
work. (APSs
item of
| S374Y
No. 402)
130.000 1.000| 0. 13.0004334.7 1Cum S635 10
1
Drain
 oviding concrete for M15 plain/reinforced
concrete in open foundations using 12 mm
nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation
and compacted by vibration including curing
for 14 days complete as per drawings and
technical specifiction clause 802, 803, 1202
&1203 Mord and 1500, 1700 & 2100 Morth
including cost and convayance oa all
materials, labour charges, seigniorage
charges etc., complete as per S.S (Drain
Walls)
drain walls 130.000 0.200| 0.600 31.200
4SE1382.
centre portion 130.000 1.000 0.100 13.000
44.200| A478.91 Cum 1979402

RCC M-20 Nominal mix (Cement:fine

aggregate: coarse aggregate) corresponding
to Table 9 of IS 456 using 20mm size graded
machine crushed hard granite 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 including

Seigniorage charges, sales & other taxes on
all materials including all operational,
incidental and labour charges such as
machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel and
its fabrication charges for finished item of
|work, but including centering, shuttering.for S4773
Culvert slabs

drain X 9 4.500 2.500 0.200|| 20.250(5870.08 1 Cum TIB869, R

Supplying. fitting and placing HYSD bar

reinforcement in foundation complete as per
5
drawings and technical specifications for Bars
below 36 mm dia including over laps and
wastage, where they are not welded
632co
|drain 1012.500 60.05 1kg G0810.7

Laying VCC (1:2:4) using 20mm HBG m/c

metal and OPC including cost & conveyance
of all materials, labor charges, centering
machinery, laying in position, vibration,
and all incidental chrges etc.,
Curing bo7}.o
complete for lean concret y6868
4.000 1.5000.0753.600152.51Cum (18549,
 stering and scaffolding charges for VCC

tical walls of plane surface (rate is for

both sides centering) including open drains
1sqm ofcentering area inlcuding all material
charges and labour charges etc complete

x 2 130.000 0.600 156.000 1113.43 1 Sqm 173695.0

Total ECV
6541a: Value 694495:40
8 Provision for GST% 33945
aprovision for scruititny & test check Charges
(
10 provision for user Charges % 649s
11 Provision for 3rd paerty quality controle % 0.75

12 Provision for Seigonarage Charges % 20334 B6

13 Unforeseen Items(Lump Sum)%_ 68341 75
Tota 900000.00

Comusstoner
Ast Engineer Deputy ExeEngineer_
Sullurpet Municipality Sullurpet Municipality_ Sullurpet Municipality

xecutlve Engine0
e.. Spl. Divislon. Nello i M

UopdHudelpal,& Audac K /7o A23

C

N i L s)nded EE(yH) Rno

8 No: 3 aboua C R.
a agau

xecutlve Enginee
Divislon. Nelle
.M. SDl
 Sullurpeta Municipality
DETAILED AND ABSTRACT ESTIMATE
Ae of the work: Providing CC Road from Dno 5-5-88 to 5-5-52
and from Dno 5-5-89 to 5-5-72 and from
O5-5-5-23 to 5-5-79 at Arundhatiwada in 16th ward of Sullurpet Municipality
|L Estt Cost 17.00 lakhs
S.N Description of Item Nos L D Qty Rate Per Amount
Earthwork in excavation for structures as
per drawing and technical specifications
Clause 305.1 induding setting out,
Construction of shoring and bracing,
removal of stumps and other deleterious
1 material and disposal upto a lead of 50 m,
dressing of sides and bottom and
backfilling in trenches with excavated
suitable material as per Technical
Specification 305 MORD/ 304 MORTH FOR
Drains & Buildings
31 321
Road X1 1200.000 3.500 0.200 140.000
140.000 223.72 1 Cum 61320.80
Filling with Stone crusher dust in the
bottom layers not exceeding 15 cm thick,
consolidating each deposited layer by
watering and ramming including cost and
2
Conveyance 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)
Road
/94 386:o
x|i 200.000| 3.500| 0.300 210.000
210.000 d084.23|1 Cum 27688.3
Plain Cement Concrete (1:4:8) for under
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,
3 seigniorage charges, sales &
lincluding
other taxes on all materials and including
all charges for machine mixing, laying
concrete in foundations and under flooring
bed, ramming in 15 cm layers finishing top
surface to the required level curing etc.,
complete for finished item of work. (APSS
|No.402)
Road 230.000 3.500 0.100 80.500|
80.500 334.dI Cum 348943 S
 struction of un-reinforced, jointed at
nsion and construction joint only, plain
ement concrete pavement, thickness as per
design, overa prepared sub base, with 43
grade cement or any other bype as per Clause
1501.2.2 M30 (Grade), coarse and fine
aggregates aonforming 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 incuding 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,
near approaches to bridge / culvert and
construction joints, admixtures as approved,
curing of concrete slabs for 14-days, curing
compound (where spedified) and water
finishing to lines and grade as per drawing and|
Technical Specification Clause 1501 MORD.
|Road
|S336|0 730138
|1 X |1230.000 3.500 0.170 136.850
136.850|6526.001 Cum (T5623310
Collection, Supply and spreading of Gravel
including cost and conveyance of material
to work site, stacking to dept. gauge and
labour charges etc.complete for shoulders
as per Table 400-8&9 of MORTH 2S 31
Road 230.0000.500 0.150 17.250
17.250 09.0p|1 Cum T05525

RCC M-20 Nominal mix (Cement:fine

38gregate: coarse aggregate)
corresponding to Table 9 of I5 456 using
20mm size graded machine crushed hard
granite 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 including
|Seigniorage charges, sales &other taxes
on all materials including all operational,
incidental and labour charges such as
machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel
and its fabrication charges for finished
item of work, but including centering
shuttering.for culvertslabs
Culverts 1x 4.500 2.000 0.200 3.600 6870.08 1 Cum Q11329

Supplying, fitting and placing HYSD bar

reinforcement in foundation completeas
per drawings and technical specifications
for Bars below 36 mm dia including over
laps and wastage, where they are not
welded
 64 -36a
180.000(60.051kg (0810)8
Laying VCC (1:2:4) using 20mm HBG m/c
metal and OPC including cost &
conveyance of all materials, labor charges,
centering, machinery, laying in position,
vibration, curing and all incidental chrges

etc., complete for lean concret ub 6S

2 X2 4.500 1.500 0.100 2.700 152.5 1 Cum 391194
Total
Rs/33609: ECV371240.80
Value :
Provision for GST % 6p 332 12 1k4546.90
Rovision for sCrutiny and check charges%
4172
9 provision for user Charges % 367,op 17124
10 Provision for 3rd paerty quality controle % 0.75 10284.P
11 Provision for Seigonarage Charges %_ oo83 41137.22
12 [Unforeseen Items(Lump Sum)%_ L57939.14
Total 1700000.00

Ásst Enginéér_ Deputy ExêEngirneer Comimissioner

Sullurpet Municipality Sullurpet Municipality Sullurpet Municipality

xecutlve Engine

17: ov Laledy n Sespdad

20 814o 4Ak,

2e?u-202 l
oll

xecutve nginooe
P.M. Spl. Divislon. Nellor
 Sullurpeta Municipality
DETATLED AND ABSTRACT ESTIMATE
of the work: Providing CC Road from Dno 5-5-344 to 5-5-88 and from Dno 5-5-88 to 5-5-89 and from
5-5-5-96 to 5-5-120 at Arundhatiwadain 16th ward of Sullurpet Municipality
Estt Cost 19.00 lakhs

Description of Item Nos Qty Rate Per Amount

Earthwork in 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
1 material and disposal upto a lead of 50 m,
dressing of sides and bottom and
backfilling in trenches with excavated
suitable material as per Technical
Specification 305 MORD/ 304 MORTH FOR
Drains& Buildings
Road K|1 240.000 3.500 0.100 84.000|
84.000223.72 1 Cum_ 18792.p
Filing with Stone crusher dust in the
bottom layers not exceeding 15 cm thick,
Consolidating each deposited layer by
watering and ramming including cost and
conveyance of water to work site and all
operational, incidental, labour charges, hire
|charges of T& P etc., completefor finished
item of work. (APSS NO. 309 & 310) 48220.
Dno 5-5-344 to 5-5-88 55.000 3.500 0.200 38.500
Dno 5-5-88 to 5-5-89 35.000 3.500 0.350 42.875
Dno 5-5-5-96 to 5-5-120_ 150.0003.500 0.150 78.750
160.125| 1084 23 1 Cum 3613
Plain Cement Concrete (1:4:8)for under
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,
3 including
seigniorage charges, sales &
other taxes on all materials and including
all charges for machine mixing, laying
concrete in foundations and underflooring
bed, ramming in 15 cm layers finishing top
surface to the required level curing etc.,
complete for finished item of work. (APSS
No. 402) 330344
Road 240.000 3.500 0.100 84.000
approach1 10.000 6.500 0.100 6.500
approach 2 2.500 6.000 0.100 1.500
92.000 4334.Yo|1 Cum_ 388792.40
 un-reinforced, jointed at
ruction of
construction joint only, plain
ansion and as per
concrete pavement, thickness
ment sub with 43
base,
design, over a prepared as per (
cement or any other type
grade aoarse and fine
1501.2.2 M30 (Grade), to IS
aggregates conforming : 383, maximum
less than 0.2 cum
in a concrete mixer of not
capacity and appropeiate weigh batcher using
laid in
approved fixed
approved mix design,
side formwork (steel channel, laying and fixing
of 125 mictron thick polythene film, wedges,
the formwork as
4 steel plates including levelling
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,
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 Speification Clause 1501 MORD.
Road X |1 10.0 3.500 0.170 142.800|
Approach1 |1 10.000 6.5000.1509.750
Approach2 3.000 6.500 0.150 2.925
155.475 526.00|1 Cum 859T59%85S
Collection, supply and spreading of Gravel
including cost and conveyance of material
to work site, stacking to deptl. gauge and
labour charges etc.complete for shoulders
as per Table 400-8 &9 of MORTH 6o270
Road X |1 240.000 0.500| 0.200 24.000
24.000 40S.00|1 Cum

RCC M-20 Nominal mix (Cement:fine

|aggregate: coarse aggregate)
corresponding to Table 9 of IS 456 using
20mm size graded machine crushed hard
8ranite metal (coarse aggregate) from
approved quarry including cost and
conveyance of all materials like cement,
5 fine aggregate (sand) coarse ag8regate,
water etc., to site and including
Seigniorage charges, sales &other taxes
on all materials including all operational,
incidental and labour charges such as
machine mixing, laying concrete, curing
etc.,complete but excluding cost of steel
and its fabrication charges for finished
item of work, but including centering,
shuttering.for culvert slabs 4m- 297:o%
Culverts 3 | 4.500 2.000 0.200 5.400 870)08 1 Cum 3169843
 ying, fitting and placing HYSD bar
forcement in foundation complete as
r drawings and technical specifications
for Bars below 36 mm dia including over
laps and wastage, where they are not
welded
drain 1 G L&&$3.o
270.000 60.05|1 kg 1621.2
Laying VCC (1:2:4) using 20mm HBG m/c
metal and OPC including cost &
conveyance of all materials, labor charges,
centering, machinery, laying in position,
vibration, curing and all incidental chrges
etc., complete for lean concrete A468/68

2 X3
2413
4.500 2.000 0.100 5.400 152.57 1 Cum
Total
AIu3s68! ECV1460168.05
8 Provision for GST % Value :
|12 175220/17
Previsien ior serutiny and check charges%
43806.04
provision for user Charges %
10 |Provision for 3rd paerty quality controle % 14601.68
L11 |Provision for Seigonarage Charges % 0.75 10951.26
12 Unforeseen Items(Lump Sum) %_ 43805.04
161448.25
Total 1900000.06

Asst Engineer* Deputy Exë Enginee

Sullurpet Municipality Commissioner
Sullurpet Municipálity_ Sullurpet Municipality
Sxecutlve tng1ne0r

R
pO: 20d 2 S7iA 20o 4MK 1.on Lkty SeSP a

2o2

&xecutive Mnginoe
P..Spl. Divislon. Nolle