MUNICIPAL CORPORATION, ELURU

Name of work: Dewatering and desilting of Sivagopalapuram Tank at Sivagopalapu

in Eluru Municipal Corporation.

Estimate Am
DETAILED
S.No
1

Description of Work

No.

CUM ABSTRACT ESTIMATE

2
3
4
5
6
Desilting the existing drains/ Removal of wet silt and sludge from existing
sullage drains including labour charges and all incidental charges
1 1 (70.00+50.00)/2 (75.00+50.00)/2

0.60

Content

2250.00
2250.00

Say
2

Balling out of water with oil engine driven pump set including hire , fuel charges
, wages of draiver , helper etc,
8 days x 20 Hrsx 5Hp

2500.00

1 8

20.00

Hp

800.00

Carting away the surplus excavated earth from the work site within a lead of
------ km beyond initial lead including loading, unloading and conveyance but
excluding stacking charges etc., complete for roads/drains
70% of Desilt Quantity

1750.00

Say

1750.00

Provision for VAT Tax @ 5%.

Provision for Labour Cess @ 1%.

Provision for water supply pipe lines & unforeseen items.

CORPORATION, ELURU

ivagopalapuram Tank at Sivagopalapuram in 39 th division

Municipal Corporation.
Estimate Amount Rs :6,50,000/-

CUM ABSTRACT ESTIMATE

Rate

Per

Amount

10

99.70

1 Cum

249250.00

60.22

1 Hp Hr.

48176.00

165.88

1 Cum

290290.00
587716.00

29386.00

5877.00

Total

622979.00

MUNICIPAL CORPORATION, ELURU

Name of work: Providing of CC road and Both sides drains from Gaddivamuladoddi to
Mutlakoneru outfall drain in 39th division.

Estimate Amount Rs :11,00

DETAILED

S.No
1

Description of Work

1
1

5
5

7.00
6.00

0.90
0.90

0.20
0.20

1
1

5
5

7.00
6.00

0.90
0.90

0.10
0.10

say
Earthwork excavation for structures in loamy and clayey soils
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 with initial
lead and lift and as per SS
for 300 mm size drain
for Culverts

say
Dismantling Reinforced Cement Concrete and carefully
stacking the serviceable materialincluding disposal and
conveyance of unserviceable materialwithin a lead of 1 KM as
directed by the departmental authorities.
RCC ramps

2
3
4
5
6
Dismantling Cement Concrete / Stone masonry / Brickwork and
carefully stacking the serviceable materialincluding disposal
and conveyance of unserviceable materialwithin a lead of 1 KM
as directed by the departmental authorities.
For steps

No.

CUM ABSTRACT ESTIMATE

1
1

2
2

95.00
5.00

0.65
1.60

0.60
0.90

say
Carting away the surplus excavated earth from the work site
within a lead of 1 km beyond initial lead including loading,
unloading and conveyance but excluding stacking charges etc.,
complete for roads/drains
as per earth work 80% quantity
Filling in foundation trenches as per standard specification for
foundations of cc drains/buildings using filling stone dust
for 300 mm size drain
for CC road Section
for CC road low portion
for Culverts

1
1
1
1

2
1
1
2

95.00
95.00
20.00
5.00

0.65
3.50
3.50
1.60

0.10
0.10
0.10
0.10

Content

Rate

Per

6.30
5.40
11.70
12.00

574.48

1 Cum

3.15
2.70
5.85
4.00

1565.21

1 Cum

74.10
14.40
88.50
89.00

165.42

1 Cum

71.00

165.88

1 Cum

12.35
33.25
7.00
1.60

S.No

Description of Work

No.

Content

Rate

Per

7
54.20
55.00

1308.85

1 Cum

Say

S.No
1

Description of Work

2
3
4
5
6
Plain cement concrete (1:4:8) using 40mm m/c SS5 HBG
including machine mixing, laying, compacting, finishing, curing
etc for foundations of CC drains and culverts
for 300 mm size drain
for CC road Section
for Culverts

No.

1
1
1

2
1
2

95.00
95.00
5.00

0.65
3.50
1.60

0.10
0.10
0.10

Say
Laying of VCC (1:3:6) using 20 mm (SS-5) graded HBG m/c
metal and OPC, coarse and fine aggregates conforming to
IS:383 including cost & conveyance of all materials, labour
charges, machine mixing, vibration, centering, laying in position,
curing for 21 days

Content

Rate

Per

12.35
33.25
1.60
47.20
48.00

4682.40

1 Cum

5285.31

1 Cum

5496.72

1 Cum

for 300 mm size drain bed

95.00

0.65

0.10

12.35

for culverts Bed

5.00

1.50

0.10

1.50
13.85
14.00

Say
VCC (1:3:6) using 20 mm HBG graded metal 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, on all materials and
including all charges for machine mixing, laying concrete in
under bed, compacted by vibration including curing for 14 days
complete but excluding cost of steel and its fabrication charges
for finished item of work as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500,
1700 & 2100 MORTH with from work

1 2
95.00
for drain walls
2 0.67 95.00
for drain walls
For Culverts walls width (0.30
2 2
5.00
+0.45)/2

0.63
0.325

0.30
0.30

35.91
-12.41

0.375

0.60

4.50

say

28.00
28.00

Description of Work

Content

Rate

Per

49.88
5.40
55.28
56.00

7131.50

1Cum

0.15
say
11 Supplying,fitting and placing HYSD bar reinforcement as per
drawings and techinical specifications for bars below 36mm dia
including over laps and wastage where they are not welded

1.78
2.00

7521.19

1Cum

200
1 1
2.00
12 Providing of expansion joints using25mm thick Silflex Capcell
HD-100 including cutting and keeping in place as directed by
the Departmental authorities

400.00

54.88

1kg

1 5
3.50
0.1
13 Providing of Joint Sealant with Bituminous sealing compound
Grade A for expansion and construction joints including all
charges and filling with sand/saw dust

1.75

1199.28

1 sqm

77.00

8.18

1 Rmt

S.No
1

No.

2
3
4
5
6
Construction of
un-reinforced, plain cement concrete
pavement, thickness as per design, over a prepared sub base,
with OPC
M30 (Grade), 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 wedges, steel plates including
levelling the formwork as per drawing), spreading the concrete
with sholvels, rakes, compacted using plate vibrators and
finished in continuous operation & curing of concrete slabs for
14- days, curing compound (where specified) and water
finishing to lines and grade as per Standard specifications

for CC road
for CC approches

1
2

1
2

95.00
4.50

3.50
2.00

0.15
0.15

say
using M-20 Nominal mix with OPC (cement,fine
aggregate,coarse aggregate)
using 20 mm size graded
machine crushed hard granite metal (coarse agggregate) 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 , 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,including form work for culvert slabs

10 RCC

For Slab stones

11

22

1.2

0.45

3.50

14 Plastering with CM (1:4) 12mm thick using OPC including all

cost and conveyance of all materials and labour charges

for drain walls
for culvert wall

1
1

2
2

95.00
5.00

1.00
2.60

190.00
26.00

S.No

Description of Work

No.

Content

Rate

Per

7
216.00
220.00

145.39

1 Sqm

Total

say
15 Provision for VAT Tax @ 5%.
16 Provision for Labour Cess @ 1%.
17 Provision for water supply pipe lines & unforeseen items.

doddi to

t Rs :11,00,000/-

Amount
10

6894.00

6261.00

14722.00

11777.00

Amount
10
71987.00

Amount
10

224755.00

73994.00

153908.00

Amount
10

399364.00

15042.00

21952.00

2099.00

630.00

Amount
10
31986.00
1035371.00
51769.00
10354.00
2506.00
1100000.00