MUNICIPAL CORPORATION, ELURU

Name of work: Construction of culverts in Harijanawada area and verioues places in Janda
center in SC Colony in 14th Division

Estimate Amount: Rs 517000.00

DETAILED CUM ABSTRACT ESTIMATE
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10

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 material and
disposal upto a lead of 50 m, dressing of sides and bottom and backfilling
1 in trenches with excavated suitable material as per Technical
Specification 305 MORD / 304 MORTH

Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 1 2 3.50 1.50 0.90 9.45
79
Opp Kukkala Mangamma
1 2 4.00 1.50 0.90 10.80
D.No : 1-85
Near Peddalanka
1 1 2.70 1.50 0.90 3.65
Nageswara rao House
Near Mothey Kiranmai
house, D.No: 2-103, 1 1 4.00 1.50 0.90 5.40
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 1 4 3.30 1.50 0.90 17.82
center indiramma colony
colony SE area
47.12
Say 48.00 264.89 1 Cum 12715.00
Carting away the surplus excavated earth from the work site within a
lead of 2 km beyond initial lead including loading, unloading and
2 conveyance but excluding stacking charges etc., complete for
roads/drains

80 % of Earthwork qty 38.40

Say 42.00 57.26 1 Cum 2405.00
Filling in foundation trenches as per drawing and technical specification
Clause 305.3.9 MORD & 304 MORTH using Stone Dust
3

Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 1 2 3.50 1.50 0.10 1.05
79
Opp Kukkala Mangamma
1 2 4.00 1.50 0.10 1.20
D.No : 1-85
 Near Peddalanka
1 1 2.70 1.50 0.10 0.41
Nageswara rao House
Near Mothey Kiranmai
house, D.No: 2-103, 1 1 4.00 1.50 0.10 0.60
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 1 4 3.30 1.50 0.10 1.98
center indiramma colony
colony SE area
For Culvert Aproches Near
2.70+3.00
Peddalanka Nageswara rao 1 2 1.10 2
0.10 0.63
House
Near Mothey Kiranmai
4.00+4.50
house, D.No: 2-103, 2 4 1.40 2
0.10 4.76
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
3.30+4.00
harijanawada , Janda 2 4 1.10 2
0.10 3.21
center indiramma colony
colony SE area
13.83
Say 14.00 1500.28 1 Cum 21004.00
Providing concrete for plain cement concrete in open foundations using
40 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 specifications Clause 802,
4 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH (Nominal mix
1:4:8)

Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 1 2 3.50 1.20 0.10 0.84
79
Opp Kukkala Mangamma
1 2 4.00 1.50 0.10 1.20
D.No : 1-85
Near Peddalanka
1 1 2.70 1.50 0.10 0.41
Nageswara rao House
Near Mothey Kiranmai
house, D.No: 2-103, 1 1 4.00 1.50 0.10 0.60
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 1 4 3.30 1.50 0.10 1.98
center indiramma colony
colony SE area
5.03

Say 6.00 5097.83 1 Cum 30587.00

5 Providing plain cement concrete in open foundations using 20mm

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 specifications Clause 802, 803,
 Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 1 2 3.50 1.20 0.10 0.84
79
Opp Kukkala Mangamma
1 2 4.00 1.20 0.10 0.96
D.No : 1-85
Near Peddalanka
1 1 2.70 1.20 0.10 0.32
Nageswara rao House
Near Mothey Kiranmai
house, D.No: 2-103, 1 1 4.00 1.20 0.10 0.48
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 1 4 3.30 1.20 0.10 1.58
center indiramma colony
colony SE area
4.19
Say 5.00 5708.54 1 Cum 28543.00
Providing concrete for plain/reinforced concrete in open foundations
using 20mm 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 specifications Clause
6 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH. P.C.C
grade M 15 (Nominal mix 1:2:4) with Formwork

Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 2 2 3.50 0.30 0.60 2.52
79
Opp Kukkala Mangamma
2 2 4.00 0.30 0.60 2.88
D.No : 1-85
Near Peddalanka
1 2 2.70 0.30 0.60 0.97
Nageswara rao House
Near Mothey Kiranmai
house, D.No: 2-103, 1 2 4.00 0.30 0.60 1.44
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 2 4 3.30 0.30 0.60 4.75
center indiramma colony
colony SE area
12.56
Say 13.00 6448.51 1 Cum 83831.00
R.C.C grade M 20 using Concrete mixer (Nominal Mix) using 20 mm
10 Graded Metal (MORD)

Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 1 2 3.50 1.20 0.15 1.26
79
Opp Kukkala Mangamma
1 2 4.00 1.20 0.15 1.44
D.No : 1-85
Near Peddalanka
1 1 2.70 1.20 0.15 0.49
Nageswara rao House
 Near Mothey Kiranmai
house, D.No: 2-103, 1 1 4.00 1.20 0.15 0.72
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
harijanawada , Janda 1 4 3.30 1.20 0.15 2.38
center indiramma colony
colony SE area
6.28
Say 7.00 6658.75 1 Cum 46611.00
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 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
7 such as cutting, bending, placing in position, tying including sales and
other taxes on all materials etc., complete for finished item of work in all
floors.( APSS No.126)

7.00 Cum *120 Kgs/ Cum 840.00 92.11 1 Kg 77372.00

Construction of un-reinforced plain cement concrete pavement,
thickness as per design, over a prepared sub base, with 53 grade cement
or any other type as per Clause 1501.2.2 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 of 125 mictron thick polythene film, wedges,
11 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, near approaches to bridge / culvert and
construction joints, curing of concrete slabs for 14- days and water
finishing to lines and grade as per drawing and Technical Specification
Clause 1501 MORD
Dhampanapoyina Venkata
Ganapathi house, D.No : 1- 2 2 1.00 3.50 0.15 2.10
79
Opp Kukkala Mangamma
2 2 4.00 0.60 0.15 1.44
D.No : 1-85
Near Peddalanka 2.70+3.00
1 2 1.10 2
0.15 0.94
Nageswara rao House
Near Mothey Kiranmai
4.00+4.50
house, D.No: 2-103, 2 4 1.40 2
0.15 7.14
Harijanawada
Near Kammula venkata
ratnam house D. No : 3-76
3.30+4.00
harijanawada , Janda 2 4 1.10 2
0.15 4.82
center indiramma colony
colony SE area
16.44
Say 17.00 7505.41 1 Cum 127592.00
430660.00
Provision for GST @ 18% 77519.00
Provision for Seigniorage Charges @2% 8613.00
Provision for unforeseen items 208.00
Total 517000.00
 MUNICIPAL CORPORATION, ELURU
Name of work: Construction of CC Drain to the Rice Mill Opposite road in ponangi in 14th
Division

Estimate Amount: Rs 122000.00

DETAILED CUM ABSTRACT ESTIMATE
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10

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
material and disposal upto a lead of 50 m, dressing of sides and
1 bottom and backfilling in trenches with excavated suitable material
as per Technical Specification 305 MORD / 304 MORTH

Penumarthi Anasuya D
1 1 25.00 0.70 0.60 10.50
No : 4-52, Kapula Peta
For CC Drain 1 1 23.00 0.70 0.60 9.66
20.16
Say 21.00 264.89 1 Cum 5563.00
Carting away the surplus excavated earth from the work site within
a lead of 2 km beyond initial lead including loading, unloading and
2 conveyance but excluding stacking charges etc., complete for
roads/drains

80 % of Earthwork qty 16.80

Say 17.00 57.26 1 Cum 973.00
Filling in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH using Stone Dust
3

Penumarthi Anasuya D
1 1 25.00 0.70 0.10 1.75
No : 4-52, Kapula Peta
For CC Drain 1 1 23.00 0.70 0.10 1.61
3.36
Say 4.00 1500.28 1 Cum 6001.00
Providing concrete for plain cement concrete in open foundations
using 40 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
4 technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH (Nominal mix 1:4:8)
 Penumarthi Anasuya D
1 1 25.00 0.70 0.10 1.75
No : 4-52, Kapula Peta
For CC Drain 1 1 23.00 0.70 0.10 1.61
3.36
Say 4.00 5097.83 1 Cum 20391.00
Providing plain cement concrete in open foundations using 20mm
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 specifications
5 Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100
MORTH. P.C.C grade M 10 (Nominal mix 1:3:6) without Formwork

Penumarthi Anasuya D
1 1 25.00 0.70 0.10 1.75
No : 4-52, Kapula Peta
For CC Drain 1 1 23.00 0.70 0.10 1.61
3.36
Say 4.00 5708.54 1 Cum 22834.00
Providing concrete for plain/reinforced concrete in open
foundations using 20mm 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
6 technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH. P.C.C grade M 15 (Nominal mix 1:2:4)
with Formwork

Penumarthi Anasuya D
1 1 25.00 0.68 0.30 5.06
No : 4-52, Kapula Peta
For CC Drain 1 1 23.00 0.68 0.30 4.66
(-) Deduction for vent
-1 2/3 48.00 0.33 0.30 -3.12

Existing Drain Wall

1 1 1.60 0.20 0.30 0.10
Repair
6.70
Say 7.00 6448.51 1 Cum 45140.00
100902.00
Provision for GST @ 18% 18162.00
Provision for Seigniorage Charges @2% 2018.00
Provision for unforeseen items 918.00
Total 122000.00
 MUNICIPAL CORPORATION, ELURU
Name of work: Providing RCC Culvert Slabs to the Cross Roads and internal roads
Harijanawada area and verioues places in Janda center in SC Colony in 14th Division

Estimate Amount: Rs 350000.00

DETAILED CUM ABSTRACT ESTIMATE
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10

Construction of un-reinforced plain cement concrete pavement,

thickness as per design, over a prepared sub base, with 53 grade cement
or any other type as per Clause 1501.2.2 M30 (Grade), coarse and fine
aggregates conforming to IS : 383, maximum in a concrete mixer of not
1 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
For RCC Culvert and
of contraction Slabsexpansion,1 construction
100 1.20 0.45 debonding
joints, applying 0.15 8.10
strips, primer, sealant, dowel 1bars, near
60 approaches
0.90 to bridge
0.45 / culvert
0.15 3.65
and construction joints, admixtures as approved, curing of concrete slabs
for 14- days, curing compound1 (where 40 specified)
0.60 and water
0.45 finishing
0.15to 1.62
lines and grade as per drawing and TS Clause 1501 MORD. 13.37
Say 13.40 7505.41 1 Cum 100572.00
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 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
7 such as cutting, bending, placing in position, tying including sales and
other taxes on all materials etc., complete for finished item of work in all
floors.( APSS No.126)

13.50 Cum *120 Kgs/ Cum 1620.00 92.11 1 Kg 149218.00

Construction of Granular sub-base/base/surface course with local
materials (Table 400.13) using Gravel by mix in place method normal
Construction of granular sub-base by providing local material spreading
in uniform layers with motor grader on prepared surface, mixing by mix
in place method with rotavator at once and compacting with smooth
wheel roller to achieve the desired density complete as per Clause 401.4
11 as per Technical Specification Clause 408 MORD.
For Existing culvets
L.S 57.00
Approach
Say 57.00 727.23 1 Cum 41452.00
291242.00
Provision for GST @ 18% 52424.00
Provision for Seigniorage Charges @2% 5825.00
Provision for unforeseen items 509.00
Total 350000.00
 MUNICIPAL CORPORATION, ELURU
Name of work: Providing RCC Pipes Kapulapeta near Chakali Street in ponangi in 14th
Division

Estimate Amount: Rs 130000.00

DETAILED CUM ABSTRACT ESTIMATE
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10

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
material and disposal upto a lead of 50 m, dressing of sides and
1 bottom and backfilling in trenches with excavated suitable material
as per Technical Specification 305 MORD / 304 MORTH

E/W 1 1 8.00 3.00 1.75 42.00

Say 45.00 264.89 1 Cum 11920.00
Carting away the surplus excavated earth from the work site within
a lead of 2 km beyond initial lead including loading, unloading and
2 conveyance but excluding stacking charges etc., complete for
roads/drains

80 % of Earthwork qty 36.00

Say 40.00 57.26 1 Cum 2290.00
Filling in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH using Stone Dust
3

E/W 1 1 8.00 3.00 0.15 3.60

Say 4.00 1500.28 1 Cum 6001.00
Providing concrete for plain cement concrete in open foundations
using 40 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
4 technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH (Nominal mix 1:4:8)

E/W 1 1 8.00 3.00 0.15 3.60

Say 4.00 5097.83 1 Cum 20391.00
Providing concrete for plain/reinforced concrete in open
foundations using 20mm 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
5 technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH. P.C.C grade M 15 (Nominal mix 1:2:4)
with Formwork
 For Side Walls 1 2 3.00 0.20 1.50 1.80
(-) Deduction for vent
1 1 π/4x (0.90)2 x0.90 -0.57

1.23
Say 1.30 6448.51 1 Cum 8383.00
Manufacture, Supply, & Delivery Fixing of NP3 900 mm dia pipes
including transportation to any where in A.P, etc., complete.
6

For Side Walls 1 1 7.50 7.50

Say 7.50 7711.99 1 Rmt 57840.00
106825.00
Provision for GST @ 18% 19229.00
Provision for Seigniorage Charges @2% 2137.00
Provision for unforeseen items 1809.00
Total 130000.00