MUNICIPAL CORPORATION, ELURU

Name of work: Development of smart street from Ambedkar statue in GNT road to jute mill bridge
Estimate Amount: Rs
DETAILED CUM ABSTRACT ESTIMATE
Description of
S.No No. L B D Content Rate Per
Work
1 2 3 4 5 6 7 8 9
1 Engaging Dozer (D50) Spreading, Cutting, Cleaning on hire basis including cost of fuel,
operation charges, labour charges etc., complete as directed by departmental authorities

1 1 100 100.00 1969.06 hr

2 Engaging Tractor for pulling activiting on hire basis including cost of fuel, operation charges,
labour charges etc., complete as directed by departmental authorities
1 1 100 100.00 537.17 hr
3 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 in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH
Opposite Jute Mill 1 1 153.00 6.00 0.15 137.70
Bridge
Near BSNL Office 1 1 80.00 6.00 0.15 72.00

1 1 90.00 6.00 0.15 81.00

Opposite Hero
Honda Showroom

1 1 40.00 6.00 0.15 36.00

Near Potti
Sriramulu Statue
1 1 20.00 6.00 0.15 18.00
Near Vasathmahal
Bridge
1 1 50.00 6.00 0.15 45.00
Near Durga Temple

1 1 50.00 6.00 0.15 45.00

Near Taxi Stand

1 1 50.00 6.00 0.15 45.00

Near Jalli
Hanuman Temple

1 1 30.00 6.00 0.15 27.00

Oppsite Lakshmi
Srinivasa Auto
Consultansy

1 1 30.00 6.00 0.15 27.00

Opposite Sharvani
Furnitures

Opposite Balaji 1 1 30.00 6.00 0.15 27.00

Electical
1 1 30.00 6.00 0.15 27.00
Opposite SBI ATM

1 1 30.00 6.00 0.15 27.00

Opposite Deepthi
Sschool Road

1 1 30.00 6.00 0.15 27.00

Karrala Vanthena

Opposite 1 1 56.00 6.00 0.15 50.40

Punmurthla vari
veedhi
 Opposite Surya 1 1 52.00 6.00 0.15 46.80
Electronics
opposite Mothevari 1 1 46.00 6.00 0.15 41.40
Satram Veedhi
Opposite 1 1 47.00 6.00 0.15 42.30
Chennakesavula
vari veedhi
Opposite Komala 1 1 46.00 6.00 0.15 41.40
Vilas Hotel
bathing ghat 1 3 7.00 9.00 0.20 37.80
901.80
Extra for 48.20
undulations
950.00 264.89 1cum
4 Collection and supply of Red Earth with a lead of 15kmfrom approved quarry including cost
of material, conveyance to work spot and spreading the same irrespective thickness
including all labour charges etc complete as directed by the site engineer.
Opposite Jute Mill 1 1 153.00 6.00 0.25 229.50
Bridge
Near BSNL Office 1 1 80.00 6.00 0.25 120.00
Opposite Hero 1 1 90.00 6.00 0.25 135.00
Honda Showroom
Near Potti 1 1 40.00 6.00 0.25 60.00
Sriramulu Statue
Near Vasathmahal 1 1 20.00 6.00 0.25 30.00
Bridge
Near Durga Temple 1 1 50.00 6.00 0.25 75.00

Near Taxi Stand 1 1 50.00 6.00 0.25 75.00

Near Jalli 1 1 50.00 6.00 0.25 75.00

Hanuman Temple
Oppsite Lakshmi 1 1 30.00 6.00 0.25 45.00
Srinivasa Auto
Consultansy
Opposite Sharvani 1 1 30.00 6.00 0.25 45.00
Furnitures
Opposite Balaji 1 1 30.00 6.00 0.25 45.00
Electical
Opposite SBI ATM 1 1 30.00 6.00 0.25 45.00

Opposite Deepthi 1 1 30.00 6.00 0.25 45.00

Sschool Road
Karrala Vanthena 1 1 30.00 6.00 0.25 45.00

Opposite 1 1 56.00 6.00 0.25 84.00

Punmurthla vari
veedhi
Opposite Surya 1 1 52.00 6.00 0.25 78.00
Electronics

opposite Mothevari 1 1 46.00 6.00 0.25 69.00

Satram Veedhi
Opposite 1 1 47.00 6.00 0.25 70.50
Chennakesavula
vari veedhi
 Opposite Komala 1 1 46.00 5.90 0.25 67.85
Vilas Hotel
1438.85 566.54 1cum
5 Supply & Delivery of topiary/trees/Palms/shrubs/lawn/ ground covers and specified plants as per
directions of officer in charge at site including cost of plants and conveyance of all materials and
labour charges etc., plants of bag size 7" x 8" of plant height not less than 1.0 feet,8" x 10" of plant
height not less than 3.0 feet,13" x 13" of Tree/Palm height not less than 5 feet,13" x 13" of plant
(Hedges & Shrub) height not less than 2 feet,15" x 16" of plant (Tree/Palm/Topiary) height not less
than 5 feet, 18" x 18" plant (Tree/Palm/Topiary) height not less than 6 feet, bottom dia of the stem is
0.75'' and above, 21" x 21" and above plant (Tree/Palm/Topiary) height not less than 7 feet, bottom
dia of the stem is 1'' and above.Heights mentioned above are excluding bag height.All the plants
supplied shall be with sturdy stem, well formed crown, vigorously growing tip, healthy foliage without
any infestation and the plants shall be supplied after proper hardening off. the rates inclusive of cost
of plants and labour charges for handling & complete for finished item of work.

Bougnvillea 2530.00 80.00 1each

glabera(8"X10")

Ficus panda 533.00 770.00 1each

(21X21)
Golden 110.00 35.00 1each
durantha(8"X10")

Red aclayf (8"X10") 110.00 42.00 1each

Eugenia (21"X21") 15.00 1050.00 1each

Fox tail palm 109.00 770.00 1 each

(21"X21")
tiger palm (25"X25") 120.00 1050.00 1 each

6 Providing and laying Hariyala or other approved quality turfing sods for the slopes of earthen
embankments over 20 mm thick sand backing including cost of all materials,
machinery,labour including preparing surface, spreading sand, watering for 15 days etc.,
complete with initial lead upto 1 km and all lifts.
1 5760.00 170.00 1sqm
7 Hedge / shrub planting: Digging the trench of size 0.3 mtrs. depth, refilling with red garden soil
including cost of red garden soil and farmyard manure at 4:1 ratio, internal transportation of plants,
planting etc., including the application of fertilizers and pesticides etc., (@ 20 gms/pit/sqmt) complete
for item of work, but excluding the cost of the fertilizers (@ 20 gms/pit/sqmt) and plant material etc.,
- unit 1 Sqmt of work. (* 11 No./Sqm of plants & bag size shall be arrived based on the spacing 0.3
c/c as per the design.)(Red garden soil in this context it is defined as sandy loamy garden soil
congenial for plant growth which shall be of light textured, crystalline, porous and friable, fertile,
slightly acidic or neutral)

2750.00 0.30 0.30 247.50 416.30 1sqmt

8 Loading and unloading of plants bag size (8"X10") at site of work and stacking for lead less upto 50 m
and including labour charges, T&P etc.,and overheads & contractors profit complete for finished item
of work (excluding cost of plant bag)
2750.00 94.22 100 NOS

9 Digging of 0.75x0.75x0.75 mtrs. pit, filling with soil mixture of red garden soil, farmyard
manure at 4:1 ratio including internal transport, application of fertilizers and chemicals (@
20 gms/pit/sqmt), internal transportation of plants, planting the plants etc., for complete
item of work (excluding cost of plant material, fertilizers and chemicals (@ 20 gms / pit/
sqmt) (Red garden soil in this context it is defined as sandy loamy garden soil congenial for
plant growth which shall be of light textured, crystalline, porous and friable, fertile, slightly
acidic or neutral)

777.00 566.95 1each

10 Loading and unloading of plants bag size (21"X21") at site of work and stacking for lead less
upto 50 m and including labour charges, T&P etc.,and overheads & contractors profit
complete for finished item of work (excluding cost of plant bag)
777.00 2558.89 100 nos
11 Internal Transportation of bag plants to the planting points for bag size (21"X21") and
including labour charges, T&P etc.,and overheads & contractors profit complete for finished
item of work
777.00 1491.20 100nos
12 Loading and unloading of plants bag size (8"X10") at site of work and stacking for lead less upto 50 m
and including labour charges, T&P etc.,and overheads & contractors profit complete for finished item
of work (excluding cost of plant bag)
2750.00 39.31 100 NOS

13 Transportation of plants from Kadiyam to Eluru

2 9244.00 trip
14 Supply, Laying and Fixing of precast concrete blocks for paving of M-50 grade and thickness not less
than 100 mm for heavy traffic areas conforming to IS 15658:2006 in all shapes and designs as per the
manufacturer's specification .,to site, labour charges for loading & unloading, laying to desired lines
and levels complete and Overheads & Contractor Profit etc. for finished item of work.

1 1 960 3.05 2928.00 998.00 1sqmt

15 Filling in foundation trenches as per drawing and technical specification Clause 305.3.9
MORD & 304 MORTH using Stone Dust filling

For pavers 1 1 960 3.25 0.15 468

BG 3 2 8 9 0.15 64.8
532.8 1500.28 1cum
Augoring and boring of holes in site for Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black cotton soils and ordinary soils without
under reams as per IS 2911 - 1980 including all operations, incidental, labour charges,
16
hire charges of machinery, augur bore drill and shell equipment, etc, complete for all
depths and for finished item of work for piles.

230mm Φ 3 16 1.50 72.00

piles for bathing
ghat 72.00 366.04 1 Rmt
Supply and placing of the design mix concrete M-25 grade corresponding to IS:456 with
minimum cement content of 350 Kgs/cum of concrete and required quantity of chemical
admixtures per 1cum of concrete using weigh batcher / mixer with 20mm size graded
machine crushed HBG metal (coarse aggregate) (consisting of nominal size of metal 60% of
20mm, 15% of 13.20/12.50mm, 15% of 10mm and 10% of 6mm) from approved
quarry including cost and conveyance of all materials like cement, fine aggregate
17 (sand), coarse aggregate, water etc. to site and including seigniorage charges, sales and
other taxes on all materials, centering using casurina ballies, bamboos, wooden
reapers, runners, wood posts, wall pallots etc. including all operational, incidental
and labour charges such as weight batching, machine mixing, laying concrete, curing etc.
complete but excluding cost of steel and its fabrication charges for finished item of work
(APSSNo. 402).

For Compound
Wall
230mm Φ piles for bathing ghat
48 0.785 0.23 0.23 1.50 2.99
2.99
Or Say 2.99 8721.93 1 Cum
B. For Plinth
Beam 3 2 7.00 0.23 0.23 2.22
Or Say 2.22 13280.73 1 Cum
C.For Coloumns 3 16 0.23 0.23 1.20 3.05 13832.51 1 Cum
raft 3 2 8.00 9.00 0.15 64.80 10657.82 1 Cum
Side walls for BG 3 2 7.00 0.30 0.90 11.34 10657.82 1 Cum
 Providing High Yield Strength Deformed (HYSD) / Thermo Mechanically Treated (TMT) /
Mild Steel (MS) bars (Fe 415 / Fe500 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 lapsplicing with binding wire of 18SWG, forming grills for reinforcement
work as per approved designs and drawings, including cost and conveyance of steel
18
bars, including all wastages such as overlaps, couplings, chairs, spacer bars including cost
and conveyance of binding wire, cover blocks and all incidential, operational, labour
charges such as cutting, bending, placing in position, tying including steel and other taxes
on all materials etc. complete for finished item of work in all floors (APSS No. 126).

991.05 92.11 1kg

Masonry work in CM (1:6) prop with Fly ash Cement solid blocks of size 290 x 225 x 140 mm for
manufacturing of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs. Gypsum of 5 kgs. and
19 stone dust including cost and conveyance of all materials, labour charges, seiniorage charges,
scaffolding and curing etc., cpomplete with a compresive streangth not lessthan 75 kg/sq.cm for walls
for Superstructure Walls (IS: 12894-1990-class-7.5)

side wall 3 2 7.00 0.20 1.00 8.40

For Steps 3 18 7.00 0.30 0.15 19.44
Or Say 27.84 5746.94 1 Cum
20 Plastering with CM (1:3), 12 mm thick including all charges etc..,complete as
directed by the departmental authorities.
1 2.00 7.00 2.20 30.80
1 1.00 9.00 9.00 81.00
Say 111.80 393.47 1 Sqm
21 Filling in foundation trenches as per drawing and technical specification Clause
305.3.9 MORD & 304 MORTH using Stone Dust filling
1 3.00 7.00 9.00 0.20 37.80 1500.28 1 Cum

22 Supplying and fixing of MS hand railing including cost and conveyance of all materials, electrodes,
welding charges, cost of all consumables, labour charges, overheads & contractors profit etc.,
complete for finished item of work.
2000.00 123.18 1kg
23 Painting with Exterior emulsion paint two coats over coats of primary coat of exterior emulsion paint
& Painting of clipe art/vector art/3D bubble art with enamel paint over old plastered walls of Under
Bridges/Over Bridges, including cost and Conveyance of all materials and labour charges etc..,
completed including removing of posters and rubbing work for walls up to 10 feet height. *Painting
with acrylic exterior emu;sion paint having VOC ( Volatile Oranic Compound) content lss then
50grams/littre as per IS specification and standards as approved by the agreement authority to be
used for primary coat & two coats above that.

1 2 1100 1.05 2310.00 602.56 1sqmt

24 supply, Installation, Commissioning And Maintenance Of Smart Poles Along With Standard Pole With
Protection System & Accessories, Lan Switch, Led Street Light, Intelligent Street Light Controller,
Surveillance Camera, Wi-Fi Access Point, Advertisement Display, Environmental Monitoring System,
Electrical Vehicle Charger, Emergency Communication, Battery Bank Including All Civil Works And
Cabling On Total Turnkey Basis. Supply Of Smart Poles Along With The Features As Per The Scope Of
Work And Technical Specifications. , Supply, Installation, Commissioning And Maintenance Of Smart
Poles With Following Features As Per The Specifications In The Tender Document: ( Without Electrical
Vehicle Charger ) Smart Pole Structure ( Ms ) 6Mtrs With Light Arm And Mounting Arrangements For
All It Components, Smart-Pole Control Box Ip-55 To Hold All It Components, Lightning Arrestor,
Grounding With Earth Pit, Ccms For Remote Management Of Street Light, 120W Led Street Light With
Dimmable Ballast, Ptz Surveillance Camera, Wi-Fi Access Point ( Wi-Fi Service Module ) Along With
Broad Band Services With Minimum 50 Mbps & Static Ip For Three Years, Emergency Panic Button
Module, Environmental Sensor Module, Advertisement Display Unit ( Minimum Size Would Be 3.15Ft
X 3.78Ft ) , Public Address System, Ups -1 Kva With 1 Hour Battery Backup, Network Video Recorder,
Power Over Ethernet ( Poe ) Network Switch 16 Port, Mobile Charging Point. Cost Inclusive Of
Foundation Of Smart Pole, All Civil Works, Cabling Etc., And Maintenance Of Smart Poles For Three
Years.
 4 325000.00
25 Supply and fixing post of 50x50x5mm thick M.S Angle for Vertical post of 1.65m long each
fixing at a distance of 2.00m center to center, pit of 0.3x0.3x0.45m size in all soils, for
pedestal of 0.3x0.3x0.45m size with the 50mm x 50mm M.S. angle section embedding in the
VCC (1:3:6) for 0.35m depth with clear exposed of 1.30m above bed level and M.S flat length
of 2.00meters of size 50x5mm thick along the chain link mesh at top and bottom sides with
welded for fixing with G.I Chain-link fencing of required width in mesh Hot dipped
Galvanised Iron Chain link
mesh 8 gauge - (4.0 mm) as per IS:2721-1979 - PVC Coated - 2"x2" (50mm x 50 mm) - 8
Gauge G.I wire welding in the M.S angle section including cost of all materials to site taxes
and fixing labor charges etc., for complete the work.

1 1 1042 1042 1813.35 1rmt

26 Flooring with high ploished granite 16 to 18mm thick slabs other than black set our base
coat of CM(1:8) 20mm thick over CC bed already laid or RCC roof slab including neat cement
slurry honey light constituency spread at 3.30Kgs per Sq. and jointed neatly with white
cement paste mixed with pigment of matched shade to full depth, including cost of all
materials like cement sand water and tiles etc. completed including labour charges for
dressing of tiles etc. complete for finished item of work

1 2 7.00 1.00 14 42702.64

1 16 7.00 0.15 16.8 42702.64
1 16 7.00 0.15 16.8 42702.64
47.60 42702.64 10sqmt

27 Provision for GST 18% - - -

28 Seigniorage charges
29 Provision for unforeseen items - - -
Total
e
16500000.00

Amount
10

196906.00

53717.00
251645.50
815166.08

202400.00

410410.00

3850.00

4620.00

15750.00

83930.00

126000.00

979200.00

103034.25

2591.05

440520.15
19882.58

11586.62

1081.03

18488.00

2922144.00

799349.18

18302.00

26077.77

29483.22
42148.21
690626.74
120859.68
 21952.00

159994.81

55259.00

17545.00

246360.00

1391913.60
1300000.00

1889510.70

203264.57
13675568.73
2516502.00
305000.00
2929.00
16500000.00