KURNOOL MUNICIPAL CORPORATION

Name of Work: Laying of RCC Culvert at D.No: 46/89-6A in Ward No.14, Budhawarpeta
DETAILED CUM ABSTRACT ESTIMATE
Est.Amount 0.99 Lakhs
S.No. Description of Work Nos. L B D Qty Rate Per Amount
1 Dismantling of RCC Concrete including all labour charges etc complete
1 x 1 6.20 1.50 0.20 1.86
1.86 Cum 3353.37 1.00 Cum 6237.27
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
2 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 upto 3.00 mts depth as per RBR-FNDN-1 P.484
By Machineary
1 x 1 6.20 1.50 1.20 11.16
11.16 Cum 128.07 1.00 Cum 1429.26
Removal of welt silt sludge from sullage drains with aid of basket and vessel
3
including all labour charges etc complete
1 x 1 6.20 1.50 0.20 1.86
1.86 Cum 4661.62 10.00 Cum 867.06
Collection supply and spreading of Dust spreading in uniform layers with motor
4 grader on prepared surface achieve the desired density including cost and
conveyance of all materials, watering, ramming etc., and all labour charges etc
complete.
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 1020.47 1.00 Cum 949.04
Laying Cement concrete (1:4:8) using 40mm nominal size HBG metal M/C
including cost and conveyance of all materials from approved quarry, machine
5 mixing, vibrating, laying, levelling, ramming, curing and labour charges etc.,
complete. As per APSS 402
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 4776.23 1.00 Cum 4441.89
V.C.C. (1:3:6) using 20mm (SS-5) HBG M/C Metal and Opc course and fine
agregates conforming to IS:383 including cost and conveyance of all materials,
6 Labour charges, Machine Mixing, vibrating, laying in position quring for 21 days
For Bed as per APSS -402
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 5592.48 1.00 Cum 5201.01
V.C.C. (1:3:6) using 20mm (SS-5) HBG M/C graded Metal and Opc course and
fine agregates conforming to IS:383 including cost and conveyance of all
7 materials, Labour charges, Machine Mixing, vibrating, centring, laying in
position quring for 21 days including centering charges as per APSS - 402 for
Side Walls
1 x 2 6.20 0.30 0.90 3.35
3.35 Cum 5902.93 1.00 Cum 19763.01
Plastering in CM(1:3) prop: 12mm thick with dubara sponge finishing including
cost and conveyance of all materials and operational, incidental charges and all
8 labour charges for mixing mortar, finishing, scaffolding, lift charges, curing
including cutting grooves etc complete and as directed by Engineer complete for
finished item of work
Culvert Side Walls 1 x 2 6.20 0.90 11.16
11.16 Sqm 4070.00 10 Sqm 4543.00
 Providing High Yield strength deformed steel bars (Fe 500 grade as per IS 1786-
1979) of different diameters including labour charges for cutting bending to
required sizes and shapes placing in position with cover blocks of approved size
and tying with binding wire of 20 SWG, forming grills for reinforcement work as
9 per approved designs and drawings, including cost and conveyance of steel bars
to site of work, including cost and conveyance of binding wire cover blocks and
all incidental, operational, labour charges such as cutting, bending, placing in
position, tying etc complete for finished item of work as per (SS No.126 of APSS)
and as directed by the Enigneer-in-charge of the work.
For Culvert Slab & Side Walls 1 x 100 100.00
100.00 Kg 96.27 1 Kg 9627.00
Supply and placing of the M20 Design Mix Concrete corresponding to IS 456
using MIXER with 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
10 concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content
as per IS code from standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating, curing etc. complete
but excluding cost of steel and its fabrication charges for finished item of work.
Type as per specification-RBR-SBST-5(V) P-559. For Culvert Slab

RCC Culvert Slab 1 x 1 6.20 1.50 0.23 2.14

2.14 Cum 6862.47 1 Cum 14679.00
Plain Cement concrete ( 1: 2 :4) prop : nominal mix (Cement : Fine aggregate:
coarse aggreage) using 20mm (SS5) graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all
materials like cement, fine aggregate and coarse aggregate water etc., to site, cost
11
of seigniorage charges on all materials including centering shuttering machine
mixing laying concrete in position curing and centering charges etc., and as
directed by the Engineer-in - charge of work for finished item of work (APDSS
No. 402 & 403) For Ramps
Culvert Ramps 1 x 2 6.20 1.00 0.13 0.25
Cum 6140.98
0.25 1 Cum 1536.00
Supply and fixing of M.S.Grills including fabrication cost and conveyance of all
12
materials labour charges for fixing etc complete and as directed by the Engineer-
in
onCharge
CulvertofSlab
work. 1 x 100 100.00
100.00 Kg 118.39 1 Kg 11839.00
Carting away the surplus excavated earth from the work site with a lead of 1.00
13 Km beyond initial lead including loading, unloading and conveyance but
excluding stacking charges etc. complete. For a lead of 1 KM
1 x 1 13.02
13.02 Cum 42.38 1 Cum 552.00
Sub Total 81664.54
14 Provision for Seignorage charges 1028
15 NAC @ 0.1% 82.00
16 ADD GST @ 18 % 14900.00
17 Provision for Quality control @ 0.2% 164.00
18 Provision for OPMS @ 0.15% 123.00
19 Unforeseen items 1038.75
Total 99000.00

A.E. Dy.E.E
 KURNOOL MUNICIPAL CORPORATION
Name of Work: Laying of RCC Culvert at Narayana School in Ward No.14, Budhawarpeta
DETAILED CUM ABSTRACT ESTIMATE
Est.Amount 0.99 Lakhs
S.No. Description of Work Nos. L B D Qty Rate Per Amount
Cutting of open CC Road surface including stocking of excavated materials for
1
drains work as per SS
1 x 1 6.20 1.50 0.15 1.40
1.40 Cum 3739.07 1.00 Cum 5216.00
Dismantling of Plain Cement Concrete including all labour charges etc complete
2
RBR-STCL-5-B
1 x 1 6.20 1.50 0.10 0.93
0.93
Cum 807.29 1.00 Cum 750.78
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
3 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 upto 3.00 mts depth as per RBR-FNDN-1 P.484
By Machineary
1 x 1 6.20 1.50 1.20 11.16
11.16 Cum 128.07 1.00 Cum 1429.26
Removal of welt silt sludge from sullage drains with aid of basket and vessel
4
including all labour charges etc complete
1 x 1 6.20 1.50 0.20 1.86
1.86 Cum 4661.62 10.00 Cum 867.06
Collection supply and spreading of Dust spreading in uniform layers with motor
grader on prepared surface achieve the desired density including cost and
5 conveyance of all materials, watering, ramming etc., and all labour charges etc
complete.
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 1020.47 1.00 Cum 949.04
Laying Cement concrete (1:4:8) using 40mm nominal size HBG metal M/C
including cost and conveyance of all materials from approved quarry, machine
6 mixing, vibrating, laying, levelling, ramming, curing and labour charges etc.,
complete. As per APSS 402
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 4776.23 1.00 Cum 4441.89
V.C.C. (1:3:6) using 20mm (SS-5) HBG M/C Metal and Opc course and fine
agregates conforming to IS:383 including cost and conveyance of all materials,
7 Labour charges, Machine Mixing, vibrating, laying in position quring for 21 days
For Bed as per APSS -402
1 x 1 6.20 1.50 0.10 0.93
0.93 Cum 5592.48 1.00 Cum 5201.01
V.C.C. (1:3:6) using 20mm (SS-5) HBG M/C graded Metal and Opc course and
fine agregates conforming to IS:383 including cost and conveyance of all
8 materials, Labour charges, Machine Mixing, vibrating, centring, laying in
position quring for 21 days including centering charges as per APSS - 402 for
Side Walls
1 x 2 6.20 0.30 0.90 3.35
3.35 Cum 5902.93 1.00 Cum 19763.01
Plastering in CM(1:3) prop: 12mm thick with dubara sponge finishing including
cost and conveyance of all materials and operational, incidental charges and all
9 labour charges for mixing mortar, finishing, scaffolding, lift charges, curing
including cutting grooves etc complete and as directed by Engineer complete for
finished item of work
Culvert Side Walls 1 x 2 6.20 0.90 11.16
11.16 Sqm 4070.00 10 Sqm 4543.00
 Providing High Yield strength deformed steel bars (Fe 500 grade as per IS 1786-
1979) of different diameters including labour charges for cutting bending to
required sizes and shapes placing in position with cover blocks of approved size
and tying with binding wire of 20 SWG, forming grills for reinforcement work as
10 per approved designs and drawings, including cost and conveyance of steel bars
to site of work, including cost and conveyance of binding wire cover blocks and
all incidental, operational, labour charges such as cutting, bending, placing in
position, tying etc complete for finished item of work as per (SS No.126 of APSS)
and as directed by the Enigneer-in-charge of the work.
For Culvert Slab & Side Walls 1 x 100 100.00
100.00 Kg 96.27 1 Kg 9627.00
Supply and placing of the M20 Design Mix Concrete corresponding to IS 456
using MIXER with 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
11 concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content
as per IS code from standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating, curing etc. complete
but excluding cost of steel and its fabrication charges for finished item of work.
Type as per specification-RBR-SBST-5(V) P-559. For Culvert Slab

RCC Culvert Slab 1 x 1 6.20 1.50 0.23 2.14

2.14 Cum 6862.47 1 Cum 14679.00
Plain Cement concrete ( 1: 2 :4) prop : nominal mix (Cement : Fine aggregate:
coarse aggreage) using 20mm (SS5) graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all
materials like cement, fine aggregate and coarse aggregate water etc., to site, cost
12
of seigniorage charges on all materials including centering shuttering machine
mixing laying concrete in position curing and centering charges etc., and as
directed by the Engineer-in - charge of work for finished item of work (APDSS
No. 402 & 403) For Ramps
Culvert Ramps 1 x 2 6.20 1.00 0.13 0.25
Cum 6140.98
0.25 1 Cum 1536.00
Supply and fixing of M.S.Grills including fabrication cost and conveyance of all
13
materials labour charges for fixing etc complete and as directed by the Engineer-
in
onCharge
CulvertofSlab
work. 1 x 100 100.00
100.00 Kg 118.39 1 Kg 11839.00
Carting away the surplus excavated earth from the work site with a lead of 1.00
14 Km beyond initial lead including loading, unloading and conveyance but
excluding stacking charges etc. complete. For a lead of 1 KM
1 x 1 15.34
15.34 Cum 42.38 1 Cum 651.00
Sub Total 81493.05
15 Provision for Seignorage charges 1028
16 NAC @ 0.1% 82.00
17 ADD GST @ 18 % 14869.00
18 Provision for Quality control @ 0.2% 163.00
19 Provision for OPMS @ 0.15% 123.00
20 Unforeseen items 1242.23
Total 99000.00

A.E. Dy.E.E
 KURNOOL MUNICIPAL CORPORATION
Name of Work: Raising and Relaying of CC Road Pole No. WL II A-1 to Pole No. WL II A7-1 in Ward No.14, Budhawarpeta
DETAILED CUM ABSTRACT ESTIMATE
Est.Amount 0.99 Lakhs
S.No. Description of Work Nos. L B D 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 material and disposal upto a lead of 50 m, dressing of sides and bottom
1 and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH upto 3mts depth as per RBR-FNDN-1 for Road and drains.
By Manual

Pole No. WL II A 7-1 to D.No.46/153-D-6-5 1 x 1 20.00 0.30 0.35 2.10

2.10 Cum 282.55 1 Cum 593.35
Collection supply and spreading of Dust spreading in uniform layers with motor grader on
2 prepared surface achieve the desired density including cost and conveyance of all
materials, watering, ramming etc., and all labour charges etc complete.
Pole No. WL II A 7-1 to D.No.46/153-D-6-5 1 x 1 20.00 0.30 0.10 0.60
0.60 Cum 1020.47 1 Cum 612.28
Laying Cement concrete (1:4:8) using 40mm nominal size HBG metal M/C including cost
and conveyance of all materials from approved quarry, machine mixing, vibrating, laying,
3 levelling, ramming, curing and labour charges etc., complete. As per APSS 402

Pole No. WL II A 7-1 to D.No.46/153-D-6-5 1 x 1 20.00 0.30 0.10 0.60

0.60 Cum 4776.23 1 Cum 2865.74
Plain Cement concrete ( 1: 2 :4) prop : nominal mix (Cement : Fine aggregate: coarse
aggreage) using 20mm (SS5) graded machine crushed hard granite metal (coarse aggregate)
from approved quarry including cost and conveyance of all materials like cement, fine
4 aggregate and coarse aggregate water etc., to site, cost of seigniorage charges on all materials
including centering shuttering machine mixing laying concrete in position curing and
centering charges etc., and as directed by the Engineer-in - charge of work for finished item
of work (APDSS No. 402 & 403)
Pole No. WL II A 7-1 to D.No.46/153-D-6-5 1 x 1 20.00 0.30 0.15 0.90
0.90 Cum 5912.91 1 Cum 5321.62
Construction of un-reinforced, dowel jointed at expansion and construction joint only, 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), coarse aggregate 20mm HBG
M/c graded (60% 20mm & 40% 12.5mm) 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,
5 compacted using needle, scareed and plate vibrators and finished in continuous operation
including provision of contraction and expansion (Joint Filler Board), 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 Specification Clause 1501 MORD. as per RBR-CCPV-5 (M30)
Note:- The Cement content is considered at 400kg/cum and as per mix design report the
cement and aggregates will be regulated.

Pole No. WL II A-1 to Pole No. WL II A 7-1 1 x 1 28.5 3.5 0.1 9.98
9.98 Cum 7224.89 1 Cum 72068.28
Sub Total 81461.27
6 Provision for Seignorage charges 1500
7 NAC @ 0.1% 82.00
8 ADD GST @ 18 % 14948.00
9 Provision for Quality control @ 0.2% 163.00
10 Provision for OPMS @ 0.15% 123.00
11 Unforeseen items 722.88
Total 99000.00

A.E. Dy.E.E
 KURNOOL MUNICIPAL CORPORATION
Name of Work: Raising and relaying of CC roads From H.No.46/161-9B to H.No.46/161-11 in Ward No.14
Budhawarpeta
DETAILED CUM ABSTRACT ESTIMATE
Est.Amount 0.99 Lakhs
S.No. Description of Work Nos. L B D Qty Rate Per Amount
Laying Cement concrete (1:4:8) using 40mm nominal size HBG
metal M/C including cost and conveyance of all materials from
1 approved quarry, machine mixing, vibrating, laying, levelling,
ramming, curing and labour charges etc., complete. As per APSS
402
H.No.46/161-9B to H.No.46/161-11 1 x 1 34.5 1.5 0.1 5.18
5.18 Cum 4776.23 1 Cum 24717.00
"Construction of un-reinforced, dowel jointed at expansion and
construction joint only, 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), coarse
aggregate 20mm HBG M/c graded (60% 20mm & 40% 12.5mm)
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,
2 rakes, compacted using needle, scareed and plate vibrators and
finished in continuous operation including provision of contraction
and expansion (Joint Filler Board), 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
Specification Clause 1501 MORD. as per RBR-CCPV-5 (M30)
Note:- The Cement content is considered at 400kg/cum and as per
mix design report the cement and aggregates will be regulated."

H.No.46/161-9B to H.No.46/161-11 1 x 1 34.5 1.5 0.15 7.76

7.76 Cum 7224.89 1 Cum 56084.00
Sub Total 80801.00
3 Provision for Seignorage charges 1630
4 NAC @ 0.1% 81.00
5 ADD GST @ 18 % 14853.00
6 Provision for Quality control @ 0.2% 162.00
7 Provision for OPMS @ 0.15% 122.00
8 Unforeseen items 1350.87
Total 99000.00

A.E. Dy.E.E