Name of the Work :- MPLADS-2023-24- Sri Kotagiri Sreedhar MP (LS), Eluru-Construction of CC Road from Sanivaripeta Main road to Ayyappaswami

Temple at 25th
division in Eluru municipal corporation

WORKING ESTIMATE
Sl. Measurement
Description of work No Qty Unit Amount
No L B D Rate per unit
1
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
1 x 1 30.00 6.00 0.150 27.00
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 (Page No.484) RBR FN-DN-1

1 x 1 30.00 6.00 0.150 27.00

1 x 1 20.00 6.00 0.150 18.00
Side berm Earth work 1 x 1 30.00 1.50 0.450 20.25
1 x 1 16.00 1.50 0.450 10.80
103.05 Cum 282.55 29116.78
2 Collection, Supply and spreading of stone crusher dust less than 3mm
and fineness not more than 10% including cost & Conveyance of all
1 x 1 30.00 5.90 0.100 17.70
materials, labour charges, watering and compacting etc., complete as per
SS for road
1 x 1 30.00 5.90 0.100 17.70
1 x 1 30.00 5.90 0.100 17.70
1 x 1 30.00 5.90 0.100 17.70
1 x 1 30.00 5.90 0.100 17.70
1 x 1 30.00 5.90 0.100 17.70
1 x 1 1.85 5.90 0.100 1.09
1 x 1 30.00 1.50 0.450 20.25
1 x 1 16.00 1.50 0.450 10.80
Tidco Office Approach 1 x 1 13.50 6.80 0.040 3.67
142.01 Cum 1558.19 221278.56
3
Construction of granular sub-base by providing coarse graded material,
spreading in uniform layers with motor grader on prepared surface,
mixing by mix in place method with rotavator at OMC, and compacting
with vibratory roller to achieve the desired density, complete as per
clause 401 MORTH. Grade II
1 x 1 30.00 5.80 0.150 26.10
1 x 1 30.00 5.80 0.150 26.10
1 x 1 20.00 5.80 0.150 17.40
1 x 1 30.00 1.500 0.15 6.75
1 x 1 16.00 1.50 0.15 3.60
Tidco Office Approach 1 x 1 13.50 6.80 0.13 11.93
91.88 Cum 2464.11 226402.43
4
Providing, Laying, Spreading and compacting graded HBG crushed stone
aggregate to Wet Mix Mecadem specification including cost, seignorage
of all materials and including premixing the material with water at OMC
in Mechanical mix plant carriage of mixed material by tipper of site,
laying in uniform layers with paver in base courses on well prepared 1 x 1 30.00 5.60 0.150 25.20
surface and compacting with vibratory roller to achieve the desired
density etc, as directed by Engineer-in-Charge as per MORT&H
specification. 406 (4th version) for finished item of work (Pavement
based on levels for finished item of work) RBR -SBBS- II (B)

1 x 1 30.00 5.60 0.150 25.20

1 x 1 30.00 5.60 0.150 25.20
1 x 1 30.00 5.60 0.150 25.20
1 x 1 30.00 5.60 0.150 25.20
1 x 1 30.00 5.60 0.150 25.20
1 x 1 1.85 5.60 0.150 1.55
152.75 Cum 3322.91 507574.5
5 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 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, 1 x 1 181.85 5.50 0.200 200.04 Cum 8057.71 1611864.31
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, dowel bars, 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.
Unit = cum Taking output = 75 cum (172.50 t)(100 x 3.75 x 0.200)
Sl. Measurement
Description of work No Qty Unit Amount
No L B D Rate per unit
6 Providing Vibrator Vaccume Dewatering power trowelling to finish the
surface including all materials, labour & all hire charges etc. complete for
finished item of work including overhead charges &contractor profit etc
1 x 1 181.85 5.50 1000.18 Sqm 77 77013.86
complete. Unit 1.00 sqm

7
Carrying cut groove cutting 75mm deep with petrol driven saw as per the
directions of Engineer-in-Charge, rate including of labour charges, 1 x 35 5.50 192.50
machinery charges all complete for finished item of work

1 x 1 181.85 181.85
374.35 Rmt 95.41 35716.73
9
Granular sub-base/base/surface course with LOCAL MATERIALS(Table
400.13) by mix in place method normal Construction of granular sub-
base spreading in uniform layers and compacting with hand roller to 1 x 1 21.00 1.50 0.33 10.24
achieve the desired density etc., complete as directed by the
departmental in-charge. RBR-SBBS-12(ii) (Gravel 100% r road berms)

Right side 1 x 1 9.00 2.50 0.45 10.13

1 x 1 30.00 1.50 0.50 22.50
1 x 1 30.00 1.50 0.55 24.75
1 x 1 30.00 1.10 0.60 19.80
1 x 1 30.00 0.80 0.60 14.40
1 x 1 27.50 0.80 0.60 13.20
Left 1 x 1 30.00 1.20 0.60 21.60
1 x 1 10.00 1.20 0.60 7.20
1 x 1 30.00 1.30 0.60 23.40
1 x 1 30.00 1.30 0.60 23.40
1 x 1 10.00 1.30 0.30 3.90
1 x 1 30.00 1.30 0.30 11.70
1 x 1 16.60 1.30 0.30 6.47
1 x 1 21.50 0.80 0.45 7.74

220.43 Cum 933.16 205696.46

10
Supplying, fitting and placing HYSD bar reinforcement in foundation
complete as per drawings and technical specifications for Bars below 36
mm dia including over laps and wastage, where they are not welded
Dowel bars 25mm and tie bars10mmdia

CC road 1 x 1 466.55 466.55 kgs 96.27 44914.61

Culvert 1 x 1 778.73 778.73 kgs 96.27 74968.34

Culvert
11
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
1 x 1 6.10 2.00 1.20 14.64
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 (Page No.484) RBR FN-DN-1

1 x 1 5.80 2.00 1.20 13.92

28.56 Cum 282.55 8069.63
12
Filling Sand in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH ( Page No. 488) RBR 1 x 1 6.10 2.00 0.15 1.83
FN-DN-2 Culvert
Main Road 1 x 1 5.80 2.00 0.15 1.74
Ramp Ayyapa Swami Temple 1 x 1 1.10 6.18 0.15 1.02
Ramp Ayyapa Swami Temple 1 x 1 1.50 6.00 0.15 1.35
Ramp Main Road 1 x 1 1.05 5.60 0.15 0.88
Ramp Main Road 1 x 1 1.80 5.80 0.15 1.57
8.39 Cum 1825.27 15314.02
13 Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixer.
All work upto plinth level including cost of all materials and labour 1 x 1 6.10 1.50 0.10 0.92
charges etc., (Page No.661) BLD-CSTN-2-5
1 x 1 5.80 2.00 0.10 1.16
Ramp Ayyapa Swami Temple 1 x 1 1.10 6.18 0.10 0.68
Ramp Ayyapa Swami Temple 1 x 1 1.50 6.00 0.10 0.90
Ramp Main Road 1 x 1 1.05 5.60 0.10 0.59
Ramp Main Road 1 x 1 1.80 5.80 0.10 1.04
5.29 Cum 5186.91 27438.75
Sl. Measurement
Description of work No Qty Unit Amount
No L B D Rate per unit
14 R.C.C grade M 20 (Nominal Mix) 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 excluding centering,
shuttering for culvert bed blocks and slabs

Bed 1 x 1 6.10 2.00 0.20 2.44 0

1 x 1 5.80 2.00 0.20 2.32
4.76 Cum 6366.35 30303.83
Walls Ayyappa Swami Temple 1 x 1 6.10 0.20 1.05 1.28
1 x 1 6.10 0.20 1.00 1.22
Walls Main Road 1 x 1 5.80 0.20 1.10 1.28
1 x 1 5.80 0.20 1.00 1.16
4.94 Cum 6898.75 34079.83
Slab Ayyappa Swami Temple 1 x 1 6.10 2.00 0.20 2.44
Slab Main Road 1 x 1 5.80 2.00 0.20 2.32
4.76 Cum 6898.75 32838.05
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 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, 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, dowel bars, 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
Ramp Ayyapa Swami Temple 1 x 1 1.10 6.18 0.15 1.02
Ramp Ayyapa Swami Temple 1 x 1 1.50 6.00 0.20 1.80
Ramp Main Road 1 x 1 1.05 5.60 0.20 1.18
Ramp Main Road 1 x 1 1.80 5.80 0.15 1.57
5.57 Cum 8057.71 44881.44
3227472.13
Add NAC @ 0.10% 3227.47
Add Seigniorage charges LS 10000
3240699.6
Add GST @ 18.00% 18.00% 583325.93

Add APPMS charges @ 0.15% 0.15% 4841.21

Provision for Unforseen items @ LS LS
3828866.74

A.E(PH) Dy.E.E(PH)
Eluru Eluru