Wadgaon Si
Wadgaon Si
ESTIMATE FOR
NAME OF THE WORK
C.C. ROAD INTERNAL AT WADGAON (SI)
SOMNATH GAIKWAD TO NAVNATH PANDHARE
HOUSE. TAH.- DHARASHIV DIST.- DHARASHIV
2 CERTIFICATE 2 2
3 FACE SHEET 3 3
4 GENERAL REPORT 4 4
5 GENERAL ABSTRACT 5 5
6 ABSTRACT (PART-A) 6 9
7 ABSTRACT (PART-B) 10 10
10 MEASUREMENTS (PART-A) 13 16
11 MEASUREMENTS (PART-B) 17 17
12 RATE ANALYSIS 18 19
13 LEAD STATEMENT 20 20
14 QUARRY CHART 21 21
15 CROSS SECTIONS 22 22
16 TALUKA MAP 23 23
APPENDIX -" A "
Public Works Sub-Division, Hingna
Proforma to accompany the estimate as per Govt. Circular No. RRM/576/ Desk - Dated
02.07.1976 points to which information should be submitted while submitting project for
Administrative approval.
Sr.No. PARTICULARS COMPLIANCES
1 NAME OF WORK C.C. ROAD INTERNAL AT WADGAON
(SI) SOMNATH GAIKWAD HOUSE
TO NAVNATH PANDHARE HOUSE
TAL.-DHARASHIV
2 AUTHORITY FOR PLANS AND ESTIMATE ( REF. FROM PROSPOSED UNDER MREGS
GOVT IF ANY PROGRAMME 2022-23
3 JUSTIFICATION FOR THE WORK ( LIKE PEOPLES The work is demanded by Gram
DEMAND ASSURANCE LAQ. TRAFFIC INTENTION Panchayat Proceding No.
,INTERUPTION TO TRAFFIC NEED ETC.
0
4 SUB ESTIMATE WISE / SUB WORK WISE DETAILS OF AS PER GENERAL ABSTRACT
PROVISION MADE IN ESTIMATE IN BRIEF WITH
BREAKUP TO THE TOTAL COST .
a) DEVIATION IF ANY ALONGWITH REASONS FROM .----------
STANDARD CROSS SECTION
b) DETAILS OF EXISTING CRUST AND S.S.R. AND -
TREATMENT PROPOSED IN CASE OF IMPORTANT
c) DETAIL OF GEOMETRIC IMPROVEMENTS
PROPOSED
d) YEAR CO THE DSR ADOPTED IN THE ESTIMATE PWD SSR 2022-23 , MREGS SOR
APRIL 2022
5 DETAILS OF BUDGET PROVISION PROPOSED UNDER MREGS
PROGRAMME 2022-23
6 COMPARISONS WITH NORMS WITH JUSTIFICATION NOT APPLICABLE
FOR EXCESS OR SAVING OVER THE SAME
7 SECTION WISE POSITION OF THE ENTIRE ROAD -
STATING CLEARLY.
8 ANY OTHER POINT WORTH MENTIONING
9 DEATES AND AMOUNTS OF PREVIOUS NOW PROPOSAL OF
ADMINISTRATIVE APPROVAL ALONG WITH NOS OF ADMINISTRATIVE APPROVAL
GOVT RESOLUTION)
10 PERCENTAGE WORK NEW PROPOSAL
11 IS SUITABLE LAND AVAILABLE ? YES
12 IF NOT WOULD BE NECESSARY TO ACQUIRE THE NOT APPLICABLE
LAND
13 HOW MUCH TIME TO TAKE ACQUIRE LAND NOT APPLICABLE
CERTIFICATE
2. The project has been scrutinised and verified that the various
provisions made in this Estimate are adequet and entire proposal
is considered to be technically sound.
Division :- AURANGABAD
Fund Head :-
Major Head :-
Service Head :-
Departmental Head :-
The Detailed Estimate is framed in the Office of the Z.P. (W) SUB DIVISION,
Rs. 1000000 /-
Date :-
Date :-
GENERAL DESCRIPTION
RATES & The Rates are adopted for this estimate as per S.S.R. 2022-2023
SPECIFICATION :-
w.e.f. 25.07.2022 of P.W.Region Sambhaji nagar and MREGS
SOR 1st April 2023. The work will be carried out as per standard
GENERAL ABSTRACT
SR. DESCTIPTION UNSKILLED SKILLED TOTAL
NO.
Part A:-
1 Civil cost of the work Rs.:- 63356.00 Rs.:- 698233.00 Rs.:- 761589.00
Part B:-
2 Testing and Royalty
Total Rs :- 999991.00
Say Rs :- 1000000 /-
ABSTRACT
Sr. DESCRIPTION OF ITEM QUANTITY UNIT FULL UNSKILLED SKILLED
No. RATE RATE AMOUNT RATE AMOUNT
1 Removing VEGETATION with ROOTS 359.400 Sqm. 6.30 6.30 2264.00 0.00 0.00
upto 20 cm. dia. & cleaning the land side etc.
complete as directed by Engineer in charge.
NEW CC B & C
Sr. DESCRIPTION OF ITEM QUANTITY UNIT FULL UNSKILLED SKILLED
No. RATE RATE AMOUNT RATE AMOUNT
6 Providing and laying in-situ M30 Grade 44.925 Cum. 8414.2 1007.00 45239.00 7407.20 332768.00
unreinforced plain cement concrete pavement
over a prepared sub base with 43 grade
cement , coarse and fine aggregate ( natural
sand/ VSI grade finely washed crushed sand)
conforming to IS 383, using fine and coarse
aggregates combined gradation as per Table
600-3 of MORTH Specification 2013, mixed
in a Tilting type Concrete Mixer as per
approved mix design, admixtures, spreading,
laying compacting and finished in a continuous
operation without paver machine, finishing to
lines and grades as directed by Engineer-in-
charge and curing by curing compound /by
providing cement vata in cement Mortar 1:8
@0.6m X 0.6m centre to centre, admeasuring
80 mm at bottom and 40 mm at top with depth
of 75mm and maintaining the same
throughout curing period by any other
method approved by Engineer-in-charge.
7 Cutting transverse contraction joints 3 to 4 mm 19.967 RMT 76.00 0.00 0.00 76.00 1517.00
wide and depth 60mm. .in concrete slab using
concrete cutting machine with diamond
studded saw within 48 hours of casting of
bay / slab etc. complete including
subsequent widening of the groove 8 to 10
mm. wide at top having depth of 15 mm. as
directed by Engineer incharge.
Spec.No.: MORTH 602.6.3 & 602.6.4
(S.S.R.Item No. 5.17, page No. 43)
8 Providing to contraction joints polysuphide 19.967 RMT 311.00 0.00 0.00 311.00 6210.00
sealent (Pouring grade) confirming to BS :
5212 - 1989 into sawed groove widened at
top for sealent reservoir of specified size
and shape as per detailed drawing including
fixing Polyethylene foam backer rod of required
diameter (appraox. 25% larger than the initial
3 mm.to 4 mm. joint) overlaid with bond
breaking tape as per detailed drawing. Item
includes cleaning the joints with water jet /
air compressor and allowing joint to become
thoroughly dry before sealent is applied and
applying primer. (A) Contraction and
longitudinal joints (15 mm. deep x 8 mm.wide)
NEW CC B & C
Sr. DESCRIPTION OF ITEM QUANTITY UNIT FULL UNSKILLED SKILLED
No. RATE RATE AMOUNT RATE AMOUNT
10 Spreading hard murum for side width etc. 47.920 Cum. 31.85 31.85 1526.00 0.00 0.00
complete.
Spec.No.: MORTH 408
(S.S.R. Item No. 2.30, page No. 25)
11 Providing and laying cement concrete pipe of IS 15.000 RMT 699.00 0.00 0.00 699.00 10485.00
458:2003 NP-3 class of 300 mm diameter in proper
line, level and slope etc. complete.
Spec.No.: As directed by Engineer incharge.
Spec.No.: MORTH801
(S.S.R.Item No. 6.36, page No. 60 )
Total 63356.00 698233.00
NEW CC B & C
NAME OF WORK
C.C. ROAD INTERNAL AT WADGAON (SI) SOMNATH GAIKWAD HOUSE TO NAVNATH PANDHARE
HOUSE TAH-DHARASHIV DIST-DHARASHIV
ABSTRACT SHEET
Part "C" - Ameinities to be provided
3 Provision to be made for female care taker for 1.00 Job - 1267.00 0.00 0.00
looking after children of labours engaged on
EGS work.
2.0% of unskilled cost = 63356.00
4 Provision to be made for medical aid to labours. 1.00 Job - 634.00 0.00 0.00
5 Provision to be made for Shelter shed to 1.00 Job - 634.00 0.00 0.00
labours.
1.0% of unskilled cost = 63356.00
5703.00 0.00
Total
3 Concrete Cube
10 Murum 47.920 Cum. Liquid limit & plastic Limit 1 1170.00 1170.00
Total 47685.00
Item Item of Work Quantity H.B. Murum Rubble Total Qty. Rate Amount
No. Metal
Spec.No.: MORTH801
(S.S.R.Item No. 6.36, page No. 60 )
1.000 No.
Total 1.000 No.
11 Providing and laying cement concrete pipe of IS 458:2003 NP-3 class of 300 mm diameter in proper line, level and slope
etc. complete.
Spec.No.: As directed by Engineer incharge.
(S.S.R.Material Sr. No.855, page No.541)
642.00 - NP2 Pipes 1.000 RMT @ 57.00 57.00 699.00 699.00 / RMT
12 Providing and fixing board displaying information, such as 'Name of work, Tender cost, Name of Contractor, Work completion and liability
period etc', having rectangular shape of 1.20m x 0.90m size made out 18 gauge (1.25mm) thick mild steel sheet painted with one coat
Spec.No.: MORTH801
(S.S.R.Item No. 6.36, page No. 60 )
9963.00 - - - - - - - 9963.00 9963.00 / No.
C.C. ROAD INTERNAL AT WADGAON (SI) SOMNATH GAIKWAD HOUSE TO NAVNATH PANDHARE
HOUSE TAL-DHARASHIV DIST-DHARASHIV
LEAD - STATEMENT
Sr. Material Source of Supply Lead Rate of Bitumen Heating Total Rate Say Rs. Unit
No. in Km. Carting Carting Charges in Rs.
1 2 3 4 5 6 7 9 10 11
1 Grade-I metal (> 40 Gad Quarry 15.00 410.55 - - 410.55 410.55 /Cum.
mm)
2 Grade-II metal (<40 Gad Quarry 15.00 393.44 - - 393.44 393.45 /Cum.
mm)
3 40 mm H.B. metal (> Gad Quarry 15.00 410.55 - - 410.55 410.55 /Cum.
40 mm)
4 20/40 mm CB metal Gad Quarry 15.00 393.44 - - 393.44 393.45 /Cum.
7 Sand (Crushed sand) Gad Quarry 15.00 410.55 - - 345.15 345.15 /Cum.
11 NP2 Pipes (300 mm) Dharashiv MIDC 30.00 57.00 - - 57.00 57.00 /RMT
5.00 m.
M-30 C.C.=150 mm
Murum filling Murum filling
D.L.C.=100 mm
GSB = 150 mm
3.30 m.
Certificate.-
1) Certified that, the distance shown are the shortest route.
2) Certified that the ample materials are available at quarry site.