MUNICIPAL COUNCIL, WARDHA

DETAILED ESTIMATE

Name of Work :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM

HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI. PANDE Ji
TO Shri VAIDYA JI IN PRABHAG No. 9

AMOUNTING ₹ 2,266,432

PREPARED BY.
RATUL G. ADMANE (ADMANE ASSOCIATE)
BE (Civil), AMIE, FIV - CONSULTING CIVIL & STRUCTURAL ENGINEER
Add. Rajkala Talkies Road, Ekta Square, Wardha
Mobile - +91 8275789653,
Email - [email protected]

PUBLIC WORKS SECTION (WMC), WARDHA

 ESTIMATE
CIRCLE -
DIVISION - Chif Officer, Municipale Council, Wardha.
SANCTIONED ESTIMATE NO. -
FUND HEAD -

MAJOR HEAD -
MINOR HEAD -
SERVICE HEAD -
DEPARTMENT -

Estimate Framed in the office of Municipal Council Department, Wardha

for the Probable expenses that will be incurred on the work of -

PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK TADAS TO HOUSE OF
SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ESTIMATED COST. ₹ 2,266,432

ADMINISTRATIVELY APPROVED UNDER :-

TECHNICALLY SANCTIONED UNDER :-

ESTIMATE PREPARED BY :-

ESTIMATE CHECKED BY :-

GENERAL DESCRIPTION
Attached Separately

RATUL G. ADMANE MUNICIPAL ENGINEER CHIEF OFFICER

CONSULTING CIVIL ENGINEER MUNICIPAL COUNCIL MUNICIPAL COUNCIL
WARDHA WARDHA WARDHA
 GENERAL REPORT & SPECIFICATIONS

NAME OF WORK :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK
TADAS TO HOUSE OF SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ESTIMATED COST :- ₹ 2,266,432

AUTHORITY :- CHIEF OFFICER, MUNICIPAL COUNCIL, WARDHA

NECESSITY :- AS DECIDED BY MUNICIPAL COMMITTEE THIS ESTIMATE IS PREPARED

PROVISIONS :- 1. Excavation for Cross drainage in earth.

2. Dismantling of concrete work.
3. Construction of 80 mm Soilng
4. Construction of PCC 1:4:8
5. Construction of m-20 raft slab.
6. Construction of M- 20 grade cement concrete fot head wall.
7. Construction of M-20 grade cement concrete for deck slab
8. Providing and fixinf TMT FE- 500 bar rainforcement.

RATES & SPECIFICATIONS :- The Rates are adopted in this estimate with Rate Analysos are as per S.S.S.
2022-2023 inforce w.e.f. 25/07/2022

The Work will be executed as per the Sandard Specifications of P.W. D epartment
and time to time Instructions and Guidelines given from Engineer-In-Charge

RATUL G. ADMANE MUNICIPAL ENGINEER CHIEF OFFICER

CONSULTING CIVIL ENGINEER MUNICIPAL COUNCIL MUNICIPAL COUNCIL
WARDHA WARDHA WARDHA
Name of Work :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK
TADAS TO HOUSE OF SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

GENERAL - ABSTRACT

Sr. No. Description Amount

1 Cost of Work---- ₹ 1,825,035
2 Royalty Charges ---- ₹ 41,159
3 Quality Control Tests --- ₹ 7,855
Total ₹ 1,874,050
4 Add 18% For GST on Cost of Work --- ₹ 328,506
5 Add 0.5% for Insurance Charges ₹ 9,125
6 Add 3% for Contingencies Charges --- ₹ 54,751
Grand Total ₹ 2,266,432

Er. Ratul G. Admane Municipal Engineer Chief Officer

(Civil Engineer) Nagar Parishad Nagar Parishad
Wardha Wardha Wardha
 Name of Work PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK TADAS TO
HOUSE OF SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

Material List

Material Consumption
Sr. Required Fine Coarse Coarse Metal
Item name Cement Stone
No. Quantity Sand Aggregate (Above 40 mm) Murum M3
Bag Dust M3
M3 M3 M3
1 Rummbe soiling 80MM 27.50 5.50 7.04 27.50
2 PCC 1:4:8 275.00 935.00 129.25 192.50 123.20
3 M-15 For foundation 1.10 6.60 0.47 0.98

941.60 129.72 5.50 200.52 150.70 0.00

 Name of Work :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM
HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI.
PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ABSTRACT
Sr.
Description of item Quantity Unit Rate Amount
No.
1 Excavation for roadway in earth, soil of all sorts, sand,
gravel or soft murum including dressing section to the
required grade, camber and side slopes and conveying the
excavated materials with all lifts upto a lead of 50m. and
spreading for embankment orstacking as directed.
SSR 22-23 Item No. - 2.11 (Page 23) 110.00 CUM ₹ 123.75 ₹ 13,612.50
2 Transportation of material obtained from Excavation
including all lifts, loading and unloading as directed by
engineer-in-charge lead upto 2 KM
(Rate Vide Lead Statement) 110.00 CUM ₹ 203.32 ₹ 22,365.20
3 Providing dry / trap / granite / quartzite / gneiss rubble
stone soling 15 cm to 20 cmthick including hand packing
and compacting etc. complete.
SSR 22-23 Item No. - 21.38 (Page 157) 22.00 CUM ₹ 1,841.45 ₹ 40,511.90
4 Providing and laying in situ cement concrete of 1:4:8
proportion with trap/ granite/ quartzite/ gneiss metal in
foundation including necessary form work, compacting
and curing etc. complete. (with reversible drum type
mixer with SCADA with fine agreegates of required
specifications (Natural sand / VSI sand finely washed etc )

SSR 22-23 Item No. - 33.54 (Page 219) 275.00 ₹ 6,324.45 ₹ 1,739,223.75
5 Providing and fixing heavy duty inter locking concrete
Rubber mould glossy paving blocks of 80 mm thickness of
having a strength of 400 Kilogram /Sq.cm. of approved
quality and shape on a bed of crushed sand of 25 to 30
mm thick including skirting joints and cleaning etc.
complete. (using 100% crushed sand)

SSR 22-23 Item No. - 33.54 (Page 219) 1.10 ₹ 1,478.45 ₹ 1,626.30
 Name of Work :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM
HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI.
PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ABSTRACT
Sr.
Description of item Quantity Unit Rate Amount
No.
1
6 Providing and laying Cast in situ/Ready Mix cement
concrete in M15 of trap / granite / quartzite/ gneiss metal
for foundation and bedding / steps including steel
centering, formwork, laying/ pumping, compacting,
roughening them if special finish is to beprovided,
finishing uneven and honeycombed surface and curing
etc. complete. The Cement Mortar 1:3 plaster is
considered for rendering uneven and honeycombed
surface,only.Newly laid concrete shall be covered by
gunny bag, plastic, tarpaulin etc.(Wooden centering will
not be allowed.), with fully automatic micro processor
based PLC with SCADA enabled reversible Drum Type
mixer/ concrete Batch mix plant (Pan mixer) etc.
complete. With fine aggregate (Crushed sand VSI Grade)
SSR 22-23 Item No. - 24.04 (Page 175) 1.10 ₹ 6,996.20 ₹ 7,695.82
Total ₹ 1,825,035.47
 Name of Work :- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM
HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI.
PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ABSTRACT
Sr.
Description of item Quantity Unit Rate Amount
No.
1
7 QUALITY CONTROL TESTS
a Sand - Fineness Modulus (Sieve Analysis), Silt & Clay
Content 1 Test ₹ 1,380.00 ₹ 1,380.00
b Metal - Water Absorption, Specific Gravity, Impact Value /
Crushing Value 1 Test 2,600.00 ₹ 2,600.00
c RCC. M-20 Compressive Strength of C.C. Cubes (
Set of 3 cubes) 2 Test ₹ 690.00 ₹ 1,380.00
d Paving Block - Compressive strength, Water Absorption 1 Test ₹ 2,495.00 ₹ 2,495.00
Total Cost of Quality Control Tests Rs. ₹ 7,855.00
 Name of Work:- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM
HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI. PANDE
Ji TO Shri VAIDYA JI IN PRABHAG No. 9

MEASUREMENTS
Sr.
Item of Work Nos. Length Bredth Depth Quantity Unit
No.
1 Excavation for roadway in earth, soil of all sorts, sand,
gravel or soft murum including dressing section to the
required grade, camber and side slopes and conveying the
excavated materials with all lifts upto a lead of 50m. and
spreading for embankment orstacking as directed.

SSR 22-23 Item No. - 2.11 (Page 23)

side of road 1 110.00 2.50 0.40 110.00
Total 110.00 Cum
2 Transportation of material obtained from Excavation
including all lifts, loading and unloading as directed by
engineer-in-charge lead upto 2 KM . (Rate
Vide Lead Statement)
quantity vide item no 1 1 110.00 110.00
Total 110.00
3 Providing dry / trap / granite / quartzite / gneiss rubble
stone soling 15 cm to 20 cmthick including hand packing
and compacting etc. complete.
SSR 22-23 Item No. - 21.38 (Page 157)
1 110.00 2.50 0.20 22.00
Total 22.00 Cum
4 Providing and laying in situ cement concrete of 1:4:8
proportion with trap/ granite/ quartzite/ gneiss metal in
foundation including necessary form work, compacting
and curing etc. complete. (with reversible drum type mixer
with SCADA with fine agreegates of required specifications
(Natural sand / VSI sand finely washed etc )

SSR 22-23 Item No. - 11.04 (Page 81)

For Paving block 1 110.00 2.50 0.10 27.50
Total 27.50 Cum
5 Providing and fixing heavy duty inter locking concrete
Rubber mould glossy paving blocks of 80 mm thickness of
having a strength of 400 Kilogram /Sq.cm. of approved
quality and shape on a bed of crushed sand of 25 to 30
mm thick including skirting joints and cleaning etc.
complete. (using 100% crushed sand)
SSR 22-23 Item No. - 33.54 (Page 219)
For Drain 1 110.00 2.50 275.00
Total 275.00 SqM
 Name of Work:- PROPOSED CONSTRUCTION OF COVERED DRAIN FROM
HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI. PANDE
Ji TO Shri VAIDYA JI IN PRABHAG No. 9

MEASUREMENTS
Sr.
Item of Work Nos. Length Bredth Depth Quantity Unit
No.
1
6 Providing and laying Cast in situ/Ready Mix cement
concrete in M15 of trap / granite / quartzite/ gneiss metal
for foundation and bedding / steps including steel
centering, formwork, laying/ pumping, compacting,
roughening them if special finish is to beprovided, finishing
uneven and honeycombed surface and curing etc.
complete. The Cement Mortar 1:3 plaster is considered for
rendering uneven and honeycombed surface,only.Newly
laid concrete shall be covered by gunny bag, plastic,
tarpaulin etc.(Wooden centering will not be allowed.),
with fully automatic micro processor based PLC with
SCADA enabled reversible Drum Type mixer/ concrete
Batch mix plant (Pan mixer) etc. complete. With fine
aggregate (Crushed sand VSI Grade)
SSR 22-23 Item No. - 24.04 (Page 175)
1 110.00 0.10 0.10 1.10
Total 1.10 CUM

7 QUALITY CONTROL TESTS

a Aggregate - Waterabsorption, Specific Gravity, Impact
value, Crushing Value 1 1.00 Test
b Sand - Fineness Modulud, Silt, Clay Content. 1 1.00 Test
c Concrete - Compressive Strength 2 2.00 Test
d Paving Block - Compressive Strerngth, Water Absorption 1 1.00 Test
Name of PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK TADAS TO HOUSE
Work :- OF SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

RATE ANALYSIS
Transporta-
Item No. Item of Work Basic Rate Amount /Unit
tion Rate
1 Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum including dressing section to the
required grade, camber and side slopes and conveying the excavated materials with all lifts upto a lead of
50m. and spreading for embankment orstacking as directed. . SSR 22-23 Item No. -
2.11 (Page 23)
Rate as per SSR - 119 ₹ 119.00
Add for Municipal Corporation charges @ 4% 119 4% ₹ 4.76
Total ₹ 123.76
Say ₹ 123.75 CUM
3 Providing dry / trap / granite / quartzite / gneiss rubble stone soling 15 cm to 20 cm thick including hand
packing and compacting etc. complete. . SSR 22-23
Item No. - 21.38 (Page 157)
Rate as per SSR - 1382 ₹ 1,382.00
Add for Municipal Corporation charges @ 4% 1382 4% ₹ 55.28
Transportation Charges
for Soilling Metal 1 300.15 ₹ 300.15
for Sand 0.2 519.98 ₹ 104.00
Total ₹ 1,841.43
Say ₹ 1,841.45 CUM
4 Providing and laying in situ cement concrete of 1:4:8 proportion with trap/ granite/ quartzite/ gneiss metal in
foundation including necessary form work, compacting and curing etc. complete. (with reversible drum type
mixer with SCADA with fine agreegates of required specifications (Natural sand / VSI sand finely washed etc )
. SSR 22-23 Item No. - 11.04 (Page 81)

Rate as per SSR - 5695 ₹ 5,695.00

Deduction for SCADA -126 -₹ 126.00
Total ₹ 5,569.00
Add for Municipal Corporation charges @ 4% ₹ 5,569.00 4% ₹ 222.76
Transportation Charges
for Metal (below 40mm) 0.94 313.21 ₹ 294.42
for Natural Sand (70%) 0.329 519.98 ₹ 171.07
for Crushed Sand (30%) 0.141 313.21 ₹ 44.16
Cement 3.4 6.77 ₹ 23.02
Total ₹ 6,324.43
Say ₹ 6,324.45 CUM
Name of PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK TADAS TO HOUSE
Work :- OF SHRI. PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

RATE ANALYSIS
Transporta-
Item No. Item of Work Basic Rate Amount /Unit
tion Rate
1
5 Excavationand
Providing for fixing
roadway in earth,
heavy soil locking
duty inter of all sorts, sand,Rubber
concrete gravel or soft murum
mould including
glossy paving dressing
blocks section
of 80 mm to the
thickness
of having a strength of 400 Kilogram /Sq.cm. of approved quality and shape on a bed of crushed sand of 25 to
30 mm thick including skirting joints and cleaning etc. complete. (using 100% crushed sand)
. SSR 22-23 Item No. - 33.54 (Page 219)

Rate as per SSR - 1401 ₹ 1,401.00

Add for Municipal Corporation charges @ 4% ₹ 1,401.00 4% ₹ 56.04
Transportation Charges
for Stone Dust 0.03 ₹ 313.21 ₹ 9.40
for Tile (Paver Block) 1.00 ₹ 12.00 ₹ 12.00
Total ₹ 1,478.44
Say ₹ 1,478.45 SQM
6 Providing and laying Cast in situ/Ready Mix cement concrete in M15 of trap / granite / quartzite/ gneiss
metal for foundation and bedding / steps including steel centering, formwork, laying/ pumping, compacting,
roughening them if special finish is to beprovided, finishing uneven and honeycombed surface and curing etc.
complete. The Cement Mortar 1:3 plaster is considered for rendering uneven and honeycombed
surface,only.Newly laid concrete shall be covered by gunny bag, plastic, tarpaulin etc.(Wooden centering will
not be allowed.), with fully automatic micro processor based PLC with SCADA enabled reversible Drum Type
mixer/ concrete Batch mix plant (Pan mixer) etc. complete. With fine aggregate (Crushed sand VSI Grade)
. SSR 22-23 Item No. - 24.04 (Page 175)

Rate as per SSR - 6359 ₹ 6,359.00

Deduction for SCADA -126 -₹ 126.00
Total ₹ 6,233.00
Add for Municipal Corporation charges @ 4% ₹ 6,233.00 4% ₹ 249.32
Transportation Charges
for Metal (below 40mm) 0.89 313.21 ₹ 278.76
for Natural Sand (70%) 0.297 519.98 ₹ 154.43
for Crushed Sand (30%) 0.128 313.21 ₹ 40.09
Cement 6 6.77 ₹ 40.62
Total ₹ 6,996.22
Say ₹ 6,996.20 CUM
 Name of Work - PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF
Shri DIPAK TADAS TO HOUSE OF SHRI. PANDE Ji TO Shri VAIDYA JI IN

Lead Statement

Sr. Lead Rate of Suppl Net Payble

Material Source of Supply Unit
No. In KM. Carting y Rate Rate Rate
1 Metal
Yelakeli Quarry 8
(40 mm & Above 40 mm) ₹ 300.16 300.16 300.16 CUM
2 CB Metal
Yelakeli Quarry 8
(Below 40 mm) ₹ 313.21 ₹ 313.21 ₹ 313.21 CUM
3 Murum Yelakeli Quarry 8 ₹ 300.16 ₹ 300.16 ₹ 300.15 CUM
4 Sand Shedgaon 35 ₹ 693.47 ₹ 693.47 ₹ 693.47 CUM
5 Cement Wardha 3 ₹ 6.77 ₹ 6.77 ₹ 6.77 Bag
6 Steel Wardha 3 ₹ 135.46 ₹ 135.46 ₹ 135.46 MT
Sand (for filling) Surul Nallha 22 ₹ 519.98 ₹ 519.98 ₹ 519.98 CUM
7 Transportation of
Excavated Material
From Work site 2 ₹ 203.32 ₹ 203.32 ₹ 203.30 CUM
Name of Work PROPOSED CONSTRUCTION OF COVERED DRAIN FROM HOUSE OF Shri DIPAK TADAS TO HOUSE OF SHRI.
PANDE Ji TO Shri VAIDYA JI IN PRABHAG No. 9

ROYALTY STATEMENT
Material Calculation
Sr. Item Metal (80 MM) Sand Murum Unit
Perticular Quantity
No. No. Unit Qty Total Qty. Unit Qty Total Qty. Unit Qty Total Qty.
1 80mm Soilling 27.50 1.00 27.50 0.15 4.13 CUM
2 PCC 1:4:8 275.00 0.47 129.25 CUM
3 M-15 35.24 0.43 14.98 CUM
Total 27.50 148.35

Royalty Calculation
Material Quantity Unit Rate Amount
Metal 27.50 CUM 216.18 5944.95
Sand 148.35 CUM 237.37 35214.31
Murum 0.00 CUM 216.18 0
Total 41159.26