/// E S T I M A T E ///

Division :- District (R & B) Division, Vadodara

Sub - Division :- Dist (R&B) Sub Division-1 Vadodara
Fund Head :-
Major Head :-
Minor Head :-
Service Head :-
Department Head :-
Scheme No. :-

Estimate framed in the office of the Executive Engineer,District ( R&B )

Division, Vadodara by the Deputy Executive Engineer, District ( R&B ) Sub Division-1, Vadodara.
for the probale expenses that will be incurred in …..

Name of Work:

Repairing of Mujpur Aproach road km 0/0 to 4/100 Ta. Padra Dist. Vadodara
(Reapiring of old wearing coat by new Bituminous wearing coat )

Rs 20,025,600.00

Administrtively approved under No. :-

Technically sanctioned under No. :-

Estimate prepared by :- Mr. J.V. Shah A.E.

Estimate checked by :- Ms. Priya Jethwa A.E.

Call or Authority :-

/// G E N E R A L D E S C R I P T I O N ///

As per separate sheet attached

Dy. Executive Engineer Executive Engineer

District (R&B) Sub Division-1 District (R & B) Division,
Vadodara Vadodara
Name of Work:

Repairing of Mujpur Aproach road km 0/0 to 4/100 Ta. Padra Dist. Vadodara
(Reapiring of old wearing coat by new Bituminous wearing coat )

RECAPITULATION SHEET

Sr.No Sub Estimate Estimated cost

1 Wearing coat :- Rs. 19,632,890.00

Total :- Rs. 19,632,890.00

Add 1% for Q.C. :- Rs. 196,328.90

Add 1% for W.C. :- Rs. 196,328.90

Total :- Rs. 20,025,547.80

Say :- Rs. 20,025,600.00

Deputy Executive Engineer Executive Engineer,

District (R&B) Sub Division-1 District ( R & B) Division
Vadodara Vadodara
Name of work :-
Repairing of Mujpur Aproach road km 0/0 to 4/100 Ta. Padra Dist. Vadodara (Reapiring of old wearing
coat by new Bituminous wearing coat )

/// A B S T R A C T ///
Sr. with 1%
No. Qty Descripton Ref. Unit Rate L.C. Amount
1 6750.00 Removal of Existing wearing coat by MR Sqm 600.00 606.00 4,090,500.00
miling process.
2 6750.00 Providing and applying priming coat using MR Sqm 80.00 80.80 545,400.00
Slow Setting emulsion Asphalt at the rate
of 7.5kg / 10 Sq.M. On Water Bound
Mechadam / W.M.M surface etc.
complete including cleaning the surface
with cost of all labour materials

3 1708.00 Providing and laying 110 mm thick Dense RA MT 4,500.00 4,545.00 7,762,860.00
Bituminous Macadam compacted
thickness using specified graded black
trap crushed stone aggregates as per
MORTH gradation using emulsion for tack
coat (Rapid setting) @ 2.5 Kg./10 Sq.m.
with mechanical sprayer and VG 40 bulk
bitumen for mixing at the rate of 4.0 %
(40 Kg./M.T.) by Drum mix and hot laid
process using sensor paver finisher to the
required camber and grade, and rolling
with vibratory roller to achieve desire
density including cost of fire wood, oil,
Kerosene, flushing of stone dust as
required, labour charges and hire charges
of machineries etc. complete.

4 6750.00 25 mm Mastic Asphalt RA1 cum 950.00 959.50 6,476,625.00

5 30.00 Supplying and fixing of strip seal type RA2 cum 25,000.00 25,250.00 757,500.00
expansion joint system including
dismentlling of the existing deck slab near
expansion joint

Total Rs. 19,632,885.00

Say Rs. 19,632,890.00

Deputy Executive Engineer Executive Engineer

District (R&B) Sub Division-1 District ( R & B) Division
Vadodara Vadodara
Repairing of Mujpur Aproach road km 0/0 to 4/100 Ta. Padra Dist. Vadodara (Reapiring of
old wearing coat by new Bituminous wearing coat )

/// M E A S U R E M E N T S H E E T ///
Nos. Nos L B D Quantity Unit

1 Removal of Existing wearing coat by miling process.

1 900.00 7.50 6750.00 Sq.m

Total 6750.00 Sq.m

Say 6750.00 Sq.m

2 Providing and applying priming coat using Slow Setting emulsion Asphalt at the rate of 7.5kg / 10 Sq.M.
On Water Bound Mechadam / W.M.M surface etc. complete including cleaning the surface with cost of
all labour materials

1 900.00 7.50 6750.00 Sq.m

Total 6750.00 Sq.m

Say 6750.00 Sq.m

3 Providing and laying 110 mm thick Dense Bituminous Macadam compacted thickness using specified
graded black trap crushed stone aggregates as per MORTH gradation using emulsion for tack coat
(Rapid setting) @ 2.5 Kg./10 Sq.m. with mechanical sprayer and VG 40 bulk bitumen for mixing at the
rate of 4.0 % (40 Kg./M.T.) by Drum mix and hot laid process using sensor paver finisher to the
required camber and grade, and rolling with vibratory roller to achieve desire density including cost of
fire wood, oil, Kerosene, flushing of stone dust as required, labour charges and hire charges of
machineries etc. complete.

1 900.00 7.50 0.050 2.300 776.25 MT

1 900.00 7.50 0.060 2.300 931.50 MT

Total 1707.75 MT
Say 1708.00 MT

4 25 mm Mastic Asphalt
1 900.00 7.50 6750.00 Sq.m
 Total 6750.00 Sq.m
Say 6750.00 Sq.m

5 Supplying and fixing of strip seal type expansion joint system including dismentlling of the existing deck
slab near expansion joint

4 7.50 30.00 Rmt

Total 30.00 Rmt

Say 30.00 Rmt

A.E.