અ.ઇ.શ્રી, મા.મ વર્તુળ-૧,વડોદરા ના પત્ર તા.૧૪.૧૦.૨૦૨૨ (પૃ.૧/પ.વિ.

) થી
તાંત્રિક મંજુરીની દરખાસ્ત રજુ કરેલ છે.જે અન્વયે નકશા અંદાજ પત્ર
નીચેની વિગતે રજુ,
Four Lanning of Vadodara Padra Jambusar Road (Km. 16/280 to 44/000
1 કામનું નામ :
Vadodara
2 મંજુરી લાખમાં :

2.01 સૈધ્ધાંતિક મંજુરીની અપેક્ષાએ

2.02 વહીવટી
3 એસ.ઓ.આર. : 2021-22

4 રસ્તા પર કામગીરીની વિગત

4.1 Carriageway Length

4.2 4 Lane Km 8/400 to 44/000

સદર રસ્તાના કી.મી 8/40૦ થી 44/0૦૦ લંબાઇમાં હયાત રસ્તા પર

પુનઃનિર્માણ 10.0 m થી 4 લેન સુચિત કરેલ છે. એફ.ડબલ્યું.ડી અને
સી.બી.આર. ટેસ્ટના પરીણામો સામેલ છે. 110 મીમી. ડી.બી.એમ અને,૪૦ મી
4.3 બી.સીની ડામર કામગીરી, ૨૫૦ મી.મી. ડબલું. એમ. એમ, ૨૦૦ મી.મી. જી.એસ
રસ્તાનું પુનઃનિર્માણ, , બોક્સ કલવર્ટ, ટો વોલ પીચીંગ, રોડ
ફર્નીચર, રોડ ડાયવર્ઝન,સાઇડ સોલ્ડર્ચ, જંગલ કટીંગ અને ખાતમુર
માટે લમ્પ પ્રોવીઝન નો સમાવેશ કરેલ છે.

5 ટ્રીટમેન્ટ અંદાજોમાં રજૂ થયેલ

5.01 માટીકામ (મી.મી.) - કુલ લંબાઈ અને પહોળાઈ

5.02 સાઈડ સોલ્ડર્સ (મી.મી.) ૧૦૦ કુલ લંબાઈ અને પહોળાઈ

5.03 જી.એસ.બી.-૧(મી.મી.) ૧૦૦ કુલ લંબાઈ અને પહોળાઈ

જી.એસ.બી.-૫(મી.મી.) ૧૦૦ કુલ લંબાઈ અને પહોળાઈ

5.04 ડબલ્યુ.એમ.એમ.(મી.મી.) ૧૨૫+૧૨૫ કુલ લંબાઈ અને પહોળાઈ

5.05 ડી.બી.એમ.(મી.મી.) ૧૧૦ કુલ લંબાઈ અને પહોળાઈ

5.06 બી.સી.(મી.મી.) ૪૦ કુલ લંબાઈ અને પહોળાઈ

5.07 સ્લેબ ડ્રેન ----

---

નવા કરવાના - 2 નંગ, ( ૧-રો - 900mm કિ.મી.

5.08 એચ.પી.ડ્રેન 21/900, 22/830,),
1 નંગ (૨-રો ૧૨૦૦ મીમી કિ.મી.37/855
 વાઇડ - 9 નંગ (2-Row 1200 mm
16/320,16/630, 19/490, 21/695, 22/410, 24/910, 25/620, 29
41/520, )

વાઇડ - 7 નંગ (3-Row 1200 mm

વાઇડ
17/055,- 17/730,
૧૦ નંગ27/940,
(૨-રો ૯૦૦
30/3903, 33/590, 34/040, 35/140,
મીમી.૩/૦૭૦,૩/૨૩૦,૩/૪૫૦,૧૩/૯૭૦,૧૪/૬૪૦,૧૫/૦૧
૩૩૦,૧૫/૬૭૦,૨૧/૭૬૦,૨૨/૧૮૦)
વાઇડ - 3 નંગ (1 -Row 900 mm
(26/470, 36/450, 38/520)
વાઇડ - 7 નંગ (2 -Row 900 mm
(16/885, 17/500, 17/980, 20/860, 21/360, 21/580, 23/580)
વાઇડ - 3 નંગ (3 -Row 900 mm
(34/330, 42/020, 43/335)

વાઇડ - ૧ નંગ (૧-રો ૧૨૦૦ મીમી.૨૫/૪૫૦)

5.09 બોક્સ કલવર્ટ વાઇડ કરવાના - 15 નંગ (કિ.મી.)

5.10 સી.સી રોડ -----

5.11 રોડ ફર્નીચર જોગવાઇ કરેલ છે.

5.12 ટો વોલ પીચીંગ -----

6.00 અંદાજો મુજબ કામગીરી

આઈટમ જથ્થો ભાવ

6.01 Clearing and Grabing 39.73 53,495.86

6.02 Box Cutting 210819.00 69.47

6.03 Rolling 73787.00 -

6.04 Earthwrok for embankment 1090.00 -

6.05 GSB - I 102254.00 1,553.38

6.06 GSB - IV 98546.00 1,286.74

6.07 WMM 250 mm 100411.00 1,567.52

6.08 hard side shoulder 6621.00 799.92

6.09 Precast Rubber Dye 23730.00 740.51

6.10 Primer coat 7.5 kg / 10sqm 393358.00 -

6.11 DBM 80 mm 129271.00 3,229.98

6.12 BC 40 mm 49052.00 3,968.29

 Total A

7.00 Structure & Misc.

7.03 As per esitmate Divider

7.02 As per esitmate Road furniture

7.01 As per esitmate 0

7.06 As per esitmate Side drain in Urban Section

7.04 As per esitmate Road Diversion

7.05 As per esitmate Credit for Road Diversion

7.07 As per estimate

Total B

Total A+B

Total

10.00 Lump Provision

10.01 Contigency 1.00%

10.02 Q.C. Charges 0.50%

10.03 TPI Work 0.50%

10.04 Lump Provision Utility Shifting

10.05 Lump Provision Forest Clearancee

Total

Say Rs…

11 Basic Rate

Material Rs Date

11.01 Asphalt - (VG-40) - 01.10.22

11.02 Stone aggregates, Metal -

11.03 Sand -

સદરહું કામની વિગતવાર રૂ.1,430,022,540.00 અને સમગ્રકામની

તાંત્રિક મંજુરી રૂ.1,469,187,000.00 પ્રદાન કરવા જરૂરી નિર્ણ
યોગ્ય તે આદેશાર્થે સાદર રજુ.
 તા.૧૪.૧૦.૨૦૨૨ (પૃ.૧/પ.વિ.) થી
છે.જે અન્વયે નકશા અંદાજ પત્રક

adra Jambusar Road (Km. 16/280 to 44/000), Dist.

Length
Km 8/400 to 44/000

બાઇમાં હયાત રસ્તા પર

રેલ છે. એફ.ડબલ્યું.ડી અને
છે. 110 મીમી. ડી.બી.એમ અને,૪૦ મી.મી.
બલું. એમ. એમ, ૨૦૦ મી.મી. જી.એસ.બી
વર્ટ, ટો વોલ પીચીંગ, રોડ
ર્ચ, જંગલ કટીંગ અને ખાતમુર્હત
લ છે.

અંદાજોમાં રજૂ થયેલ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

કુલ લંબાઈ અને પહોળાઈ

----

---

ગ, ( ૧-રો - 900mm કિ.મી.

મીમી કિ.મી.37/855
 1200 mm
21/695, 22/410, 24/910, 25/620, 29/480,

1200 mm
રો, ૯૦૦
30/3903, 33/590, 34/040, 35/140, )
૩/૪૫૦,૧૩/૯૭૦,૧૪/૬૪૦,૧૫/૦૧૦,૧૫/
૦,૨૨/૧૮૦)
900 mm
20)
w 900 mm
0, 20/860, 21/360, 21/580, 23/580)
w 900 mm
35)

૧૨૦૦ મીમી.૨૫/૪૫૦)

નંગ (કિ.મી.)

રૂ.

2,126,000.00

14,645,595.93

158,839,318.52

126,803,080.04

157,396,250.72

5,296,270.32

17,572,302.30

417,542,744.58

194,652,561.08
 1,094,874,140.00

56,988,300.00

66,971,780.00 #REF!

133,231,340.00

75,427,500.00 -
8,431,600.00 #REF!

(5,902,120.00) (1,094,874,140.00)
- (133,231,340.00)
335,148,400.00 269,079,430.23

1,430,022,540.00

1,430,022,540.00

14,582,197.00

7,291,098.50

7,291,098.50

5,000,000.00

5,000,000.00

1,469,186,934.00

1,469,187,000.00 48530000
48530000
Lead (KM)

31.00 200
105.00

79.00

022,540.00 અને સમગ્રકામની

્રદાન કરવા જરૂરી નિર્ણય સહ
 Four Lanning of Dabhoi- Segva- Rajpipla Road (Km. 0/400 To 26/000), Dt.
Name of Work : Vadodara

: : RECAPITULATION SHEET : :

Sr. Sub Estimate No. Particulars Amount in Rs.

No.
A

1 Sub Estimate No. 1 Site Clearance ₹ 1,687,320.00

2 Sub Estimate No. 2 Earthwork, Erosion Control & Side ₹ 66,838,280.00

Drainage
Sub Base, Base,(Non- Bituminous)and
3 Sub Estimate No. 3 ₹ 302,825,220.00
Shoulders

4 Sub Estimate No. 4 Base & Surface Course (Bituminous) ₹ 399,208,660.00

5 Sub Estimate No. 5 Base & Surface Course (CC) ₹ 19,970,570.00

6 Sub Estimate No. 6 Road Furniture & Divider ₹ 134,044,699.00

Cross Drainage Work & Gabion & Side

7 Sub Estimate No. 7 ₹ 160,904,660.00
Drain

8 Sub Estimate No. 8 Diversion Estimate ₹ 14,803,800.00

9 Sub Estimate No. 9 Irrigation Structures Estimate ₹ 53,884,000.00

10 Sub Estimate No. 10 Toe Wall/ Rubble Pitching ₹ 21,244,840.00

11 Sub Estimate No. 11 Tree Trunk Removing ₹ 5,731,100.00

Total ₹ 1,181,143,149.00

12 Dismental Credit ( 75% Material re-used) ₹ -11,102,850.00

Total Cost A ₹ 1,170,040,299.00

B
13 Add 1.0 % Q.C ₹ 11,700,402.99
14 Add 0.5% for road Safety Work ₹ 5,850,201.50
15 Add Lump Contigency ₹ 3,000,000.00
16 Add Lump for Level Survey Work And Road Estimation ₹ 1,200,000.00
17 Add Lump Provision for Inaguration/ Khatmuhurt ₹ 3,000,000.00

Total Cost B ₹ 24,750,604.49

Total Cost A+B ₹ 1,194,790,903.49
Say Grand Total ₹ 1,194,791,000.00

Deputy Executive Engineer Executive Engineer

Dabhoi (R&B) Sub Division District (R&B) Division
Dabhoi Vadodara

Superintendent Engineering
Vadodara (R & B) Circle
Vadodara
 /// 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 15,549,600.00

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

Dist (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. 15,244,690.00

Total :- Rs. 15,244,690.00

Add 1% for Q.C. :- Rs. 152,446.90

Add 1% for W.C. :- Rs. 152,446.90

Total :- Rs. 15,549,583.80

Say :- Rs. 15,549,600.00

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 (Rea
new Bituminous wearing coat )

/// A B S T R A C T ///

Sr. Qty Descripton Ref.

No.
1 6750.00 Removal of Existing wearing coat by miling MR
process.
2 6750.00 Providing and applying priming coat using Slow MR
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

3 742.50 Providing and laying 110 mm thick Dense RA

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
5 30.00 Supplying and fixing of strip seal type expansion RA2
joint system including dismentlling of the
existing deck slab near expansion joint
Deputy Executive Engineer
a Dist. Vadodara (Reapiring of old wearing coat by

T ///

Unit Rate with 1% Amount

L.C.
Sqm 600.00 606.00 4,090,500.00

Sqm 80.00 80.80 545,400.00

MT 4,500.00 4,545.00 3,374,662.50

cum 950.00 959.50 6,476,625.00

cum 25,000.00 25,250.00 757,500.00
 Total Rs. 15,244,687.50
Say Rs. 15,244,690.00

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

1 Removal of Existing wearing coat by miling process.

1 900.00 7.50 6750.00

Total 6750.00
Say 6750.00

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

Total 6750.00
Say 6750.00

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 0.500 2.300 7762.50

1 900.00 7.50 0.600 2.300 9315.00

Total 17077.50
Say 17078.00
4 25 mm Mastic Asphalt
1 900.00 7.50 6750.00

Total 6750.00
Say 6750.00

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

Total 30.00
Say 30.00

A.E.
 Unit

Sq.m

Sq.m
Sq.m

he rate of 7.5kg / 10 Sq.M.

ng the surface with cost of

Sq.m

Sq.m
Sq.m

thickness using specified

g emulsion for tack coat
bitumen for mixing at the
sor paver finisher to the
e density including cost of
ges and hire charges of

MT

MT

MT
MT
 Sq.m

Sq.m
Sq.m

ntlling of the existing deck

Rmt

Rmt
Rmt