Old Estimate

MAHARASHTRA INDUSTRIAL DEVELOPMENT CORPORATION
DOCKET SHEET
SUB : DG - BEED INDUSTRIAL AREA ..

Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for shollow
pot holes & Providing PSS and Liquid Seal coat on Main & Internal Roads .
Submission of TS
TR No & Date From To Remarks

1 2 3 4
SD114/23/0001 BHAGWAN SHANKAR -
11/02/2023 DIPKE-Assistant Engineer - Sub
Div Beed
SD114/23/0001 Balu Vitthal Rautray-Deputy -
11/02/2023 Engineer - Sub Div Beed
SD114/23/0001 RAMESHCHANDRA -
13/02/2023 DIGAMBERRAO GIRI-Executive
Engineer - Div
Aurangabad(Civil)
Page 1 of 29 13/02/23 01:44

Forward Note
Sub :- DG - BEED INDUSTRIAL AREA....

Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for shollow
NAME OF WORK:- Beed Industrial area.. Filling of ng Pot holes by grouting ,Providing LBM & 50 mm BM
for shallow pot holes & Providing PSS and Liquid Seal coat on Main & Internal Roads .
MIDC has developed Industrial area at Beed city. All plots are developed & are in production. MIDC
provided all infrastructure i.e. roads, water supply distribution pipe line & street light .
An ADP approved vide no - CE/A,bad/39/of 2022-2023, amount to Rs. 3,51,96,100/- ( Net ) & Rs.
4,04,75,600/- ( Gross) for providing asphalt treatment to part of roads in Beed I/A. For execution of work an
estimate preapared based on current CSR -2022-2023.
The provisions in the estimate are as below

1) Filling of pot hole with 40 to 10 mm size metal, grouting the same with VG-30grade asphalt .
2) filling of shallow pot holes of wearied surface with LBM.
3) Providing & laying 50mm thick BM .
4) Providing & laying 20mm thick B -Type seal surfacing ( PSS) & liquid seal over the PSS.
5) Providing & laying precast element over existing RCC Built up gutters .
6) Providing & erecting road furniture.
7) filling road side shoulders with murum & compacting the same with watering .
In view of the necessity of “DG - BEED INDUSTRIAL AREA…Beed Industrial area.. Fiiling Pot holes
by grouting ,Providing LBM & 50 mm BM for shollow pot holes & Providing PSS and Liquid Seal coat on
Main & Internal Roads .”, the proposal for technical sanction approval is prepared for the subject work,
based on
Executive Engineer
Div Aurangabad(Civil)

Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for shollow pot holes &
Providing PSS and Liquid Seal coat on Main & Internal Roads .
11/02/2023 BHAGWAN SHANKAR DIPKE

Assistant Engineer
Sub Div Beed
Page 2 of 29 13/02/23 01:44

11/02/2023 Balu Vitthal Rautray

Deputy Engineer
Sub Div Beed
Page 3 of 29 13/02/23 01:44

Sub Div Beed
Page 4 of 29 13/02/23 01:44

The detailed estimate is checked and following are the observation
1. Item 16. is repeated in sub estimate 01 & 4 please Check &correct.

13/02/2023 RAMESHCHANDRA DIGAMBERRAO GIRI
Executive Engineer
Div Aurangabad(Civil)
Page 5 of 29 13/02/23 01:44

13/02/2023 BHAGWAN SHANKAR DIPKE

Assistant Engineer
Sub Div Beed
Page 6 of 29 13/02/23 01:44

ESTIMATE
Name of Work : DG - BEED INDUSTRIAL AREA

Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for
shollow pot holes & Providing PSS and Liquid Seal coat on Main & Internal Roads .
ESTIMATED COST : 3,35,51,718.00
TS Title : Beed Industrial area.. Filling of Pot holes by grouting ,Providing LBM & 50 mm BM for
REFERENCE TO ADMINISTRATIVE APPROVAL :
Letter No.0087CEZ3
,dt/-07/02/2023
,For Rs. 3,51,96,100.00 (N) And Rs. 4,04,75,600.00 (G)
TECHNICAL SANCTION :
Approved By:
Signature :
ESTIMATE PREPARED BY :
Name and Designation : BHAGWAN SHANKAR DIPKE-Assistant Engineer - Sub Div Beed - Assistant
Engineer
Signature :
CHECKED BY :
Name Designation Signature

BHAGWAN SHANKAR DIPKE-Assistant Engineer - Sub Assistant Engineer
Div Beed
Balu Vitthal Rautray-Deputy Engineer - Sub Div Beed Deputy Engineer
Page 7 of 29 13/02/23 01:44

Detailed Note giving Salient Features of the Estimate
Name of Work : DG - BEED INDUSTRIAL AREA

Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for
ESTIMATED COST
Code Description Amount in Rs.

Filling Pot Holes ,Providing LBM ,50 mm BM on patches and providing 20
1.1 2,48,68,412.47
mm PSS on main Internal Roads .
Provision for Repairs to CD works, replacet of broken pipes, Development
1.2 of balance land width land development, Nallah Training, shifting of 9,97,723.50
poles/cables etc.
Provision for Precast Gutter/ Built up gutter at low lying area near main
1.5 2,45,352.00
Nallah
Provision for providing road furniture for main roads & internal roads
1.4 9,68,187.00
including signage boards.
1.5 0.00
Nallah
Provision for Repairs to CD works, replacet of broken pipes, Development
1.2 of balance land width land development, Nallah Training, shifting of 0.00
poles/cables etc.
Provision for providing road furniture for main roads & internal roads
1.4 0.00
including signage boards.
1.5 0.00
Nallah
Work Portion 2,70,79,674.97
Add 18% GST 48,74,341.49
Add 5% Contigency 15,97,700.82
Total 3,35,51,717.29
Say 3,35,51,718.00 (N)
Deputy Engineer Executive Engineer
Page 8 of 29 13/02/23 01:44

Abstract
Name of Work DG - BEED INDUSTRIAL AREA
Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for shollow pot
holes & Providing PSS and Liquid Seal coat on Main & Internal Roads .
Sub Estimate : No. :1 - Filling Pot Holes ,Providing LBM ,50 mm BM on patches and providing 20 mm PSS
on main Internal Roads .
Sr.No Ref. Item Description Quantity Rate Unit Amount in Rs
1 Rd-F-15 Cutting the original asphalt 1,059.000 1,200.00 Cubic 12,70,800.00

surface to required shapes Meter
and sizes and filling the pot
holes with standard metal 40
to 10 mm size and grit / stone
dust rolling the finished
surface till final interlocking of
metal. (Rates excluding
GST)
2 Rd-F-1 Supplying and stacking at

works site as directed VG 40,
VG 30 and VG 10 penetration
grade asphalt in bulk
conforming to IS:73-2013.
(Rate is taken at Refinery,
Mumbai).)
(Rates excluding GST)
(b) VG 30 22.500 53,665.00 Metric 12,07,462.50

Tonne
3 Rd-F-3 Add extra over item Rd / F / 1

& F / 2 above for transporting
asphalt from refinery to site of
work.)
(c) For all leads 22.500 5,330.00 Metric 1,19,925.00

( Rate = 410 Km*Rs.13/- Tonne
4 Rd-F-4 Heating asphalt to its boiling

point and evenly spreading it
over road surface for grout
treatment / tack coats / seal
coats.)
Page 9 of 29 13/02/23 01:44

(A) VG 10 grade bitumen

conforming to IS: 73-2006
(a) Bulk Asphalt. 22.500 400.00 Metric 9,000.00

Tonne
5 Rd-F-14 Rolling with 8 / 10 tonne 5,291.000 10.00 Square 52,910.00

vibratory roller on the grouted Meter
surface.(Rates excluding GST)
6 Rd-F-5 Providing and spraying

bituminous tack coat complete
with all leads and lifts for
materials as per technical
specifications, surface cleaned
with mechanical broom &
asphalt / emulsion spread
with bitumen pressure
distributor.
(A) A) By using VG 10 grade

bitumen conforming to IS
73-2006
(b) b) 3.0 kg / 10 Sq.M. over 12,791. 19.23 Square 2,45,970.93

bituminous surface. 000 Meter
(Rate 18+18*3.1*2%)
7 Rd-F-16 Providing and laying Lean Mix 640.000 3,770.10 Cubic 24,12,864.00
BM (LBM) using VG 30 grade Meter
asphalt for filling pot-holes
and improvement of existing
road surface wherever
required including material,
heating asphalt, premixing it
with stone metal in hot mix
paver transporting and laying,
rolling and finishing etc.
complete using 25mm, 20mm
& 12mm size meta excluding
Tack coat etc. complete.
(using Bitumen @ 2.5% by
weight of mix excluding Tack
coat)(Rates excluding GST)
(Rate =
3550+3550*3.10*2%)
8 Rd-F-17 Providing and laying premixed

bituminous macadam using
VG 30 grade bitumen
including all materials, heating
bitumen, premixing it with
stone metal, in a hot mix Page 10 of 29 13/02/23 01:44
plant, transporting to the site
8 Rd-F-17
bitumen, premixing it with

stone metal, in a hot mix
plant, transporting to the site
of work, laying the mix with a
Hydrostatic paver with sensor
control and compacting with
smooth wheeled tandem
vibratory roller including initial
cleaning of surface, using tack
coat using VG 10 grade
bitumen or RS-1 grade
bituminous emulsion etc.
complete (Lead up to 100 km
from Refineries for bulk
bitumen & nearest rail head
for bitumen in drums) .
(Bitumen content @ 3.4 % by
weight of total mix )
(A) A) By using VG 10 grade

bitumen conforming to IS
73-2006 for tack coat @ 0.50
Kg/m2
(a) 50 mm compacted thick 26,454. 345.15 Square 91,30,598.10

with heating aggregate . 000 Meter
Total lead = 410.0Km
(Rate = 325+325*3.10*2%)
9 Rd-F-22(B) Same as RD / 22 / A above

using 'B' type seal surfacing
using asphalt VG 30
grade /CRMB/PMB 14.60 kg /
10m2
(I) By using VG 10 grade

asphalt for tack coat.
(a) Using VG 30 grade 26,470. 144.43 Square 38,23,062.10

Asphalt. 000 Meter
Total lead 410.0km
(Rate = 136+136*3.1*2%)
10 Rd-F-25 Providing and Laying Liquid 26,454. 84.96 Square 22,47,531.84

seal coat using VG 10 grade 000 Meter
asphalt over Premixed carpet
including supplying all
material, Preparing the
existing Road surface, Heating
and supplying bitumen at 9.80
kg / 10m2 and spreading
chips 0.02 m3 per sq.m. and
Rolling with Power roller etc
complete with all lifts as per
Page 11 of 29 13/02/23 01:44
specification.(Rates excluding
GST)
complete with all lifts as per

specification.(Rates excluding
GST)
(Rate = 80+80*3.10*2%)
11 Rd-A-3 Earthwork in embankment

with approved material having
field soak CBR not less than 8
and laboratory soak CBR not
less than 12 obtained by the
Contractor from his borrow
areas including all lifts and
leads including laying in layers
of 20cm to 30cm for power
roller and 45cm to 60cm for
vibratory compactor, breaking
clods, and dressing to the
required lines, curves and
section including payment of
royalty charges to the Govt. of
Maharashtra. (Lead shall be
certified by Dy. Engr.
)_x000D_(Rates excluding
GST)
(Lead shown below only for
the purpose of estimate)
(c) For lead beyond 10 km 2,260.000 799.00 Cubic 18,05,740.00

and up to 20 km._x000D_ Meter
12 Rd-A-8 Watering and compacting the 2,260.000 25.00 Cubic 56,500.00

embankment after laying in Meter
layer of 45cms to 60cms using
30 tonne capacity vibratory
compactor. )
13 Gen-A-1 Excavation in trenches, pits,

pipe lines, foundations,
column footings, walls etc. in
earth’s soils of all types,
gravel, sand, soft & hard
murum, and boulders up to
0.03 cum. size including
removing the excavated
material upto a distance of 50
M beyond the edge of
excavation including the initial
lift of 1.5 M, stacking or
spreading as directed, bailing
of sub-soil water if any
preparing base for foundation
etc., and back filing the
excavated pit or trench using
the excavated material in
layers including watering and
ramming as required or Page as 12 of 29 13/02/23 01:44
directed by

ramming as required or as
directed by
Engineer-In-charge, including
all labour and materials
complete. ( Rates excluding
GST)
(b) b) By Mechanical Means 5,274.000 160.00 Cubic 8,43,840.00

Meter
14 Rd-A-1 Conveying material obtained

from road cutting including all
lifts, and beyond initial lead,
laying in layers of 20cms to
30cms, in case of power roller
and 45cms to 60cms in case
of vibratory compactor,
breaking clods, dressing to
the required lines, curves,
grade and section for
formation of roads, including
leveling, disposing off surplus
material in desired manner as
directed by
Engineer-in-charge etc.
complete including taxes ,
Royalty if any beyond 100 m
initial lead. (Disposal or reuse
location as shown on
drawing)(Rates excluding
GST)
(a) Lead up to 5 km. 4,219.000 232.00 Cubic 9,78,808.00

Meter
15 Rd-H-1 Providing and applying of hot 1,130.000 540.00 Square 6,10,200.00

applied thermoplastic Meter
compound 2.5 mm thick
including reflectorising glass
at 250 gms per sq.m. area.
Thickness of 2.5 mm is
exclusive of surface applied
glass beads as per ISR 035.
The finished surface to be
leveled uniform and free from
streaks and holes including
cleaning of road surface
required and controlling traffic
etc complete as per M.O.S.T.
& H’s specification Item No
803.)(Rates excluding GST)
16 Rd-H-6 Providing and fixing of 152.000 350.00 Number 53,200.00

polymer shanked road studs
(Reflective Pavement Market /
Cat eye) body made of tough
Page 13 of 29 13/02/23 01:44
polycarbonate of size not
more than 105 x 130 x 20
16 Rd-H-6 152.000 350.00 Number 53,200.00

mm; having reflector panel
made of poly carbonate micro
prismatic lens (providing total
internal reflection).
Electronically welded to the
body. The two shanks
attached with RPM to hold the
marker at its place, fixed at
site by drilling holes and
applying high strength epoxy
adhesive recommended by the
manufacturer & Engneer
incaharge including materials,
equipment, loading, unloading
etc. necessary for successful
fixing as directed by
Engineer-in-charge of work.
Total 2,48,68,412.47
Page 14 of 29 13/02/23 01:44

Sub Estimate : No. :2 - Provision for Repairs to CD works, replacet of broken pipes, Development of
balance land width land development, Nallah Training, shifting of poles/cables etc.
2 Gen-A-1 Excavation in trenches, pits,

pipe lines, foundations,
column footings, walls etc. in
earth’s soils of all types,
gravel, sand, soft & hard
murum, and boulders up to
0.03 cum. size including
material upto a distance of 50
M beyond the edge of
excavation including the initial
lift of 1.5 M, stacking or
of sub-soil water if any
preparing base for foundation
etc., and back filing the
excavated pit or trench using
the excavated material in
ramming as required or as
directed by
Engineer-In-charge, including
all labour and materials
complete.
(b) By Mechanical Means 141.000 160.00 Cubic 22,560.00

Meter
3 Gen-A-3 Excavation for trenches, pits,

pipelines, foundations, column
footings, walls etc. in soft rock
and boulders between 0.03 TO
0.30 Cu.M. in size for a depth
upto 1.5 M including removing
the excavated materials upto
a distance of 50 M beyond the
edges of trenches / pits etc.
breaking the boulders into
225 mm size rubble including
stacking the same (rubble as
well as soft rock) and / or
out water if any, preparing the
bed for foundations &
necessary back filling the
excavated pit / trench as
directed by
Engineer-in-charge all labour
and materials complete.
( Rates excluding GST)
(b) b) By Mechanical Means 70.000 250.00 Cubic 17,500.00

Meter
Page 15 of 29 13/02/23 01:44

4 Gen-A-7 Excavation for trenches, pits

for pipe lines, foundations,
column footings, drainage
lines etc in hard rock,
manjarya rock & laterite by
chiselling, wedging, line
drilling etc. including trimming
and levelling the bed,
materials upto a distance of
50 M beyond the edges of
trenches / pits including the
initial lift of 1.5 M, stacking as
directed, de-watering back
filling in layers, watering
ramming etc. as required or
as directed by Engineer In
Charge, all labour and
materials complete. ( Rates
excluding GST)
(b) Manjarya Rock 70.000 940.00 Cubic 65,800.00

Meter
5 Gen-C-1 Providing and laying in

position plain cement concrete
using granite or black trap
graded metal including mixing
in a mechanically operated
mixer, dewatering,
compacting, curing as
required complete for all lifts
up to a +/- 5 m. above or
below the ground level where
concrete is proposed,
including centering/shuttering
using ordinary Portland
cement. ( Rates excluding
GST)
(B) Using Crushed Sand

(To be used with permission of
respective C.E.)
(b) In 1:2:4 proportion. 6.000 4,660.00 Cubic 27,960.00

Meter
(c) In 1:1½:3 propration 72.000 5,293.00 Cubic 3,81,096.00

Meter
6 Rd-E-1 Providing & laying Granular

Sub-Base (GSB) consisting of
coarse and fine aggregate
mixture as per the grading
laying in layers of 100 mm
compacted thickness including
Page 16 of 29 13/02/23 01:44
breaking / crushing of hard
rock by mechanical means
6 Rd-E-1
compacted thickness including

breaking / crushing of hard
rock by mechanical means
into required gradation as
specified including conveyance
of graded metal with all leads
and lifts dressing to required
lines, curves level, grades and
section, watering and
compaction to 98% of
modified proctor maximum
dry density (IS:2720 part
VIII) with 8 to 10 tonne
vibratory roller with all leads
etc. complete as per MOST
specifications 401 etc
including payment of all taxes,
duties, octroi charges etc.
complete.)
(A) Closely Graded sub base –

plant mix method
(a) Grade I (metal 53 mm & 75.000 1,300.00 Cubic 97,500.00

down size) Meter
7 WS-A-1 Excavation in road crust for

laying of pipe line including
consolidation after refilling
etc. complete. (Rates
excluding GST)
(a) Asphalt & tarred road 17.000 310.00 Cubic 5,270.00

surface Meter
(c) c) WBM road (excavation 30.000 210.00 Cubic 6,300.00

below road crust to be paid Meter
under relevant item of
excavation)
8 Dr-B-2 Providing at the site of work

and lowering, laying and
jointing RCC NP2 class pipes
conforming to IS:458-1988 in
prepared trenches in grade
and level, including hoisting,
making rubber ring / collar
joints in cement mortar 1:1,
including cost of collar /
rubber ring, jointing material
like cement, sand etc. and
hydraulic testing of the pipes
at factory as well as on site as
per the stipulation in relevant
IS code etc. complete. (Rates
Page 17 of 29 13/02/23 01:44
excluding GST)

excluding GST)
(m) 900 mm dia. 15.000 3,770.00 Running 56,550.00

Meter
9 Dr-B-3 Providing at the site of work

and lowering, laying and
jointing RCC NP3 class pipes
conforming to IS458-1998 in
prepared trenches in grade
and level, including hoisting,
making rubber ring / collar
joints in cement mortar 1:1,
including cost of collar /
rubber ring, jointing material
like cement, sand etc. and
hydraulic testing of the pipes
at factory as well as on site
per the stipulation in relevant
excluding GST)
(j) 600 mm dia. 87.500 3,625.00 Running 3,17,187.50

Meter
Total 9,97,723.50
Page 18 of 29 13/02/23 01:44

Sub Estimate : No. :3 - Provision for Precast Gutter/ Built up gutter at low lying area near main Nallah
3 Dr-C-7 Removing the sludge from 227.000 475.00 Cubic 1,07,825.00

effluent sump or from any Meter
other ancillary structure such
as screen and grit chambers,
by mechanical means or
manually for all depths. Lift
and lead upto 100 m from the
edge of sump or structure
including stacking the sludge
as directed. Item includes cost
of all mechanical equipments,
labour, fuel, safety devices,
tools and plants. ( Rates
excluding GST)
4 Gen-I-1 Providing, erecting pre-cast

elements such as cover slabs
for drains, grills, kerbs, kerb
stone, dividers, manholes,
frames, manholes covers,
gutters, fence posts grills,
rails lintels, sills, bed blocks,
steps or any other member or
element as per drawings &
specifications using RCC grade
M-20 including shuttering as
may be required, compacting
by plate vibrator, curing and
finishing the element where
required with 1:3 cement
mortar, transporting to site
and erecting in position
grouting with cement mortar
1:3 as may be required and
curing etc. all labour and
material complete. (Including
cost of Steel
reinforcement)( Rates
excluding GST)
(b) Elements, weighing from

51 to 100 kg.
(i) (i) Using Crushed Sand 9.000 11,775.00 Cubic 1,05,975.00

Meter
5 Rd-A-1 Conveying material obtained

from road cutting including all
lifts, and beyond initial lead,
laying in layers of 20cms to
30cms, in case of power roller
and 45cms to 60cms in case
of vibratory compactor,
breaking clods, dressing to
the required lines, curves,
Page 19 of 29 13/02/23 01:44

material in desired manner as
directed by
Engineer-in-charge etc.
complete including taxes ,
Royalty if any beyond 100 m
initial lead. (Disposal or reuse
location as shown on
drawing)(Rates excluding
GST)
(a) Lead up to 5 km. 136.000 232.00 Cubic 31,552.00

Meter
Total 2,45,352.00
Page 20 of 29 13/02/23 01:44

Sub Estimate : No. :4 - Provision for providing road furniture for main roads & internal roads including
signage boards.
1 1 Provision for providing road 1.000 1.00 Lumpsum 1.00

furniture for main roads &
internal roads including
signage boards.
2 Rd-H-3 Providing and fixing 24.000 16,250.00 Square 3,90,000.00

informatory sign boards in Meter
square or rectangular shape
of any size made out of 12
gauge (3 mm) thick
Aluminium sheet bounded
with green reflective sheeting
of high intensity grade having
pressure sensitive / heat
activated adhesive white retro
reflective cut out border with
message having pressure
sensitive screen printing of
green transparent colour over
white retro reflective sheeting
having border and message in
white back ground including
M.S. angle iron frame of size
35 x 35 x 3 mm and two M.S.
angle iron post of size 65 x 65
x 6 mm, 3.65 m long properly
cross based with angle iron of
size 50 x 50 x 5 mm duly
painted with one coat of
epoxy finish paint having
alternate black and white
bands of 25 cm width
including G. I. fixtures etc
complete._x000D_(Rates
excluding GST)
[The Item to be operate with
prior permission of CE](Rates
excluding GST)
3 Rd-H-5 Providing and fixing 6.000 8,456.00 Square 50,736.00

informatory sign boards in Meter
square or rectangular shape
of any size made of 14 gauge
(2 mm) thick Aluminium sheet
bounded with green retro
reflective sheeting of
Engineering grade having
pressure sensitive / heat
activated adhesive white retro
reflective cut-out border and
messages having pressure
sensitive adhesive or screen
printing of green transparent
colour over white reflective
sheeting having border and
massage in white back ground
including M. S. angles Frame Page 21 of 29 13/02/23 01:44
of size 35 mm x 35 mm x 3
massage in white back ground

including M. S. angles Frame
of size 35 mm x 35 mm x 3
mm and two M. S. angles iron
post of size 65 x 65 x 6 mm,
3.65 m long. Properly cross
brased with angle iron of size
50 x 50 x 5 mm duly painted
with one coat of epoxy primer
and two coats of epoxy finish
paint having alternate black
and white bands of 25 cm
width including G. I. fixtures
etc fixing the board in 1:4:8
concrete block of size 60 x 60
x 75 cm including
transportation etc
complete_x000D_.(Rates
excluding GST)
[Item to be operated with
prior permission of C.E.)
4 Rd-H-6 Providing and fixing of 1,507.000 350.00 Number 5,27,450.00

polymer shanked road studs
(Reflective Pavement Market /
mm; having reflector panel
made of poly carbonate micro
prismatic lens (providing total
internal reflection).
Electronically welded to the
body. The two shanks
attached with RPM to hold the
marker at its place, fixed at
site by drilling holes and
applying high strength epoxy
adhesive recommended by the
manufacturer & Engneer
incaharge including materials,
equipment, loading, unloading
etc. necessary for successful
fixing as directed by
Engineer-in-charge of work.
Total 9,68,187.00
Page 22 of 29 13/02/23 01:44

Measurement
Work Beed Industrial area.. Fiiling Pot holes by grouting ,Providing LBM & 50 mm BM for shollow
Sub
Sr. No Ref. Item Description Quantity Unit
1 Rd-F-15 Cutting the original asphalt surface to required shapes and 1,059.000 Cubic
sizes and filling the pot holes with sta Meter
Description No Length Width Depth Sub Total
Quantity as Road statement attached with 1.000 1059.0 1,059.000

ANNEX -II =1,059.000
2 Rd-F-1 Supplying and stacking at works site as directed VG 40, VG 30

and VG 10 penetration grade asphalt in
(2.1) VG 30 Say 22.500 Metric
Tonne
Area of pot hole as statement ,asphalt 1/1000 5291.0 4.25 22.487

used @ 4.25Kg per Sqm =0.001 =5,291.000 =4.250
3 Rd-F-3 Add extra over item Rd / F / 1 & F / 2 above for transporting

asphalt from refinery to site of work.
(3.1) For all leads Say 22.500 Metric
Tonne
Group Name Group (Metric Tonne Per Kilo Meter)

Quantity same as above Item No. 2 1.000 5291 4.25 =1/1000 22.487
=5,291.000 =4.250 =0.001
4 Rd-F-4 Heating asphalt to its boiling point and evenly spreading it over
road surface for grout treatment /
(4.1) VG 10 grade bitumen conforming to IS: 73-2006
(4.1.1) Bulk Asphalt. Say 22.500 Metric
Tonne
Quantity same as above Item No.2 1.000 22.24 22.240

=22.240
5 Rd-F-14 Rolling with 8 / 10 tonne vibratory roller on the grouted 5,291.000 Square
surface.(Rates excluding GST) Meter
Rolling on Pot Hole Area 1.000 5291.0 5,291.000

=5,291.000
6 Rd-F-5 Providing and spraying bituminous tack coat complete with all
leads and lifts for materials as per t
Page 23 of 29 13/02/23 01:44
leads and lifts for materials as per t

(6.1) A) By using VG 10 grade bitumen conforming to IS
73-2006
(6.1.1) b) 3.0 kg / 10 Sq.M. over bituminous surface. 12,791. Square
000 Meter
Quantity of Pot Hole ANNEX-II + Quantity 1.000 12791 12,791.000

of ANNEX-III =5291+7500=12794 =12,791.000
7 Rd-F-16 Providing and laying Lean Mix BM (LBM) using VG 30 grade Say 640.000 Cubic
asphalt for filling pot-holes and improveme Meter
(Rate = Rs. 3292+(2%x3292)=Rs.3496.10 0.000 0.000

Qty Over LBM 1.000 5291 0.05 264.550
=5,291.000 =0.050
Qty over Shallow pot holes as per 1.000 7500.0 0.05 375.000
ANNEX-III =7,500.000 =0.050
Total Quantity 639.550
8 Rd-F-17 Providing and laying premixed bituminous macadam using

VG 30 grade bitumen including all materi
(8.1) A) By using VG 10 grade bitumen conforming to IS
73-2006 for tack coat @ 0.50 Kg/m2
(8.1.1) 50 mm compacted thick with heating aggregate 26,454. Square
000 Meter
Quantity as per ANNEX -I ,road area 1.000 26454.0 26,454.000

statement =26,454.000
Rate=Rs. 261+(2%x3.2x261)=Rs. 277.70 0.000 0.000
Total Quantity 26,454.000
9 Rd-F-22 Same as RD / 22 / A above using ‘B‘ type seal surfacing using

(B) asphalt VG 30 grade /CRMB/PMB 14.60 k
(9.1) By using VG 10 grade asphalt for tack coat.
(9.1.1) Using VG 30 grade Asphalt. 26,470. Square
000 Meter
Quantity as per Road Area Statement 1.000 26470 26,470.000

=26,470.000
Rate= Rs. 105 +(2%x3.2X 105= Rs.111.72) 0.000 0.000
10 Rd-F-25 Providing and Laying Liquid seal coat using VG 10 grade 26,454. Square
asphalt over Premixed carpet including suppl 000 Meter
Quantity as per Road Area Statement 1.000 26454 26,454.000

=26,454.000
Rate= Rs. 50 +(2%x3.2x50= Rs. 0.000 0.000
53.20/Sq.m.)
11 Rd-A-3 Earthwork in embankment with approved material having field

soak CBR not less than 8 and laboratory
Page 24 of 29 13/02/23 01:44
(11.1) For lead beyond 10 km and up to 20 km._x000D_ Say 2,260.000 Cubic

Meter
Both side of asphalted carrage way 2.000 3767 1.50 0.20 2,260.200
=3,767.000 =1.500 =0.200
12 Rd-A-8 Watering and compacting the embankment after laying in Say 2,260.000 Cubic
layer of 45cms to 60cms using 30 tonne capac Meter
Quantity same as above 2.000 3767 1.5 0.20 2,260.200

=3,767.000 =1.500 =0.200
13 Gen-A-1 Excavation in trenches, pits, pipe lines, foundations, column

footings, walls etc. in earth’s soils
(13.1) b) By Mechanical Means Say 5,274.000 Cubic
Meter
Open Gutter 2.000 3767 = 1.0 5,273.800

=3,767.000 (1.0+0.40)/2 =1.000
=0.700
14 Rd-A-1 Conveying material obtained from road cutting including all

lifts, and beyond initial lead, laying i
(14.1) Lead up to 5 km. Say 4,219.000 Cubic
Meter
Consider @ 80% of Quantity of open 0.80 5274.0 4,219.200

excavation =0.800 =5,274.000
15 Rd-H-1 Providing and applying of hot applied thermoplastic compound Say 1,130.000 Square
2.5 mm thick including reflectorising g Meter
Strip 2.000 3767 0.15 1,130.100

=3,767.000 =0.150
16 Rd-H-6 Providing and fixing of polymer shanked road studs (Reflective Say 152.000 Number
Pavement Market / Cat eye) body made
On both side edge of the carriage way @ 2.000 3805 =1/50 152.200
5.0m interval =3,805.000 =0.020
Sub No. :2 - Provision for Repairs to CD works, replacet of broken pipes, Development of
balance land width land development, Nallah Training, shifting of poles/cables etc.
2 Gen-A-1 Excavation in trenches, pits, pipe lines, foundations, column

footings, walls etc. in earth’s soils
(2.1) By Mechanical Means Say 141.000 Cubic
Meter
Page 25 of 29 13/02/23 01:44

For C.D.work side wall - 12.000 2.0 1.05 2.5 63.000

=2.000 =1.050 =2.500
For pipes 11.000 12.0 1.2 1.20 190.080
=12.000 =1.200 =1.200
For pipes 1.000 15 1.5 1.2 27.000
=15.000 =1.500 =1.200
CONSIDER 40% OF TOTAL QTY 0.40 232.56 93.024
(63+190.08+27) =0.400 =232.560
ADJUST QTY -1.000 232.56 -232.560
=232.560
3 Gen-A-3 Excavation for trenches, pits, pipelines, foundations, column

footings, walls etc. in soft rock and
(3.1) b) By Mechanical Means Say 70.000 Cubic
Meter
CONSIDER @ 30% OF TOTAL QTY 0.300 232.56 69.768

=232.560
0.000 0.000
4 Gen-A-7 Excavation for trenches, pits for pipe lines, foundations,

column footings, drainage lines etc in ha
(4.1) Manjarya Rock Say 70.000 Cubic
Meter
CONSIDER 30% UNDER THIS 0.300 232.56 69.768

=232.560
5 Gen-C-1 Providing and laying in position plain cement concrete using

granite or black trap graded metal incl
(5.1) Using Crushed Sand
(To be used with permission of respective C.E.)
(5.1.1) In 1:2:4 proportion. Say 6.000 Cubic
Meter
BEDING TO SIDE WALL 24.000 2.0 1.05 0.12 6.048

=2.000 =1.050 =0.120
(5.1.2) In 1:1½:3 propration 72.000 Cubic

Meter
SIDE WALLS 24.000 2 0.60 2.5 72.000

=2.000 =0.600 =2.500
6 Rd-E-1 Providing & laying Granular Sub-Base (GSB) consisting of

coarse and fine aggregate mixture as per th
(6.1) Closely Graded sub base – plant mix method
(6.1.1) Grade I (metal 53 mm & down size) Say 75.000 Cubic
Meter
Cushining over pipe 11.000 12.5 1.2 0.45 74.250

=12.500 =1.200 =0.450
Page 26 of 29 13/02/23 01:44

7 WS-A-1 Excavation in road crust for laying of pipe line including

consolidation after refilling etc. comple
(7.1) Asphalt & tarred road surface Say 17.000 Cubic
Meter
FOR C.D.WORK PIPE 11.000 7.5 0.20 16.500

=7.500 =0.200
(7.2) c) WBM road (excavation below road crust to be paid Say 30.000 Cubic
under relevant item of excavation) Meter
for pipes 11.000 7.50 1.2 0.30 29.700

=7.500 =1.200 =0.300
8 Dr-B-2 Providing at the site of work and lowering, laying and jointing
RCC NP2 class pipes conforming to IS
(8.1) 900 mm dia. 15.000 Running
Meter
ALONG ROAD 1.000 15.0 15.000

=15.000
9 Dr-B-3 Providing at the site of work and lowering, laying and jointing
RCC NP3 class pipes conforming to I
(9.1) 600 mm dia. 87.500 Running
Meter
FOR ROAD CROSSING 7.000 12.50 87.500

=12.500
Sub No. :3 - Provision for Precast Gutter/ Built up gutter at low lying area near main Nallah
3 Dr-C-7 Removing the sludge from effluent sump or from any other Say 227.000 Cubic
ancillary structure such as screen and grit Meter
CLEANING GUTTER 1.000 =0.3*350 0.45 0.60 28.350

=105.000 =0.450 =0.600
1.000 =2000*0.2 0.60 0.45 108.000
=400.000 =0.600 =0.450
1.000 =500*0.3 1.0 0.60 90.000
=150.000 =1.000 =0.600
4 Gen-I-1 Providing, erecting pre-cast elements such as cover slabs for

drains, grills, kerbs, kerb stone, div
(4.1) Elements, weighing from 51 to 100 kg.
(4.1.1) (i) Using Crushed Sand 9.000 Cubic
Meter
Page 27 of 29 13/02/23 01:44

Covering gutter 400.000 0.75 0.30 0.1000 9.000

=0.750 =0.300 =0.100
5 Rd-A-1 Conveying material obtained from road cutting including all

lifts, and beyond initial lead, laying i
(5.1) Lead up to 5 km. Say 136.000 Cubic
Meter
cleaning gutter qty @ 60% 0.60 227 136.200

=0.600 =227.000
Sub No. :4 - Provision for providing road furniture for main roads & internal roads including
signage boards.
1 1 Provision for providing road furniture for main roads & internal Say 1.000 Lumpsu
roads including signage boards. m
2 Rd-H-3 Providing and fixing informatory sign boards in square or 24.000 Square
rectangular shape of any size made out of Meter
PROVIDING AT 8 LOCATIONS 8.000 1.2 2.5 24.000

=1.200 =2.500
3 Rd-H-5 Providing and fixing informatory sign boards in square or Say 6.000 Square
rectangular shape of any size made of 14 g Meter
PROVIDING AT 5 LOCATIONS 5.000 0.75 1.5 5.625

=0.750 =1.500
4 Rd-H-6 Providing and fixing of polymer shanked road studs (Reflective Say 1,507.000 Number
Pavement Market / Cat eye) body made
ALONG BOTYHN SIDE OF CARPET 2.000 3767 =1/5 1,506.800

=3,767.000 =0.200
Deputy Engineer
Page 28 of 29 13/02/23 01:44

Page 29 of 29 13/02/23 01:44

Old Estimate

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Old Estimate

Uploaded by

Copyright:

Available Formats

MAHARASHTRA INDUSTRIAL DEVELOPMENT CORPORATION

SUB : DG - BEED INDUSTRIAL AREA ..

TR No & Date From To Remarks

Page 1 of 29 13/02/23 01:44

Sub :- DG - BEED INDUSTRIAL AREA....

The provisions in the estimate are as below

Sub :- DG - BEED INDUSTRIAL AREA....

11/02/2023 BHAGWAN SHANKAR DIPKE

Page 2 of 29 13/02/23 01:44

11/02/2023 Balu Vitthal Rautray

Page 3 of 29 13/02/23 01:44

Sub Div Beed

Page 4 of 29 13/02/23 01:44

The detailed estimate is checked and following are the observation

1. Item 16. is repeated in sub estimate 01 & 4 please Check &correct.

Page 5 of 29 13/02/23 01:44

13/02/2023 BHAGWAN SHANKAR DIPKE

Page 6 of 29 13/02/23 01:44

Name of Work : DG - BEED INDUSTRIAL AREA

ESTIMATED COST : 3,35,51,718.00

Name Designation Signature

Page 7 of 29 13/02/23 01:44

Detailed Note giving Salient Features of the Estimate

Name of Work : DG - BEED INDUSTRIAL AREA

Code Description Amount in Rs.

Say 3,35,51,718.00 (N)

Deputy Engineer Executive Engineer

Page 8 of 29 13/02/23 01:44

Sr.No Ref. Item Description Quantity Rate Unit Amount in Rs

1 Rd-F-15 Cutting the original asphalt 1,059.000 1,200.00 Cubic 12,70,800.00

2 Rd-F-1 Supplying and stacking at

(b) VG 30 22.500 53,665.00 Metric 12,07,462.50

3 Rd-F-3 Add extra over item Rd / F / 1

(c) For all leads 22.500 5,330.00 Metric 1,19,925.00

4 Rd-F-4 Heating asphalt to its boiling

Page 9 of 29 13/02/23 01:44

(A) VG 10 grade bitumen

(a) Bulk Asphalt. 22.500 400.00 Metric 9,000.00

5 Rd-F-14 Rolling with 8 / 10 tonne 5,291.000 10.00 Square 52,910.00

6 Rd-F-5 Providing and spraying

(A) A) By using VG 10 grade

(b) b) 3.0 kg / 10 Sq.M. over 12,791. 19.23 Square 2,45,970.93

8 Rd-F-17 Providing and laying premixed

Sr.No Ref. Item Description Quantity Rate Unit Amount in Rs

bitumen, premixing it with

(A) A) By using VG 10 grade

(a) 50 mm compacted thick 26,454. 345.15 Square 91,30,598.10

9 Rd-F-22(B) Same as RD / 22 / A above

(I) By using VG 10 grade

(a) Using VG 30 grade 26,470. 144.43 Square 38,23,062.10

10 Rd-F-25 Providing and Laying Liquid 26,454. 84.96 Square 22,47,531.84

complete with all lifts as per

11 Rd-A-3 Earthwork in embankment

(c) For lead beyond 10 km 2,260.000 799.00 Cubic 18,05,740.00

12 Rd-A-8 Watering and compacting the 2,260.000 25.00 Cubic 56,500.00

13 Gen-A-1 Excavation in trenches, pits,

layers including watering and

(b) b) By Mechanical Means 5,274.000 160.00 Cubic 8,43,840.00

14 Rd-A-1 Conveying material obtained

(a) Lead up to 5 km. 4,219.000 232.00 Cubic 9,78,808.00

15 Rd-H-1 Providing and applying of hot 1,130.000 540.00 Square 6,10,200.00

16 Rd-H-6 Providing and fixing of 152.000 350.00 Number 53,200.00

Cat eye) body made of tough