GOVERNMENT OF MAHARASHTRA

PUBLIC WORKS CIRCLE ,AKOLA

PUBLIC WORKS DIVISION ,WASHIM

PUBLIC WORKS SUBDIVISION KARANJA LAD

DETAILED ESTIMATE FOR . . .

Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

RS. 253308.00 LAC

2515 Yojana 2018-19

 5

GOVERNMENT OF MAHARASHTRA

PUBLIC WORKS REGION, AMRAVATI

PUBLIC WORKS CIRCLE, AKOLA

PUBLIC WORKS DIVISION, WASHIM

Palak Mantri Pandan Yojana

Name of Work :

Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist.

Washim.

IN YEAR 2018-19

Rs. 253308.00
 ESTIMATE

Division :- Public Works Division, Washim.

Sanctioned Estimate No :-

Fund Head :-

Major Head :-

Minor Head :-

Service Head :-

Dapartmental Head :-

The Estimate formed in the office of Executive Engineer,

Public Works Division Of Probable Expenses that will be incurred in

Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Rs. 253308.00

Estimated Prepared by :- S.D.Jain Junior Engineer

Estimate Checked by :- Sectional Engineer

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 ESTIMATE

Division :- Public Works Division, Washim.

Sanctioned Estimate No :-

Fund Head :-

Major Head :-

Minor Head :-

Service Head :-

Dapartmental Head :-

The Estimate formed in the office of Executive Engineer,

Public Works Division Of Probable Expenses that will be incurred in

Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Estimated Prepared by :-

Estimate Checked by :-

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
0 Washim
 GENERAL REPORT

Name of work :- Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Estimated Cost :- 253308.00

Authority शासन निर्णय क्र. रोहयो-2017 / - प्र क्र 279 / रोहयो-10अ , दिनांक 12- अक्टोंबर -२०१8

Work List and Road Length measurement provided by Collector Office, Washim.

Necessity :- For transportaion of Agricultural Products of farmers construction of Pandan road is

necessary

Provisions :- Detailed working drawings are prepared for this work

1 Hiring Of JCB 8 to 10 MT for Excavation of Side drains

2 Providing roller on hire basis for compaction of earth work embankment.

3 Providing Water Tanker on hire basis for watering of earthwork embankment

4 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
0.90 m x 0.60 m size made out 18 gauge (1.25mm) thick mild steel sheet painted with one
coat of Zinc chromate stoving primer and two coats of enamel paint on front side and grey

Rates and :- The rates are adopted as per GR no. E.G.S..2017/pra.kra.279/ E.G.S 10a dt. 12/10/2018
Specifications. and E S S R.2018-19 w.e.f 19/09/2018 for P.W. Circle Akola for Akola,Washim &
Buldhana district vide S.E.P.W.Circle Akola Letter The work willl be carried out as per
Standard specification laid down in P.W.D. and MORT & H speifications and time to time
instructions by Engineer incharge.

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

GENERAL ABSTRACT

Sr.No. Description Amount

1 Construction cost Rs. 219314.00

2 Add For Labour Insurance 1% Rs. 2193.00

3 GST 12% Rs. 26318.00

4 Contingency 2.5% Rs. 5482.85

Rs. 253307.85

SAY Rs. 253308.00

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

ABSTRACT

Sr Item Of Work Qty Rate Unit Amount

no.

1 Hiring Of JCB 8 to 10 MT for Excavation of Side drains

Hire Charges as per SSR 2018- 140.00 1270.00 Hour 177800.00

2 Providing roller on hire basis for compaction of earth work

embankment.

Hire Charges as per SSR 2018- 30.00 651.00 Hour 19530.00

3 Providing Water Tanker on hire basis for watering of earthwork

embankment

Hire Charges as per SSR 2018-19 It. No. P&M060 30.00 600.00 Hour 18000.00

.
4 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 0.90 m x 0.60 m
size made out 18 gauge (1.25mm) thick mild steel sheet painted with
one coat of Zinc chromate stoving primer and two coats of enamel
paint on front side and grey stove enamel on back side and border /
messages / symbols etc. with approved colour shade paint complete ,
on M.S.angle of size 35 x 35 x 3 mm frame with properly cross
braced M.S. angles of size 35mmx35mmx3mm duly painted
including Two M.S. angle iron posts of size 65 mm x 65 mm x 6
mm, 3.65 m long painted with alternate black and white bands of 25
cm width including all fixtures etc.and fixing the boards in 1:4:8
concrete block of size 60 cm x 60 cm x 75 cm including ,
excavation, refilling, transportation, and labour etc complete. Spec.
No. As directed by Engineer in Charge. Spec.No.:MORTH 801.

( SSR 2018 -19 I. NO. 6.36 ) 1.00 3984.00 Nos. 3984.00

Total Rs. 219314.00
Total Rs. Rs. 219314.00

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

MEASUREMENTS( As per Work List and Road Length Provided by Collector office, Washim)

Sr.
Particulars No L B D Qty. Unit
No.
1 Hiring Of JCB 8 to 10 MT for Excavation of Side drains
Hire Charges as per SSR 2018-19 It. No. P&M100
Excavation for Side Drain 2 1000 1.4 1.1 3080 Cum
Assuming 44 Cum/Hr 44 Cum/Hr
KM 2.00 70.00 140.00 Hr
140.00 Hr

2 Providing roller on hire basis for compaction of earth work embankment.

Hire Charges as per SSR 2018-19 It. No. P&M059

Assuming 15 Hours/KM 30.00 30.00 Hour
30.00 Hour
3 Providing Water Tanker on hire basis for watering of earthwork embankment

Hire Charges as per SSR 2018-19 It. No. P&M060

Assuming 15 Hours/KM 30.00 30.00 Hour
30.00 Hour

4 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 0.90 m x 0.60 m size made out 18 gauge (1.25mm) thick mild steel sheet painted
with one coat of Zinc chromate stoving primer and two coats of enamel paint on front side and grey stove enamel on back side and
border / messages / symbols etc. with approved colour shade paint complete , on M.S.angle of size 35 x 35 x 3 mm frame with
properly cross braced M.S. angles of size 35mmx35mmx3mm duly painted including Two M.S. angle iron posts of size 65 mm x 65
mm x 6 mm, 3.65 m long painted with alternate black and white bands of 25 cm width including all fixtures etc.and fixing the
boards in 1:4:8 concrete block of size 60 cm x 60 cm x 75 cm including , excavation, refilling, transportation, and labour etc
complete. Spec. No. As directed by Engineer in Charge. Spec.No.:MORTH 801.

( SSR 2018 -19 I. NO. 6.36 ) 1.00 1.00 Nos.

Sectional Engineer
Public Works Sub-Division,
Karanja lad
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Rate Analysis
Sr. Particulars Rate Unit
No.
1 Hiring Of JCB 8 to 10 MT for Excavation of Side drains

Hire Charges as per SSR 2018-19 It. No. P&M100

Basic Rate for 1 Day = 8 Hrs 10160.00 /Day
1270.00 /Hours
2 Providing roller on hire basis for compaction of earth work embankment.
Hire Charges as per SSR 2018-19 It. No. P&M059
Basic rate 651.00 Hour

3 Providing Water Tanker on hire basis for watering of earthwork embankment

Hire Charges as per SSR 2018-19 It. No. P&M060
Basic rate 600.00 Hour

4 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 0.90 m x 0.60 m size made out 18 gauge
(1.25mm) thick mild steel sheet painted with one coat of Zinc chromate stoving primer and two coats of enamel
paint on front side and grey stove enamel on back side and border / messages / symbols etc. with approved colour
shade paint complete , on M.S.angle of size 35 x 35 x 3 mm frame with properly cross braced M.S. angles of size
35mmx35mmx3mm duly painted including Two M.S. angle iron posts of size 65 mm x 65 mm x 6 mm, 3.65 m
long painted with alternate black and white bands of 25 cm width including all fixtures etc.and fixing the boards in
1:4:8 concrete block of size 60 cm x 60 cm x 75 cm including , excavation, refilling, transportation, and labour etc
complete. Spec. No. As directed by Engineer in Charge. Spec.No.:MORTH 801.

( SSR 2018 -19 I. NO. 6.36 )

Basic Rate for 1.2 m x 0.90 m 7968.00 No
Reduced rate For 0.90m x 0.60 m 3984.00 No

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

B) MEASUREMENTS (TESTING)
I.No Item of Work No. Length Bredth Depth Quantity Unit
1 Testing Charges for Conducting Various tests of materials required
for the work as per Vigilance & Quality Control Circle,Amravati
Norms in the Laboratory.

1 Basic Test of Cement :

i Standard Consistancy Fineness,Specific Gravity,Setting Time
( Initial & Final),Compressive Strength,Soundness. 1.00 0.00 0.00 No.
2 Concrete :
i Compressive Strength of CC Cubes( Set of Three Cubes) 1.00 0.00 0.00 No.
ii Concrete Mix Design(With all Test of Basic Materials) 1.00 0.00 0.00 No.

3 Soil/Murum :
i Sieve Analysis : 1.00 0.00 0.00 No.
ii Liquid Limit & Plastic Limit 1.00 0.00 0.00 No.
iii CBR Test(Lab) With Compaction Test 1.00 0.00 0.00 No.
4 Basic Test of Aggregates
i
Water Absorption,Specific Gravity,Impact Value,Crushing Value. 1.00 0.00 0.00 No.
ii Sieve Analysis 1.00 0.00 0.00 No.
iii Flakiness Index & Elongation Index 1.00 0.00 0.00 No.
5 Fine Aggregates

i Fineness Modulus ( Sieve Analysis),Silt & Clay Content

1.00 0.00 0.00 No.
ii Silt Factor
1.00 0.00 0.00 No.
6 Steel Bar Testing

i Upto 16 mm(Set of 3 Bars)

1.00 0.00 0.00 No.
ii Above 16 mm(Set of 3 Bars)( Tensile Strength,% Elongation,Yield
stress,Weight per meter,Bend/Rebend Test,Proof Stress)

1.00 0.00 0.00 No.

Sub Divisional Engineer

Public Works Sub-Division,
Karanja Lad
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.
FREQUENCY CHART
Sr. Material Quantity Unit Name of Name of No.of test required as No. of test carried out Difference Rate of Amount of
No. Executed test test per frequency Lab Field Total Testing Testing
1 2 3 4 5 6 7 8 9 10 11 12 13
1 H.M. (Blanketing) 0.00 Cum Sieve Analysis SA 0 0 0 0 0 600 0
0.00 Cum Liquid Limit & Plastic Limit PI 0 0 0 0 0 1000 0
0.00 Cum Compaction Test(Proctor Density) CT 0 0 0 0 0 1650 0
0.00 Cum CBR Test with Compaction Test CBRCT 0 0 0 0 0 6050 0
2 H.M. (Consolidation) 0.00 Cum Sieve Analysis SA 0 0 0 0 0 600 0
0.00 Cum Liquid Limit & Plastic Limit PI 0 0 0 0 0 1000 0
3 H.M. (Consolidation) 0.00 Cum Sieve Analysis SA 0 0 0 0 0 600 0
0.00 Cum Liquid Limit & Plastic Limit PI 0 0 0 0 0 1000 0
4 S.M. (Consolidation) 0.00 Cum Sieve Analysis SA 0 0 0 0 0 600 0
0.00 Cum Liquid Limit & Plastic Limit PI 0 0 0 0 0 1000 0
5 Sand 0.00 Cum Fineness Modulus,Silt & Clay Content FM & SC 0 0 0 0 0 1200 0
0.00 Cum Silt Factor SF 0 0 0 0 0 750 0
Impact Value,Crushing Value,Water
6 80/40 mm Metal 0.00 Cum CV 0 0 0 0 0 2300 0
Absorption
0.00 Cum Gradation GR. 0 0 0 0 0 600 0
0.00 Cum Flakiness Index FI 0 0 0 0 0 750 0
7 Water Bound Macadam 0.00 Cum Aggregate Impact Value IV 0 0 0 0 0 2300 0
A) Aggregate Grade I 0.00 Cum Gradation GR. 0 0 0 0 0 600 0
0.00 Cum Flakiness Index FI 0 0 0 0 0 750 0
8 Water Bound Macadam 0.00 Cum Aggregate Impact Value IV 0 0 0 0 0 2300 0
A) Aggregate GradeII 0.00 Cum Gradation GR. 0 0 0 0 0 600 0
0.00 Cum Flakiness Index
Standard Consistancy Fineness,Specific FI 0 0 0 0 0 750 0
9 Cement 0.00 MT. Gravity, Setting Time( Initial & Final), 0 0 0 0 0 3300 0
Concrete MixStrength,Soundness
Compressive Design(With all Test of Basic
10 Cement Concrete 0.00 Cum MD 0 0 0 0 0 12100 0
Materials)
Cement Concrete 0.00 Cum Compressive Strength CS 0 0 0 0 0 600 0
11 Steel Bar Testing MT.
Upto 16 mm(Set of 3 Tensile Strength,% Elongation,Yield stress,Weight per
0.000 MT. 0 0 0 0 0 1100.00 0
Bars) meter,Bend/Rebend Test,Proof Stress)
Above 16 mm(Set of 3 Tensile Strength,% Elongation,Yield stress,Weight per
Bars)( 0.000 MT. meter,Bend/Rebend Test,Proof Stress) 0 0 0 0 0 1400.00 0

Total Rs. 0

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
0 Washim
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

MEASUREMENTS
C) Royalty Statement

Sr. Particulars Qty. Unit

No. total qty Sand 0.00
Murum 0.00
80 MM 0.00
Sectional Engineer Total 0.00 cum

Sectional Engineer
Public Works Sub-Division,
Karanja lad
 Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Lead Statement

Loading and
Sr. No. Material Source of Supply Lead Rate of Carting Free Lead Unloading Royalty Finish

1 80 mm. Metal #REF! #REF! #REF! 105.25 36.00 141.34 #REF!

2 40 mm. Metal #REF! #REF! #REF! 105.25 36.00 141.34 #REF!
3 Crusher Metal #REF! #REF! #REF! 105.25 32.50 0.00 #REF!
4 Hard Murrum #REF! #REF! #REF! 105.25 0.00 141.34 #REF!
5 Soft Murrum #REF! #REF! #REF! 105.25 0.00 141.34 #REF!
6 Sand #REF! #REF! #REF! 109.82 0.00 141.34 #REF!
7 Cement #REF! #REF! #REF! 120.16 0.00 0.00 #REF!
#REF!
8 Steel #REF! #REF! #REF! 120.16 0.00 0.00 #REF!
9 Bricks #REF! #REF! #REF! 0.00 0.00 0.00 #REF!
10 Tiles #REF! #REF! #REF! 120.16 0.00 0.00 #REF!

CERTIFICATE
1 Certified that the proposed quarries are having sufficent yield of good quality material.

2 Certified that the lead of proposed quarries are calculated by shortest route.

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
0 Washim
 Unit

Cum
Cum
Cum
Cum
Cum
Cum
MT.
Per bags
MT.
1000 bricks
Sqm
 DATA SHEET

1 Name of work :
Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja
Dist. Washim.

2 Subdivision :

3 Heads : Palak Mantri Pandan Yojana

4 Length of road : m

5 Width of road : m

6 Excavation depth: m

7 Abstract total: 253307.85

Say 253308.00

Sub Divisional Engineer Executive Engineer

Public Works Sub-Division, Public Works Division,
Karanja Lad Washim
 ROYALTY CHARGES STATEMENT

Construction of Pandan Road from Belkhed to Kurhad ,Tq. Karanja Dist. Washim.

Sr . No. Item Of Work Quantity Unit Remark

Royalty Charges shall be Payable at
the time of Actual execution of work
1 Sand 0.00 One cubic Meter as per Government of Maharashatra
Revenue Department on producing
payment details duly verified from
2 Murum 0.00 One cubic Meter concerned Revenue Authority

3 80 mm 0.00 One cubic Meter

0.00

Contractor Sub Divisional Engineer Executive Engineer

Public Works Sub-Division Public Works Division
Karanja Lad Washim