GOVERNMENT OF MAHARASHTRA

PUBLIC WORKS CIRCLE AURANAGABAD

PUBLIC WORKS DIVISION AURANAGABAD

ESTIMATE

FOR THE WORK OF

CONSTRUCTION OF SMASHAN BHUMI

AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH.
SAMBHAJINAGAR

Sub Divisional Engineer

P. W. Sub Division
Gangapur

9420606228.00
 NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
Schme UNDER - 2515 - 1238 PROGRAMME 2023 - 24

Section Engineer
P. W. Sub Division
Gangapur

Sub Divisional Engineer

P. W. Sub Division
Gangapur

Executive Engineer
P. W. Division
Chh. Sambhajinagar

Village SHAHAPUR BANJAR

Material Lead Location Lead Charges

Asphalt from Mumbai 0 Mumbai

Cement / steel 12 WALUJ

Metal quarry 20.00 Kasabkheda

Sand quarry 20.00 Kasabkheda

Bricks quarry 20 Kasabkheda

Murum 5.00 Local

 Face Sheet

Sanctioned Estimete No. :-

Name of Division P. W. Division

Chh. Sambhajinagar
Fund Head :-

Major Head :-

Minor Head :-

Service Head :-

Departmental Head :-

Estimate framed in the office of ----------------------------------------

Sub Divisional Engineer P. W. Sub Division Gangapur
for the probable expenditure that will be incurred in the work of

NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR

TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR

Rs. 999909.00

Administratively Approved No. Date

Technically Sanctioned No. Date

Estimate Prepared By Sectional Engineer

Estimate Checked By Sub Divisional Engineer

 GENERAL DESCRIPTION

NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR

TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
Schme UNDER - 2515 - 1238 PROGRAMME 2023 - 24

At SHAHAPUR BANJAR Village SMASHAN BHUMI The work is demanded by Local People
& Hon`ble Shri Prashantji Bamb Saheb M.L.A. Gangapur - Khultabad Constituency.
The Work is Propsed under - 2515 - 1238 Progeamme 2023 - 24 & Administrative Approved by Govt. of
Maharshtra Vide G.R. No. Vikas - 2023/P.K.572(26)/ Yojna- 6 Dated 23 October 2023.

Hence Estimate is prepared by Assistant Engineer Gr.I , P.W. Sub Division , Gangapur & Submitted for
Approval. The Size of Samajik Sabhgrha is consider in this Estimate is ----------------- m

Hence Estimate is framed & following Provisions are made

Excvation for foundation in soil, murum etc
Prov. Soling using 80 mm metal
Prov. & casting in situ CC M- 10 for foundation & bedding
Prov. & Casting in situ CC M - 20 for RCC footing, column, beam, slab, chajja etc.
Prov. & fixing in position TMT steel bar reinforcement for RCC work
Prov. Second class BB Masonry for Plinth , Superstructure etc.
Prov. 60 mm paverblock
Filling in plinth with contractors materials
Prov. Internal & External plastering
Prov. & laying Polished kothas stone flooring
Prov. & applying internal & external colouring
Prov. & fixing Information Board
Taking VQC test
Royalty charges for Sand, Metal. Murum etc.
All necessary items are taken

The detailed Estimate is prepared based on current State Shedule Rate of P.W. Deptt. Year
2022-23, Necessary lead charges, Royalty charges are added.

The cost worked out to 999909.00

Rs. 15,

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
 Certificate

This is to Certify that Proposed work,

CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
is neither sanctioned under any scheme nor in proposed work Or
not in progress, this work is not part of any other work hence it is
original / new work. This estimate is prepared as per PWD norms
& specification, PWD RED Book Code, hence certified."

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
Schme UNDER - 2515 - 1238 PROGRAMME 2023 - 24
RECAPITULATION SHEET

1) Cost of Building work Rs. 832965.00

Add. Royalty Building Work 4620.00

Add. Testing Charges Building work 8225.00

A Total Amount Rs. Rs. 845810.00

Add. 18% GST on A 149934.00

Add.0.5% Labour Insurance on a 4165.00

Add.0% Centage Charges 0.00

B Total Amount Rs. 999909.00

Say Total Amount Rs. 999909.00

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Chh. Sambhajinagar
NAME OF WORK :-
CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
ABSTRACT

I.NO. ITEM OF WORK QTY UNIT RATE AMOUNT

1 Excavation for foundation in earth, soil of all types, sand, gravel and soft 71.98 Cum 207.00 14900.00
murum, including removing the excavated material up to a distance of 50 m.
beyond the building area and stacking and spreading as directed,
dewatering, preparing the bed for the foundation and necessary back filling,
ramming, watering including shoring and strutting etc. complete. (Lift upto 1.5
m.) By Mechanical Means....

SSR 2022-23 - I.No.21.02 Pg No. 153

2 Providing soling using 80 mm size trap metal in 15 cm. layer including filling 8.35 Cum 2012.99 16808.00
voids with Crushed sand / grit, ramming, watering etc. complete
SSR 2022-23 - I.No.21.40 Pg No. 157
3 Providing and laying Cast in situ/Ready Mix cement concrete in M-10 8.35 Cum 6570.37 54863.00
of trap/ granite/ quartzite/ gneiss metal for foundation and bedding
including bailing out water, Steel centering, formwork, laying/pumping,
compacting, roughening them if special finish is to be provided, finishing if
required and curing complete, 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 2022-23 - I.No. 24.01 Pg No. 175
4 Providing and laying in situ /Ready Mix cement concrete M-20 of trap / 4.61 Cum 7799.15 35954.00
granite /quartzite/ gneiss metal for R.C.C. work in foundations like
raft, strip foundations, grillage and footings of R.C.C. columns and steel
stanchions etc. including bailing out water, Steel centering formwork,
laying/pumping cover blocks, compaction and curing roughening the
surface if special finish is to be provided (Excluding reinforcement and
structural steel) etc. complete, 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 2022-23 - I.No.22.59 Pg No. 171

5 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap 0.30 Cum 14478.15 4343.00
/granite /quartzite/ gneiss metal for R.C.C. columns as per detailed designs
and drawing or as directed including steel centering, formwork, cover blocks,
laying/pumping, compaction finishing the formed surfaces with cement mortar
1:3 of sufficient minimum thickness to give a smooth and even surface or
roughening if special finish is to be provided and curing etc.
complete.(Excluding reinforcement and structural steel).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 2022-23 - I.No.25.31 Pg No. 179

6 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of 6.78 Cum 12964.15 87897.00
trap / granite/quartzite/ gneiss metal for R.C.C. beams and lintels as per
detailed designs and drawings or as directed including steel
centering, formwork, cover blocks, laying/pumping, compactionand
roughening the surface if special finish is to be provided and curing
etc. complete. (Excluding reinforcement and structural steel). 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 2022-23 - I.No.25.50 Pg No. 181

Page 7
I.NO. ITEM OF WORK QTY UNIT RATE AMOUNT
7 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of 5.09 Cum 14627.15 74452.00
trap/ granite / quartzite/ gneiss metal for R.C.C. slabs and landings as
per detailed designs and drawings including steel centering, formwork, cover
blocks, laying/pumping, compaction finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to give a smooth and even surface
or roughening if special finish is to be provided and curing etc.
complete,(Excluding reinforcement and structural steel).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
SSR sand -VSI
2022-23 Grade) Pg No. 182
I.No.25.70
8 Providing and fixing in position TMT - FE - 500 bar reinforcement of various 1.678 MT 89958.21 150950.00
diameters for R.C.C. pile caps, footings, foundations, slabs, beams
columns, canopies, staircase, newels, chajjas, lintels pardis, copings, fins,
arches etc. as per detailed designs, drawings and schedules. including
cutting, bending, hooking the bars, binding with wires or tack welding and
supporting as required complete.
SSR 2022-23 - I.No.26.33 Pg No. 188
9 Providing second class Burnt Brick masonry with conventional/ I.S. type 5.24 CUM 8703.09 45604.00
bricks in cement mortar 1:6 in foundations and plinth of inner walls/ in plinth
external walls including bailing out water manually , striking joints on
unexposed faces, raking out joints on exposed faces and watering etc.
Complete.
SSR 2022-23 - I.No.27.01Pg No. 197
10 Providing and fixing heavy duty inter locking concrete Coloured paving blocks 308.61 Cum 931.22 287383.00
of 60 mm thickness of having a strength of 300 kg/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
SSR 2022-23 - I.No.33.51
11 Filling in plinth and floors with contractors material/brought from outside and 26.62 Cum 851.22 22657.00
approved by Engineer incharge in layers of 15 cm to 20 cm
including watering and compaction etc. complete.
SSR 2022-23 - I.No.21.37 Pg No. 157
12 Providing sand faced plaster externally in cement mortar using approved 5.14 Sqm. 657.94 3382.00
screened sand, in all positions including base coat of 15 mm thick in
cement mortar 1:4 using waterproofing compound at 1Kilogramper cement
bag curing the same for not less than 2 days and keeping the surface of the
base coat rough to receive the sand faced treatment 6 to 8 mm thick
in cement mortar 1:4 finishing the surface by taking out grains and
curing for fourteen days scaffolding etc.complete.

SSR 2022-23 - I.No. 32.11 Pg No. 209

13 Providing and applying two coats of exterior weather shield paint of 59.94 Sqm. 295.00 17683.00
approved manufacture and of approved colour to the plastered surfaces
including cleaning ,preparing the plaster surface ,applying primer coat
,scaffolding if necessary, and watering the surface for two days etc
complete.
SSR NOTE:
2022-23 For35.26
- I.No. Item One Number
Pg No. 225 15 to 18 prior approval of
14 Providing and fabricating structural steel work in rolled sections like joists, 0.06 MT 102099.21 6126.00
channels, angles, tees etc. as per detailed design and drawings or as
directed including cutting, fabricating, hoisting, erecting, fixing in position
making riveted / bolted /welded connections without connecting plates,
braces etc. and including one coat of anticorrosive paint and over it two
coats of oil painting of approved quality and shade etc. complete.

SSR 2022-23 - I.No. 23.01 Pg No. 173

Page 8
I.NO. ITEM OF WORK QTY UNIT RATE AMOUNT
15 Providing and fixing board displaying information, such as 'Name of work, 1.00 Nos 9963.00 9963.00
Tender cost, Name of Contractor, Work completion and liability period etc',
having rectangular shape of 1.20m x 0.90m 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

SSR 2022-23 - I.No. 6.36 Pg No. 60

Rate - 9963.00+0% M.C. area charges
Total cost of Civil Work 832965.00
16 Royalty Charges for METAL. Rate Inclusive of surcharge of 2%
0.00
A) Sand ( 211.95+4.23+21.19=237.37) 11.10 Cum 237.37 2635.00
B ) Metal/HM ( 211.95+4.23=216.18) 9.18 Cum 216.18 1985.00
Total Roaylty Charges 4620.00
17 Aggregates - Water Absorption, Compressive strength, Specif Gravity, 1.00 Test 2600.00 2600.00
Compressive Strength, Soundness
SSR 2022-23 -VQC I.No. 2
18 CONCRETE Compressive Strength OF C.C. Cube(Set of 3 cubes).INo19-VQC , 3.00 Test 690.00 2070.00

SSR 2022-23 -VQC I.No. 19 0.00

19 Bricks water absorption 0.00
SSR 2022-23 -VQC I.No. 13 1.00 Test 2175.00 2175.00
20 Fine Aggregates 0.00
SSR 2022-23 -VQC I.No. 10 1.00 Test 1380.00 1380.00
Total Cost of Testing Charges 8225.00
Total Amount Rs 845810.00

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur

Page 9
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
MEASUREMENT

1 Excavation for foundation in earth, soil of all types, sand, gravel and soft murum, including removing the excavated material up
to a distance of 50 m. beyond the building area and stacking and spreading as directed, dewatering, preparing the bed for
the foundation and necessary back filling, ramming, watering including shoring and strutting etc. complete. (Lift upto 1.5 m.) By
Mechanical Means....
SSR 2022-23 - I.No.21.02 Pg No. 153
for Column footing 4 1.90 1.90 1.20 17.33
Step 1 2.50 1.60 0.50 2.00
FOR PAVER BLOCK 1 34.29 9.00 0.15 46.29
For Plinth protection 2 9.46 1.00 0.200 3.78
2 6.46 1.00 0.200 2.58
71.98
Cum

2 Providing soling using 80 mm size trap metal in 15 cm. layer including filling voids with Crushed sand / grit, ramming,
watering etc. complete
SSR 2022-23 - I.No.21.40 Pg No. 157
for Column footing 4 1.90 1.90 0.10 1.44
Step 1 2.50 1.60 0.10 0.40
Below floor 1 7.46 4.46 0.10 3.33
For Plinth protection 2 9.46 1.00 0.100 1.89
2 6.46 1.00 0.100 1.29
Net qty 8.35
Cum

3 Providing and laying Cast in situ/Ready Mix cement concrete in M-10 of trap/ granite/ quartzite/ gneiss metal for
foundation and bedding including bailing out water, Steel centering, formwork, laying/pumping, compacting, roughening
them if special finish is to be provided, finishing if required and curing complete, 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 2022-23 - I.No. 24.01 Pg No. 175

for Column footing 4 1.90 1.90 0.10 1.44

Step 1 2.50 1.60 0.10 0.40
Below floor 1 7.46 4.46 0.10 3.33
For Plinth protection 2 9.46 1.00 0.100 1.89
2 6.46 1.00 0.100 1.29
Total qty 8.35
Cum
4 Providing and laying in situ /Ready Mix cement concrete M-20 of trap / granite /quartzite/ gneiss metal for R.C.C. work
in foundations like raft, strip foundations, grillage and footings of R.C.C. columns and steel stanchions etc. including
bailing out water, Steel centering formwork, laying/pumping cover blocks, compaction and curing roughening the
surface if special finish is to be provided (Excluding reinforcement and structural steel) etc. complete, 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 2022-23 - I.No.22.59 Pg No. 171
for Column footing 4 1.60 1.60 0.45 4.61
Net qty 4.61
Cum

Page 10
5 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap /granite /quartzite/ gneiss metal for R.C.C.
columns as per detailed designs and drawing or as directed including steel centering, formwork, cover blocks, laying/pumping,
compaction finishing the formed surfaces with cement mortar 1:3 of sufficient minimum thickness to give a smooth and even
surface or roughening if special finish is to be provided and curing etc. complete.(Excluding reinforcement and structural
steel).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 2022-23 - I.No.25.31 Pg No. 179
column above 4 0.23 0.53 4.50 0.29
foot. Lvl to slab
At slab opening 4 0.23 0.23 0.70 0.01
0.30
Cum

6 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap / granite/quartzite/ gneiss metal for
R.C.C. beams and lintels as per detailed designs and drawings or as directed including steel centering, formwork,
cover blocks, laying/pumping, compactionand roughening the surface if special finish is to be provided and curing
etc. complete. (Excluding reinforcement and structural steel). 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 2022-23 - I.No.25.50 Pg No. 181
for Plinth beam 1 2 7.46 0.23 0.38 1.30
1 2 4.46 0.23 0.38 0.78
Slab Beam (B1) 1 2 7.46 0.23 0.53 1.82
(B2) 1 4 4.46 0.23 0.53 2.17
at slab opening 1 2 2.23 0.23 0.15 0.15
1 2 2.23 0.23 0.15 0.15
Cantilever (B3) 1 4 1.00 0.23 0.45 0.41
6.78
Cum

7 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap/ granite / quartzite/ gneiss metal for
R.C.C. slabs and landings as per detailed designs and drawings including steel centering, formwork, cover blocks,
laying/pumping, compaction finishing the formed surfaces with cement mortar 1:3 of sufficient minimum thickness to give a
smooth and even surface or roughening if special finish is to be provided and curing etc. complete,(Excluding
reinforcement and structural steel).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 2022-23 - I.No.25.70 Pg No. 182

Slab Hall 1 7.46 5.46 0.125 5.09
5.09
Cum

8 Providing and fixing in position TMT - FE - 500 bar reinforcement of various diameters for R.C.C. pile caps, footings,
foundations, slabs, beams columns, canopies, staircase, newels, chajjas, lintels pardis, copings, fins, arches etc. as per
detailed designs, drawings and schedules. including cutting, bending, hooking the bars, binding with wires or tack welding and
supporting as required complete.
SSR 2022-23 - I.No.26.33 Pg No. 188
footing 1 4.61 0.100 0.461
Column 1 0.30 0.100 0.030
Beam 1 6.78 0.100 0.678
Slab 1 5.09 0.100 0.509
Net qty 1.678
MT

Page 11
9 Providing second class Burnt Brick masonry with conventional/ I.S. type bricks in cement mortar 1:6 in foundations and
plinth of inner walls/ in plinth external walls including bailing out water manually , striking joints on unexposed faces, raking out
joints on exposed faces and watering etc. Complete.
SSR 2022-23 - I.No.27.01Pg No. 197
OVER SLAB 1 4 0.50 0.50 0.70 0.70
BW UPTO PLINTH 1 2 0.23 3.00 0.90 1.24
1 2 0.23 5.54 0.90 2.29
for Bed 1 2 2.10 1.20 0.20 1.01
NET QTY 5.24
CUM

10 Providing and fixing heavy duty inter locking concrete Coloured paving blocks of 60 mm thickness of having a strength of 300
kg/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
SSR 2022-23 - I.No.33.51
Premises 1 34.29 9.00 308.61
Cum

11 Filling in plinth and floors with contractors material/brought from outside and approved by Engineer incharge in layers of
15 cm to 20 cm including watering and compaction etc. complete.
SSR 2022-23 - I.No.21.37 Pg No. 157
Plinth 1 7.46 4.46 0.80 26.62
26.62
Cum

12 Providing sand faced plaster externally in cement mortar using approved screened sand, in all positions including base coat
of 15 mm thick in cement mortar 1:4 using waterproofing compound at 1Kilogramper cement bag curing the same for not
less than 2 days and keeping the surface of the base coat rough to receive the sand faced treatment 6 to 8 mm thick
in cement mortar 1:4 finishing the surface by taking out grains and curing for fourteen days scaffolding etc.complete.

SSR 2022-23 - I.No. 32.11 Pg No. 209

column 4 0.23 0.30 5.00 1.38
Slab 1 4 0.23 0.50 0.50 0.23
Brick work plinth 1 2 0.23 3.00 0.90 1.24
1 2 0.23 5.54 0.90 2.29
5.14
SQM

13 Providing and applying two coats of exterior weather shield paint of approved manufacture and of approved colour to
the plastered surfaces including cleaning ,preparing the plaster surface ,applying primer coat ,scaffolding if necessary, and
watering the surface for two days etc complete. NOTE: For Item One Number 15 to 18 prior approval of Superintending
Engineer will be necessary
SSR 2022-23 - I.No. 35.26 Pg No. 225
Column 2 4 0.23 1.00 4.50 4.14
2 4 1.00 0.53 4.50 9.54
OVER SLAB COLUMN 4 4 0.23 0.23 0.70 0.59
FOR SLAB 1 7.46 5.46 40.73
BW UPTO PLINTH 1 2 0.23 7.46 0.90 3.09
1 2.00 0.23 4.46 0.90 1.85
59.94
SQM

Page 12
14 Providing and fabricating structural steel work in rolled sections like joists, channels, angles, tees etc. as per detailed design
and drawings or as directed including cutting, fabricating, hoisting, erecting, fixing in position making riveted / bolted
/welded connections without connecting plates, braces etc. and including one coat of anticorrosive paint and over it two
coats of oil painting of approved quality and shade etc. complete.
SSR 2022-23 - I.No. 23.01 Pg No. 173
ANGLE/CHANNEL FOR BED 10.00
For vent greel at slab opening 50.00
sides 60.00
0.06
MT

15 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 1.20m x 0.90m 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
SSR 2022-23 with- properly
I.No. 6.36cross braced
Pg No. 60 M.S. angles of size 35mmx35mmx3mm duly painted including Two M.S. angle iron posts
Board 1.00
Nos

16 Royalty Charges for METAL. Rate Inclusive of surcharge of 2%

qty Factor Sand qty Factor Metal qty
Soling 3.33 0 0 1.00 3.33
M-10 8.35 0.47 3.92 0.70 5.85
M-20 16.78 0.43 7.13 0.00 0.00
Sand faced 1.38 0.033 0.05 0.00 0.00
11.10 0 9.18 cum

17 Aggregates - Water Absorption, Compressive strength, Specif Gravity, Compressive Strength, Soundness
SSR 2022-23 -VQC I.No. 2 1.00 Test

18 CONCRETE Compressive Strength OF C.C. Cube(Set of 3 cubes).INo19-VQC ,

SSR 2022-23 -VQC I.No. 19 3.00 Test

19 Bricks water absorption

SSR 2022-23 -VQC I.No. 13 1.00 Test

20 Fine Aggregates
SSR 2022-23 -VQC I.No. 10 1.00 Test

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur

Page 13
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR

RATE ANALYSIS

2 Providing soling using 80 mm size trap metal in 15 cm. layer including filling voids with Crushed sand / grit, ramming, watering
etc. complete
SSR 2022-23 - I.No.21.40 Pg No. 157
Basic Rate 1454.00
Add. 4 % for M.C. area Charges 0.00
Add. Extra lead charges 1 488.73 488.73
Add. Cr. Metal 0.15 468.37 70.26
Total Rate Rs. 2012.99 Cum

3 Providing and laying Cast in situ/Ready Mix cement concrete in M-10 of trap/ granite/ quartzite/ gneiss metal for
foundation and bedding including bailing out water, Steel centering, formwork, laying/pumping, compacting, roughening
them if special finish is to be provided, finishing if required and curing complete, 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 2022-23 - I.No. 24.01 Pg No. 175
Basic Rate 5830.00
Add. 4 % for M.C. area Charges 0.00
Add. metal lead charges
1 0.7 488.73 342.11
Add. metal lead charges
1 0.24 468.37 112.41
Add. Cr.Sand lead charges
1 0.47 488.73 229.70
Add. Cement lead charge
1 0.22 255.21 56.15
Total Rate Rs. 6570.37 Cum.

4 Providing and laying in situ /Ready Mix cement concrete M-20 of trap / granite /quartzite/ gneiss metal for R.C.C. work
in foundations like raft, strip foundations, grillage and footings of R.C.C. columns and steel stanchions etc. including
bailing out water, Steel centering formwork, laying/pumping cover blocks, compaction and curing roughening the
surface if special finish is to be provided (Excluding reinforcement and structural steel) etc. complete, 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 2022-23 - I.No.22.59 Pg No. 171
Basic Rate 7104.00
Add. 4 % for M.C. area Charges 0.00
Add. Cr.metal 20 mm
1 0.57 468.37 266.97
Add. Cr.metal 12 mm
1 0.28 468.37 131.14
Add. Cr.Sand lead charges
1 0.425 488.73 207.71
Add. Cement lead charge
1 0.35 255.21 89.32
Total Rate Rs. 7799.15 Cum.

Page 14
5 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap /granite /quartzite/ gneiss metal for R.C.C. columns
as per detailed designs and drawing or as directed including steel centering, formwork, cover blocks, laying/pumping,
compaction finishing the formed surfaces with cement mortar 1:3 of sufficient minimum thickness to give a smooth and even
surface or roughening if special finish is to be provided and curing etc. complete.(Excluding reinforcement and structural
steel).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 2022-23 - I.No.25.31 Pg No. 179
Basic Rate 13783.00
Add. 4 % for M.C. area Charges 0.00
Add. Cr.metal 20 mm
1 0.57 468.37 266.97
Add. Cr.metal 12 mm
1 0.28 468.37 131.14
Add. Cr.Sand lead charges
1 0.425 488.73 207.71
Add. Cement lead charge
1 0.35 255.21 89.32
Total Rate Rs. 14478.15 Cum.

6 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap / granite/quartzite/ gneiss metal for
R.C.C. beams and lintels as per detailed designs and drawings or as directed including steel centering, formwork,
cover blocks, laying/pumping, compactionand roughening the surface if special finish is to be provided and curing
etc. complete. (Excluding reinforcement and structural steel). 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 2022-23 - I.No.25.50 Pg No. 181
Basic Rate 12269.00
Add. 4 % for M.C. area Charges 0.00
Add. Cr.metal 20 mm
1 0.57 468.37 266.97
Add. Cr.metal 12 mm
1 0.28 468.37 131.14
Add. Cr.Sand lead charges
1 0.425 488.73 207.71
Add/ Cement lead charges
1 0.35 255.21 89.32
Total Rate Rs. 12964.15 Cum.

7 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap/ granite / quartzite/ gneiss metal for
R.C.C. slabs and landings as per detailed designs and drawings including steel centering, formwork, cover blocks,
laying/pumping, compaction finishing the formed surfaces with cement mortar 1:3 of sufficient minimum thickness to give a
smooth and even surface or roughening if special finish is to be provided and curing etc. complete,(Excluding
reinforcement and structural steel).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 2022-23 - I.No.25.70 Pg No. 182

( Basic Rate - 12449.00-117.00for Non Scada )
Basic Rate 13932.00
Add. 4 % for M.C. area Charges 0.00
Add. Cr.metal 20 mm
1 0.57 468.37 266.97
Add. Cr.metal 12 mm
1 0.28 468.37 131.14

Page 15
 Add. Cr.Sand lead charges
1 0.425 488.73 207.71
Add/ Cement lead charges
1 0.350 255.21 89.32
Total Rate Rs. 14627.15 Cum.

8 Providing and fixing in position TMT - FE - 500 bar reinforcement of various diameters for R.C.C. pile caps, footings,
foundations, slabs, beams columns, canopies, staircase, newels, chajjas, lintels pardis, copings, fins, arches etc. as per
detailed designs, drawings and schedules. including cutting, bending, hooking the bars, binding with wires or tack welding and
supporting as required complete.
SSR 2022-23 - I.No.26.33 Pg No. 188
Basic Rate 89703.00
Add. 4 % for M.C. area Charges 0.00
Add. Extra lead charges
1 1 255.21 255.21
Total Rate Rs. 89958.21 MT

9 Providing second class Burnt Brick masonry with conventional/ I.S. type bricks in cement mortar 1:6 in foundations and
plinth of inner walls/ in plinth external walls including bailing out water manually , striking joints on unexposed faces, raking out
joints on exposed faces and watering etc. Complete.
SSR 2022-23 - I.No.27.01Pg No. 197
Basic Rate 7994.00
Add. 4 % for M.C. area Charges 0.00
Add. Brick lead charges
1 0.475 1121.12 532.53
Add. Sand lead charges
1 0.32 488.73 156.39
Add/ Cement lead charges
1 0.079 255.21 20.16
Total Rate Rs. 8703.09 Cum.

10 Providing and fixing heavy duty inter locking concrete Coloured paving blocks of 60 mm thickness of having a strength of 300
kg/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
SSR 2022-23 - I.No.33.51
Basic Rate 919.00
Add. Cr.Metal lead charges
1 0.025 488.73 12.22
Total Rate Rs. 931.22 Cum.

11 Filling in plinth and floors with contractors material/brought from outside and approved by Engineer incharge in layers of
15 cm to 20 cm including watering and compaction etc. complete.
SSR 2022-23 - I.No.21.37 Pg No. 157
Basic Rate 599.00
Add. 4 % for M.C. area Charges 0.00
Add. Extra lead charges
1 1 252.22 252.22
Total Rate Rs. 851.22 Cum

Page 16
12 Providing sand faced plaster externally in cement mortar using approved screened sand, in all positions including base coat
of 15 mm thick in cement mortar 1:4 using waterproofing compound at 1Kilogramper cement bag curing the same for not
less than 2 days and keeping the surface of the base coat rough to receive the sand faced treatment 6 to 8 mm thick
in cement mortar 1:4 finishing the surface by taking out grains and curing for fourteen days scaffolding etc.complete.

SSR 2022-23 - I.No. 32.11 Pg No. 209

Basic Rate 639.00
Add. 4 % for M.C. area Charges 0.00
Add. Extra sand lead charges
1 0.033 488.73 16.13
Add. Extra Cement lead charges
1 0.011 255.21 2.81
Total Rate Rs. 657.94 Sqm
14 Providing and fabricating structural steel work in rolled sections like joists, channels, angles, tees etc. as per detailed design
and drawings or as directed including cutting, fabricating, hoisting, erecting, fixing in position making riveted / bolted
/welded connections without connecting plates, braces etc. and including one coat of anticorrosive paint and over it two
coats of oil painting
SSR 2022-23 - I.No.of approved
23.01 Pg No.quality
173 and shade etc. complete.
Basic Rate 101844.00
Add. 4 % for M.C. area Charges 0.00
Add. Extra steel lead charges
1 1 255.21 255.21
Total Rate Rs. 102099.21 MT

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur

Page 17
 NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR
LEAD CHART
NO. Material KM.No. QUARRY Lead in Lead P.L.F. Net lead
Km charge charges
1 Metal Above 40 mm 0 Kasabkheda 20.00 2810.21 5.75 488.73

2 Metal Below 40 mm 0 Kasabkheda 20.00 2810.21 6.00 468.37

3 Murum 0 Local 5.00 1513.34 6.00 252.22

4 Crush sand 0 Kasabkheda 20.00 2810.21 5.75 488.73

5 Cement/steel 0 WALUJ 12 2552.08 10.00 255.21

6 Bricks 0 Kasabkheda 20.00 3481.08 3.105 1121.12

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
 NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR

QUARRY CHART
KHULTABAD
Material Lead Location

Asphalt from Mumbai 0 Mumbai

Cement / steel 12 WALUJ

Metal quarry 20 Kasabkheda

Sand quarry 20.00 Kasabkheda

Bricks quarry 20 Kasabkheda NH

Murum 5 Local

SHAHAPUR BANJAR

Aurangabad

Certificate
1) Certified that the Quarries of various Material as shown on chart above have been inspected by me
and the material of requisite grade , specification are presently available in sufficient quantities
required for that
2) Certified the work.
the quarries of required material are located at minimum distance from work site and
No other qurries are present at a distance laser than the lead shown on quarry chart.
3) Certified that the distance shown on the map are correct minimum and personally verified by me by
travelling on minimum distance path..

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.KHULTABAD, DIST. CH. SAMBHAJINAGAR

7.46 M
B2 0.23x0.53
C1 C1

2.23 2.23 2.23

C2 C2

SLAB
B1 B1 OPENING B1 B1 4.46
2.23x2.23

0.23X0.23
C2 C2 column
C1 C1
B2 1M
B3

PLAN ( Not To Scale )

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.KHULTABAD, DIST. CH. SAMBHAJINAGAR

HB 0.23X0.15
RCC Column M - 20 RCC Slab / 0.13 m th.
( 0.23x0.23x0.7 m )
0.70
M - 20 RCC column M
( 0.23x0.53 m )

3.50 m

Brick Masonary Bed PCC flooring

0.2m thk

Plinth filling
0.90

1.20 0.45
M - 10 Beding / 0.10 m th.
PCC = 100.00 MM Soling 80 mm/ 0.10 m th. 1.80 m

SECTIONAL ELEVATION

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur
NAME OF WORK :- CONSTRUCTION OF SMASHAN BHUMI AT SHAHAPUR BANJAR
TQ.GANGAPUR, DIST. CHH. SAMBHAJINAGAR

SITE PLAN

Section Engineer Sub Divisional Engineer

P. W. Sub Division P. W. Sub Division
Gangapur Gangapur