AHMEDNAGAR ZILLA PARISHAD AHMEDNAGAR

ESTIMATE

Sanction estimate No.

Fund Head 12 th Finance Commission Funds 2009-10
Major Head P. S. Level - IX Phase
Minor Head
Service Head

Estimate framed in the office of the Deputy Engineer, Zilla Parishad (P. W.) Sub-Dn.
Sangamner and the probable expeses that will be incurred in
Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.
Rs 300421
Estimated cost :-Rs.472162/-
Adm. App. Under
No.

Tech. Sanctionad Under

No.

Estimate prepared by B.D.Sonawane, Sect. Engr.

Checked by:-

Call or Authority Hon. Chaiman, P. S. Sangamner.

GENERAL DESCRIPTION

Attached Separatly

Deputy Engineer
B.D.Sonawane, Sect. Engr. Z.P.(P.W.) Sub-Dn.Sangamner.
 GENERAL DESCRIPTION

Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.

Category of Road V. R.

Total Length of road 3.0 K.M.

Proposed Length 3.0 K.M.

Type of existing surface W. B. M.

Carraige Width 3.0 m

Estimated cost 300421

Rs
Present condition of road
Importence of road
1)Many routs & potholes are created due to heavy traffic of suger cane &
heavy rains in the past rainy season
1) Shortest rout for Chorkauthe to Loni & Talegaon, the markate & educational
centers & major transport of suger cane factory nearby.

Provissions made in the 1)Metal pachwork of the dammaged WBM surface by adding appropriat Qty.
estimate of the metal required for routs and potholes and cut edges of the road
surface..
2) Picking up loose metal
3) H. M. side widths
4) Side gutters
5) Board
6} cutting thorney bushes
7) dressing side shouldres.

Rates adopted As per DSR 2008-2009, 10 % added for hilly area on basic rates.

Demand/Instuctions Hon. Chaiman, P. S. Sangamner.

Deputy Engineer
B.D.Sonawane, Sect. Engr. Z.P.(P.W.)Sub-Dn. Sangamner.
Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.

RECAPITULATION SHEET

Work portion Rs. 288866.10

Add 4 % for Contengencies Rs. 11554.64

Total Rs. 300420.75

Say Rs. 300421

Deputy Engineer
B.D.Sonawane, Sect. Engr. Z.P.(P.W.) Sub-Dn. Sangamner.
Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.

ABSTRACT
Qty. Unit Item Item of work Rate Per Amount
No.
1 2 3 4 5 6 7

225.00 CuM 1 Supplying Soft murum at the road side, incl. conveying and 140.31 CuM 31570.68
stacking complete.
( Rd 23 P. No. 202 )
90.00 CuM 2 Supplying hard murum at the road side, incl. conveying and 151.41 CuM 13627.30
stacking complete.
( Rd 23 P. No. 202 )
1080.00 CuM 3 Sreading soft / hard murum over soling / W. B. M. surface 11.60 CuM 12530.70
complete.
( Rd 28,31,36,37 P. No. 209 )
3600.00 SqM 4 Cutting down the road side thorney bushes (Wedi babhul 5.97 SqM 21481.20
etc.)having girth from 5cm to 20cm. Incl. Removing their roots,
stacking & conveying the materials upto 1.0 Km. Removing
vegetation incl. Levelling the ground as directed for both sides
of road etc. complete.
Rd.1 Page No. 179
6000.00 SqM 5 Dressing of side shoulder including excavation of cutting 2.87 SqM 17238.00
shrubs and bushes spreading the excavated stuff & sectioning
to the required line, level and slope etc. complete.
As directed by Engineer-in-charge.
4050.00 CuM 6 Excavation for catch/side water gutter in stratta by mechanical 29.84 CuM 120831.75
means to the specified section incl. stacking the excavated
stuff in aregular bund And disposing of unsuitable or excess
stuff as directed.a) all sorts of soil
( Rd 9 P. No. 187 )
9000.00 SqM 7 Picking up loose metal including stacking at the road side 1.11 0.00 9945.00
complete. Additional Item. Spec. No. : As directed by Engineer
in charge
RD - 59 / 286
1800.00 SqM 8 Labour for metal patch repairs including preparing surface, 11.77 SqM 21182.85
adding required quantity of metal, murum, watering, ramming
complete. Additional Item. Spec. No. : As directed by Engineer
in charge
RD - 62 / 287
1125.00 CuM 9 Royalty Charges 35.34 CuM 39757.50
0.27 SqM 10 Supplying informatory sign board in square or circular shape 2596.75 SqM 701.12
of size made out 16 guage (1.6 mm) thk. M.S. sheet incl.
frame of 35x35x3mm M.S. angle painted with one coat of zinc
cromate stoving primer and two coats of green background
white border / massages / symbols etc. and backside in gray
stove emamel paint incl. one M.S. angle frame of 35 mm x 35
mm x 3 mm and two M.S. angles of size 50 mm x 50 mm 5
mm long properly cross bracedwith angle iron of size 50 mm x
50 mm x 5 mm duly painted with alternate black and white
bands of 25 cm width incl. G. I. fixtures etc. incl. fixing in a
Block of C. C. 1:4:8 of size 60 x 60 x 75 Cm.

I. No. 23 P. No. 336 & I. No. 23 P. No. 336

Total Rs. 288866.10
 Qty. Unit Item Item of work Rate Per Amount
No.
1 2 3 4 5 6 7

B.D.Sonawane, Sect. Engr. Deputy Engineer

Z.P.(P.W.) Sub-Dn. Sangamner.
Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.

MEASURMENTS

Sr. Item of work No. L B D Qty. Unit

No.
1 2 3 4 5 6 7 8

1 Supplying Soft murum at the road side, incl. conveying and stacking complete.
1 3000.00 3.00 0.025 225.00 CuM
2 Supplying Hard murum at the road side, incl. conveying and stacking complete.
Side widths 2 3000.00 0.90 0.15 810.00 CuM
For pothole filling below metal pachwork 0.20 3000.00 3.00 0.05 90.00 CuM
Total Qty. 900.00 CuM
3 Spreading soft / hard murum over soling / W. B. M. surface complete.
S. M. /H. M. Qty. as per I. No. 1/2, 1125.00 CuM
Deduct for portion of metal pachwork 0.20 3000.00 3.00 0.025 45.00 CuM
Net Qty. 1080.00 CuM
4 Cutting down the road side thorney bushes (Wedi babhul etc.)having girth from 5cm to 20cm. Incl.
Removing their roots, stacking & conveying the materials upto 1.0 Km. Removing vegetation incl.
Levelling the ground as directed for both sides of road etc. complete.
2 3000.00 0.60 3600.00 SqM
5 Dressing of side shoulder including excavation of cutting shrubs and bushes spreading the excavated
stuff & sectioning to the required line, level and slope etc. complete.
2 3000.00 1.00 6000.00 SqM
6 Excavation for catch/side water gutter in stratta by mechanical means to the specified section incl.
stacking the excavated stuff in aregular bund And disposing of unsuitable or excess stuff as directed.a) all
sorts of soil
2 3000.00 0.90 0.75 4050.00 CuM
7 Picking up loose metal including stacking at the road side complete. Additional Item. Spec. No. : As
directed by Engineer in charge
1 3000.00 3.00 9000.00 SqM
8 Labour for metal patch repairs including preparing surface, adding required quantity of metal, murum,
watering, ramming complete. Additional Item. Spec. No. : As directed by Engineer
0.20 3000.00 3.00 in charge1800.00 SqM
9 Royalty Charges
H. M. 1125.00 CuM
10 Supplying informatory sign board in square or circular shape of size made out 16 guage (1.6 mm) thk.
M.S. sheet incl. frame of 35x35x3mm M.S. angle painted with one coat of zinc cromate stoving primer and
two coats of green background white border / massages / symbols etc. and backside in gray stove
emamel paint incl. one M.S. angle frame of 35 mm x 35 mm x 3 mm and two M.S. angles of size 50 mm x
50 mm 5 mm long properly cross bracedwith angle iron of size 50 mm x 50 mm x 5 mm duly painted with
alternate black and white bands of 25 cm width incl. G. I. fixtures etc. incl. fixing in a Block of C. C. 1:4:8
of size 60 x 60 x 75 Cm.

1 0.60 0.45 0.27 SqM

CuM

B.D.Sonawane, Sect. Engr.

Name of work :-Repairs to Chorkauthe to wavi Road, Tal Sangamner.

QUARRY CHART

Wavi

Dist. border
3/00

H. M. /S. M. 1.50 2/00

1/00

0/00
Chincholi Gurao Sayale

Chorkauthe
LEAD STATEMENT
Sr. No. Material Lead in Lead Ch. Basic Add 0.50 Total Add 0.50 Add 10 % for Total Rate
K.M. Rate for QCC Rate for VAT hilly area

1 2 3 4 5 6 7 8 9 10

1 S. M. 3.00 108.69 28.00 0.14 136.83 0.68 2.80 140.31

2 H. M. 3.00 108.69 38.00 0.19 146.88 0.73 3.80 151.41

CERTIFICATE
1)Certified that quarries shown in Quarry chart for stone,H.M.,S.M. etc are inspected by me and they are
nearest and economical to the work and contain suffiecient & good quality of material required for the work.
2)Certified that leads for quarries shown & accounted in the estimate is as per
nearest route.
3)Ceartified that leads consider are found to be correct.

RATE ANALYSIS

Sr. No. Item of work Basic Add 0.50 Add 10 % Total Rate
Rate for VAT
for hilly
area
1 2 3 4 5 6

1 Spreading 10.50 0.05 1.05 11.60

2 murum
Cutting thorney bushes 5.40 0.03 0.54 5.97
3 Excavation for side gutter 27.00 0.14 2.70 29.84
4 Picking up loose meal 1.00 0.01 0.10 1.11
5 Dressing 2.60 0.01 0.26 2.87
6 Supplying Board 2350.00 11.75 235.00 2596.75
7 Metal pachwork 10.65 0.05 1.07 11.77

Deputy Engineer
B.D.Sonawane, Sect. Engr. Z.P.(P.W.) Sub-Dn. Sangamner.