AHMEDNAGAR ZILLA PARISHAD AHMEDNAGAR

ESTIMATE

Sanction estimate No.

Fund Head 12 th Finance Commission Funds
Major Head P. S. Level 8 th Phase
Minor Head
Service Head

Estimate framed in the office of the Deputy Engineer,Zilla Parishad (P. W.)
Sub-Dn. Akole and the probable expeses that will be incurred in
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to 3/600,Tal Sangamner.
Rs 145929
Estimated cost :-Rs.472162/-
Adm. App. Under
No.

Tech. Sanctionad Under No.

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

Checked by:-

Call or Authority

GENERAL DESCRIPTION

Attached Separatly

Deputy Engineer
B.D.Sonawane,Sect. Engr. Z.P.(P.W.) Sub-Dn. Sangamner
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to
3/600,Tal Sangamner.

QUARRY CHART
Talegaon Dighe

0/0 1/0 2/0 3/00

Chincholigurav
Nirhale

3/600
HM/SM

Wavi
RATE ANALYSIS

Sr. Item of work Basic Lead Lead Ch Add 0.50 Total Rate Add 0.50 % Total Rate Add 10 % Total Rate
No. Rate % for QCC for VAT for hilly
area

1 2 3 4 5 6 7 10 9 8 11

1 cutting bushes 5.40 0.00 0.00 0.00 5.40 0.03 5.43 0.54 5.97
2 Picking loose metal 1.00 0.00 0.00 0.00 1.00 0.01 1.01 0.10 1.11
3 Side gutters 27.00 0.00 0.00 0.00 27.00 0.14 27.14 2.71 29.85
4 Supplying S. M. 28.00 1.50 90.35 0.14 118.49 0.59 119.08 11.91 130.99
28.00 0.00 0.00 0.14 28.14 0.14 28.28 2.83 31.11
5 Spreading murum 10.50 0.00 0.00 0.00 10.50 0.05 10.55 1.06 11.61
6 Supplying Board 2350.00 0.00 0.00 0.00 2350.00 11.75 2361.75 236.18 2597.93

Deputy Engineer
B.D.Sonawane,Sect. Engr. Z.P.(P.W.) Sub-Dn. Sangamner
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to
3/600,Tal Sangamner.

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

5400.00 SqM 1 Cutting down the road side thorney Bushes (Wedi babhule, etc) 5.97 SqM 32236.38
having girth from 5 cm. To 20 cm. Including removing their roots,
stacking and conveying the materials upto 1.00 Km, removing
vegetation including leveling the ground as directed for both
sides of road etc complete.
RD - 97 / 292
10800.00 SqM 2 Picking up loose metal including stacking at the road side 1.11 SqM 11939.40
complete.
RD - 59 / 286
1944.00 CuM 3 Excavation for catch/road side water gutter/jungle gutter in all 29.85 CuM 58025.48
sorts of soils strata to the specified section including stacking the
excavated stuff in a regular bund and disposing of unsuitable or
excess stuff upto a lead of 50m. from place of excavation as
directed by Engineer in charge by Mechanical means and
sectioning manually for road side gutter.

( Rd 23 P. No. 202 )
225.00 CuM 4 Supplying soft murum at the road side, incl. conveying and 130.99 CuM 29472.91
stacking complete.
45.00 CuM 31.11 CuM 1399.89
( Rd 24 P. No. 202 )
225.00 CuM 5 Sreading soft / hard murum over soling / W. B. M. surface 11.61 CuM 2611.74
complete.
( Rd 28,31,36,37 P. No. 209 )
0.27 SqM 6 Supplying informatory sign board in square or circular shape of 2597.93 SqM 701.44
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.

I. No. 23 P. No. 336

270.00 CuM 7 Royalty Charges 35.34 CuM 9541.80
Total Rs. 145929.05

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

Z.P.(P.W.) Sub-Dn. Sangamner
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to
3/600,Tal Sangamner.

GENERAL DESCRIPTION
Total Length of road 3.60 K.M.

Proposed Length 3.60 K.M.

Category of the road V.R.

Type of existing surface W.B.M.

Carraige Width 3.00

Estimated cost 145929

Present condition of road 1]Many pot holes & routs are developed in W. B. M. Surface due to heavy
traffic of bullock-carts,trucks & tractors.

Provissions made in the estimate 1)Blindage for WBM surface.

2)Cutting wedi babhul & excavation of gutters wherever necessory..

3]Picking loose metal
Rates adopted As per DSR 2008-2009, 10 % added for hilly area.

Demand/Instuctions Vice chairman, P. S. Sangamner

Deputy Engineer
B.D.Soanawane ,Sect. Engineer Z.P.(P.W.)Sub-Dn. Sangamner
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to
3/600,Tal Sangamner.

RECAPITULATION SHEET

Work portion Rs. 145929.05

Total Rs. 145929.05

Say Rs. 145929

Prepared by

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

Z.P.(P.W.) Sub-Dn. Sangamner
Name of work :-Repaires to Chincholigurav to Nirhale Road K. M. 0/00 to
3/600,Tal Sangamner.

MEASURMENTS
Sr. Item of work No. L B D Qty. Unit
No.
1 2 3 4 5 6 7 8

1 Cutting down the road side thorney Bushes (Wedi babhule, etc) having girth from 5 cm. To 20 cm.
Including removing their roots, stacking and conveying the materials upto 1.00 Km, removing vegetation
including leveling the ground as directed for both sides of road etc complete.

2 3600.00 0.75 5400.00 SqM

2 Picking up loose metal including stacking at the road side complete.
1 3600.00 3.00 10800.00 SqM
3 Excavation for catch/road side water gutter/jungle gutter in all sorts of soils strata to the specified section
including stacking the excavated stuff in a regular bund and disposing of unsuitable or excess stuff upto a
lead of 50m. from place of excavation as directed by Engineer in charge by Mechanical means and
sectioning manually for road side gutter.
1 3600.00 0.90 0.60 1944.00 CuM
4 Supplying soft murum at the road side, incl. conveying and stacking complete.
Ch 0/0 to 3/00 1 3000.00 3.00 0.025 225.00 CuM
Ch 3/0 to 3/500 1 600.00 3.00 0.025 45.00 CuM
Tqtal Qty. 270.00 CuM
5 Sreading soft / hard murum over soling / W. B. M. surface complete.
S. M. Qty. as per I. No. 3 225.00 CuM
6 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.
1 0.60 0.45 0.27 SqM
7 Royalty Charges
a)S. M. Qty. as per I. No. 7 270.00 CuM
Tqtal Qty. 270.00 CuM

B.D.Sonawane,Sect. Engr.