PLANS AND ESTIMATE

FOR
TECHNICAL SANCTION

NAGPUR (PUBLIC WORKS) REGION, NAGPUR

GADCHIROLI (PUBLIC WORKS) CIRCLE, GADCHIROLI

Name of Work:-
Construction of CC Road from Rajkumar Uikey to
Bhima Gawde House at Mauja Yelchil Gram-Panchayat
Velgur Ta. Aheri Dist. Gadchiroli

Estimate Cost:- Rs. 9,99,673.00

EXECUTIVE ENGINEER,
PUBLIC WORKS DIVISION,
ALLAPALLI

SUB DIVISIONAL ENGINEER,

PUBLIC WORKS SUB DIVISION,
ALLAPALLI
 E S T I M A T E

Division :- PUBLIC WORKS DIVISION , ALLAPALLI

Sanctioned Estimate :-
No.
Fund Head :- General
Major Head :-
Minor Head :-
Service Head :-
Departmental Head :-
Schedule of Rates :- SSR 2022-23-T24

Estimate framed in the Office of the EXECUTIVE ENGINEER, PUBLIC

WORKS DIVISION, ALLAPALLI of the probable expenses that will be
incurred in work of "Construction of CC Road from Rajkumar Uikey to
Bhima Gawde House at Mauja Yelchil Gram-Panchayat Velgur Ta. Aheri Dist.
Gadchiroli"

Estimated Cost Rs. 9,99,673.00

Administratively Approved under

Technically Sanctioned under

Estimate Prepared By :- Junior Engineer

Estimate Checked By :-

GENERAL DESCRIPTION
AS PER SEPERATE SHEET ATTACHED
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at
Mauja Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

RECAPITULATION

Particular of Works Cost in Rupees

A Main Work

Construction of CC Road from 7,78,180.00

Rajkumar Uikey to Bhima Gawde
House at Mauja Yelchil Gram-
Panchayat Velgur Ta. Aheri Dist.
Gadchiroli

Sub Total (A) 7,78,180.00

B Testing & Royalties

Construction Material Testing 31,180.00

Royalties

a) Sand 6,205.00

b) Other Minerals 14,039.00

Sub Total (B) 51,424.00

Net Total of Works (A+B) 8,29,604.00

C Provisions

Labor Insurance 0.5% 4,148.00

GST 18% 1,49,329.00

Contigencies 1% 8,296.00

Computerisation 1% 8,296.00

Sub Total (C) 1,70,069.00

Total Cost of Project (A+B+C) 9,99,673.00

Sub Divisional Engineer,

P. W. Sub Division, Allapalli Executive Engineer,
P. W. Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

Name of Sub Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

ABSTRACT

Sr Quantity Unit Description of Item Rate Amount

No. in Rupees

1.1 34.176 Cubic Excavation for roadway in earth, soil of all sorts, sand, gravel or soft 147.20 5031.00
Metre murum including dressing section to the required grade, camber and
side slopes and conveying the excavated materials with all lifts upto a
lead of 50m. and spreading for embankment or stacking as directed.
(Item No. 2.11)

1.2 34.176 Cubic Providing dry/trap/granite/quartzite/gneiss rubble stone soling 15cm to 3011.40 102918.00
Metre 20cm thick including hand packing and compacting etc. complete. (Item
No. 21.38)

1.3 22.784 Cubic Construction of dry lean cement concrete Sub- base over a prepared 6884.25 156851.00
Metre sub-grade with coarse and fine aggregate(natural sand/VSI grade finely
washed crushed sand) conforming to IS: 383, the size of coarse
aggregate not exceeding 25mm, , cement content not to be less than
150kg/ cum, optimum moisture content to be determined during trial
length construction, concrete strength not to be less than 10 Mpa at 7
days, mixed in a batching plant/ Weigh batch mixer, transported to site
with all leads and lifts, laid with a paver with electronic sensor/ by
suitable means as approved by Engineer- in- charge, compacting with
vibratory roller, finishing, curing and including preparation of sub-grade
surface if required etc. complete. with fully automatic micro processor
based PLC without SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant(Pan mixer) etc. complete. (Item No. 5.13)

1.4 213.60 Square Providing and laying 125 micron Low Density Polyethylene(LDPE) sheet 37.10 7925.00
Metre confirming to IS 3395 : 1997 below concrete pavement including all
materials and labour complete. (Item No. 5.19)

1.5 36.312 Cubic Providing and laying in- situ M30 Grade unreinforced plain cement 11805.10 428667.00
Metre concrete pavement over a prepared sub base with 43 grade cement,
coarse and fine aggregate(natural sand/ VSI grade finely washed
crushed sand) conforming to IS 383, using fine and coarse aggregates
combined gradation as per Table 600-3 of MORTH Specification 2013,
mixed in a Tilting type Concrete Mixer as per approved mix design,
admixtures, spreading, laying compacting and finished in a continuous
operation without paver machine, finishing to lines and grades as
directed by Engineer- in- charge and curing by curing compound/ by
providing cement vata in cement Mortar 1:8 @0.6m X 0.6m centre to
centre, admeasuring 80mm at bottom and 40mm at top with depth of
75mm and maintaining the same throughout curing period by any other
method approved by Engineer- in- charge. with fully automatic micro
processor based PLC without SCADA enabled reversible Drum Type
mixer/ concrete Batch mix plant(Pan mixer) etc. complete. (Item No.
5.04)

1.6 66.00 Running Cutting transverse contraction joints 3 to 4mm wide and depth 94.00 6204.00
Metre 60mm. .in concrete slab using concrete cutting machine with diamond
studded saw within 48 hours of casting of bay/ slab etc. complete
including subsequent widening of the groove 8 to 10mm. wide at top
having depth of 15mm. as directed by Engineer incharge. (Item No.
5.17)

1.7 66.00 Running Providing to contraction joints polysuphide sealent(Pouring grade) 384.70 25390.00
Metre confirming to BS : 5212-1989 into sawed groove widened at top for
sealent reservoir of specified size and shape as per detailed drawing
including fixing Polyethylene foam backer rod of required
diameter(appraox. 25% larger than the initial 3mm.to 4mm. joint)
overlaid with bond breaking tape as per detailed drawing. Item includes
cleaning the joints with water jet/ air compressor and allowing joint to
Sr Quantity Unit Description of Item Rate Amount
No. in Rupees
become thoroughly dry before sealent is applied and applying primer.
(A) Contraction and longitudinal joints(15mm. deep x 8mm.wide) (Item
No. 5.18)

1.8 30.758 Cubic Providing selected hard murum filling including laying in layers of 15 to 1068.65 32870.00
Metre 20cmwith watering and compacting etc. complete. (Item No. 11.24)

1.9 1.00 Number Providing and fixing board displaying information, such as 'Name of 12324.25 12324.00
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 3mm frame with properly cross braced M.S. angles of size
35mmx35mmx3mm duly painted including Two M.S. angle iron posts of
size 65mm x 65mm x 6mm, 3.65m long painted with alternate black and
white bands of 25cm width including all fixtures etc.and fixing the
boards in 1:4:8 concrete block of size 60cm x 60cm x 75cm including,
excavation, refilling, transportation, and labour etc complete. Spec. No.
As directed by Engineer in Charge (Item No. 6.36)

Total Amount 778180.00

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

Name of Sub Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

MEASUREMENTS

Sr Item Category Description of Item Unit

No. No.

1.1 2.11 Road Sub Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum Cubic
grade including dressing section to the required grade, camber and side slopes and Metre
conveying the excavated materials with all lifts upto a lead of 50m. and spreading
for embankment or stacking as directed.

Description of No. Length Width Height Quantity Unit

Measurement

Excavation 1 71.20 3.20 0.15 34.176 Cu.M.

Net Quantity 34.176 Cu.M.

1.2 21.38 Excavation Providing dry/trap/granite/quartzite/gneiss rubble stone soling 15cm to 20cm thick Cubic
including hand packing and compacting etc. complete. Metre

Soling 1 71.20 3.20 0.15 34.176 Cu.M.

Net Quantity 34.176 Cu.M.

1.3 5.13 Rigid Construction of dry lean cement concrete Sub- base over a prepared sub- grade Cubic
Pavement with coarse and fine aggregate(natural sand/ VSI grade finely washed crushed Metre
sand) conforming to IS: 383, the size of coarse aggregate not exceeding 25mm, ,
cement content not to be less than 150kg/ cum, optimum moisture content to be
determined during trial length construction, concrete strength not to be less than 10
Mpa at 7 days, mixed in a batching plant/ Weigh batch mixer, transported to site
with all leads and lifts, laid with a paver with electronic sensor/by suitable means as
approved by Engineer-in-charge, compacting with vibratory roller, finishing, curing
and including preparation of sub-grade surface if required etc. complete. with fully
automatic micro processor based PLC without SCADA enabled reversible Drum
Type mixer/concrete Batch mix plant(Pan mixer) etc. complete.

DLC BED 1 71.20 3.20 0.10 22.784 Cu.M.

Net Quantity 22.784 Cu.M.

1.4 5.19 Rigid Providing and laying 125 micron Low Density Polyethylene(LDPE) sheet confirming Square
Pavement to IS 3395 : 1997 below concrete pavement including all materials and labour Metre
complete.

LDPE SHEET 1 71.20 3.00 213.600 Sq.M.

Net Quantity 213.60 Sq.M.

1.5 5.04 Rigid Providing and laying in- situ M30 Grade unreinforced plain cement concrete Cubic
Pavement pavement over a prepared sub base with 43 grade cement, coarse and fine Metre
aggregate(natural sand/ VSI grade finely washed crushed sand) conforming to IS
383, using fine and coarse aggregates combined gradation as per Table 600-3 of
MORTH Specification 2013, mixed in a Tilting type Concrete Mixer as per approved
mix design, admixtures, spreading, laying compacting and finished in a continuous
operation without paver machine, finishing to lines and grades as directed by
Engineer- in- charge and curing by curing compound/ by providing cement vata in
cement Mortar 1:8 @0.6m X 0.6m centre to centre, admeasuring 80mm at bottom
and 40mm at top with depth of 75mm and maintaining the same throughout curing
 period by any other method approved by Engineer- in- charge. with fully automatic
micro processor based PLC without SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant(Pan mixer) etc. complete.

CC BED M30 1 71.20 3.00 0.17 36.312 Cu.M.

Net Quantity 36.312 Cu.M.

1.6 5.17 Rigid Cutting transverse contraction joints 3 to 4mm wide and depth 60mm. .in concrete Running
Pavement slab using concrete cutting machine with diamond studded saw within 48 hours of Metre
casting of bay/slab etc. complete including subsequent widening of the groove 8 to
10mm. wide at top having depth of 15mm. as directed by Engineer incharge.

CUTTING L/3 22 3.00 66.00 Rmt.

Net Quantity 66.00 Rmt.

1.7 5.18 Rigid Providing to contraction joints polysuphide sealent(Pouring grade) confirming to Running
Pavement BS : 5212-1989 into sawed groove widened at top for sealent reservoir of specified Metre
size and shape as per detailed drawing including fixing Polyethylene foam backer
rod of required diameter(appraox. 25% larger than the initial 3mm.to 4mm. joint)
overlaid with bond breaking tape as per detailed drawing. Item includes cleaning
the joints with water jet/air compressor and allowing joint to become thoroughly dry
before sealent is applied and applying primer. (A) Contraction and longitudinal
joints(15mm. deep x 8mm.wide)

SEALENT 22 3.00 66.00 Rmt.

Net Quantity 66.00 Rmt.

1.8 11.24 Cross Providing selected hard murum filling including laying in layers of 15 to 20cmwith Cubic
Drainage watering and compacting etc. complete. Metre
Works

MURUM FILLING 2 71.20 0.80 0.27 30.758 Cu.M.

Net Quantity 30.758 Cu.M.

1.9 6.36 Road Providing and fixing board displaying information, such as 'Name of work, Tender Number
Furniture 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 3mm frame with properly cross braced M.S. angles of size
35mmx35mmx3mm duly painted including Two M.S. angle iron posts of size 65mm
x 65mm x 6mm, 3.65m long painted with alternate black and white bands of 25cm
width including all fixtures etc.and fixing the boards in 1:4:8 concrete block of size
60cm x 60cm x 75cm including, excavation, refilling, transportation, and labour etc
complete. Spec. No. As directed by Engineer in Charge

Name of work board 1 1.00 No.

Net Quantity 1.00 No.

Junior Engineer,
P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

TESTING ABSTRACT

Sr Quantity Unit Description of Tests Amount in

No. Rupees

2.1 34.18 Cu.M. Carrying out below mentioned tests on RUBBLE as per frequency, in the Govt. 2120.00
laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Name of Test Tests Rate Amount

Crushing Value/Compressive Strength, Water Absorption & 1 2120.00 2120.00

Specific Gravity

2.2 19.54 Carrying out below mentioned tests on CEMENT(RIGID PAVEMENT) as per 3960.00
frequency, in the Govt. laboratory as per relevant standards. Submitting test
results and retesting if required including all charges etc complete.

Standard Consistency Fineness, Specific Gravity, Setting Time 1 3960.00 3960.00

( Initial & Final), Compressive Strength, Soundness

2.3 26.14 Cu.M. Carrying out below mentioned tests on SAND as per frequency, in the Govt. 1450.00
laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Fineness Modulus (Sieve Analysis), Silt & Clay Content 1 1450.00 1450.00

2.4 30.76 Cu.M. Carrying out below mentioned tests on MURUM- HARD as per frequency, in the 1230.00
Govt. laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Liquid Limit & Plastic Limit 1 1230.00 1230.00

2.5 59.10 Cu.M. Carrying out below mentioned tests on CEMENT CONCRETE(RIGID 18070.00
PAVEMENT) as per frequency, in the Govt. laboratory as per relevant standards.
Submitting test results and retesting if required including all charges etc complete.

Compressive strength of C.C.Cube (Set of 3 cubes) 5 725.00 3625.00

Concrete Mix Design by Normal Method (With all Tests on basic 1 14445.00 14445.00
materials )

2.6 59.10 Cu.M. Carrying out below mentioned tests on RIGID PAVEMENT AGGREGATE as per 4350.00
frequency, in the Govt. laboratory as per relevant standards. Submitting test
results and retesting if required including all charges etc complete.

Water Absorption, Specific Gravity, Impact Value, Crushing Value 1 2730.00 2730.00

Sieve Analysis 1 725.00 725.00

Flakiness Index & Elongation Index 1 895.00 895.00

Total Amount 31180.00

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

TESTING MEASUREMENTS

Sr Description of Tests Consumption(as Unit

No. per statements
attached)

2.1 Carrying out below mentioned tests on RUBBLE as per frequency, in the Govt. 34.18 Cu.M.
laboratory as per relevant standards. Submitting test results and retesting if required
including all charges etc complete.

Name of Test Frequency Tests Remarks

Crushing Value/Compressive Strength, Water Absorption One test at the 1

& Specific Gravity begining & if
there is change
in source

2.2 Carrying out below mentioned tests on CEMENT(RIGID PAVEMENT) as per 19.54
frequency, in the Govt. laboratory as per relevant standards. Submitting test results
and retesting if required including all charges etc complete.

Standard Consistency Fineness, Specific Gravity, Setting Once for each 1

Time ( Initial & Final), Compressive Strength, Soundness source of
supply &
occasionally
when called for
in case of long/
improper
storage.
Besides the
contractor also
will submit daily
test data on
cement
released by the
Manufacturer

2.3 Carrying out below mentioned tests on SAND as per frequency, in the Govt. laboratory 26.14 Cu.M.
as per relevant standards. Submitting test results and retesting if required including all
charges etc complete.

Fineness Modulus (Sieve Analysis), Silt & Clay Content 1/100 Cu.M. 1

2.4 Carrying out below mentioned tests on MURUM-HARD as per frequency, in the Govt. 30.76 Cu.M.
laboratory as per relevant standards. Submitting test results and retesting if required
including all charges etc complete.

Liquid Limit & Plastic Limit 1/400 Cu.M. 1

2.5 Carrying out below mentioned tests on CEMENT CONCRETE(RIGID PAVEMENT) as 59.10 Cu.M.
per frequency, in the Govt. laboratory as per relevant standards. Submitting test
results and retesting if required including all charges etc complete.

Compressive strength of C.C.Cube (Set of 3 cubes) 2 cubes & 2 5

beams per 150
Cu.M. or part
thereof (One
for 7 days &
other for 28
days strength)
or minimum 6
cubes & 6
 beams per
days work
whichever is
more

Concrete Mix Design by Normal Method (With all Tests One Test For 1
on basic materials ) Each Grade of
Concrete
above M-20
Grade

2.6 Carrying out below mentioned tests on RIGID PAVEMENT AGGREGATE as per 59.10 Cu.M.
frequency, in the Govt. laboratory as per relevant standards. Submitting test results
and retesting if required including all charges etc complete.

Water Absorption, Specific Gravity, Impact Value, Once for each 1

Crushing Value source of
supply &
subsequently
on monthly
basis

Sieve Analysis One test for 1

every days
work of each
fraction of
course
aggregate
initially

Flakiness Index & Elongation Index 1/350 Cu.M. 1

Junior Engineer,
P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

ROYALTIES

Sr Quantity Unit Description of Item Rate Amount in

No. Rupees

3.1 26.14 Cubic Supply of Sand, royalty charges are not included in the rates.Any 237.37 6205.00
Metre revision in Royalty charges and surcharge shall be included in the
rate analysis of the respective item. If there is variation in these
rates the difference shall be paid extra over the items to the
contractor and shall be recovered if these rates are reduced by
Govt. i.e. Revenue department. The Government of Maharashtra,
Revenue and Forest Departments Gazette No.146 Dt. 04 June
2021 States that the Royalty charges of Rs. 237.37/cum. are to be
considered. The surcharge levied on Royalty shall also be payable
to the contractor.

Name of Material Quantity Unit

SAND 26.14 Cu.M.

3.2 64.94 Cubic Supply of Rubble, Murum, Soil, 60mm./40mm. metal(Hand 216.18 14039.00
Metre broken), royalty charges are not included in the rates.Any revision
in Royalty charges and surcharge shall be included in the rate
analysis of the respective item. If there is variation in these rates
the difference shall be paid extra over the items to the contractor
and shall be recovered if these rates are reduced by Govt. i.e.
Revenue department. The Government of Maharashtra, Revenue
and Forest Departments Gazette No.146 Dt. 04 June 2021 States
that the Royalty charges of Rs. 216.18/cum. are to be considered.
The surcharge levied on Royalty shall also be payable to the
contractor.

RUBBLE 34.18 Cu.M.

MURUM-HARD 30.76 Cu.M.

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at
Mauja Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

TOTAL CONSUMPTION

Sr No. Name of Material Quantity Unit

1 40MM METAL CB 15.95 Cu.M.

2 CEMENT 390.60 Bag

3 CR METAL 36.34 Cu.M.

4 GRIT 6.84 Cu.M.

5 MURUM-HARD 30.76 Cu.M.

6 RUBBLE 34.18 Cu.M.

7 SAND 26.14 Cu.M.

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

Name of Sub Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

CONSUMPTION

Sr Description of Item Quantity Unit

No.

1.2 Providing dry/ trap/ granite/ quartzite/ gneiss rubble stone soling 15cm to 20cm thick including 34.176 Cu.M.
hand packing and compacting etc. complete. (Item No. 21.38)

Name of Material Unit Consumption Quantity Unit

GRIT 0.2 6.84 Cu.M.

RUBBLE 1 34.18 Cu.M.

1.3 Construction of dry lean cement concrete Sub- base over a prepared sub- grade with coarse 22.784 Cu.M.
and fine aggregate(natural sand/VSI grade finely washed crushed sand) conforming to IS: 383,
the size of coarse aggregate not exceeding 25mm, , cement content not to be less than 150kg/
cum, optimum moisture content to be determined during trial length construction, concrete
strength not to be less than 10 Mpa at 7 days, mixed in a batching plant/ Weigh batch mixer,
transported to site with all leads and lifts, laid with a paver with electronic sensor/ by suitable
means as approved by Engineer- in- charge, compacting with vibratory roller, finishing, curing
and including preparation of sub- grade surface if required etc. complete. with fully automatic
micro processor based PLC without SCADA enabled reversible Drum Type mixer/ concrete
Batch mix plant(Pan mixer) etc. complete. (Item No. 5.13)

40MM METAL CB 0.7 15.95 Cu.M.

CEMENT 0.22 100.20 Bag

CR METAL 0.24 5.47 Cu.M.

SAND 0.47 10.71 Cu.M.

1.5 Providing and laying in- situ M30 Grade unreinforced plain cement concrete pavement over a 36.312 Cu.M.
prepared sub base with 43 grade cement, coarse and fine aggregate(natural sand/VSI grade
finely washed crushed sand) conforming to IS 383, using fine and coarse aggregates combined
gradation as per Table 600-3 of MORTH Specification 2013, mixed in a Tilting type Concrete
Mixer as per approved mix design, admixtures, spreading, laying compacting and finished in a
continuous operation without paver machine, finishing to lines and grades as directed by
Engineer-in-charge and curing by curing compound/by providing cement vata in cement Mortar
1:8 @0.6m X 0.6m centre to centre, admeasuring 80mm at bottom and 40mm at top with depth
of 75mm and maintaining the same throughout curing period by any other method approved by
Engineer-in-charge. with fully automatic micro processor based PLC without SCADA enabled
reversible Drum Type mixer/concrete Batch mix plant(Pan mixer) etc. complete. (Item No. 5.04)
 CEMENT 0.4 290.40 Bag

CR METAL 0.85 30.87 Cu.M.

SAND 0.425 15.43 Cu.M.

1.8 Providing selected hard murum filling including laying in layers of 15 to 20cmwith watering and 30.758 Cu.M.
compacting etc. complete. (Item No. 11.24)

MURUM-HARD 1 30.76 Cu.M.

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

RATE ANALYSIS

Sr Item Description of Item SSR Rate Unit

No. No.

1.1 2.11 Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum 119.00 Cubic
including dressing section to the required grade, camber and side slopes and Metre
conveying the excavated materials with all lifts upto a lead of 50m. and spreading
for embankment or stacking as directed.

21% Cess Deduction -24.99

Net Basic Rate 94.01

20% Naxelite Affected Area Charges 18.80

10% Notified Tribal Areas Charges 9.40

21% Cess Addition 24.99

Completed Rate 147.20

1.2 21.38 Providing dry/trap/granite/quartzite/gneiss rubble stone soling 15cm to 20cm thick 1382.00 Cubic
including hand packing and compacting etc. complete. Metre

21% Cess Deduction -290.22

Net Basic Rate 1091.78

20% Naxelite Affected Area Charges 218.36

10% Notified Tribal Areas Charges 109.18

21% Cess Addition 290.22

GRIT Lead Charges (0.2 X 2357.84) 471.57

RUBBLE Lead Charges (1 X 830.31) 830.31

Completed Rate 3011.40

1.3 5.13 Construction of dry lean cement concrete Sub- base over a prepared sub- grade 3659.00 Cubic
with coarse and fine aggregate(natural sand/ VSI grade finely washed crushed Metre
sand) conforming to IS: 383, the size of coarse aggregate not exceeding 25mm, ,
cement content not to be less than 150kg/ cum, optimum moisture content to be
determined during trial length construction, concrete strength not to be less than 10
Mpa at 7 days, mixed in a batching plant/ Weigh batch mixer, transported to site
with all leads and lifts, laid with a paver with electronic sensor/by suitable means as
approved by Engineer-in-charge, compacting with vibratory roller, finishing, curing
and including preparation of sub-grade surface if required etc. complete. with fully
automatic micro processor based PLC without SCADA enabled reversible Drum
Type mixer/concrete Batch mix plant(Pan mixer) etc. complete.

SCADA Deduction of Rs. 126.00/Cu.M. -126.00

21% Cess Deduction -768.39

Net Basic Rate 2764.61

20% Naxelite Affected Area Charges 552.92

10% Notified Tribal Areas Charges 276.46

21% Cess Addition 768.39

 40MM METAL CB Lead Charges (0.7 X 2259.60) 1581.72

CEMENT Lead Charges (0.22 X 282.91) 62.24

CR METAL Lead Charges (0.24 X 2357.84) 565.88

SAND Lead Charges (0.47 X 663.90) 312.03

Completed Rate 6884.25

1.4 5.19 Providing and laying 125 micron Low Density Polyethylene(LDPE) sheet confirming 30.00 Square
to IS 3395 : 1997 below concrete pavement including all materials and labour Metre
complete.

21% Cess Deduction -6.30

Net Basic Rate 23.70

20% Naxelite Affected Area Charges 4.74

10% Notified Tribal Areas Charges 2.37

21% Cess Addition 6.30

Completed Rate 37.10

1.5 5.04 Providing and laying in- situ M30 Grade unreinforced plain cement concrete 7736.00 Cubic
pavement over a prepared sub base with 43 grade cement, coarse and fine Metre
aggregate(natural sand/ VSI grade finely washed crushed sand) conforming to IS
383, using fine and coarse aggregates combined gradation as per Table 600-3 of
MORTH Specification 2013, mixed in a Tilting type Concrete Mixer as per approved
mix design, admixtures, spreading, laying compacting and finished in a continuous
operation without paver machine, finishing to lines and grades as directed by
Engineer- in- charge and curing by curing compound/ by providing cement vata in
cement Mortar 1:8 @0.6m X 0.6m centre to centre, admeasuring 80mm at bottom
and 40mm at top with depth of 75mm and maintaining the same throughout curing
period by any other method approved by Engineer- in- charge. with fully automatic
micro processor based PLC without SCADA enabled reversible Drum Type mixer/
concrete Batch mix plant(Pan mixer) etc. complete.

SCADA Deduction of Rs. 126.00/Cu.M. -126.00

21% Cess Deduction -1624.56

Net Basic Rate 5985.44

20% Naxelite Affected Area Charges 1197.09

10% Notified Tribal Areas Charges 598.54

21% Cess Addition 1624.56

CEMENT Lead Charges (0.4 X 282.91) 113.16

CR METAL Lead Charges (0.85 X 2357.84) 2004.16

SAND Lead Charges (0.425 X 663.90) 282.16

Completed Rate 11805.10

1.6 5.17 Cutting transverse contraction joints 3 to 4mm wide and depth 60mm. .in concrete 76.00 Running
slab using concrete cutting machine with diamond studded saw within 48 hours of Metre
casting of bay/slab etc. complete including subsequent widening of the groove 8 to
10mm. wide at top having depth of 15mm. as directed by Engineer incharge.

21% Cess Deduction -15.96

Net Basic Rate 60.04

 20% Naxelite Affected Area Charges 12.01

10% Notified Tribal Areas Charges 6.00

21% Cess Addition 15.96

Completed Rate 94.00

1.7 5.18 Providing to contraction joints polysuphide sealent(Pouring grade) confirming to 311.00 Running
BS : 5212-1989 into sawed groove widened at top for sealent reservoir of specified Metre
size and shape as per detailed drawing including fixing Polyethylene foam backer
rod of required diameter(appraox. 25% larger than the initial 3mm.to 4mm. joint)
overlaid with bond breaking tape as per detailed drawing. Item includes cleaning
the joints with water jet/air compressor and allowing joint to become thoroughly dry
before sealent is applied and applying primer. (A) Contraction and longitudinal
joints(15mm. deep x 8mm.wide)

21% Cess Deduction -65.31

Net Basic Rate 245.69

20% Naxelite Affected Area Charges 49.14

10% Notified Tribal Areas Charges 24.57

21% Cess Addition 65.31

Completed Rate 384.70

1.8 11.24 Providing selected hard murum filling including laying in layers of 15 to 20cmwith 660.00 Cubic
watering and compacting etc. complete. Metre

21% Cess Deduction -138.60

Net Basic Rate 521.40

20% Naxelite Affected Area Charges 104.28

10% Notified Tribal Areas Charges 52.14

21% Cess Addition 138.60

MURUM-HARD Lead Charges (1 X 252.22) 252.22

Completed Rate 1068.65

1.9 6.36 Providing and fixing board displaying information, such as 'Name of work, Tender 9963.00 Number
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 3mm frame with properly cross braced M.S. angles of size
35mmx35mmx3mm duly painted including Two M.S. angle iron posts of size 65mm
x 65mm x 6mm, 3.65m long painted with alternate black and white bands of 25cm
width including all fixtures etc.and fixing the boards in 1:4:8 concrete block of size
60cm x 60cm x 75cm including, excavation, refilling, transportation, and labour etc
complete. Spec. No. As directed by Engineer in Charge
 21% Cess Deduction -2092.23

Net Basic Rate 7870.77

20% Naxelite Affected Area Charges 1574.15

10% Notified Tribal Areas Charges 787.08

21% Cess Addition 2092.23

Completed Rate 12324.25

Sub Divisional Engineer,

P. W. Sub Division, Allapalli
Name of Work:- Construction of CC Road from Rajkumar Uikey to Bhima Gawde House at Mauja
Yelchil Gram-Panchayat Velgur Ta. Aheri Dist. Gadchiroli

LEAD CHARGES

Sr Name of Source of Lead in Lead SSR Current Difference in Rate Remarks

No. Material Material KM Charges Rate Rate Rates Unit

1 40MM Nandori Metal 174.00 2259.60 Cu.M.

METAL CB Quarry

2 CEMENT Alapalli 15.00 282.91 6000.00 MT

3 CR METAL Nandori Metal 174.00 2357.84 Cu.M.

Quarryy

4 CRUSHED Nandori Metal 174.00 2357.84 Cu.M.

SAND Quarry

5 GRIT Nandori Metal 174.00 2357.84 Cu.M.

Quarry

6 MURUM- Local Murum 5.00 252.22 Cu.M.

HARD Quarry

7 RUBBLE Dina Metal 34.00 830.31 Cu.M.

Quarry

8 SAND Dina River 33.00 663.90 Cu.M.

CERTIFICATE
1. Certified that the nearest quarry for materials is considered while framing the estimate.
2. Certified that sufficient materials are available in the quarry.
3. Certified that material available in the quarry is of good quality.

Junior Engineer, Sub Divisional Engineer,

P. W. Sub Division, Allapalli P. W. Sub Division, Allapalli