GOVERNMENT OF MAHARASHTRA
PUBLIC WORKS DEPARTMEMNT
PUBLIC WORKS CIRCLE, USMANABAD
PUBLIC WORKS DIVISION, BEED
PUBLIC WORKS SUB DIVISION (BUILDINGS), BEED
ESTIMATE
Name of work :-
Providing and fixing of high tensile steel rolled
cable net for rockfall protection near waterfall
of shri manmathswami devasthan trust at
shrishetra kapildhar, Tq. & Dist. Beed.
Estimated cost :- Rs. 10.00 crore.
Fund Head Sheet
Division :- Public works Division, Beed.
Sanctioned estimate No. :-
Fund Head :-
Major Head :-
Minor haed :-
Service Head :-
Departmental Head :-
Estimate framed in the office of Sub Divisional Engineer, P.W. Sub Division (Buildings), Beed.
Probable expenses that will be incrred in,
Name of work :- Providing and fixing of high tensile steel rolled cable net for
rockfall protection near waterfall of shri manmathswami devasthan
trust at shrishetra kapildhar, Tq. & Dist. Beed.
Rs:- 100000000.00
Administratively approved under_______________________________________
No._____________________________, Dt.______________________________
Technically sanctioned under____________________________________________
No._____________________________, Dt______________________________
Estimate prepared by Mr. Munde S.K., Sectional Engineer.
Estimate checked by Mr. Jilani S.M., Sub Divisional Engineer.
General Description :- Attached separately.
Sub Divisional Engineer
P.W.Sub Division(Buildings)
Beed
Name of work :-
Providing and fixing of high tensile steel rolled cable net for rockfall
protection near waterfall of shri manmathswami devasthan trust at
shrishetra kapildhar, Tq. & Dist. Beed.
GENERAL DESCRIPTION
General :-
Block estimate for construction of most essential amenities for shri
manmathswami devasthan trust at shrishetra kapildhar, Tq. & Dist. Beed is prepared for
approval of tourism development deptt., M.S., Mumbai. The shrishetra kapildhar is declared as
'B' class tirthshetra by M.S. vide G.R. No. MTC-2004/6/pra.kra.-259, Dt. 19/06/2004. In this
estimate most essential amenities for the development are proposed.
Provisions :-
Following provisions are made in the estimate,
1) Construction of bhakta niwas for devasthan trust in R.C.C. framed structure building.
2) Internal electrification, water supply & sanitation for bhakta niwas building.
3) Improvement & widening manjarsumba kapildhar pali ghat road (MDR35) to 5.50 m BT,
KM 0/0 to 6/0.
4) Construction of RCC retaining walls in the MDR35 road.
5) Providing rockfall protection netting at waterfall of devasthan trust.
6) Construction of new link road from MDR35 to SH156 of length 731 m for which land is
not available. The devathan trust is doing efforts to procure required land from private
owners on donation certificate freely. Detailed estimate for technical sanction will be
prepared after land possession.
7) Construction of RCC cantilever retaining walls in the MDR35 road.
8) Providing solar energy power plant including wiring, street lights, high mast lights etc.
This work will be executed by P.W.(Electrical) Division, Aurangabad.
9) Providing water supply scheme project including constructing bandhara as a source of
water, jack well, pump, WTP, GSR, rising main & distribution pipeline etc. complete.
This work will be executed by Maharashtra Jeevan Pradhikaran Division, Beed.
Rates :-
The rates in the estimate are based on PWD DSR of Beed district for the
year 2015-16.
Specifications :-
The work shall be carried out as per Maharashtra PWD standard
specifications.
Cost of work :-.
Total coct of the work is Rs. 10.00 crore.
Sub Divisional Engineer Executive Engineer
P.W.Sub Division(Buildings) Public Works Division
Beed Beed
Name of work :-
Providing and fixing of high tensile steel rolled cable net for rockfall protection
near waterfall of shri manmathswami devasthan trust at shrishetra kapildhar, Tq.
& Dist. Beed.
ABSTRACT SHEET
Quantity Description of item Rate Unit Amount
Item No.1
1200.00 23000.00 RMT 27600000
Drilling 52/57 millimetre diameter grout holes by
percussion drilling through masonary,rock etc. in
stages as directed including cleaning and flushing
the drilled holes, conveyance of all material and
equipments for other ancillary operations etc.
complete.
Item No.2
9900.00 Providing full threaded Fe 500 anchors of 2 metre 1216.00 No. 12038400.00
length including fixtures & fasteners as required etc.
complete as directed.
Item No.3
3330.00 Providing full threaded Fe 500 anchors of 1 metre 233.00 No. 775890.00
length including fixtures and fasteners as required
etc. complete as directed.
Item No.4
18600.00 253.00 MT 4705800.00
Providing and injecting cement grout for required
proportion in the drilled holes at required pressure
including supplying, conveying, cement , water
proofing compound, plastisizer etc.
with packer system etc. complete.
Item No.5
2250.00 13600.00 smt 30600000.00
Supply and installation of rhomboidal shape rolled
cable net of cable diameter between 6.5 millimetre to
10 millimetre twisted or straight of high tensile steel
wire with tensile strength 1770 N/mm2 and with
maximum mesh size upto 300 x 300 mm size and
tensile strength of mesh minumum 100 KN/m with
Zn + AL coating with high tensile steel wire
secondary mesh of aperature size not more then 90
mm center to center including the top and bottom
support rope with tensile strength 1770 N/mm2 of
suitable size with Zn + AL coating. Load capacity of
mesh should be not less than 50 KN/m. Lacing
wire/shackles/spiral connectors or rope required to
connect the adjacent net and all accessories such as
U clamps, thimbles as shown in drawings and as per
technical specifications etc. complete including all
lead, lift and machinery. (equivalent / higher
protection system will be technically evaluated).
(excluding drilling, anchoring, bolting & grouting).
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
Name of work :- Providing and fixing of high tensile steel rolled cable net for rockfall
protection near waterfall of shri manmathswami devasthan trust at
shrishetra kapildhar, Tq. & Dist. Beed.
MEASUREMENT SHEET
Item No.1
Drilling 52/57 millimetre diameter grout holes by percussion drilling through masonary,rock etc. in
stages as directed including cleaning and flushing the drilled holes, conveyance of all material
and equipments for other ancillary operations etc. complete.
Plinth area as per Architect's plan, GF+FF,
600 + 600 = 1200.00 RMT
Item No.2
Providing full threaded Fe 500 anchors of 2 metre length including fixtures & fasteners as
required etc. complete as directed.
MDR35 road KM 0/0 to 3/0, 5.00 - 3.00 × 3000.00 = 6000.00 No.
KM 3/0 to 3/300, existing concrete road is good.
KM 3/300 to 4/0, 5.00 - 3.00 × 700.00 = 1400.00
KM 4/0 to 6/0, 5.00 - 3.75 × 2000.00 = 2500.00
9900.00 No.
Item No.3
Providing full threaded Fe 500 anchors of 1 metre length including fixtures and fasteners as
required etc. complete as directed.
MDR35 road KM 0/0 to 3/0, 3000.00 × 3.00 = 9000.00 No.
KM 3/300 to 4/0, 700.00 × 3.00 = 2100.00
11100.00 smt
take 30 % area for bad patch, 0.30 × 11100.00 3330.00 No.
Item No.4
Providing and injecting cement grout for required proportion in the drilled holes at required
pressure including supplying, conveying, cement , water proofing compound, plastisizer etc.
with packer system etc. complete.
MDR35 road KM 0/0 to 3/0, 3000.00 × 3.00 = 9000.00 MT
KM 3/300 to 4/0, 700.00 × 3.00 = 2100.00
KM 4/0 to 6/0, 2000.00 × 3.75 = 7500.00
18600.00 MT
Item No.5
Supply and installation of rhomboidal shape rolled cable net of cable diameter between 6.5
millimetre to 10 millimetre twisted or straight of high tensile steel wire with tensile strength 1770
N/mm2 and with maximum mesh size upto 300 x 300 mm size and tensile strength of mesh
minumum 100 KN/m with Zn + AL coating with high tensile steel wire secondary mesh of
aperature size not more then 90 mm center to center including the top and bottom support rope
with tensile strength 1770 N/mm2 of suitable size with Zn + AL coating. Load capacity of mesh
should be not less than 50 KN/m. Lacing wire/shackles/spiral connectors or rope required to
connect the adjacent net and all accessories such as U clamps, thimbles as shown in drawings
and as per technical specifications etc. complete including all lead, lift and machinery. (equivalent
/ higher protection system will be technically evaluated). (excluding drilling, anchoring, bolting &
grouting).
90.00 × 25.00 = 2250.00 smt
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
Supply and installation of rhomboidal shape rolled cable net of cable diameter between 6.5
millimetre to 10 millimetre twisted or straight of high tensile steel wire with tensile strength 1770
Name
N/mm2ofand work
with:-maximum
Providing andsize
mesh fixing
uptoof300
high tensile
x 300 mm steel rolled
size and cable
tensile net forofrockfall
strength mesh
protection near waterfall of shri manmathswami devasthan
minumum 100 KN/m with Zn + AL coating with high tensile steel wire secondary mesh trust
of at
shrishetra kapildhar, Tq. & Dist. Beed.
aperature size not more then 90 mm center to center including the top and bottom support rope
with tensile strength 1770 N/mm2 of suitable
RATEsize with Zn + AL coating. Load capacity of mesh
ANALYSIS
should be not less than 50 KN/m. Lacing wire/shackles/spiral connectors or rope required to
R.A. No.1
connect the adjacent net and all accessories such as U clamps, thimbles as shown in drawings
Item
and asNo.5
per technical specifications etc. complete including all lead, lift and machinery.
(equivalent / higher protection system will be technically evaluated). (excluding drilling, anchoring,
bolting & grouting).
Rate analysis for 1.0 m length of RCC cantilever retaining wall,
1) Excavation, DSR-P/I No.166/19
1 × 2.10 × 1.00 × 1.20 = 2.52 cmt
Amount @ Rs. 175.00 / cmt Rs. = 441.00
2) M-10 p.c.c. for foundation, DSR-P/I No.163/1,
1 × 2.10 × 1.00 × 0.15 = 0.32 cmt
Basic rate = 2900.00 /cmt
Add lead for sand 0.46 × 445.04 = 204.72
Add lead for metal 0.93 × 196.32 = 182.58
Add royalty charges 1.39 × 141.34 = 196.46
3483.76 /cmt
Amount Rs. 0.32 × 3483.76 = 1097.38
3) M-15 concrete for RCC retaining wall, DSR-P/I No.169/32,
parapet, 1 × 1.00 × 0.20 × 1.00 = 0.20 cmt
stem 1 × 1.00 × 0.25 × 3.55 = 0.89
bottom slab 1 × 1.00 × 1.80 × 0.30 = 0.54
1.63 cmt
Basic rate = 4100.00 /cmt
Add lead for sand 0.44 × 445.04 = 195.82
Add lead for metal 0.88 × 196.32 = 172.76
Add royalty charges 1.32 × 141.34 = 186.57
4655.15 /cmt
Amount Rs. 1.63 × 4655.15 = 7576.25
4) TMT bar reinforcement, DSR-P/I No.171/38
8 mm dia. bars, 2 × 24 × 1.00 = 48.00 RMT
2 × 10 × 1.00 = 20.00
68.00 RMT
wt. @ 0.40 kg/m, 0.40 × 68.00 = 27.20 kg
12 mm dia. bars, 1 × 5 × 1.80 = 9.00 RMT
wt. @ 0.90 kg/m, 0.90 × 9.00 = 8.10 kg
16 mm dia. bars, 2 × 5 × 4.55 = 22.75 RMT
1 × 5 × 1.80 = 9.00
31.75 RMT
wt. @ 1.60 kg/m, 1.60 × 31.75 = 50.80 kg
total wt., 27.20 + 8.10 + 50.80 = 86.10 kg
i.e. 0.0861 MT
Amount Rs. 0.0861 × 52000.00 = 4477.20
Total amount, sum of item No. 1 to 4, Rs. 13591.84 /RMT
Say Rs. 13600.00 /RMT
R.A. No.2
#NAME?
#NAME?
Tender No.24/2015-16 of PWD, Pune for the work of rockfall protection netting of sinhagad fort
road,
Total cost of project = Rs. 10760246.00
Area of netting = 3105.60 smt
Unit rate of netting = 10760246 / 3105.60 = 3465.00 per smt.
R.A. No.3
#NAME?
#NAME?
Rate as per Aurangabad PWD.DSR for 2015-16 year, P/I No.349/5.f of solar power plant of
capacity 10 KW - Rs. 1350000.00 per No.
daily max. average energy consumption of devasthan trust as per meter reading = 116 KW.
Total amount for solar power plant of 116 KW capacity =116 × 135000= 15660000.00
Street lights with pole, brackets, lamp Elect.DSR-2013-14, P/I No.8-1-3,2-6-5, 2-8-12,
Rs. 12659+719+5156 = 18534.00 per No., for 80 street lights, Rs. = 1482720.00
High mast flood light, DSR-P/I No.2-10-4, 8-1-6, 2-6-14, 2-8-34,
Rs.36485+16640+11901+4236 = 69262.00 per No., for 5 flood lights, Rs. = 346310.00
add for wirings, lump sum = 2140000.00
Total cost of solar power project, = 19629030.00
Say Rs. 19630000.00
R.A. No.4
#NAME?
#NAME?
Cost of bandhara as a source of water on u/s of second flow of waterfall,
amount as per bandhara constructed on u/s of first flow of waterfall by devasthan trust,
Rs. = 2500000.00
add for Jack well (lump sum), Rs. = 2000000.00
max. poplation of pilgrims per day in yatra period - 4000 No.
demand of water = 4000 × 100 = 400000 lit. per day per head.
reservoir capacity = 400000 lit., rate as per MJP.DSR-2015-16, P/I No.197/1.8,9,
Amount for RCC-GSR, Rs. = 1965153.00
Package water treatment plant incl. aeration fountain, flocculator, settlers, rapid sand gravity
filters, filterhouse, chemical house, alum tanks, chlorinator, sump, pump……etc. complete,
DSR-P/I No.173/3.1 for 0.50 MLD plant, Rs. = 2457000.00
add for rising main pipeline of 80 mm dia. G.I., DSR-P/I No.82/1.B.viii & 83/2.B.viii,
Rs. 575 per RMT for 250 m length, Rs. = 143750.00
add for distribution pipeline of 80 mm dia. G.I., DSR-P/I No.82/1.B.viii & 83/2.B.viii,
Rs. 575 per RMT for 486 m length, Rs. = 279450.00
Total Rs. 9345353.00
Add 7% for agency charges, 654174.71
Grand total Rs. 9999527.71
Say Rs. 10000000.00
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
Name of work :- Providing and fixing of high tensile steel rolled cable net for
rockfall protection near waterfall of shri manmathswami
devasthan trust at shrishetra kapildhar, Tq. & Dist. Beed.
LEAD CHART
Solapur
0/0
159/0 Manjarsumba
MDR35
(site of work) 3/0
Devasthan
162/0
6/0
1.0 KM 175/400
Parali
1.0 KM
Nalwandi 2.0 KM
stone
quarry
MSH2
Beed city Beed 177/800 Mumbai
(site of work)
Godavari river 219/0
(shahagad)
(sand)
Dhule
Certificate :- Certified that the leads taken are minimum.
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
Name of work :- Providing and fixing of high tensile steel rolled cable net for
rockfall protection near waterfall of shri manmathswami devasthan
trust at shrishetra kapildhar, Tq. & Dist. Beed.
LEAD CHARGES
Lead Initial lead Net lead
Sr. Leads in Pay Load
Material Quarry charges charges charges
No. km Factor
per trip per trip per unit
Stone
aggregates
1 Nalwandi quarry 20.00 2014.93 886.10 5.75 196.32
below 40
mm size
Stone
aggregates
2 Nalwandi quarry 20.00 2014.93 886.10 5.50 205.24
above 40
mm size
Godavari river
3 Sand 60.00 3445.09 886.10 5.75 445.04
(shahagad)
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
Name of
Providing and fixing of high tensile steel rolled cable net for rockfall
work :-
protection near waterfall of shri manmathswami devasthan trust at
shrishetra kapildhar, Tq. & Dist. Beed.
RECAPITULATION SHEET
Sr.
Essential Items Cost (Rs.)
No.
1 Bhakta niwas building as per abstract sheet item No.1). 27600000.00
2 Internal electrification for bhakta niwas building (5 %). 1380000.00
3 Water supply & sanitation for bhakta niwas building (5 %). 1380000.00
4 Improvement to Manjarsumba kapildhar pali ghat road (MDR35), 17520090.00
KM 0/0 to 6/0 with widening carriageway 3.75 to 5.50 m as per
abstract sheet item No. 2, 3 & 4.
5 Constructing RCC retaining walls on MDR-35 as per abstract sheet 30600000.00
item No. 5.
6 Rockfall protection netting at waterfall of trust as per abstract sheet #NAME?
item No.6.
7 New link road from SH156 to MDR35 as per abtract sheet item No.3 #NAME?
8 Solar energy power plant project of 116 KW capacity including #NAME?
wiring, street lights, high mast lights etc. as per abstract I.No.8.
(executing agency P.W.(Elecrical) Division, Aurangabad).
9 Water supply scheme project for devasthan trust including bandhara, #NAME?
jack well, pump, GSR, WTP, pipeline etc. as per abstract I.No.9.
(executing agency Maharashtra Jeevan Pradhikaran Division, Beed).
Total Rs. #NAME?
10 Contingencies (4 %). #NAME?
11 Price escalation charges (5 %). #NAME?
Grand Total Rs. #NAME?
Say Rs. 100000000.00
Sub Divisional Engineer Executive Engineer
P.W.Sub Division (Buildings) Public Works Division
Beed Beed
