Name of Work :- Nalla Deepening and Widening of Existing Storage Bandhara at Tas,Tah

RATE ANALYSIS (WORKING ESTIMATE-Rates as per Sanctioned Estimate)

Sr.
Item of work
No.
Item No 1:- Labour for removing average growth of grass including shrubs,weeds
etc complete with all leads and lifts

Item No 2:- Excavation for foundation for earth soils of all types of
1 soil,sand,gravel,soft murum etc including shoring and strutting as necessary and
disposing off excavated stuff as and where directed etc complete

Item No 3:- Excavation for foundation in HM,kankar,pables,including dressing the

2 sides stacking and disposing the excavated material as and where directed with 15
mtr lead and 1.50 mtr lift

Item No 4:- Construction of guide bund with selected material available from
excavation including transportation of material,laying in layer,leveling the
3 bank,dressing including watering and consolidation with all leads and lifts

Sectional Engineer Sub Div. Engineer Executive Engineer

Z.P. M.I. sub Div. Z.P. M.I. sub Div. Z.P. M.I. Div.
Umrer. Umrer. Nagpur
e Bandhara at Tas,Tah-Bhiwapur

ctioned Estimate)

Rates Unit

1.30 m

29.80 m

45.45 m

35.55 m
Name of Work :- Nalla Deepening and Widening of Existing Storage Bandhara at Tas,Tah

ABSTRACT (WORKING ESTIMATE)

Sr.
Item of work Quantity Unit
No.
1 Item No 1:- Labour for removing average growth of grass
including shrubs,weeds etc complete with all leads and lifts 6000.00 m

2 Item No 2:- Excavation for foundation for earth soils of all types
of soil,sand,gravel,soft murum etc including shoring and
strutting as necessary and disposing off excavated stuff as and 3793.65 m
where directed etc complete
3 Item No 3:- Excavation for foundation in
HM,kankar,pables,including dressing the sides stacking and
disposing the excavated material as and where directed with 15
2545.12 m
mtr lead and 1.50 mtr lift
4 Item No 4:- Construction of guide bund with selected material
available from excavation including transportation of
material,laying in layer,leveling the bank,dressing including 1497.49 m
watering and consolidation with all leads and lifts

Total Rs
Add 1% insurance
Total Rs

Sectional Engineer Sub Div. Engineer Executive Engineer

Z.P. M.I. sub Div. Z.P. M.I. sub Div. Z.P. M.I. Div.
Umrer. Umrer. Nagpur
ge Bandhara at Tas,Tah-Bhiwapur

ATE)

Total Cost
Rates Amount
1.30 7800

29.80 113051

45.45 115676

35.55 53236

289763
2898
292661
Name of Work :- Nalla Deepening and Widening of Existing Storage Bandhara at Tas,Tah-B

MEASUREMENT (WORKING ESTIMATE)

Sr.
Item of work
No.
Item No 1:- Labour for removing average growth of grass including shrubs,weeds
1 etc complete with all leads and lifts

Item No 2:- Excavation for foundation for earth soils of all types of
soil,sand,gravel,soft murum etc including shoring and strutting as necessary and
2 disposing off excavated stuff as and where directed etc complete

Item No 3:- Excavation for foundation in HM,kankar,pables,including dressing the

sides stacking and disposing the excavated material as and where directed with 15
3
mtr lead and 1.50 mtr lift

Item No 4:- Construction of guide bund with selected material available from
excavation including transportation of material,laying in layer,leveling the
4 bank,dressing including watering and consolidation with all leads and lifts

Sectional Engineer Sub Div. Engineer Executive Engineer

Z.P. M.I. sub Div. Z.P. M.I. sub Div. Z.P. M.I. Div.
Umrer. Umrer. Nagpur
Bandhara at Tas,Tah-Bhiwapur

Quantity MB no./PG
Unit no
Executed

6000.00 m 373/25,26

3793.65 m 373/25,26

2545.12 m 373/25,26

1497.49 m 373/25,26
Name of Work :- Nalla Deepening and Widening of Existing Storage Band
Tas,Tah-Bhiwapur
Tas,Tah-Bhiwapur
GENERAL DESCRIPTION
(WORKING ESTIMATE-WORK EXECUTED)
Agreement No: B1/ZP/MID/425/JSA/2016-17 dated 23.2.2017

1.Total Estimated Cost = Rs 298900.00/- vide ts no.

2.Total Cost of Tender = Rs.298145.00/-
3.Total Expenditure as per first and final bill = Rs.292661.00/-

The work of Nalla Deepening and Widening of Existing Storage Ban

Tas is completed.As per first and final billthe amount is Rs.292661.00/-

Reasons for preparing Working Estimate:-

1.Cost of work done is Rs.292661.00/- which is less than the tender

amount.
2.Quantity in some of the items is increased but is within the
permissible limit.
3.Quantity is increased which is as per site conditions and
requirements of the work.

Work is executed as per requirements at site of work and as per site

conditions availabale.The total expenditure is less than tender
cost.Working estimate of Rs. 292661.00/- is prepared as per work done

Sectional Engineer Sub Div. Engineer Executive Engineer

Z.P. M.I. sub Div. Z.P. M.I. sub Div. Z.P. M.I. sub Div.
Umrer. Umrer. Umrer
sting Storage Bandhara at

Existing Storage Bandhara at

n the tender

work and as per site

s per work done

eer
Bandhara at

Bandhara at
MINOR IRRIGATION DIVISION
ZILLA PARISHAD
NAGPUR
WORKING ESTIMATE
SUBDIVISON UMRER.

TAHSIL- BHIWAPUR. DISTRICT-NAGPUR.

Name of Work :- Nalla Deepening and Widening of Existing Storage Bandhara at Tas,Tah-Bhiwapur

Rs 292661.00/-
SION

s,Tah-Bhiwapur
 ESTIMATE

Division :- Minor Irrigation (Zilla Parishad), Division : . Nagpur.

Sanctioned Estimate No. :- ..
Fund Head :-
Major Head :- (WORKING ESTIMATE)
Minor Head :- Nalla Deepening and Widening of Existing Storage
Service Head :- Bandhara at Tas
Department Head :- Tah-Bhiwapur

Estimate framed in the office of the Executive Engineer, M.I.Zilla Parishad, Nagpur &
Sub Divisional Engineer,M.I. Z.P.Umred and the probable expenses that will be
incurred in Nalla Deepening and Widening of Existing Storage at Tas ,Tah Bhiwapur
Tah. Bhiwapur
Rs. 292661 /-
Administratively approval under ..
No. .. Date ..20
Technically Sanctioned Under .
No. .. Date..20
Estimate Prepared by Shri-S.G Sapate,Sect. Engineer.
And Checked by Shri-
( Call or Authority )
----------------------------- -------------------------------------------------------------------------------------------------------------

GENERAL DESCRIPTION

-----------Attached Separately-----------

----------------------------- ----------------------------------------------------------------------------------------------------------

Note :- The abstract should be signed at the end by the executive Engineer and the Sub-
Divisional Officer and if necessary by the Superintending Engineer and the
Chief Engineer. The signature should be attested (including year).

Sect. Engineer Sub Divisional Engineer

M.I. Z.P. Sub Division Umred. M.I. Z.P. Sub Division Umred.