अतिरिक्त बाबीची यादी व मंजुरीसाठी प्रस्तावित के लेले दर

EXTRA ITEM RATE LIST NO . 2

मंडळ महाराष्ट्र जीवन प्राधिकरण मंडळ औरंगाबाद कामाचे नाव Aurangabad Water Supply Project Tq & Dist.Aurangabad
विभाग महाराष्ट्र जीवन प्राधिकरण विभाग औरंगाबाद. कं त्राटदाराचे नाव M/s GVPR Engineers Ltd Hyderabad Project Office Aurangabad.
उपविभाग महाराष्ट जीवन प्राधिकरण , उपविभाग क्र.3 औरंगाबाद कं त्राट .क्र B-1/06 for Year 2020-21

कार्यादेश दिनांक 2/4/2021

.....................यांनी क्र..........दिनांक .................अन्वये मंजूर के ले.
अ.क्र बाबीचे वर्णन परिमान (त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर प्रत्येकी रक्कम शेरा

स्वीकृ त निविदा
असल्यास दराचीअनुसूची असल्यास

1 2 3 4 5 6 7 8 9
SUB-WORK NO.1:- Dismantiling of RCC ESR's @ various
Loaction
1 Item No. 1:- Dismantiling of ESRsof various capacites and heights
using crane (10 MT capacity) and handing over M.S./C.I./G.I.pipes,
valves, bends,etc.to the Department.However taking steel
reinforcement by the dismentling agency including removing
dismantled materials from site and disposing them at suitable place as
directed etc. complete.

A Capacity of E.S.R upto 2 lakh liters and staging upto 12 m height

i) Congested Area
1 RCC ESR Cap 3.10 Lakh liters Staging hegiht 10 m @ Harsul Octorai
310000.00 (MJP CSR 2021-22 P No.58 Item No.2B) 2.12 Lit 657200
2 RCC ESR Cap 2.5 Lakh liters Staging hegiht 12 m @ Harsul Octorai
250000.00 (MJP CSR 2021-22 P No.58 Item No.2B) 2.12 Lit 530000
3 RCC ESR Cap 2.25 Lakh liters Staging hegiht 12 m @ Silik Milk
225000.00 (MJP CSR 2021-22 P No.58 Item No.2B) 2.12 Lit 477000
Colony Near Railway Station

2 Item No.2:- Dismantiling the RCC work M-20, M-30 & Shorting out
the material Such as Sheel etc, as directed & stacking them within the
specified load as directed etc complete.

i) Concrete Qty @ SBOA School 335.33 (PWD CSR 2021-22 P No.216 Item No.46..29) 1366.00 Cum 458061
ii) Concrete Qty @ Jubli Park 63.39 (PWD CSR 2021-22 P No.216 Item No.46..29) 1366.00 Cum 86586

3 Item No:-3 Dismantling of flat wooden or AC Sheet Celing With

frame Work including Stacking the material as directed with all lead & 15.04 (PWD CSR 2021-22 P No.215 Item No.46.09) 315.00 Cum 4739
Lifts etc complete.

Page 1 of 109
अ.क्र बाबीचे वर्णन परिमान (त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर प्रत्येकी रक्कम शेरा

स्वीकृ त निविदा
असल्यास दराचीअनुसूची असल्यास

1 2 3 4 5 6 7 8 9
4 Item No.4:- Dismentling of flat wooden or AC Sheet Celing With
frame Work including Sracking the material as directed with all lead 240.96 (PWD CSR 2021-22 P No.215 Item No.46.06) 56.00 Sq.m 13494
& Lifts etc complete.

Page 2 of 109
अ.क्र बाबीचे वर्णन परिमान (त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर प्रत्येकी रक्कम शेरा

स्वीकृ त निविदा
असल्यास दराचीअनुसूची असल्यास

1 2 3 4 5 6 7 8 9
5 Item No 5:- Transporting and lifting the material form site to another
department store, including loading,unloading CI/DI/BWSC/MS/RCC
pipes of classes having individual weight more than 300 kg & also
other heavy materails valves, mechinery having individual weight
more than 300 kg

A) Manuling Handling
i) Loading 12.57 (MJP CSR 2021-22, P.no 16 item no.1A) 110.00 MT 1383
ii) Unloading 12.57 (MJP CSR 2021-22, P.no 16 item no.1A) 110.00 MT 1383
B) Crane Handling
i) Loading 4.53 (MJP CSR 2021-22, P.no 16 item no.1B) 193.00 MT 874
ii) Unloading 4.53 (MJP CSR 2021-22, P.no 16 item no.1B) 193.00 MT 874

6 Item No.6 :-
lead charges for material from jubli park pump house to Pharola WTP(
Exit) @ Municipal Corporation Store) 2.00 (MJP CSR 2021-22, P.no 16,17 item no.1A) 4126.10 Trip 8252

Total Rs. 2239846

वरील दर स्वीकारन्यास मी मान्य करतो. ह्या कामासाठी यापूर्वी मंजूर के लेली अतिरिक्त ..........बाबीवरील (ही धरून) एकू ण रक्कम एकू ण रु. 2239846

(कं त्राट दाराची दिनाकिं त स्वाक्षरी)

क्र. क्र. क्र. क्र.

कार्यकारी अभियंता विभाग मंजूर करून परत

यांचाकडे तीन प्रतीत अधिक्षक अभियंता
चार प्रतीत मंजुरीसाठी एक प्रत मंडळ यांचेकडे
पाठविण्यासाठी सादर मंजुरीसाठी सादर

मे.फोर्टेस्स इन्फ्राकॉन लि. उपविभागीय अभियंता, कार्यकारी अभियंता, अधीक्षक अभियंता

महाराष्ट्र जीवन प्राधिकरण महाराष्ट्र जीवन प्राधिकरण महाराष्ट्र जीवन प्राधिकरण
उपविभाग क्र 3, औरंगाबाद. विभाग औरंगाबाद. ´ÖÓ›üôû, औरंगाबाद.

*कार्यकारी अभियंता यांनी मंजूर करावयाचे असल्यास *कार्यकारी अभियंता पेक्षा मोठ्या अधिकाऱ्याने मजूर करावयाचे असल्यास

Page 3 of 109
 Extra Item Rate List
Aurangabad Water Supplu Project Tq & Dist Aurangabad
PURE WATER RAISING MAIN
Item No. Description E I campared with items RATE Unit AMT REMARK
Qty
in
Accepted DSR
Total tender Rs Rs

SUB-WORK NO.2:- R.C.C. JACK WELL &

PUMP HOUSE

Item No.1 Providing and casting in situ cement concrete M

30 of trap / granite / quartzite / gniess metal for
reinforced cement concrete beam & lintels as per
detailed designs & drawings or as directed
including centering form work compaction &
finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to
give a smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

e) RCC M-30 for slabs / vertical wall D S R 18-19

lift 10-15 vertical wall 6.43 As per rate analysis 9468.04 m3 60880

lift 10-15 slab 6.72 As per rate analysis 9468.04 m3 63625

e) RCC M-30 for Beam D S R 18-19

lift 10-15 1.8 As per rate analysis 8708.68 m3 15676 1

Item No 6 Providing and casting in situ cement concrete M

30 of trap / granite / quartzite / gniess metal for
reinforced cement concrete beam & lintels as per
detailed designs & drawings or as directed
including centering form work compaction &
finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to
give a smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

RCC M-30 for Coloiumn D S R 18-19

Lift 10 to 15 0.98 As per rate analysis 8912.97 m3 8735 2

Lift 15 to 20 1.21 As per rate analysis 9615.55 m3 11635 3

Item No. 7
Providing and fixing in position steel bar
reinforcement of various diameters for RCC
pipes, caps, footings, foundation, slabs, beams,
columns, canopies, staircases, newels, chajjas,
lintels, pardies, copings, fins, arches, etc. as per
detailed designs, drawings and schedules;
including cutting, bending, hooking the bars,
binding with wires or tack welding and
supporting as required etc. complete (including
cost of binding wire)

Tor Steel
Lift 15 to 20 0.40 As per rate analysis 69745.31 MT 27898 4

Item No 4 Providing constructing 2nd class B.B. masonary

with conventional / Indian standard type articles
in cement mortaor 1:6 in superstructure,
including striting joints racking out joints
watering & scaffolding etc. complete
 Item No. Description E I campared with items RATE Unit AMT REMARK
Qty
in
Accepted DSR
Total tender Rs Rs

BB MASONRY 1:6 super st D S R 18-19

Lift 11.4 to 15.2 M 9.33 As per rate analysis 6239.17 m3 58211
Lift 15.2 to 19.0 M 11.57 As per rate analysis 6292.24 m3 72801

Total (A) 319461

SUB WORK NO.3 :- APPROACH BRIDGE

Item No 2 Providing and casting in situ cement concrete M
30 of trap / granite / quartzite / gniess metal for
reinforced cement concrete beam & lintels as per
detailed designs & drawings or as directed
including centering form work compaction &
finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to
give a smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

RCC M-30 for Coloiumn D S R 18-19

lift II nd to IIIrd brace 17.23 As per rate analysis 8912.97 m3 153570

Item No 3 Providing and casting in situ cement concrete M

30 of trap / granite / quartzite / gniess metal for
reinforced cement concrete beam & lintels as per
detailed designs & drawings or as directed
including centering form work compaction &
finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to
give a smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

RCC M-30 for Brace

D S R 18-19
Ist brace
64.64 As per rate analysis 7337.58 m3 474301
RCC M-30 for Brace D S R 18-19
II nd brace 21.00 As per rate analysis 8023.13 m3 168486

RCC M-25 for Brace D S R 18-19

II nd brace 60.14 As per rate analysis 7932.59 m3 477066

RCC M-25 for Brace D S R 18-19

III rd brace 30.9 As per rate analysis 8598.54 m3 265695

Item No 4 Providing and casting in situ cement concrete M

30 of trap / granite / quartzite / gniess metal for
reinforced cement concrete beam & lintels as per
detailed designs & drawings or as directed
including centering form work compaction &
finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to
give a smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

RCC M-25 for Slab D S R 18-19

II nd Lift 64.35 As per rate analysis 8628.67 m3 555255

RCC M-25 for Slab D S R 18-19

III rd Lift 36.00 As per rate analysis 9357.90 m3 336884

TOTAL B 2431258
TOTAL A + B 2750719
Item No. Description E I campared with items RATE Unit AMT REMARK
Qty
in
Accepted DSR
Total
Divisional tender
Accountant Rs Rs
Executive Engineer,
Maharashtra Jeevan Pradhikaran
Maharashtra Jeevan Pradhikaran Works Maharashtra Jeevan Pradhikaran Works
Works
MJP ,Sub DivisinVaijapur MJP ,DivisinDivision, Jalna.
Aurangabad MJP ,DivisinDivision, Jalna.
Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD
EIRL DSR 2018-19
LEAD STATEMENT
(Pay Load As Per Statement 'iii' & Page No 19,MJP DSR 2018-19)
NET
BASIC
SR. LEAD LEAD LEAD
MATERIAL QUARRY LEAD P.L.F UNIT
NO (Km) (Km) CHARGE
(Km)
S

1 Sand GIRNA 85 809.57 6179.53 5.75 933.91 Cum

2 Metal (below 40mm) KASABKHEDA 25 809.57 2225.73 5.75 246.29 Cum

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD

ITEM NO :- 7 R.C.C M 25 (Beams/Braces/Lintels)

(MJP DSR 18-19 , Sect-G,Item No 4b,Page No - 42)
Basic Rate 5946.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 6488.07
Add GST 12% Per Cu.M 778.57
Total Per Cu.M 7266.64

Lift 5 to 10 M Per Cu.M 7082.67

Add GST 12% Per Cu.M 849.92
Total Per Cu.M 7932.59

RA EIRL Page 7
Lift 10 to 15 M Per Cu.M 7677.27
Add GST 12% Per Cu.M 921.27
Total Per Cu.M 8598.54

ITEM NO :- 8 R.C.C M 25 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 18-19 , Sect-G,Item No 5b,Page No - 42)
Basic Rate 6511.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 7053.07
Add GST 12% Per Cu.M 846.37
Total Per Cu.M 7899.44

Lift 5 to 10 M Per Cu.M 7704.17

Add GST 12% Per Cu.M 924.50
Total Per Cu.M 8628.67

Lift 10 to 15 M Per Cu.M 8355.27

Add GST 12% Per Cu.M 1002.63
Total Per Cu.M 9357.90

(Slab/landings/vertical wall/waist slab /steps of

ITEM NO :- R.C.C M 30 stair case)
(MJP DSR 2018-19 , Sect-G,Item No 5c,Page No - 42)
Basic Rate 6686.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 7116.41
Lift 5 to 10 M Per Cu.M 7785.01
Lift 10 to 15 M Per Cu.M 8453.61
Add GST 12% Per Cu.M 1014.43
Total Per Cu.M 9468.04

RA EIRL Page 8
ITEM NO :- R.C.C M 30 (Columns)
(MJP DSR 18-19 , Sect-G,Item No 3c,Page No - 41)
Basic Rate 6273.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Ist Lift Per Cu.M 6703.41
Lift 5 to 10 M Iind Lift Per Cu.M 7330.71
Add GST 12% Per Cu.M 879.69
Total Per Cu.M 8210.40

Lift 10 to 15 M Per Cu.M 7958.01

Add GST 12% Per Cu.M 954.96
Total Per Cu.M 8912.97

Lift 15 to 20M Per Cu.M 8585.31

Add GST 12% Per Cu.M 1030.24
Total Per Cu.M 9615.55
ITEM NO :- R.C.C M 30 (Beams/Braces/Lintels)
(MJP DSR 18-19, Sect-G,Item No 4c,Page No - 42)
Basic Rate 6121.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Ist Lift Per Cu.M 6551.41
Add GST 12% Per Cu.M 786.17
Total Per Cu.M 7337.58

Lift 5 to 10 M Iind Lift Per Cu.M 7163.51

Add GST 12% Per Cu.M 859.62
Total Per Cu.M 8023.13

Lift 10 to 15 M III rd Lift Per Cu.M 7775.61

Add GST 12% Per Cu.M 933.07
Total Per Cu.M 8708.68

Lift 15 to 20 M III rd Lift Per Cu.M 8387.71

Add GST 12% Per Cu.M 1006.53
Total Per Cu.M 9394.24
(Slab/landings/vertical wall/waist slab /steps of
ITEM NO :- R.C.C M 30 stair case)
(MJP DSR 2018-19 , Sect-G,Item No 5c,Page No - 42)
Basic Rate 6686.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Ist Lift Per Cu.M 7116.41
Lift 5 to 10 M Iind Lift Per Cu.M 7785.01
Add GST 12% Per Cu.M 934.20
Total Per Cu.M 8719.21

RA EIRL Page 9
Lift 10 to 15 M III rd Lift Per Cu.M 8453.61
Add GST 12% Per Cu.M 1014.43
Total Per Cu.M 9468.04

ITEM NO :- R.C.C M 30 (Chajjas)

(MJP DSR 2018-19 , Sect-G,Item No 5c,Page No - 42)
Basic Rate 6640.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Ist Lift Per Cu.M 7070.41
Lift 5 to 10 M Iind Lift Per Cu.M 7734.41
Add GST 12% Per Cu.M 928.13
Total Per Cu.M 8662.54

Lift 10 to 15 M III rd Lift Per Cu.M 8398.41

Add GST 12% Per Cu.M 1007.81
Total Per Cu.M 9406.22

Lift 15 to 20M Per Cu.M 9062.41

Add GST 12% Per Cu.M 1087.49
Total Per Cu.M 10149.90

ITEM NO :- Tor Steel

(MJP DSR 18-19, Sect-G,Item No8,Page No - 43)
Basic Rate 47902.00
Add Lead For Sand 0.30 0.00 0.00
Add Lead For Metal 0.61 0.00 0.00
Lift 0 to 5 M Per .M T 47902.00
Add GST 12% Per .M T 5748.24
Total Per .M T 53650.24

Lift 5 to 10 M Per .M T 50297.10

Add GST 12% Per .M T 6035.65
Total Per .M T 56332.75

RA EIRL Page 10
 Lift 10 to 15 M Per .M T 52692.20
Add GST 12% Per .M T 6323.06
Total Per .M T 59015.26

Lift 15 to 20 M Per .M T 62272.60

Add GST 12% Per .M T 7472.71
Total Per .M T 69745.31

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

RA EIRL Page 11
 ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD
LEAD STATEMENT
(Pay Load As Per Statement 'C2' & Sr No 818 SSR Item No 27.05 ,PWD DSR 2018-19)
NET
BASIC
SR. LEAD LEAD LEAD
MATERIAL QUARRY LEAD P.L.F UNIT
NO (Km) (Km) CHARGE
(Km)
S

1 Murum Local 5 0 205.86 5.75 205.86 Cum

2 Sand GIRNA 85 0 1007.8 5.75 1007.80 Cum

3 Metal (below 40mm) KASABKHEDA 25 0 440.01 5.75 440.01 Cum

4 Metal (40mm & above) KASABKHEDA 25 0 421.68 5.5 421.68 Cum

5 Soling/Stone (40mm &AbKASABKHEDA 25 0 421.68 4.70 421.68 Cum

6 Bricks KHULTABAD 25 0 1001.71 3.50 1001.71 1000 Nos

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad
ITEM NO :- 2 BB MASONRY 1:6 super st
(P.W.D. DSR 2018.19,Sr No 818 SSS Item No 27.05)
Basic Rate 5307.00
Add Lead For Sand 0.27 1007.80 272.11
Add Lead For Bricks 0.50 1001.71 500.86
Ground Floor Lift 0 to 3.8 to M Per Cu.M 6079.96
First Floor Lift 3.8 to 7.6 M 6133.03
Second Floor Lift 7.6 to 11.4 M 6186.10
Third Floor Lift 11.4 to 15.2 M 6239.17
Add GST 12% Per .M T 748.70
Total Per .M T 6987.87
Fourth Floor Lift 15.2 to 19.0 M 6292.24
Add GST 12% Per .M T 755.07
Total Per .M T 7047.31

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

RA EIRL Page 12
ITEM NO :- 1 P.C.C M 15
(MJP DSR 18-19, , Sect-G,Item No 1,Page No - 41)
Basic Rate 3742.00
Add Lead For Sand 0.44 933.91 410.92
Add Lead For Metal 0.88 246.29 216.74
Lift 0 to 5 M Per Cu.M 4369.66
Lift 5 to 10 M Per Cu.M 4743.86
Lift 10 to 15 M Per Cu.M 5118.06

ITEM NO :- 2 R.C.C M 20 (Columns)

(MJP DSR 2015.16, Sect-G,Item No 3 a,Page No - 41)
Basic Rate 6417.00
Add Lead For Sand 0.42 933.91 392.24
Add Lead For Metal 0.84 246.29 206.88
Lift 0 to 5 M Per Cu.M 7016.13
Lift 5 to 10 M Per Cu.M 7657.83
Lift 10 to 15 M Per Cu.M 8299.53

ITEM NO :- 3 R.C.C M 20 (Beams/Braces/Lintels)

(MJP DSR 2015-16, Sect-G,Item No 4a,Page No - 42)
Basic Rate 6373.00
Add Lead For Sand 0.42 933.91 392.24
Add Lead For Metal 0.84 246.29 206.88
Lift 0 to 5 M Per Cu.M 6972.13
Lift 5 to 10 M Per Cu.M 7609.43
Lift 10 to 15 M Per Cu.M 8246.73

ITEM NO :- 4 R.C.C M 20 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 2015.16, Sect-G,Item No 5a,Page No - 42
Basic Rate 6939.00
Add Lead For Sand 0.42 933.91 392.24
Add Lead For Metal 0.84 246.29 206.88
Lift 0 to 5 M Per Cu.M 7538.13
Lift 5 to 10 M Per Cu.M 8232.03

RA EIRL Page 13
Lift 10 to 15 M Per Cu.M 8925.93

ITEM NO :- 5 R.C.C M 25 (Foundation & Footing)

(MJP DSR 15-16 , Sect-G,Item No 2b,Page No - 41)
Basic Rate 5120.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 5662.07
Lift 5 to 10 M Per Cu.M 6174.07
Lift 10 to 15 M Per Cu.M 6686.07

ITEM NO :- 6 R.C.C M 25 (Columns)

(MJP DSR 15-16 , Sect-G,Item No 3b,Page No - 41)
Basic Rate 6939.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 7481.07
Lift 5 to 10 M Per Cu.M 8174.97
Lift 10 to 15 M Per Cu.M 8868.87

ITEM NO :- 7 R.C.C M 25 (Beams/Braces/Lintels)

(MJP DSR 15-16 , Sect-G,Item No 4b,Page No - 42)
Basic Rate 6861.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 7403.07
Lift 5 to 10 M Per Cu.M 8089.17
Lift 10 to 15 M Per Cu.M 8775.27

ITEM NO :- 8 R.C.C M 25 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 15-16 , Sect-G,Item No 5b,Page No - 42)
Basic Rate 7460.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 8002.07
Lift 5 to 10 M Per Cu.M 8748.07
Lift 10 to 15 M Per Cu.M 9494.07

ITEM NO :- 9 R.C.C M 25 (chajj/parapet/curtain walls/partision)

(MJP DSR 15-16 , Sect-G,Item No 6b,Page No - 43)
Basic Rate 7550.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 8092.07
Lift 5 to 10 M Per Cu.M 8847.07
Lift 10 to 15 M Per Cu.M 9602.07

ITEM NO :- 10 R.C.C M 25 (Bottom Domes Only)

(MJP DSR 15-16 , Sect-G,Item No 7b,Page No - 43)
Basic Rate 7882.00
Add Lead For Sand 0.38 933.91 354.89
Add Lead For Metal 0.76 246.29 187.18
Lift 0 to 5 M Per Cu.M 8424.07
Lift 5 to 10 M Per Cu.M 9212.27

RA EIRL Page 14
Lift 10 to 15 M Per Cu.M 10000.47

ITEM NO :- 11 R.C.C M 30 (Foundation & Footing)

(MJP DSR 18-19 , Sect-G,Item No 2d,Page No - 41)
Basic Rate 5043.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 5473.41
Lift 5 to 10 M Per Cu.M 5977.71
Lift 10 to 15 M Per Cu.M 6482.01

ITEM NO :- 12 R.C.C M 30 (Columns)

(MJP DSR 18-19 , Sect-G,Item No 3c,Page No - 41)
Basic Rate 6273.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 6703.41
Lift 5 to 10 M Per Cu.M 7330.71
Lift 10 to 15 M Per Cu.M 7958.01

ITEM NO :- 13 R.C.C M 30 (Beams/Braces/Lintels)

(MJP DSR 18-19, Sect-G,Item No 4c,Page No - 42)
Basic Rate 6121.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 6551.41
Lift 5 to 10 M Per Cu.M 7163.51
Lift 10 to 15 M Per Cu.M 7775.61

(Slab/landings/vertical wall/waist slab /steps of

ITEM NO :- 14 R.C.C M 30 stair case)
(MJP DSR 2018-19 , Sect-G,Item No 5c,Page No - 42)
Basic Rate 6686.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 7116.41
Lift 5 to 10 M Per Cu.M 7785.01
Lift 10 to 15 M Per Cu.M 8453.61

ITEM NO :- 15 R.C.C M 30 (chajj/parapet/curtain walls/partision)

(MJP DSR 2015-16 , Sect-G,Item No 6c,Page No -43)
Basic Rate 7782.00
Add Lead For Sand 0.30 933.91 280.17
Add Lead For Metal 0.61 246.29 150.24
Lift 0 to 5 M Per Cu.M 8212.41
Lift 5 to 10 M Per Cu.M 8990.61
Lift 10 to 15 M Per Cu.M 9768.81

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES

RA EIRL Page 15
 CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD
LEAD STATEMENT
(Pay Load As Per Statement 'C2' & Page No 370,PWD DSR 2015-16)
NET
BASIC
SR. LEAD LEAD LEAD
MATERIAL QUARRY LEAD P.L.F UNIT
NO (Km) (Km) CHARGE
(Km)
S

1 Murum Local 5 671.15 671.15 5.75 0.00 Cum

2 Sand GIRNA 85 671.15 5817.71 5.75 895.05 Cum

3 Metal (below 40mm) KASABKHEDA 25 671.15 2098.09 5.75 248.16 Cum

4 Metal (40mm & above) KASABKHEDA 25 671.15 2098.09 5.5 259.44 Cum

5 Soling/Stone (40mm &AbKASABKHEDA 25 671.15 2098.09 4.70 303.60 Cum

6 Bricks KHULTABAD 25 671.15 2098.09 3.50 407.70 1000 Nos

Sub-Divisional Engineer Excutive Engineer

MJP Sub-Div,Vaijapur MJP ,Divisin Aurangabad

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD

ITEM NO :- 1 UCR'S MASONRY 1:6 in plinth

(P.W.D. DSR 2015.16,Page 61,Item No BDH 1 ,Sr No 163)
Basic Rate 2270.00
Add Lead For Sand 0.42 895.05 375.92
Add Lead For Stone 1.25 303.60 379.51
Per Cu.M 3025.43

ITEM NO :- 2 BB MASONRY 1:6 super st

(P.W.D. DSR 2015.16,Page 57,Item No.149 BDG3 ,Sr No 315)
Basic Rate 5325.00
Add Lead For Sand 0.27 895.05 241.66
Add Lead For Bricks 0.50 407.70 203.85
Ground Floor Lift 0 to 3.8 to M Per Cu.M 5770.51
First Floor Lift 3.8 to 7.6 M 5930.26
Second Floor Lift 7.6 to 11.4 M 6090.01

RA EIRL Page 16
ITEM NO :-3 BB MASONRY 1:6 foundation
(P.W.D. DSR 2015.16,Page 57,Item No BDG3 ,Sr No.313)
Basic Rate 4630.00
Add Lead For Sand 0.27 895.05 241.66
Add Lead For Bricks 0.50 407.70 203.85
Per Cu.M 5075.51

ITEM NO :- 4 CEMENT PLASTER 20MM TK.1:3 (Internal)

(P.W.D. DSR 2015.16,Page 94,Item No 257,BDL9 ,Sr No .368)
Basic Rate 189.00
Add Lead For Sand 0.03 895.05 25.06

Per Cu.M 214.06

ITEM NO :- 5 CEMENT PLASTER 20MM TK.1:4 (External)

(P.W.D. DSR 2015.16,Page 96,Item No 262,BDL9 ,Sr No 370)
Basic Rate 292.00
Add Lead For Sand 0.03 895.05 25.06
Per Cu.M 317.06

ITEM NO :- 6 Providing Dry Rubble Stone Pitching

(P.W.D. DSR 2015.16,Page 259,Item No .966)( RD73,Page No:246)
Basic Rate 370.00
Add Lead For stone 1.00 303.60 303.60
Per Cu.M 673.60

ITEM NO :- 7 Providing earth work embankment.

(P.W.D. DSR 2015.16,Page 244,Item No 906)
Basic Rate 55.00
Add Lead For Earthwork (Murum)Stone 1.00 0.00 0.00
Per Cu.M 55.00
ITEM NO :- 8 Soling 15 cm to 23 cm
(P.W.D. DSR 2015.16,Page 246,Item No 913)
Basic Rate 410.00
Add Lead For Soling Stone 1.00 303.60 303.60
Royalty Charges 1.00 141.34 141.34
Per Cu.M 854.94
ITEM NO :- 13 Supplying soft murum
(P.W.D. DSR 2015.16,Page 247,Item No 920)
Basic Rate 106.00
Add Lead For Murum 1.00 116.72 116.72
Royalty Charges 1.00 141.34 141.34
Per Cu.M 364.06
ITEM NO :- 14 METAL 60MM
(P.W.D. DSR 2015-16.Page 246,Item No.915 )
Basic Rate 516.00
Lead charges as above 1.00 381.47 381.47
Royalty Charges 1.00 141.34 141.34
Per Cu.M 1038.81
ITEM NO :- 15 METAL 40MM
(P.W.D. DSR 2015.16,Page 246,Item No.917 )

RA EIRL Page 17
 Basic Rate 585.00 585.00
Lead charges as above 1.00 381.47 381.47
Royalty Charges 1.00 141.34 141.34
Per Cu.M 1107.81

ITEM NO :- 22 Hard Murum/ Earth work (Approach Bund)

(PWD DSR 2015.16, Item No .906, Page No -244)
Basic Rate 55.00
Add Lead For MURUM -5Km 1.00 176.44 176.44
Royalty Charges 1.00 141.34 141.34
Per Cu.M 372.78

ITEM NO :-23 Soft Murum (Approach Bund)

(PWD DSR 2015.16, Item No 920, Page No -247)
Basic Rate 106.00
Add Lead For MURUM -5Km 1.00 0.00 0.00
Royalty Charges 1.00 141.34 141.34
Per Cu.M 247.34

Cement(bag
Sand/cum Metal/cum
s)/cum
M75 1;5;10 0.00 0.00 0.0
M80 1;4;8 0.00 0.00 0.0
M100 1;3;6 0.00 0.00 0.0
M150 1;2;4 0.00 0.00 0.0
M200 1;1.5;3 0.00 0.00 0.0
M250 1;1;2 0.00 0.00 0.0
M300 1;0.5;1 0.00 0.00 0.0

Sub-Divisional Engineer Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

ITEM NO :- 2 R.C.C M 30 (Foundation & Footing)

(MJP DSR 2015-16,Sect-G,Item No 2d,Page No - 410)
Basic Rate 5347.00
Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
LIFT0 TO 5.00M Per Cu.M 5900.87
LIFT5 TO10.00M 6435.57
LIFT10 TO1 5.00M 6970.27

ITEM NO :- 3 R.C.C M 30 (Columns)

(MJP DSR 15-16, , Sect-G,Item No 3c,Page No - 41)
Basic Rate 7171.00

RA EIRL Page 18
 Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
Per Cu.M 7724.87
LIFT5 TO10.00M 8441.97
LIFT10 TO1 5.00M 9159.07

ITEM NO :- 4 R.C.C M 30 (Beams/Braces/Lintels)

(MJP DSR 2015-16, Sect-G,Item No 4c,Page No - 42)
Basic Rate 7094.00
Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
Per Cu.M 7647.87
LIFT5 TO10.00M 8357.27
LIFT10 TO1 5.00M 9066.67

ITEM NO :- 5 R.C.C M 30 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 2015.16, Sect-G,Item No 5c,Page No - 42)
Basic Rate 7694.00
Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
Per Cu.M 8247.87
LIFT5 TO10.00M 9017.27
LIFT10 TO1 5.00M 9786.67
8247.87
ITEM NO :- 6 R.C.C M 30 (chajj/parapet/curtain walls/partision)
(MJP DSR 2015.16, Sect-G,Item No 6c,Page No - 43)
Basic Rate 7782.00
Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
Per Cu.M 8335.87
LIFT5 TO10.00M 9114.07
LIFT10 TO1 5.00M 9892.27

ITEM NO :- 7 R.C.C M 30 (Domes)

(MJP DSR 2015.16, Sect-G,Item No 7c,Page No - 43)
Basic Rate 8115.00
Add Lead For Sand 0.39 933.91 364.22
Add Lead For Metal 0.77 246.29 189.64
Per Cu.M 8668.87

RA EIRL Page 19
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION ,AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION NO-3, AURANGABAD
QUESTIONERY TO ACCOMPANY AN EXTRA RATE LIST

E.I.R.L. NO.1
1 Name of work Aurangabad Water Supply Project Aurangabad

2 Date of cropping up the extra item 05-08-2021.

3 Any the item was not provided in the sanctioned Not anticipated
estimate

4 If provided in the estimate why it was not Question does not arises
concluded in accepted tender

5 Reasons for cropping up the extra item Authority & As Per Site Condition
Reference to instruction issued if any for the
execution

6 Particulars of the sanctioned estimates

प्रशासकीय मंजुरी (A. A.) शासन निर्णय क्र/नगरो-2019/प्रक्र.256/नवि-33 दिनांक.13/09/2019

तांत्रिक मान्यता (T.S.) मा.मुख्य अभियंता, मजीप्रा औरंगाबाद यांचे पत्र क्र/मजीप्राऔ/तांशा-1/1475/2019
दिनांक.03/08/2019
निव्वळ किं मत (Net cost) 1680.50 कोटी

ढोबळ किं मत (Gross Cost) 1774.71 कोटी

7 Amount of accepted tender & % above or below Tender Cost :Rs.1308,23,42,395 /-

the estimate Accepted Tender Cost of Rs.1437,74,94,292/- i.e 9.90% Above

8 Whether the extra item can be comparired wit any No.

of the items in the accepted tender of so mention
it and its rate

9 What would be the rate of extra item based on the No.

rate of the tender item modified to the extent
necessitated by the change of specification.

10 It is not comparable with tender item whether it is DSR 2021-22 P.No. & I No. noted below item in abstract.
provided in the sanctioned DSR of whether the
rate for extra item can be derived by combination
of DSR item in either case give ref. to page No. &
Item No and other rate so derived.

11 In case of negative reply to 8.9 and 10 above the Question does not arises
detailed rate analysis enclosed
12 How the cost of extra item can be met with From overall saving in scheme details excess saving statement
estimate in the form of a comparative statement enclosed herewith.
to the extent of affected items only.

13 If the cost extra item can not be met with from Question does not arises
participated saving and revised administrative
approval or technical sanction is necessary

14 Is the E.I. for similar work / item approved -

previously ? IF yes give details of E.I.R.L.
sanctioned previously.
b) If yes, what is the date of execution. -
15 a) If the work proposed in EIRL already No
executed ?

16 Are particulars of qty., rate place of delivery of Yes

material involved in EIRL id given.

17 Are the following documents enclosed. Yes.

Specification signed by the contractor & the Yes.

Executive Engineer

Details drawing wherever required. Yes.

Measurement sheet Yes.

Certified all particulars in the EIRL filled in Yes.

18 Has the Divisional Accountant signed the EIRL Yes.

and all particulars in the EIRL filled in

19 Give the particular of EIRLS previously sanctioned No.

on the work their amounts and the authority.

20 Any other special points to be mentioned Recommended for Approval

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Engineer/Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3, Aurangabad. Sub-Division, No.3, Aurangabad.

Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Division, Aurangabad Division, Aurangabad
 : MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE ,AURANGABAD :
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR

CHECK LIST FOR CLAUSE - 38 PROPOSAL

1 Name of Division

2 Name of Work

3 Name of Contractor

4 Agreement No.

5 Estimated Cost

6 Accepted Tender Cost

7 % above / below the tendered amount upon DSR rate

applicable to the year in which tender was invited

8 Date of Work Order

9 Original Time Limit

10 Extention Granted

11 Sanctioned Cost of Schems

12 Upto Date Expenditure of Scheme

13 Total Excess Payment

At Tender Rate
 Under CI.38

Total Rs.

Total Rs.

14 Date of recovery of material in cost issued for excess

qty. under CI.38

15 How the excess expenditure is to met out

16 Year of cropping up the excess qty.

17 Reason for excess qty.

18 Year of actual execution of the excess qty. payable.

At Tender Rate

Under CI.38

19 Reason for delay in execution of excess qty. if any

20 Whether the proposal is scrutionised by Divisional

Accountant

21 Any other detials

Assitant Engineer Gr-1,

Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur.

Divisional Accountant
Maharashtra Jeevan Pradhikaran
Division, Aurangabad.
PRADHIKARAN CIRCLE ,AURANGABAD :
PRADHIKARAN DIVISION AURANGABAD
PRADHIKARAN SUB DIVISION VAIJAPUR

FOR CLAUSE - 38 PROPOSAL

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION
AURANGABAD

CHAPANER AND 2 VILLAGES WSS TQ. KANNAD

DIST. AURANGABAD

M/S. GSR CONSTRUCTIONS AURANGABAD.

14/3/2018

Rs. 583.13 lakhs

Rs. 3,40,13,714 /- (i.e. @ 11.50 % ABOVE)

Percentage of Offer on Evaluated DSR 2016-2017 is

2.71 % above

14/3/2018

24 Month up to 14/3/2020

Nil

Rs.555.36 Lakhs Nett. & Rs.583.16 Lakhs Gross

Rs. 51.05 Lakhs.

Already approved Add Cl-38

Nil Nil
Nil Nil

Nil Nil

Nil Nil

N.A.

From general saving in scheme

2018-19
Noted In Short Note Attached Seperatly

2018-19

420790

2540206

Question Does Not Arise

Yes.

Recommended for Approval

Executive Engineer,
Maharashtra Jeevan Pradhikaran
Division, Aurangabad.
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION ,AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIV. NO-3 ,AURANGABAD
STATEMENT NO. 1

1 Name of Division M.J.P. Division ,Aurangabad

2 Name of Work Aurangabad Water Supply Project Aurangabad

3 Date of Work Order 2/4/2021

4 Name of Contractor M/S GVPR, Engineers Ltd. Aurangabad

5 Agreement No. B-1 /06 of 2020-21

6 AA & TS & Cost of Scheme

प्रशासकीय मंजुरी (A. A.) शासन निर्णय क्र/नगरो-2019/प्रक्र.256/नवि-33 दिनांक.13/09/2019

तांत्रिक मान्यता (T.S.) मा.मुख्य अभियंता, मजीप्रा औरंगाबाद यांचे पत्र क्र/मजीप्राऔ/तांशा-1/1475/2019
दिनांक.03/08/2019

निव्वळ किं मत (Net cost) 1680.50 कोटी

ढोबळ किं मत (Gross Cost) 1774.71 कोटी

7 Up to Date expenditure on scheme up to Rs.२४५५.७५Lakhs

28/02/2022

Certificate
1 This is to certify that 10% check for excess qty. of exercised by the Executive Engineer.
2 The proposal is 100% checked in the Division Office.

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Engineer/Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No.3 Aurangabad.

Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Division, Aurangabad Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION ,AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION NO-3 ,AURANGABAD

STATEMENT NO. 2

1 Name of Division M.J.P. Division ,Aurangabad

2 Name of Work Aurangabad Water Supply Project Aurangabad

3 Date of Work Order 2/4/2021

4 Name of Contractor M/S GVPR, Engineers Ltd. Aurangabad

5 Agreement No. B-1 /06 of 2020-21

DETAILS OF EXCESS / SAVING

1 Amount of Excess Qty. Payable at Tender Rate -

2 Amount of Excess Qty. Payable at DSR Rate -

3 Amount of Excess Qty .Total Rs -

4 Amount of E.I.R.L.S.

Proposed EIRL No 1) Rs 17,70,156/-

Proposed EIRL No 2) Rs 22,39,846/-
Total Excess Amount RS 40,10,002/-

5 Saving Amount as per variation statement Rs

1381.06 Lakhs Saving

6 Net Excess/Saving over A / T

22893.49 Lakh Excess
Rs

7 comments of the Excutive Engineer Detailed Reasoning mention in EX-Sv statement, & above
expenditure canbe met within sanction cost.

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Engineer/Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No..3 Aurangabad.

Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Division, Aurangabad Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION ,AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION NO-3, AURANGABAD

STATEMENT NO. 3

1 Name of Division M.J.P. Division ,Aurangabad

2 Name of Work Aurangabad Water Supply Project Aurangabad

3 Date of Work Order 2/4/2021

4 Name of Contractor M/S GVPR, Engineers Ltd. Aurangabad

5 Agreement No. B-1 /06 of 2020-21

DETAILS OF EXCESS / SAVING

Sr. No. E.I.R.L. NO.01 AUTHORITY AMOUNT RS.

Following proposed EIRL submitted for approval

1 1 S.E.MJP Circle ,Abad. 17,70,156/-

2 2 S.E.MJP Circle ,Abad. 22,39,846/-

Total Amount of Rs. 40,10,002/-

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Enginner/Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No.3 Aurangabad.

Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Division, Aurangabad Division, Aurangabad
 CLAUSE -38 ( ANNEX-B)
Name of SchemName of Scheme : Chapaner & 2 village RRWSS Tq Kannad Dist Aurangabad

Agreement No. : B-1 /12 of 2017-18

Cost put to Tender : Rs.305.06 Lakhs
Date of work order : 14/03/2018
Tender Cost :Rs. 340.14 Lakhs i.e 11.5% above

Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
PART B OF CL-38
SUB-WORK NO.2:- R.C.C. JACK WELL & PUMP
HOUSE

Excavation in general in hard material comprising of soft

rock, hard rock, Manjara rock, etc. by blasting/controlled
blasting, chiselling as required in wet or dry condition
for Head Words I.e. Intake Well, Connecting Pipe, Jack
Well, Pump House, Supply Well, etc. for lift as stated
Item below and lead of 150 M including, lighting baricading,
No. 1 guarding, disposing off surplus excavated stuff within a
radius of 0.5 km. as directed by Engineer-in-charge,
excluding refilling etc. complete.

Lift 3.0 to 4.5 M 88.10 Cum 952.21 106.27 0 106.27 18.17 0.00
Lift 4.5 to 6.0 M 82.10 Cum 976.74 99.66 0 99.66 17.56 0.00
Lift 6.0 to 7.5 M 61.31 Cum 1001.27 90.16 0 90.16 15.33 13.52

Providing and laying in situ cement concrete of trap /

granite / quartzite / gneiss metal for RCC work in
foundation like raft, grillage, strip foundation and
Item footing of RCC columns and steel stanchions including
No. 4 normal dewatering, form work, compaction, (Excluding
M.S. or Tor reinforcement).

Lift 5 to 10 m 0.98 cum 5392.04 2.97 0.00 2.97 0.93 1.06

Grade M-15 (1:2:4) For PCC for foundation

Page 31 of 109
 Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
Providing and laying in situ cement concrete of trap /
granite / quartzite / gneiss metal for RCC work in
foundation like raft, grillage, strip foundation and
Item footing of RCC columns and steel stanchions including
No. 5 normal dewatering, form work, compaction, Excluding
M.S. or Tor reinforcement).

Lift 5 to 10 m 6.28 cum 6987.28 14.85 0 14.85 7.00

1.57
Grade M-30 for R.C.C. foundation beam

Providing and casting in situ C.C. of trap/granite

/quartzite /gneiss metal of approved quality for RCC
works as per detailed drawings and designs or as
directed by Engineer-in-charge including normal
dewatering, centering, form work, compaction, finishing
Item the formed surfaces with C.M. 1:3 of sufficient
No. 6 minimum thickness to give a smooth and even surface
wherever necessary or roughening if special finish is to
be provided and curing etc. complete.

(Excluding M.S. or Tor reinforcement)

For RCC M-300 grade

Lift 0 to 5 m
Staining of Well 43.87 cum 9008.00 57.21 35.28 92.49 37.65
10.97
Lift 5 to 10 m
Staining of Well + Slab 14.47 cum 9865.88 29.63 0.00 29.63 11.54
3.62

Total of 8. Clubbing of all sub works appearing Col.5. Total qty of the each item after clubbing of all sub works showing in col. 5 be multiplied with 1.25 ( Rs. 5000/- which ever
is more ) and be shown in sub total of that item in col. Break up to this qty be shown against respective sub work, Balance qty be shown against respective work in Col.8

Page 32 of 109
 Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
Providing and fixing in position steel bar reinforcement
of various diameters for RCC pipes, caps, footings,
foundation, slabs, beams, columns, canopies, staircases,
newels, chajjas, lintels, pardies, copings, fins, arches,
Item etc. as per detailed designs, drawings and schedules;
No. 7 including cutting, bending, hooking the bars, binding
with wires or tack welding and supporting as required
etc. complete (including cost of binding wire)

Tor Steel
Lift 5 to 10 m 2.21 MT 57928.71 9.52 5.29 14.81 0.55 12.05
Lift 10 to 15 m 1.29 MT 60687.22 1.35 3.85 5.20 0.32 3.59

Total of 8. Clubbing of all sub works appearing Col.5. Total qty of the each item after clubbing of all sub works showing in col. 5 be multiplied with 1.25 ( Rs. 5000/- which ever
is more ) and be shown in sub total of that item in col. Break up to this qty be shown against respective sub work, Balance qty be shown against respective work in Col.8
SUB WORK NO.3 :- APPROACH BRIDGE

Item Providing and casting in situ C.C. of trap/granite

No. 6 /quartzite /gneiss metal of approved quality for RCC
works as per detailed drawings and designs or as
directed by Engineer-in-charge including normal
dewatering, centering, form work, compaction, finishing
the formed surfaces with C.M. 1:3 of sufficient
minimum thickness to give a smooth and even surface
wherever necessary or roughening if special finish is to
be provided and curing etc. complete.

(Excluding M.S. or Tor reinforcement)

For RCC M-300 grade

Lift 0 to 5 m
a) RCC for column foundation 70.88 cum 6391.09 57.32 19.80 77.12 6.24 0.00
b)Column
Lift 0 to 5 m 40.02 cum 8424.85 36.68 0.00 36.68 0.00 0.00
Column

Page 33 of 109
 Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
Lift 5 to 10 m 0.84 Cum 9224.42 43.23 0 43.23 0.54 41.85

Page 34 of 109
 Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
Brace M300

II nd Brace M 300 5.89 Cum 9129.98 21.00 0 21.00 1.47 13.64

Brace
III rd Brace M250 5.09 Cum 9720.54 30.90 0 30.90 1.27 24.54
Slab M 250
IIIrd Lift 7.13 Cum 10522.00 36.00 0 36.00 1.78 27.09
Item Providing and fixing G.I. Pipe railing having 1.00 M
No. 7 height consisting 50 x 50 x 6mm thick M.S. angles as
verticals at 1.5 M c/c and additional posts at every corner
with 3 rows of 25mm dia G.I. Pipe of medium class
variety as horizental and painting 3 coats of ol paint over
1 coat anticorrosive paint of approved colour and shade
ncluding cost of al labour trnasporting bends to curved
shape etc. complete

G I Pipe railing 200.00 Rmt 878.62 0.00 446 446.00 50.00 196.00
Item Providing and applying water proof cement paint 3
No. 9 coats of approved manufacture ans approved colour to
the plastered surfaces including scaffolding preparing
the surface by cleaning brooming etc.complete as
directed by Engineer incharge.(including the primer)

Page 35 of 109
 Qty. executed
Total qty.
Item Qty. put to the Rate As per Qty. to be Qty. up to limit Qty. under
Item Unit ( executed +
No. tender A/ Tender executed of CL-38 CL-38
Probable )

1 2 3 4 5 6 7 8 9 10
Water proof cement paint 2620.61
sqm 40.14 0.00 3698.51 3698.51 655.15 422.75

Total of 8. Clubbing of all sub works appearing Col.5. Total qty of the each item after clubbing of all sub works showing in col. 5 be multiplied with 1.25 ( Rs. 5000/- which ever
is more ) and be shown in sub total of that item in col. Break up to this qty be shown against respective sub work, Balance qty be shown against respective work in Col.8
Item ITEM No.8 :- Providing expansion joints in reinforced
No. 8 cement concrete framed structure ( At floor level) with
premoulded filler 25mm thick and 3mm thick Aluminium
plate as prequired bitumen poured filler and fixing teak
wood battens of size 125 x 10mm on rear faces etc.
complete as directed

2.40
sqm 1573.27 0.00 5.40 5.40 3.00 0.00

ASSISTANT ENGINEER Gr.I Divnl. Accountant Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub Division ,Vaijapur Division, Aurangabad

Page 36 of 109
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION, AURANGABAD

Name of Scheme : Chapaner & 2 village RRWSS Tq Kannad Dist Aurangabad

CLUBING STATEMENT

Name of Contractor :M/S G S R

Circle : M.J.P.. Circle, Aurangabad
Construction,Aurangabad at 11.50% above
Divn : M.J.P. Aurangabad
estimated cost & percentage of offer on evaluated
Sub-Dn : M.J.P. Sub-Division,Vaijapur
DSR 2016-2017 is 2.71 % above

Sr. Item no and Description Rate of Qty. Qty. Total tender Total Qty.
No. accepted as per tender Executed Qty. Executed
tender / to be executed / to be
executed

Jack well App Bridge Jack well App Bridge Qty.

1 2 3 4 5 6 7 8 9
SUB-WORK NO.2:- R.C.C. JACK
1 WELL & PUMP HOUSE

Item No. 6

Providing and casting in situ C.C. of

trap/granite /quartzite /gneiss metal of
approved quality for RCC works as per
detailed drawings and designs or as directed
by Engineer-in-charge including normal
dewatering, centering, form work,
compaction, finishing the formed surfaces
with C.M. 1:3 of sufficient minimum
thickness to give a smooth and even surface
wherever necessary or roughening if special
finish is to be provided and curing etc.
complete.

For RCC M-300 grade

Lift 0 to 5 m

Staining of Well
9008 43.87 0 57.21 35.28 43.87 92.49

Lift 5 to 10 m

Staining of Well + Slab

8848.32 6.81 0 29.63 0 6.81 29.63

for Slab
8848.32 7.66 0 0 0 7.66 0.00
Sr. Item no and Description Rate of Qty. Qty. Total tender Total Qty.
No. accepted as per tender Executed Qty. Executed
tender / to be executed / to be
executed

Jack well App Bridge Jack well App Bridge Qty.

1 2 3 4 5 6 7 8 9
Item No 7

Providing and fixing in position steel bar

reinforcement of various diameters for RCC
pipes, caps, footings, foundation, slabs,
beams, columns, canopies, staircases,
newels, chajjas, lintels, pardies, copings,
fins, arches, etc. as per detailed designs,
drawings and schedules; including cutting,
bending, hooking the bars, binding with
wires or tack welding and supporting as
required etc. complete (including cost of
binding wire)

Tor Steel

Lift 5 to 10 m
57928.71 2.21 0 4.48 10.33 2.21 14.81

Lift 10 to 15 m
60687.22 1.29 0 0.94 4.26 1.29 5.20

SUB WORK NO.3 :- APPROACH

BRIDGE
ITEM No.4 :- Providing and casting in situ
cement concrete M 25 of trap / granite /
quartzite / gniess metal for reinforced cement
concrete beam & lintels as per detailed
designs & drawings or as directed including
centering form work compaction & finishing
the formed surfaces with cement mortar 1:3
of sufficient minimum thickness to give a
smooth & even surface or roughening the
surface if special finish is to be provided &
curing etc. complete

b) RCC M300 for columns

7555.92 6.00 34.02 0 36.68 40.02 36.68

Initial lift 0.0 to first brace

b) RCC M300 for Brace

9129.9768 5.89 0 0 21.00 5.89 21.00

II nd Brace
Sr. Item no and Description Rate of Qty. Qty. Total tender Total Qty.
No. accepted as per tender Executed Qty. Executed
tender / to be executed / to be
executed

Jack well App Bridge Jack well App Bridge Qty.

1 2 3 4 5 6 7 8 9

b) RCC M250 for Brace

9720.53655 5.09 0 0 30.9 5.09 30.90

III rd Brace

b) RCC M250 for Slab

10521.9986 7.13 0 0 36.00 7.13 36.00

III rd Lift

Rate of Total tender Total Qty.

accepted Sternthing Qty. Executed
tender Sternthing the / to be
the Existng
Existng sub executed
sub works at App Bridge App Bridge
works at 3 vill
3 vill + Jack
+ Jack well
well

ITEM No.9 :- Providing and applying water

proof cement paint 3 coats of approved
manufacture ans approved colour to the
plastered surfaces including scaffolding
preparing the surface by cleaning brooming
etc.complete as directed by Engineer
40.14 1476.03 1144.58 1476.03 2222.48 2620.61 3698.51
incharge.(including the primer)

Assitant Engineer Gr-1, Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur. Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN DIVISION, AURANGABAD

Name of Scheme : Chapaner & 2 village RRWSS Tq Kannad Dist Aurangabad

Circle : M.J.P.. Circle, Aurangabad Name of Contractor :M/S G S R Construction,Aurangabad at 11.50% above estimated cost & percentage of offer on
Divn : M.J.P. Aurangabad Clause - 38 evaluated DSR 15-16 at 2.71% above Agreement No. : B-1/12 of 2017-2018
Sub-Dn : M.J.P. Sub-Division,Vaijapur

Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

Now Proposed
SUB-WORK NO.2:- R.C.C. JACK
1 WELL & PUMP HOUSE

Item No. 2

Excavation in general in hard material

comprising of soft rock, hard rock,
Manjara rock, etc. by blasting/controlled
blasting, chiselling as required in wet or
dry condition for Head Words I.e. Intake
Well, Connecting Pipe, Jack Well, Pump
House, Supply Well, etc. for lift as stated
below and lead of 150 M including,
lighting baricading, guarding, disposing
off surplus excavated stuff within a radius
of 0.5 km. as directed by Engineer-in-
charge, excluding refilling etc. complete.

3.0 to 4.5 m As per RCC Design of

88.10 952.21 83890.00 106.27 0.00 106.27 18.17 17302.00 0.00 0.00 0.00 0.00 17302.00 well ,width of Bottom
Beam is
4.5 to 6.0 m
1 82.10 976.74 80190.00 99.66 0.00 99.66 17.56 17152.00 0.00 0.00 0.00 0.00 17152.00 inceased ,therefore qty
of Excavation is
6 - 7.5 m inceased.
61.31 1001.27 61388.00 90.16 0.00 90.16 15.33 15349.00 13.52 2016-17 13.52 951.09 12859.00 28208.00

Item No. 4
7
Providing and laying in situ cement
concrete of trap / granite / quartzite /
gneiss metal for RCC work in foundation
like raft, grillage, strip foundation and
footing of RCC columns and steel
stanchions including normal dewatering,
2 form work, compaction, (Excluding M.S.
or Tor reinforcement).
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
3 Lift 5 to 10 m As per RCC Design of
well ,width of Bottom
Beam is
Grade M-15 (1:2:4) For PCC for inceased ,therefore qty
foundation of PCC is inceased.
0.98 5392.04 5284.00 2.97 0.00 2.97 0.93 5015.00 1.06 2016-17 1.06 5027.83 5329.00 10344.00

Item No. 5
4

Providing and laying in situ cement

concrete of trap / granite / quartzite /
gneiss metal for RCC work in foundation
like raft, grillage, strip foundation and
footing of RCC columns and steel
stanchions including normal dewatering,
form work, compaction, Excluding M.S.
or Tor reinforcement).

5
Lift 5 to 10 m As per RCC Design of
well ,width of Bottom
Beam is
inceased ,therefore qty is
inceased.
Grade M-30 for R.C.C. foundation
6.28 6987.28 43880.00 14.85 0.00 14.85 1.57 10970.00 7.00 2016-17 7.00 6478.18 45347.00 56317.00
beam

Providing and casting in situ C.C. of Reasons for CL-38 1) At

trap/granite /quartzite /gneiss metal of the time of
approved quality for RCC works as per execution ,Irrigation
detailed drawings and designs or as department has changed
directed by Engineer-in-charge including the alingement of
normal dewatering, centering, form work, Bridge 2) Location of
compaction, finishing the formed surfaces Jack Well changed,
with C.M. 1:3 of sufficient minimum hence height is
thickness to give a smooth and even increased. 3) Length of
surface wherever necessary or roughening Bridge & height is
if special finish is to be provided and changed
curing etc. complete.

6
(Excluding M.S. or Tor reinforcement)

For RCC M-300 grade

Lift 0 to 5 m

8
Staining of Well
43.87 9008.00 395181.00 57.21 35.28 92.49 10.97 98818.00 37.65 2018-19 37.65 8186.38 308217.00 407035.00
Lift 5 to 10 m Jack well
14.47 9865.88 142759.00 29.63 0.00 29.63 3.62 35714.00 11.54 2018-19 11.54 8955.50 103346.00 139060.00
Staining of Well + slab
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

Item No. 7
Providing and fixing in position steel bar
reinforcement of various diameters for
RCC pipes, caps, footings, foundation,
slabs, beams, columns, canopies,
staircases, newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed
designs, drawings and schedules;
including cutting, bending, hooking the
bars, binding with wires or tack welding
and supporting as required etc. complete
(including cost of binding wire)

Tor Steel

Lift 5 to 10 m
2.21 57928.71 128022.00 9.52 5.29 14.81 0.55 31861.00 12.05 2018-19 12.05 57859.37 697205.00 729066.00

Lift 10 to 15 m
1.29 60687.22 78287.00 1.35 3.85 5.20 0.32 19420.00 3.59 2018-19 3.59 60614.58 217606.00 237026.00

Item No. 17

Providing and fixing in position copper

lightening conductor including copper rod
of 20 mm dia as per upper terminal 1.5M
long with a knob at end and with conical
spike at top,copper tape conductor 20 x 3
mm size copper earth plate of 3 mm thick
and 0.81 sqm. in area, clamps at 1 M
centre to centre including, necessary
excavation, laying and fixing the
conductor, providing & fixing 40 mm G.I
pipe upto 3 M height from ground and 0.5
M below ground including making all
connections, filling the earthing pit with
charcoal, salt, etc. and refilling and
watering, etc. complete as per
specifications laid down in relevent I.S.
codes.

i )     For Tape of 10M length

Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
ii)      Rebate / Extra rate per metre length
or part thereof over and above initial
length of 10M 5.00 325.58 1628.00 0.00 20.00 20.00 15.00 4884.00 0.00 2018-19 0.00 0.00 0.00 4884.00
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
SUB WORK NO.3 :- APPROACH
BRIDGE

Item No. 6

Providing and casting in situ C.C. of Reasons for CL-38 1) At

trap/granite /quartzite /gneiss metal of the time of
approved quality for RCC works as per execution ,Irrigation
detailed drawings and designs or as department has changed
directed by Engineer-in-charge including the alingement . 2)
normal dewatering, centering, form work, Length of Bridge &
compaction, finishing the formed surfaces height is changed & qty
with C.M. 1:3 of sufficient minimum inceased
thickness to give a smooth and even
surface wherever necessary or roughening
if special finish is to be provided and
curing etc. complete.

(Excluding M.S. or Tor reinforcement)

For RCC M-300 grade

Lift 0 to 5 m

a) RCC for column foundation

70.88 6391.09 453000.00 57.32 19.80 77.12 6.24 39880.00 0.00 0.00 0.00 0.00 39880.00

b)Column

Lift 0 to 5 m
40.02 8424.85 337162.00 36.68 0.00 36.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Column M30

Lift 5 to 10 m
0.84 9224.42 7749.00 43.23 0.00 43.23 0.54 4981.00 41.85 2018-19 41.85 8432.90 352917.00 357898.00

Brace M30

Lift 5 to 10 m
5.89 9129.98 53776.00 21.00 0.00 21.00 1.47 13421.00 13.64 2018-19 13.64 8240.56 112401.00 125822.00
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Brace M25

Lift 10 to 15 m
5.09 9720.54 49478.00 30.90 0.00 30.90 1.27 12345.00 24.54 2018-19 24.54 9611.50 235866.00 248211.00

Slab M25

III rd Lift
7.13 10522.00 75022.00 0.00 36.00 36.00 1.78 18729.00 27.09 2018-19 27.09 9611.50 260376.00 279105.00

ITEM No.7 : Providing and fixing G.I.

Pipe railing having 1.00 M height
consisting 50 x 50 x 6mm thick M.S.
angles as verticals at 1.5 M c/c and
additional posts at every corner with 3
rows of 25mm dia G.I. Pipe of medium 200.00 878.62 175724.00 0.00 446.00 446.00 50.00 43931.00 196.00 2018-19 196.00 771.89 151290.00 195221.00
class variety as horizental and painting 3
coats of ol paint over 1 coat anticorrosive
paint of approved colour and shade
ncluding cost of al labour trnasporting
bends to curved shape etc. complete
ITEM No.9 :- Providing and applying

water proof cement paint 3 coats of

approved manufacture ans approved

colour to the plastered surfaces including

2620.61 40.14 105191.00 0.00 3698.51 3698.51 655.15 26298.00 422.75 2018-19 422.75 88.58 37447.00 63745.00
scaffolding preparing the surface by

cleaning brooming etc.complete as

directed by Engineer incharge.(including

the primer)
ITEM No.8 :- Providing expansion joints

in reinforced cement concrete framed

structure ( At floor level) with premoulded

filler 25mm thick and 3mm thick

2.40 1573.27 3776.00 0.00 5.40 5.40 3.00 4720.00 4720.00
Aluminium plate as prequired bitumen

poured filler and fixing teak wood battens

of size 125 x 10mm on rear faces etc.

complete as directed
420790 2540206 2960996
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Sr. Item no and Description Details of accpted Tender Qty. Further Total Qty. Qty. to be Qty. to Yearwise detail Total Reasons for increase of
No. Executed probable (6+7) Paid at accepted tender be paid of CI-38 Amount of Qty. I.e. Qty. in
upto Qty. to be rate beyond tendered Qty. as per Qty. executed CI-38 Colman No. 9 + Qty. in
date 9/18 executed CI-38 as applicable (10+Sub sub-Total Colu. 13.
(8-3-9) Total)
of Colu. 15

Qty. put to Rate of accepted

Amt. Qty. Amount Year Qty. Rate Amount
tender tender
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

0 0 0
Already Approved Total-

420790 2540206 2960996

Total-

Already Approved Now Proposed Total

0 420790
Amount as per Tender Rate

0 2540206
Amount as per DSR Rate

0 2960996 2960996 b
Total Amount

Assitant Engineer Gr-1, Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur. Division, Aurangabad Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD
CL 38 At DSR 2016-17
LEAD STATEMENT
(Pay Load As Per Statement 'iii' & Page No 19,MJP DSR 2016-17)
NET
BASIC
SR. LEAD LEAD LEAD
MATERIAL QUARRY LEAD P.L.F UNIT
NO (Km) (Km) CHARGE
(Km)
S

1 Sand GIRNA 85 792.68 6103.68 5.75 923.65 Cum

2 Metal (below 40mm) KASABKHEDA 25 792.68 2192.03 5.75 243.37 Cum

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD

HEAD WORKS
ITEM NO :- 1 Excavation in hard material
(MJP DSR 16-17, , Sect-G,Item No 1,Page No - 41)
Basic Rate Lift 6--7.5m 926.00
Add Lead For Sand 0.44 0.00 0.00
Add Lead For Metal 0.88 0.00 0.00
Lift 6 to 7.5 M Per Cu.M 926.00
GST N/A 0.00
Total 926.00
Add for Cl 38 2.71% above i.e percentage of offer on evaluated DSR 15-16 Per Cu.M 25.09
Lift 6 to 7.5 M Per Cu.M 951.09

RA 16-17 Cl 38 Page 48
 ITEM NO :- 2 P.C.C M 15
(MJP DSR 16-17, , Sect-G,Item No 1,Page No - 41)
Basic Rate 3886.00
Add Lead For Sand 0.44 923.65 406.41
Add Lead For Metal 0.88 243.37 214.17
Lift 0 to 5 M Per Cu.M 4506.57
Lift 5 to 10 M Per Cu.M 4895.17
Add GST ( not applicable) DOR 30-5-2018 Per Cu.M 0.00
Total Per Cu.M 4895.17
Add for Cl 38 2.71% above i.e percentage of offer on evaluated DSR 15-16 Per Cu.M 132.66
Per Cu.M 5027.83

ITEM NO :- R.C.C M 30 (Foundation & Footing)

(MJP DSR 16-197, Sect-G,Item No 2d,Page No - 41)
Basic Rate 5347.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 5772.55
Lift 5 to 10 M Per Cu.M 6307.25
Add GST ( not applicable) DOR 31-5-2018 Per Cu.M 0.00
Total Per Cu.M 6307.25
Add for Cl 38 2.71% above i.e percentage of offer on evaluated DSR 15-16 Per Cu.M 170.93
Per Cu.M 6478.18

ITEM NO :- Tor Steel

(MJP DSR 16-197, Sect-G,Item No 2d,Page No - 41)
Basic Rate 51459.00
Add Lead For Sand 0.30 0.00 0.00
Add Lead For Metal 0.61 0.00 0.00
Lift 0 to 5 M Per .M T 51459.00
Lift 5 to 10 M Per .M T 54031.95
Add GST ( not applicable) DOR 31-5-2018 Per .M T 0.00
Total Per .M T 54031.95
Add for Cl 38 2.71% above i.e percentage of offer on evaluated DSR 15-16 Per .M T 1464.27
Per .M T 55496.22

Assitant Engineer Gr 1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

RA 16-17 Cl 38 Page 49
ITEM NO :- 2 R.C.C M 20 (Columns)
(MJP DSR 2015.16, Sect-G,Item No 3 a,Page No - 41)
Basic Rate 6417.00
Add Lead For Sand 0.42 923.65 387.93
Add Lead For Metal 0.84 243.37 204.43
Lift 0 to 5 M Per Cu.M 7009.36
Lift 5 to 10 M Per Cu.M 7651.06
Lift 10 to 15 M Per Cu.M 8292.76

ITEM NO :- 3 R.C.C M 20 (Beams/Braces/Lintels)

(MJP DSR 2015-16, Sect-G,Item No 4a,Page No - 42)
Basic Rate 6373.00
Add Lead For Sand 0.42 923.65 387.93
Add Lead For Metal 0.84 243.37 204.43

RA 16-17 Cl 38 Page 50
Lift 0 to 5 M Per Cu.M 6965.36
Lift 5 to 10 M Per Cu.M 7602.66
Lift 10 to 15 M Per Cu.M 8239.96

ITEM NO :- 4 R.C.C M 20 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 2015.16, Sect-G,Item No 5a,Page No - 42
Basic Rate 6939.00
Add Lead For Sand 0.42 923.65 387.93
Add Lead For Metal 0.84 243.37 204.43
Lift 0 to 5 M Per Cu.M 7531.36
Lift 5 to 10 M Per Cu.M 8225.26
Lift 10 to 15 M Per Cu.M 8919.16

ITEM NO :- 5 R.C.C M 25 (Foundation & Footing)

(MJP DSR 15-16 , Sect-G,Item No 2b,Page No - 41)
Basic Rate 5120.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 5655.95
Lift 5 to 10 M Per Cu.M 6167.95
Lift 10 to 15 M Per Cu.M 6679.95

ITEM NO :- 6 R.C.C M 25 (Columns)

(MJP DSR 15-16 , Sect-G,Item No 3b,Page No - 41)
Basic Rate 6939.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 7474.95
Lift 5 to 10 M Per Cu.M 8168.85
Lift 10 to 15 M Per Cu.M 8862.75

ITEM NO :- 7 R.C.C M 25 (Beams/Braces/Lintels)

(MJP DSR 15-16 , Sect-G,Item No 4b,Page No - 42)
Basic Rate 6861.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 7396.95
Lift 5 to 10 M Per Cu.M 8083.05
Lift 10 to 15 M Per Cu.M 8769.15

ITEM NO :- 8 R.C.C M 25 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 15-16 , Sect-G,Item No 5b,Page No - 42)
Basic Rate 7460.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 7995.95
Lift 5 to 10 M Per Cu.M 8741.95
Lift 10 to 15 M Per Cu.M 9487.95

ITEM NO :- 9 R.C.C M 25 (chajj/parapet/curtain walls/partision)

(MJP DSR 15-16 , Sect-G,Item No 6b,Page No - 43)

RA 16-17 Cl 38 Page 51
 Basic Rate 7550.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 8085.95
Lift 5 to 10 M Per Cu.M 8840.95
Lift 10 to 15 M Per Cu.M 9595.95

ITEM NO :- 10 R.C.C M 25 (Bottom Domes Only)

(MJP DSR 15-16 , Sect-G,Item No 7b,Page No - 43)
Basic Rate 7882.00
Add Lead For Sand 0.38 923.65 350.99
Add Lead For Metal 0.76 243.37 184.96
Lift 0 to 5 M Per Cu.M 8417.95
Lift 5 to 10 M Per Cu.M 9206.15
Lift 10 to 15 M Per Cu.M 9994.35

ITEM NO :- 11 R.C.C M 30 (Foundation & Footing)

(MJP DSR 18-19 , Sect-G,Item No 2d,Page No - 41)
Basic Rate 5043.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 5468.55
Lift 5 to 10 M Per Cu.M 5972.85
Lift 10 to 15 M Per Cu.M 6477.15

ITEM NO :- 12 R.C.C M 30 (Columns)

(MJP DSR 18-19 , Sect-G,Item No 3c,Page No - 41)
Basic Rate 6273.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 6698.55
Lift 5 to 10 M Per Cu.M 7325.85
Lift 10 to 15 M Per Cu.M 7953.15

ITEM NO :- 13 R.C.C M 30 (Beams/Braces/Lintels)

(MJP DSR 18-19, Sect-G,Item No 4c,Page No - 42)
Basic Rate 6121.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 6546.55
Lift 5 to 10 M Per Cu.M 7158.65
Lift 10 to 15 M Per Cu.M 7770.75

(Slab/landings/vertical wall/waist slab /steps of

ITEM NO :- 14 R.C.C M 30 stair case)
(MJP DSR 2018-19 , Sect-G,Item No 5c,Page No - 42)
Basic Rate 6686.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 7111.55
Lift 5 to 10 M Per Cu.M 7780.15
Lift 10 to 15 M Per Cu.M 8448.75

RA 16-17 Cl 38 Page 52
 ITEM NO :- 15 R.C.C M 30 (chajj/parapet/curtain walls/partision)
(MJP DSR 2015-16 , Sect-G,Item No 6c,Page No -43)
Basic Rate 7782.00
Add Lead For Sand 0.30 923.65 277.10
Add Lead For Metal 0.61 243.37 148.46
Lift 0 to 5 M Per Cu.M 8207.55
Lift 5 to 10 M Per Cu.M 8985.75
Lift 10 to 15 M Per Cu.M 9763.95

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD
LEAD STATEMENT
(Pay Load As Per Statement 'C2' & Page No 370,PWD DSR 2015-16)
NET
BASIC
SR. LEAD LEAD LEAD
MATERIAL QUARRY LEAD P.L.F UNIT
NO (Km) (Km) CHARGE
(Km)
S

1 Murum Local 5 671.15 671.15 5.75 0.00 Cum

2 Sand GIRNA 85 671.15 5817.71 5.75 895.05 Cum

3 Metal (below 40mm) KASABKHEDA 25 671.15 2098.09 5.75 248.16 Cum

4 Metal (40mm & above) KASABKHEDA 25 671.15 2098.09 5.5 259.44 Cum

5 Soling/Stone (40mm &AbKASABKHEDA 25 671.15 2098.09 4.70 303.60 Cum

6 Bricks KHULTABAD 25 671.15 2098.09 3.50 407.70 1000 Nos

Sub-Divisional Engineer Excutive Engineer

MJP Sub-Div,Vaijapur MJP ,Divisin Aurangabad

MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD

MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION VAIJAPUR
NATIONAL RURAL DRINKING WATER SUPPLY PROGRAMME
ANALYSIS OF RATES
CHAPANER & 2 VILLAGES REG.WATER SUPPLY SCHEME TQ.KANNAD

RA 16-17 Cl 38 Page 53
ITEM NO :- 1 UCR'S MASONRY 1:6 in plinth
(P.W.D. DSR 2015.16,Page 61,Item No BDH 1 ,Sr No 163)
Basic Rate 2270.00
Add Lead For Sand 0.42 895.05 375.92
Add Lead For Stone 1.25 303.60 379.51
Per Cu.M 3025.43

ITEM NO :- 2 BB MASONRY 1:6 super st

(P.W.D. DSR 2015.16,Page 57,Item No.149 BDG3 ,Sr No 315)
Basic Rate 5325.00
Add Lead For Sand 0.27 895.05 241.66
Add Lead For Bricks 0.50 407.70 203.85
Ground Floor Lift 0 to 3.8 to M Per Cu.M 5770.51
First Floor Lift 3.8 to 7.6 M 5930.26
Second Floor Lift 7.6 to 11.4 M 6090.01

ITEM NO :-3 BB MASONRY 1:6 foundation

(P.W.D. DSR 2015.16,Page 57,Item No BDG3 ,Sr No.313)
Basic Rate 4630.00
Add Lead For Sand 0.27 895.05 241.66
Add Lead For Bricks 0.50 407.70 203.85
Per Cu.M 5075.51

ITEM NO :- 4 CEMENT PLASTER 20MM TK.1:3 (Internal)

(P.W.D. DSR 2015.16,Page 94,Item No 257,BDL9 ,Sr No .368)
Basic Rate 189.00
Add Lead For Sand 0.03 895.05 25.06

Per Cu.M 214.06

ITEM NO :- 5 CEMENT PLASTER 20MM TK.1:4 (External)

(P.W.D. DSR 2015.16,Page 96,Item No 262,BDL9 ,Sr No 370)
Basic Rate 292.00
Add Lead For Sand 0.03 895.05 25.06
Per Cu.M 317.06

ITEM NO :- 6 Providing Dry Rubble Stone Pitching

(P.W.D. DSR 2015.16,Page 259,Item No .966)( RD73,Page No:246)
Basic Rate 370.00
Add Lead For stone 1.00 303.60 303.60
Per Cu.M 673.60

ITEM NO :- 7 Providing earth work embankment.

(P.W.D. DSR 2015.16,Page 244,Item No 906)
Basic Rate 55.00
Add Lead For Earthwork (Murum)Stone 1.00 0.00 0.00
Per Cu.M 55.00
ITEM NO :- 8 Soling 15 cm to 23 cm

RA 16-17 Cl 38 Page 54
 (P.W.D. DSR 2015.16,Page 246,Item No 913)
Basic Rate 410.00
Add Lead For Soling Stone 1.00 303.60 303.60
Royalty Charges 1.00 141.34 141.34
Per Cu.M 854.94
ITEM NO :- 13 Supplying soft murum
(P.W.D. DSR 2015.16,Page 247,Item No 920)
Basic Rate 106.00
Add Lead For Murum 1.00 116.72 116.72
Royalty Charges 1.00 141.34 141.34
Per Cu.M 364.06
ITEM NO :- 14 METAL 60MM
(P.W.D. DSR 2015-16.Page 246,Item No.915 )
Basic Rate 516.00
Lead charges as above 1.00 381.47 381.47
Royalty Charges 1.00 141.34 141.34
Per Cu.M 1038.81
ITEM NO :- 15 METAL 40MM
(P.W.D. DSR 2015.16,Page 246,Item No.917 )
Basic Rate 585.00 585.00
Lead charges as above 1.00 381.47 381.47
Royalty Charges 1.00 141.34 141.34
Per Cu.M 1107.81

ITEM NO :- 22 Hard Murum/ Earth work (Approach Bund)

(PWD DSR 2015.16, Item No .906, Page No -244)
Basic Rate 55.00
Add Lead For MURUM -5Km 1.00 176.44 176.44
Royalty Charges 1.00 141.34 141.34
Per Cu.M 372.78

ITEM NO :-23 Soft Murum (Approach Bund)

(PWD DSR 2015.16, Item No 920, Page No -247)
Basic Rate 106.00
Add Lead For MURUM -5Km 1.00 0.00 0.00
Royalty Charges 1.00 141.34 141.34
Per Cu.M 247.34

Cement(bag
Sand/cum Metal/cum
s)/cum
M75 1;5;10 0.00 0.00 0.0
M80 1;4;8 0.00 0.00 0.0
M100 1;3;6 0.00 0.00 0.0
M150 1;2;4 0.00 0.00 0.0
M200 1;1.5;3 0.00 0.00 0.0
M250 1;1;2 0.00 0.00 0.0
M300 1;0.5;1 0.00 0.00 0.0

RA 16-17 Cl 38 Page 55
 Sub-Divisional Engineer Executive Engineer
Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Divn.
Sub-Division Viajapur Aurangabad

ITEM NO :- 2 R.C.C M 30 (Foundation & Footing)

(MJP DSR 2015-16,Sect-G,Item No 2d,Page No - 410)
Basic Rate 5347.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39
LIFT0 TO 5.00M Per Cu.M 5894.62
LIFT5 TO10.00M 6429.32
LIFT10 TO1 5.00M 6964.02

ITEM NO :- 3 R.C.C M 30 (Columns)

(MJP DSR 15-16, , Sect-G,Item No 3c,Page No - 41)
Basic Rate 7171.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39
Per Cu.M 7718.62
LIFT5 TO10.00M 8435.72
LIFT10 TO1 5.00M 9152.82

ITEM NO :- 4 R.C.C M 30 (Beams/Braces/Lintels)

(MJP DSR 2015-16, Sect-G,Item No 4c,Page No - 42)
Basic Rate 7094.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39
Per Cu.M 7641.62
LIFT5 TO10.00M 8351.02
LIFT10 TO1 5.00M 9060.42

ITEM NO :- 5 R.C.C M 30 (Slab/lintels/vertical wall/stepsof stair)

(MJP DSR 2015.16, Sect-G,Item No 5c,Page No - 42)
Basic Rate 7694.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39
Per Cu.M 8241.62
LIFT5 TO10.00M 9011.02
LIFT10 TO1 5.00M 9780.42
8241.62
ITEM NO :- 6 R.C.C M 30 (chajj/parapet/curtain walls/partision)
(MJP DSR 2015.16, Sect-G,Item No 6c,Page No - 43)
Basic Rate 7782.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39

RA 16-17 Cl 38 Page 56
 Per Cu.M 8329.62
LIFT5 TO10.00M 9107.82
LIFT10 TO1 5.00M 9886.02

ITEM NO :- 7 R.C.C M 30 (Domes)

(MJP DSR 2015.16, Sect-G,Item No 7c,Page No - 43)
Basic Rate 8115.00
Add Lead For Sand 0.39 923.65 360.22
Add Lead For Metal 0.77 243.37 187.39
Per Cu.M 8662.62

RA 16-17 Cl 38 Page 57
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB-DIVISION NO-3 AURANGABAD

::-NAME OF WORK :- Aurangabad Water Supply Project Tq & Dist Aurangabad

SUB-WORK NO.1 :- ESTIMATE FOR DIMENTELING OF EXIT.ESR'S OF VARIOUS CAPACITIES

::- M E A S U R E M E N T S -::
Sr. Particulars of Item No. L. B. D. Qty Unit
No.

1 2 3 4 5 6 7 8
Item No.1 :
Dismantiling of ESRsof various capacites and heights
using crane (10 MT capacity) and handing over
M.S./C.I./G.I.pipes, valves, bends,etc.to the
Department.However taking steel reinforcement by the
dismentling agency including removing dismantled
materials from site and disposing them at suitable
place as directed etc. complete.
A Capacity of E.S.R upto 2 lakh liters and staging
upto 12 m height
i) Congested Area
1 RCC ESR Cap 3.10 Lakh liters Staging hegiht 10
m @ Harsul Octorai 1.00 3.10 1.00 1.00 310000.00 Lit

2 RCC ESR Cap 2.5 Lakh liters Staging hegiht 12 m

1.00 2.50 1.00 1.00 250000.00 Lit
@ Harsul Octorai
3 RCC ESR Cap 2.25 Lakh liters Staging hegiht 12
m @ Silik Milk Colony Near Railway Station 1.00 2.25 1.00 1.00 225000.00 Lit

Item No.2 :
4 Dismentling of the RCC work M-15, M-20 &
Sorting out the maintain such as steel etc. as
directed & stacking them within the specificed
lead as directed etc complete.

A RCC ESR Cap 15 Lakh liters Staging hegiht 12 m

@ SBOA School Jalgaon Road
i) for Footing Qty.(C1 Column)
C1 for rectangular portion 8.00 3.55 3.55 0.20 20.16 Cum
C1 for Tropazodal portion 8.00 0.28 16.32 1.00 36.95 Cum
C1 for rectangular portion at Top of footing 8.00 0.90 0.90 0.15 0.97 Cum
ii) for Footing Qty.(C2 Column)
C2 for rectangular portion 16.00 3.40 3.40 0.20 36.99 Cum
C2 for Tropazodal portion 16.00 0.25 11.09 1.00 44.36 Cum
C2 for rectangular portion at Top of footing 16.00 0.90 0.90 0.15 1.94 Cum
iii) for Footing Qty.(C3 Column)
C3 for rectangular portion 8.00 3.40 3.40 0.20 18.50 Cum
C3 for Tropazodal portion 8.00 0.25 21.73 1.00 43.46 Cum
C3 for rectangular portion at Top of footing 8.00 0.90 0.90 0.15 0.97 Cum
Total Qty of footing 204.31
iv) For C1 column upto GL brace/Beam 8.00 0.60 0.60 3.15 9.07 Cum
For C2 column upto GL brace/Beam 16.00 0.50 0.50 3.15 12.60 Cum
For C3 column upto GL brace/Beam 8.00 0.40 0.40 3.15 4.03 Cum
Total Qty of Column upto GL brace 25.70
v) Column Qty GL to 1st Brace/Beam
For C1 column from GL to 1st brace/Beam 8.00 0.79 0.36 3.40 7.69 Cum
For C2 column from GL to 1st brace/Beam 16.00 0.79 0.25 3.40 10.68 Cum
For C3 column from GL to 1st brace/Beam 8.00 0.79 0.16 3.40 3.42 Cum
Total Qty of Column from GL brace to 1st brace 21.78
vi) GL Brace =52 nos

Page 58 Estimate For non BOQ item

 1 2 3 4 5 6 7 8
Item No.1 :
for B1 Beam 4.00 3.35 0.25 0.40 1.34 Cum
for B2 Beam 24.00 3.45 0.25 0.40 8.28 Cum
for B3 Beam 8.00 3.40 0.25 0.40 2.72 Cum
for B4 Beam 8.00 3.45 0.25 0.40 2.76 Cum
for B5 Beam 8.00 3.50 0.25 0.40 2.80 Cum
Total Qty of Beam from GL Brace 17.90 Cum
vii) Column Qty 1st Brace/Beam to 2nd brace
For C1 column from 1st brace/Beam to 2nd brace 8.00 0.79 0.36 3.40 7.69 Cum
For C2 column from 1st brace/Beam to 2nd brace 16.00 0.79 0.25 3.40 10.68 Cum
For C3 column from 1st brace/Beam to 2nd brace 8.00 0.79 0.16 3.40 3.42 Cum
Total Qty of Column from 1st brace to 2nd Brace 21.78 Cum
viii) 1st Brace
for B1 Beam 0.00 0.00 0.00 0.00 0.00 Cum
for B2 Beam 8.00 3.45 0.25 0.40 2.76 Cum
for B3 Beam 8.00 3.40 0.25 0.40 2.72 Cum
for B4 Beam 8.00 3.45 0.25 0.40 2.76 Cum
for B5 Beam 8.00 3.50 0.25 0.40 2.80 Cum
Total Qty of 1st Brace 11.04 Cum
ix) Column Qty 2nd Brace/Beam to 3rd brace
For C1 column from 2nd brace/Beam to 3rd brace 8.00 0.79 0.36 3.40 7.69 Cum
For C2 column from 2nd brace/Beam to 3rd brace 16.00 0.79 0.25 3.40 10.68 Cum
For C3 column from 2nd brace/Beam to 3rd brace 8.00 0.79 0.16 3.40 3.42 Cum
Total Qty of Column from 1st brace to 2nd Brace 21.78 Cum
x) 2nd Brace
for B1 Beam 0.00 0.00 0.00 0.00 0.00 Cum
for B2 Beam 8.00 3.45 0.25 0.40 2.76 Cum
for B3 Beam 8.00 3.40 0.25 0.40 2.72 Cum
for B4 Beam 8.00 3.45 0.25 0.40 2.76 Cum
for B5 Beam 8.00 3.50 0.25 0.40 2.80 Cum
Total Qty of 2nd Brace 11.04 Cum
Abstract for Qty
For footing 204.31 Cum
For Column 91.04 Cum
For Beam 39.98 Cum
Total Qty of concrete 335.33 Cum

3 Dismenteling the RCC Sump @ Jubli Park With Switch

room
a for Masonary Qty 6.00 7.05 0.45 3.33 63.39 Cum
b for Switch Room
Long Wall (LW) 2.00 7.35 0.23 3.10 10.48 Cum
Short Wall (SW) 2.00 3.20 0.23 3.10 4.56 Cum
Total Qty Brick Masonary Work 15.04 Cum

4 Dismantling of flat wooden or AC Sheet Celing With

frame Work including Sracking the material as directed
with all lead & Lifts etc complete.
1. Qty for teen roof for Switch Room 1.00 7.45 3.35 1.00 24.96 Sqm
1. Qty for RCC SUMP roof @ Jubli Park 6.00 4.00 3.00 3.00 216.00 sqm
Total Qty for Dismantalling of teen shed 240.96 Sqm

5 Transporting and lifting the material form site to

another department store, including loading,unloading
CI/DI/BWSC/MS/RCC pipes of classes having
individual weight more than 300 kg & also other
heavay materails valves, mechinery having individiual
weight more than 300 kg

Sr. Particulers of materials Nos Weight per nos/RMT length Total Qty Unit
1 300 mm dia CID/F S.V. 6.00 240.00 1.00 1440.00 Kg

Page 59 Estimate For non BOQ item

 1 2 3 4 5 6 7 8
Item No.1 :
2 450 mm dia CID/F S.V. 2.00 637.00 1.00 1274.00 Kg
3 350 mm dia CID/F S.V.with cap 2.00 544.00 1.00 1088.00 Kg
4 200 mm dia CID/F S.V. 2.00 120.00 1.00 240.00 Kg
5 200 mm dia CID/F NRV 2.00 136.00 1.00 272.00 Kg
6 300 mm dia CID/F pipes 6.00 5.50 73.75 1.00 2433.75 Kg
7 300 mm dia MS pipes of 8 mm thickness 10 nos 7850.00 0.97 0.01 10.00 607.28 Kg
8 MS bend 400 mm Dia 7850.00 1.29 0.01 1.00 80.82 Kg
9 CI tee 300 mm dia 20.00 100.00 1.00 2000.00 Kg
10 CI bend 300 mm dia 20.00 100.00 1.00 2000.00 Kg
11 T.P.Flaged Specials 700 mm dia 4.00 306.00 1.00 1224.00 Kg
12 T.P.Flaged Specials 300 mm dia 20.00 79.00 1.00 1580.00 Kg
13 Air valve 300 mm dia 2.00 10.00 1.00 20.00 Kg
14 Short pipe pieces 300 mm dia CI 'LA' class 10.00 81.50 1.00 815.00 Kg
15 350 mm dia CID/F Tee 2.00 151.00 1.00 302.00 Kg
16 Mechanical Joints 300 mm dia 1.00 10.00 1.00 10.00 Kg
17 Mechanical Joints 400 mm dia 1.00 15.00 1.00 15.00 Kg
18 350 mm dia AC Pipe Class II 12.00 2.50 30.00 30.65 919.50 Kg
19 Manhole Frame - 500 mm dia Weight as per actual 26.00 27.00 1.00 702.00 Kg
20 End Cap Plge Class 10 (200 mm dia) 5.00 15.40 1.00 77.00 Kg
Total Weight 17100.35 Kg
(Weight as per IISCO catlong or IWWA Hand book)
A Manual Handling Weight upto & including 300 kg
i) loading 12.57 1.00 1.00 1.00 12.57 M-T
ii) Unloading 12.57 1.00 1.00 1.00 12.57 M-T

B Crane Handling material having individial weight above

300 kg
i) loading 4.53 1.00 1.00 1.00 4.53 M-T
ii) Unloading 4.53 1.00 1.00 1.00 4.53 M-T
6 lead charges for material from jubli park pump house to
Pharola WTP( Exit) @ Municipal Corporation Store) 2 trips 2 trips

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Engineer /Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No.3 Aurangabad.

Page 60 Estimate For non BOQ item

 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION No-3 Aurangabad
::-NAME OF WORK :- Aurangabad Water Supply Project Tq & Dist. Aurangabad
Sub Work No.1 ESTIMATE FOR DIMENTELING OF EXIT.ESR'S OF VARIOUS CAPACITIES
::- A B S T R A C T -::

Qty. Unit Description of Item Rate Unit Amount Remarks

1 2 3 4 5
Item No.1 :
Dismantiling of ESRsof various capacites and
heights using crane (10 MT capacity) and handing
over M.S./C.I./G.I.pipes, valves, bends,etc.to the
Department.However taking steel reinforcement by
the dismentling agency including removing
dismantled materials from site and disposing them
at suitable place as directed etc. complete.

Dismantiling of RCC ESRs Exit.

RCC ESR Cap 3.10 Lakh liters Staging hegiht Lakh
310000.00 Nos 2.12 657200
10 m @ Harsul Octorai Liters
RCC ESR Cap 2.5 Lakh liters Staging hegiht 12 Lakh
250000.00 Nos 2.12 530000
m @ Harsul Octorai Liters
RCC ESR Cap 2.25 Lakh liters Staging hegiht
Lakh
225000.00 Nos 12 m @ SilkMilk Colony Near Railway Station 2.12 477000
Liters

(MJP CSR 2021-22 P No.58 Item No.2B)

Item No.2:
Dismantiling the RCC work M-20, M-30 &
Shroting out the material Such as Sheel etc, as
directed & stacking them within the specified
load as directed etc complete.
335.33 Cum Concrete Qty @ SBOA School 1366.00 Cum 458060.78
63.39 Cum Concrete Qty @ Jubli Park 1366.00 Cum 86586.0273
(PWD CSR 2021-22 P No.216 Item No.46..29)

Item No. 3
Dismantiling Brick masonaory in lime or
15.04 Cum cement morter & Stacking the material & 315.00 Cum 4738.9545
Diracted with all leads lifts etc complete.
(PWD CSR 2021-22 P No.215 Item No.46.09)

Item No. 4.
Dismantling of flat wooden or AC Sheet Celing
With frame Work including Stacking the
240.96 Sq.m material as directed with all lead & Lifts etc 56.00 Sq.m 13493.62
complete.
(PWD CSR 2021-22 P No.215 Item No.46.06)

Item No. 5
Transporting and lifting the material form site to
another department store, including
loading,unloading CI/DI/BWSC/MS/RCC pipes
of classes having individual weight more than
300 kg & also other heavy materails valves,
mechinery having individual weight more than
300 kg

Manuling Handling
12.57 MT i) Loading 110.00 MT 1382.70
12.57 MT ii) Unloading 110.00 MT 1382.70

Page 61 Abstract for Non BOQ Item

 1 2 3 4 5
Item No.1 :
(MJP CSR 2021-22, P.no 16 item no.1A)
B) Crane Handling
4.53 MT i) Loading 193.00 MT 874.29
4.53 MT ii) Unloading 193.00 MT 874.29
(MJP CSR 2021-22, P.no 16 item no.1B)
Item No.6
lead charges for material from jubli park pump
house to Pharola WTP( Exit) @ Municipal
2.00 trip 4126.10 trip 8252.20
Corporation Store)

(MJP CSR 2021-22, P.no 16,17 item no.1A)

Total Rs. 2,239,846
Add 12 % GST 268,781.47
Granad Total Rs. 2,508,627

Say Rs. 2,508,650

Contractor M/s Fortress Infracon Ltd,

M/s. GVPR Engineers Ltd, Yash Innovative Solutions LLP.
Aurangabad. (JV) Aurangabad.

Sectional Engineer /Asstt. Engineer, Gr-II Sub-Divisional Engineer,

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No.3 Aurangabad.

Page 62 Abstract for Non BOQ Item

 ::-MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD-::
::-MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD-::
::-MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR-::
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
::-NAME OF WORK :- ESTIMATE FOR CHAPANER & 2 VILLAGES W.S.S -::
::-TQ. KANNAD DIST.AURANGABAD. -::
::-SUB-W0RK No. : JACKWELL OVER HEAD PUMP HOUSE -::
::-(Dia 6 M & 19.20 M Depth) -::
::-MEASURMENT -:: (Sept 2018)
Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Item No. 1
Excavation in general in soft material
comprising of soft soil, soft murum, sand,
hard murum with boulders in wet or dry
condition for Head Works I.e. Intake
Well, Connecting Pipe, Jack Well, Pump
House, Supply Well, etc. for lift as
mentioned below and lead of 150 M
including lighting, barricading, guarding,
disposing off surplus excavated stuff
within a radius of 0.5 km. excluding
refilling as directed by Engineer-in-charge
etc. complete

Lift 0 to 1.5 M As per recorded Qty in MB No 1367 P 26.96 Cum

No 22
Item No. 2
Excavation in general in hard material
comprising of soft rock, hard rock,
Manjara rock, etc. by blasting/controlled
blasting, chiselling as required in wet or
dry condition for Head Words I.e. Intake
Well, Connecting Pipe, Jack Well, Pump
House, Supply Well, etc. for lift as stated
below and lead of 150 M including,
lighting baricading, guarding, disposing
off surplus excavated stuff within a
radius of 0.5 km. as directed by Engineer-
in-charge, excluding refilling etc.
complete.

Lift 0 to 1.5 M As per recorded Qty in MB No 1367 P 96.09 Cum

No 22

At Corresponding Tender rate 96.09 Cum

Cl 38 @ Tender Rate 0.00 Cum
Cl 38 @ Current Rate 0.00 Cum

Lift 1.5 to 3.0 M As per recorded Qty in MB No 1367 P 113.09 Cum

No 22

Page 63 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
At Corresponding Tender rate 113.09 Cum

Cl 38 @ Tender Rate 0.00 Cum

Cl 38 @ Current Rate 0.00 Cum

Lift 3 to 4.5 M As per recorded Qty in MB No 1367 P 106.27 Cum

No 22
Qty payable at Tender Qty 88.10 Cum

Cl 38 @ Tender Rate 18.17 Cum

Cl 38 @ Current Rate 0.00 Cum

Lift 4.5 to 6 M As per recorded Qty in MB No 1367 P 99.60 Cum

No 22
Qty payable at Tender Qty 82.10 Cum

Cl 38 @ Tender Rate 17.56 Cum

Cl 38 @ Current Rate 0.00 Cum

Lift 6 to 7.5 M As per recorded Qty in MB No 1367 P 90.16 Cum

No 22
Qty payable at Tender Qty 61.31 Cum

Cl 38 @ Tender Rate 15.33 Cum

Cl 38 @ Current Rate 13.52 Cum

Item No. 3
Dewatering the excavated trenches and
pools of water in the building
trenches/pipeline trenches, well works by
using pumps and other devices including
disposing off water to safe distance as
directed by Engineer-in-charge (including
cost of machinery, labour, fuel) etc.
complete

Dewatering 1 Job

Page 64 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Item No. 4
Providing and laying in situ following
grades of C.C. of trap/granite/
quartzite/gneiss metal for foundation and
bedding including dewatering, form work,
compacting and curing, finishing etc.
complete

Lift 5 to 10 M
Grade M150 (1:2:4) As per recorded Qty in MB No 1367 P 2.97 Cum
No 22
Qty payable at Tender Qty 0.98 Cum

Cl 38 @ Tender Rate 0.92 Cum

Cl 38 @ Current Rate 1.07 Cum

Item No. 5
Providing and laying in situ cement
concrete of trap / granite / quartzite /
gneiss metal for RCC work in foundation
like raft, grillage, strip foundation and
footing of RCC columns and steel
stanchions including normal dewatering,
form work, compaction, Excluding M.S.
or
LiftTor
5 toreinforcement).
10 M
Grade M 300 for R.C.C. foundations. As per recorded Qty in MB No 1367 P 14.85 Cum
No 22
Qty payable at Tender Qty 6.28 Cum
Cl 38 @ Tender Rate 1.57 Cum
Cl 38 @ Current Rate 7.00 Cum
Item No.6 :
Providing and casting in situ C.C. of
trap/granite /quartzite /gneiss metal of
approved quality for RCC works as per
detailed drawings and designs or as
directed by Engineer-in-charge including
normal dewatering, centering, form work,
compaction, finishing the formed surfaces
with C.M. 1:3 of sufficient minimum
thickness to give a smooth and even
surface wherever necessary or roughening
if special finish is to be provided and
curing etc. complete.

Page 65 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
(Excluding M.S. or Tor reinforcement)
For RCC M-300 grade (Excluding M.S. or
Tor reinforcement)(M-30)
Lift 0 to 5 m M30
Staining of Well As per recorded Qty in MB No P No 57.21 Cum

Qty payable at Tender Qty 43.87 Cum

Cl 38 @ Tender Rate 1.17 Cum

Cl 38 @ Current Rate 12.17 Cum

Lift 5 to 10 m M30
As per recorded Qty in MB No 1367 P 29.63 cum
Staining of Well No 22
Qty payable at Tender Qty 14.47 Cum

Cl 38 @ Tender Rate 3.61 Cum

Cl 38 @ Current Rate 11.55 Cum

Lift 10 to 15 m M30

Staining of Well As per recorded Qty in MB No 3.90 Cum

P No
Staining of Well Lift 18th 3.142 6.2 0.2 0.65 2.53 Cum

Qty payable at EIRL rate 6.43 Cum

For Floor Beam 2 6 0.3 0.5 1.80 cum

for Slab 1 0.785 6.5 6.5 0.15 4.97 cum

Page 66 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Gallery 1 3.142 7.5 1 0.12 2.83 cum
Total Qty : 7.80 Cum.
Deduction for Central opening 1 6 1.2 1 0.15 1.08 Cum.
Nett Qty 6.72 Cum

Lift 10 to 15 m
For Column 1 4 0.23 0.4 2.7 0.98 cum

Lift 15 to 20 m
For Column 1 4 0.23 0.4 3.3 1.21 cum

Ring Beam 1 3.142 6.23 0.23 0.4 1.80 cum

LB1 1 3.142 6.23 0.35 0.23 1.58 cum
Total 3.38 cum

Chhaja 2.4 0.9 0.12 1 1.0 0.26 cum

2 1.5 0.6 0.12 1 0.22 cum
Total Total 0.48 cum
Item No.7
Providing and fixing in position steel bar
reinforcement of various diameters for
RCC pipes, caps, footings, foundation,
slabs, beams, columns, canopies,
staircases, newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed
designs, drawings and schedules;
including cutting, bending, hooking the
bars, binding with wires or tack welding
and supporting as required etc. complete
(including cost of binding wire)

Tor Steel
For Lift 0 to 5 m
Steel for jack well As per recorded Qty in MB No 1367 P 3.78 M.T.
No 22

Proposed Qty 1 0.00 0.01 7.85 0

Total 3.78 M.T.

For Lift 5 to 10 m
Steel for jack well As per recorded Qty in MB No 1367 P 4.48 M.T.
No 22
Steel for pump house 1 0.00 1.0% 7.85 0.00 M.T.
4.48 M.T.
For Lift 10 to 15 m
Steel for jack well As per recorded Qty in MB No 1367 P 0.00 M.T.
No 22

Page 67 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Proposed Qty 1 12.03 1.0% 7.85 0.94 M.T.

Page 68 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
0.94 M.T.
Lift 15 to 20 m
Steel for jack well As per recorded Qty in MB No 1367 P 0.00 M.T.
Proposed Qty No122 5.07 1.0% 7.85 0.40 M.T.
0.40 M.T.

Item No. 8
Refilling in trenches with selected
available excavated stuff in 15cm layers
with all leads and lifts including
consolidation, surcharging etc. complete.

Refilling of excavated material

Total excavtion in soft 532.17
0.785 6.4 6.4 1 7.45 239.54
292.63 Cum.
Item No. 9
Providing structural steel work in single
stanchions composed of RSJ, channel,
etc., with caps, bases, mild steel plates,
angles, brackets, cleats, gusset plates,
anchor bolts, etc. as per detailed design
and drawing or as directed by Engineer-
in-charge Engineer-in-charge including
cutting, fabrication, hoisting, erecting,
fixing in position, making
riveted/bolted/welded connections and
one coats of anticorrosive paint and two
coats of oil painting, etc. complete

structural steel ISMB 125x250 2 6.5 1 37.30 1 0.48 M.T.

Item No.10 :-
Providing and fixing G.I. Pipe railing
having 1.00 M height consisting 50 x 50 x
6mm thick M.S. angles as verticals at 1.5
M c/c and additional posts at every corner
with 3 rowsof 25mm dia G.I. Pipe of
medium class variety as horizental and
painting 3 coats of ol paint over 1 coat
anticorrosive paint of approved colour
and shade ncluding cost of al labour
trnasporting bends to curved shape etc.
complete

GI pipe Railing in 3 Rose aroung the 3.14 8.5 1 1 1 26.69 Rmt

pump house.

Page 69 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Item No. 11
Providing and fixing MS chequrred plate
following thickness supported on MS
angles(25x25x5mm size) including
welding ,cutting and fabricating the plates
to the required square or rounding
shape,making holes in the plates,including
providing and applying three coats of
anti-corrosive paints,etc.complete as
directed by Engineer-in-charge

8 mm thick 1 6 1.5 1 1 9.00 Sqm

Item No. 12
Providing and fixing in position M.S.
ladder 0.50 M wide consisting of 75 x 10
mm M.S. flats as stringers and 16 mm dia
M.S. bars in double rows as steps placed
at 25 cm c/c including cost of material
and labour involved, welding, anchoring
and applying 3 coat of anti-corrosive
paint, etc. complete as directed by
Engineer-in-charge.

5 4 1 1 1 20.00 Rmt
Item No.14
Providing and fixing MS sluice gates in 1 400 1 1 1 400.00 kg
positiion as per detailed drawings and
specification including cost of all
materials ,labor,operating
pedastle,connecting rod,painting with
three coats of anti-corrosive
paint,etc.complete as directed by
Engineer-in-charge.

Item No. 15
Providing and fixing in position C.I.
/M.S. rose pieces in intake wells
including cost of all materials and labour,
painting with three coats of anti-corrosive
oil paint, etc.complete as directed by
Engineer-in-charge.

As per recorded Qty in MB No 1367 P 414.48 Kg

No 22

Page 70 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9

Item No.16
Providing hoisting and fixing in position
CI man hole frame and cover of best
quality and of required size and shape
with locking arrangements including
applying two coats of anti-corrosive
paints.

90x60cm and weight-35Kg. 2 1 1 1 1 2.00 Nos.

Item No. 17
Providing and fixing in position copper
lightening conductor including copper rod
of 20 mm dia as per upper terminal 1.5M
long with a knob at end and with conical
spike at top, aluminium tape conductor 20
x 3 mm size copper earth plate of 3 mm
thick and 0.81 sqm. in area, clamps at 1
M centre to centre including, necessary
excavation, laying and fixing the
conductor, providing & fixing 40 mm G.I
pipe upto 3 M height from ground and 0.5
M below ground including making all
connections, filling the earthing pit with
charcoal, salt, etc. and refilling and
watering, etc. complete as per
specifications laid down in relevent I.S.
codes.

i )     For Tape of 10M length 1 1 1 1 1 1.00 No

ii)      Rebate / Extra rate per metre length 20.00 M
or part thereof over and above initial
length of 10M
Qty payable at Tender Qty 5.00
Cl 38 @ Tender Rate 15.00
Item No. 18
Providing constructing 2nd class B.B.
masonary with conventional / Indian
standard type articles in cement mortaor
1:6 in superstructure, including striting
joints racking out joints watering &
scaffolding etc. complete

Lift 3.8 to 7.6 M

B.B. masonary in CM 1:6 3.14 6.23 0.23 2.9 1 13.05 Cum.
Deduct for column 4 0.23 0.23 2.9 1 0.61 Cum.
Deduction for Beam 3.14 6.23 0.23 0.15 1 0.67 Cum.
Deduction for Rolling shutter 1 2.4 0.23 2.9 1 1.60 Cum.
Deduction for window 2 1.2 1.5 0.23 1 0.83 Cum.

Page 71 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
Nett Qty 9.33 Cum.

Page 72 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9

Lift 7.6 to 11.4 M

B.B. masonary in CM 1:6 3.14 6.23 0.23 3.1 1 13.95 Cum.
Deduct for column 4 0.23 0.23 3.1 1 0.66 Cum.
Deduction for Beam 1 3.14 8.23 0.29 0.23 1.72 Cum.
Nett Qty 11.57 Cum.

ITEM No. 19 :- Providing internal

cement plaster 20mm thck in two coats in
ement mortar 1:3 with neeru finish to
concrete brick surface in all positions
including scaffolding & curing etc.
complete

Internal wall 1 3.142 6 6 113.11

Ceiling 1 0.785 6 6 28.26
141.37 Sqm
Deductions for Steel door -1 2.1 2.7 -5.67
Steel windows / ventilator -3 1.5 1.2 -5.40
-3 1.5 0.35 -1.58
Net Qty 128.72 Sqm

ITEM No.20 :- Providing rough coat

cement plaster external in two coats to
concrete brck or stone maonary surface in
all position with base coat of 1:4 or 12 to
15mm thick in cement mortor 1:4 &
rough cast bractment 12mm thick in
portion 1:1:5:3 incuding scaffolding & 14
days wait etc. complete 3

External Qty
External Face 1 3.142 6.5 6 122.54
For Slab projection 1 3.142 6.7 0.3 6.32
For Chajjas on door 1 2 2.25 0.65 2.93
1 2 0.65 0.1 0.13
1 2 2.25 0.1 0.45
For chajjas on Window 1 3 1.5 0.65 2.93
3 0.65 0.1 2 0.39
3 2 1.5 0.1 0.90
Fopr chajjas on ventilator 2 3 1.5 0.35 3.15
3 2 0.35 0.1 0.21
3 2 1.5 0.1 0.90
Total Qty 140.85 Sqm
Deduct for Steel shutters 1 2.25 2.7 6.08
Steel window 3 1.5 1.2 5.40
Net Qty 129.37 Sqm

Page 73 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
ITEM No.21 :-Providing and applying
water proof paint external face
External Qty
Steining of well above GL 1 3.142 6.5 8.5 173.60
Qty. of External plaster as item No:20 129.37 Sqm
for Pump house
Total 302.97 Sqm

ITEM No.22 :- Providing and applying

washable oil bound distemjper &
approved colour & shade tonew surface in
two coats including scaffoldng preparing
the surace (excluding the primer coat) etc.
complete

Qty. of Internally plaster as item No:19 128.72 Sqm

ITEM No.23 :- Providing & applying

white wash in Two coat of old / new
plaster or masonary surfaces & asbestos
cement including / scaffolding &
preparing etc. complete

Qty. of Internally plaster as item No:19 128.72 Sqm

ITEM No.24 :- Providing and fixing

steel window of avarious sizes as per
detailed drawing fabricated from is std
section wihtout hot dipsine coating
without / with ventilator includng glazing
with non-acentinic / plan / oscuted glass
panel of approved type quality all fixture
& footing without teak wood box &
articles & fixing with one coat of primer
complete with guard bars 12mm square
bar in c.c.

For Steel wndow 3 1.5 1.2 5.40

For Ventilator 3 1.5 0.35 1.58
6.98 Sqm

Page 74 Jack well Meas-18

Sr.No. Item No. L W B D Qty Unit

1 2 3 4 5 6 7 8 9
ITEM No.25 :- Providing & fixing
rolling steel shutters, fabricated from
18guage steel laths with side guiders
bottom rail brackets, doors suspension
shaft including rolling strings locking
arrangements & housing box at the top
including mechiical gear operation
arrangement & one coat of load primer

1 2.4 3 1 7.20 Sqm

Item No. 26
Providing, constructing coffer dam in
river basin / dam storages as per type
design including excavation, filling the
middle portion with B. C. soil (in gunny
bags if required). Providing impervious /
semipervious materials on both side of
B.C. soil (in gunny bags if required)
including ramming, compacting to the
satisfaction of Engneer-in-charge, till the
completion of work including dismantling
coffer dam after completion of works and
disposing off the material as directed by
the Engineer-in-charge.

1 35 (2+8/2) 2 1 0.00 cum

Sectional Engineer Assistant Engineer Gr-I

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur Sub-Division, Vaijapur

Page 75 Jack well Meas-18

 ::-MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD-::
::-MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD-::
::-MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR-::
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
::-NAME OF WORK :- CHAPANER & 2 VILLAGES W.S.S -::
::-TQ. KANNAD DIST.AURANGABAD. -::
::-SUB-W0RK No. : JACKWELL OVER HEAD PUMP HOUSE -::
::-(Dia 6 M & 19.0 M Depth) -::
::-TQ. KANNAD DIST.AURANGABAD. -::
ABSTRACT Sept 2018
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Item No. 1
Excavation in general in soft material comprising
of soft soil, soft murum, sand, hard murum with
boulders in wet or dry condition for Head Works
I.e. Intake Well, Connecting Pipe, Jack Well,
Pump House, Supply Well, etc. for lift as
mentioned below and lead of 150 M including
lighting, barricading, guarding, disposing off
surplus excavated stuff within a radius of 0.5 km.
excluding refilling as directed by Engineer-in-
charge etc. complete

26.96 Cum 0 to 1.5 M 406.98 Cum 10972

0.00 Cum 1.5 - 3.0 m 428.98 Cum 0
( As per Tender Rate )

Item No. 2
Excavation in general in hard material comprising
of soft rock, hard rock, Manjara rock, etc. by
blasting/controlled blasting, chiselling as required
in wet or dry condition for Head Words I.e. Intake
Well, Connecting Pipe, Jack Well, Pump House,
Supply Well, etc. for lift as stated below and lead
of 150 M including, lighting baricading,
guarding, disposing off surplus excavated stuff
within a radius of 0.5 km. as directed by
Engineer-in-charge, excluding refilling etc.
complete.

0 to 1.5 M
96.09 Cum At Corresponding Tender rate 903.15 Cum 86784

1.5 - 3.0 m

Page 76 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
113.09 At Corresponding Tender rate 927.68 Cum 104911

Page 77 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5

3.0 to 4.5 m
88.10 Cum Qty payable at Tender Qty 952.21 Cum 83890
18.17 Cum Cl 38 @ Tender Rate 952.21 Cum 17302
0.00 Cum Cl 38 @ Current Rate 0.00 Cum 0

4.5 to 6.0 m
82.10 Cum Qty payable at Tender Qty 976.74 Cum 80190
17.56 Cum Cl 38 @ Tender Rate 976.74 Cum 17152
0.00 Cum Cl 38 @ Current Rate 976.74 Cum 0

6 - 7.5 m
61.31 Cum Qty payable at Tender Qty 1001.27 Cum 61388
15.33 Cum Cl 38 @ Tender Rate 1001.27 Cum 15349
13.52 Cum Cl 38 @ Current Rate 951.90 Cum 12870
(CSR 2015-16 Pg.NO.36 It.No. 11-a)
Item No. 3
Dewatering the excavated trenches and pools of
water in the building trenches/pipeline trenches,
well works by using pumps and other devices
including disposing off water to safe distance as
directed by Engineer-in-charge (including cost of
machinery, labour, fuel) etc. complete

1.00 Nos ( As per Tender Rate ) 232099.52 Nos 232100

Item No. 4
Providing and laying in situ cement concrete of
trap / granite / quartzite / gneiss metal for RCC
work in foundation like raft, grillage, strip
foundation and footing of RCC columns and steel
stanchions including normal dewatering, form
work, compaction, Excluding M.S. or Tor
reinforcement).

Lift 5 to 10 m
Grade M150 (1:2:4) For PCC
0.98 Cum Qty payable at Tender Qty 5392.04 Cum 5284
0.93 Cum Cl 38 @ Tender Rate 5392.04 Cum 5015
1.06 Cum Cl 38 @ Current Rate 5027.83 Cum 5329
( As per Rate Analysis

Page 78 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Item No. 5
Providing and laying in situ cement concrete of
trap / granite / quartzite / gneiss metal for RCC
work in foundation like raft, grillage, strip
foundation and footing of RCC columns and steel
stanchions including normal dewatering, form
work, compaction, Excluding M.S. or Tor
reinforcement).

Lift 5 to 10 m
Grade M300 for R.C.C. foundation beam
6.28 Cum Qty payable at Tender Qty 6987.28 Cum 43880
1.57 Cum Cl 38 @ Tender Rate 6987.28 Cum 10970
7.00 Cum Cl 38 @ Current Rate 6478.18 Cum 45347
( As per Rate Analysis )
Item No. 6
Providing and casting in situ C.C. of
trap/granite /quartzite /gneiss metal of approved
quality for RCC works as per detailed drawings
and designs or as directed by Engineer-in-charge
including normal dewatering, centering, form
work, compaction, finishing the formed surfaces
with C.M. 1:3 of sufficient minimum thickness to
give a smooth and even surface wherever
necessary or roughening if special finish is to be
provided and curing etc. complete.

(Excluding M.S. or Tor reinforcement)

For RCC M-300 grade

Lift 0 to 5 m
Cum Column Cum 0
57.21 Staining of Well
43.87 Cum Qty payable at Tender Qty 9008.00 Cum 395181
10.97 Cum Cl 38 @ Tender Rate Cum
9008.00 98818
2.37 Cum Cl 38 @ Current Rate 8186.38 Cum 19402

Lift 5 to 10 m
Cum Column Cum 0
Staining of Well
14.47 Cum Qty payable at Tender Qty Cum
9865.88 142759
3.62 Cum Cl 38 @ Tender Rate Cum
9865.88 35714

Page 79 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
11.54 Cum Cl 38 @ Current Rate 8955.50 Cum 103346

Page 80 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Lift 10 to 15 m M30
Staining of Well
6.43 Cum Qty payable at EIRL rate 9468.04 Cum 60880

For Floor Beam

1.80 Cum Qty payable at EIRL rate 8708.68 cum 15676

for Slab ,Gallery

6.72 Cum Qty payable at EIRL rate
9468.04 Cum 63625

For Column
0.98 Cum Qty payable at EIRL rate 8912.97 Cum 8692

Lift 15 to 20 m
For Column
1.21 Cum Qty payable at EIRL rate 9615.55 Cum 11677

For Beam / Lintel

3.38 Cum Qty payable at EIRL rate 9394.24 Cum 31721

For Chajjas
0.48 Cum Qty payable at EIRL rate 10149.90 Cum 4823

Item No. 7
Providing and fixing in position steel bar
reinforcement of various diameters for RCC
pipes, caps, footings, foundation, slabs, beams,
columns, canopies, staircases, newels, chajjas,
lintels, pardies, copings, fins, arches, etc. as per
detailed designs, drawings and schedules;
including cutting, bending, hooking the bars,
binding with wires or tack welding and
supporting as required etc. complete (including
cost of binding wire)

Tor Steel
3.78 M.T Lift 0 to 5 m
3.78 Qty payable at Tender Qty 55170.20 MT 208543.00
Cl 38 @ Tender Rate MT 0.00
( As per Rate Analysis MT 0.00
4.48 M.T Lift 5 to 10 m

2.21 Qty payable at Tender Qty 57928.71 MT 128022.00

0.55 Cl 38 @ Tender Rate 57928.71 MT 31861.00
1.72 Cl 38 @ Current Rate 18-19 57859.37 MT 99518.00

Page 81 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
( As per Rate Analysis

Page 82 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5

Lift 10 to 15 m

0.94 M.T Cl 38 @ Tender Rate 57928.71 MT 54453.00

Lift 15 to 20 m
0.40 M.T Qty payable at EIRL rate 70227.37 MT 28091.00

Item No. 8
Refilling in trenches with selected available
excavated stuff in 15cm layers with all leads and
lifts including consolidation, surcharging etc.
complete.
292.63 Cum Refilling of excavated material
69.13 Cum 20230
( As per Tender Rate )

Item No. 9
Providing structural steel work in single
stanchions composed of RSJ, channel, etc., with
caps, bases, mild steel plates, angles, brackets,
cleats, gusset plates, anchor bolts, etc. as per
detailed design and drawing or as directed by
Engineer-in-charge Engineer-in-charge including
cutting, fabrication, hoisting, erecting, fixing in
position, making riveted/bolted/welded
connections and one coats of anticorrosive paint
and two coats of oil painting, etc. complete

0.48 M.T ISMB 200 x 100 mm @ 19.8 kg/m 56629.74 MT 27460

( As per Tender Rate )

Item No. 10
Providing and fixing G.I. Pipe railing having 1.00
M ehght consisting 50 x 50 x 6mm thick M.S.
angles as verticals at 1.5 M c/c and additional
posts at every corner with 3 rowsof 25mm dia
G.I. Pipe of medium class variety as horizental
and painting 3 coats of ol paint over 1 coat
anticorrosive paint of approved colour and shade
ncluding cost of al labour trnasporting bends to
curved shape etc. complete

Page 83 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
26.69 Rmt As above but with only 3 rows 878.62 Rmt 23450
( As per Tender Rate )

Page 84 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Item No. 11
Providing and fixing MS chequrred plate
following thickness supported on MS
angles(25x25x5mm size) including
welding ,cutting and fabricating the plates to the
required square or rounding shape,making holes
in the plates,including providing and applying
three coats of anti-corrosive paints,etc.complete
as directed by Engineer-in-charge
9 Sqm 8 mm thick 4390.87 Sqm 39518
( As per Tender Rate )

Item No. 12
Providing and fixing in position M.S. ladder 0.50
M wide consisting of 75 x 10 mm M.S. flats as
stringers and 16 mm dia M.S. bars in double rows
as steps placed at 25 cm c/c including cost of
material and labour involved, welding, anchoring
and applying 3 coat of anti-corrosive paint, etc.
complete as directed by Engineer-in-charge.
20.00 Rmt ( As per Tender Rate ) 1373.68 Rmt 27474

Item No. 14
Providing and fixing MS sluice gates in positiion
as per detailed drawings and specification
including cost of all materials ,labor,operating
pedastle,connecting rod,painting with three coats
of anti-corrosive paint,etc.complete as directed by
Engineer-in-charge.

400 Kg ( As per Tender Rate ) 92.55 Kg 37018

Page 85 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Item No. 15
Providing and fixing in position CI/MS rose
pieces in jack well including cost of all materials
and labors,painting with three coats of anti-
corrosive paint,etc.complete as directed by
Engineer-in-charge.

414.48 Kg ( As per Tender Rate ) 92.55 Kg 38358

Item No. 16
Providing hoisting and fixing in position CI man
hole frame and cover of best quality and of
required size and shape with locking
arrangements including applying two coats of
anti-corrosive paints.

2 No 90x60cm and weight-35Kg. 2632.52 No. 5265

( As per Tender Rate )

Item No. 17
Providing and fixing in position copper lightening
conductor including copper rod of 20 mm dia as
per upper terminal 1.5M long with a knob at end
and with conical spike at top,copper tape
conductor 20 x 3 mm size copper earth plate of 3
mm thick and 0.81 sqm. in area, clamps at 1 M
centre to centre including, necessary excavation,
laying and fixing the conductor, providing &
fixing 40 mm G.I pipe upto 3 M height from
ground and 0.5 M below ground including
making all connections, filling the earthing pit
with charcoal, salt, etc. and refilling and watering,
etc. complete as per specifications laid down in
relevent I.S. codes.

1.00 Nos i )     For Tape of 10M length 11965.07 Nos 11965
ii)      Rebate / Extra rate per metre length or part
thereof over and above initial length of 10M

5.00 Rmt Qty payable at Tender Qty 325.58 Rmt. 1628

15.00 Rmt Cl 38 @ Tender Rate 326.58 Rmt. 4899
( As per Rate Analysis
Item No. 18

Page 86 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Providing constructing 2nd class B.B. masonary
with conventional / Indian standard type articles
in cement mortaor 1:6 in superstructure, including
striting joints racking out joints watering &
scaffolding etc. complete

9.33 Cum Lift 3.8 to 7.6 M 6612.24 Cum 61697

Page 87 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
11.57 Cum Lift 7.6 to 11.4 M 6790.36 Cum 78577
(EIRL As per Rate Analysis)
Item No. 19
Providing internal cement plaster 20mm thick in
two coats in ement mortar 1:3 with neeru finish to
concrete brick surface in all positions including
scaffolding & curing etc. complete
128.720 Sqm ( As per Tender Rate ) 238.68 Sqm, 30722
Item No. 20
Providing rough coat cement plaster external in
two coats with coloured cement finish to concrete
brick or stone maonary surface in all position with
base coat of 1:4 or 12 to 15mm thick in cement
mortor 1:4 & rough cast treatment 12 mm thick in
portion 1:1:5:3 including scaffolding & 14 days
wait etc. complete

129.37 Sqm ( As per Tender Rate ) 353.52 Sqm, 45735

Item No. 21
Providing and applying water proof cement paint 3
coats of approved manufacture ans approved colour
to the plastered surfaces including scaffolding
preparing the surface by cleaning brooming
etc.complete as directed by Engineer incharge.
(including the pr

302.97 Sqm ( As per Tender Rate ) 40.14 Sqm, 12161

ITEM No.22 :- Providing and applying washable
oil bound distemjper & approved colour & shade
tonew surface in two coats including scaffoldng
preparing the surace (excluding the primer coat)
etc. complete

128.72 Sqm ( As per Tender Rate ) 47.95 sqm 6171

ITEM No.23 :- Providing & applying white wash

in Two coat of old / new plaster or masonary
surfaces & asbestos cement including /
scaffolding & preparing etc. complete

128.72 Sqm ( As per Tender Rate ) 6.69 Sqm 861

Page 88 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5
Item No. 24
Providing and fixing steel window of avarious
sizes as per detailed drawing fabricated from is
std section wihtout hot dipsine coating without /
with ventilator includng glazing with non-
acentinic / plan / oscuted glass panel of approved
type quality all fixture & footing without teak
wood box & articles & fixing with one coat of
primer complete with guard bars 12mm square
bar in c.c.

6.98 Sqm For Steal wndow & ventialtor 2790.85 Sqm 19480
( As per Tender Rate )

Item No. 25
Providing & fixing roling steel shutters, fabricated
from 18guage steel laths with side guiders bottom
rail brackets, doors suspension shaft including
rolling strings locking arrangements & housing
box at the top including mechiical gear operation
arrangement & one coat of load primer

7.20 Sqm ( As per Tender Rate ) 2770.78 Cum 19950

Item No. 26
Providing, constructing coffer dam in river basin /
dam storages as per type design including
excavation, filling the middle portion with B. C.
soil (in gunny bags if required). Providing
impervious / semipervious materials on both side
of B.C. soil (in gunny bags if required) including
ramming, compacting to the satisfaction of
Engneer-in-charge, till the completion of work
including dismantling coffer dam after completion
of works and disposing off the material as
directed by the Engineer-in-charge.

0.00 Cum ( As per Tender Rate ) 556.39 Cum 0

Page 89 of 109
Qty. Unit Items Rate (Rs.) Per Amount

1 2 3 4 5

TOTAL Rs. 2894154

Add 1% Labour Cess Rs. 28942
Add.1% Labour Welfare on 40% of compted Rs. 11322
Items cost .
Total Net Rs. 2934418
Add 5% Cont. -
ADD 2 % W.C. CHARGES 58,688
TOTAL 2,993,106
SAY Rs. 2,993,200

Assitant Engineer Gr -1 Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur Division, Aurangabad

Page 90 of 109
 अतिरिक्त बाबीची यादी व मंजुरीसाठी प्रस्तावित के लेले दर
EXTRA ITEM RATE LIST NO .1
कं त्राट .क्र. ब -
मंडळ महाराष्ट्र जीवन प्राधिकरण मंडळ औरंगाबाद कामाचे नाव Aurangabad Water Supply Project Aurangabad 1/12 of
2017-2018
विभाग M/S GVPR, Engineers Ltd. Aurangabad
महाराष्ट्र जीवन प्राधिकरण विभाग औरंगाबाद कं त्राट दाराचे नाव

उपविभाग Agency
महाराष्ट जीवन प्राधिकरण , उपविभाग
.....................यांनी क्र..........दिनांक .................अन्वये मंजूर के ले.
(त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर
अ.क्र बाबीचे वर्णन परिमान प्रत्येकी रक्कम शेरा
स्वीकृ त निविदा

दराचीअनुसूची
असल्यास असल्यास
1 2 3 4 5 6 7 8 9

Item No:- 1
Providing and casting in situ cement concrete M 30 of trap / granite /
quartzite / gniess metal for reinforced cement concrete beam & lintels
as per detailed designs & drawings or as directed including centering
form work compaction & finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to give a smooth & even
surface or roughening the surface if special finish is to be provided &
curing etc. complete
As per rate analysis
e) RCC M-30 for Beam
lift 10-15 1.80 8708.68 cum 15676.00

Page 91 of 109
 (त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर
अ.क्र बाबीचे वर्णन परिमान प्रत्येकी रक्कम शेरा
स्वीकृ त निविदा

दराचीअनुसूची
असल्यास असल्यास
1 2 3 4 5 6 7 8 9
Item No:- 2
Providing and casting in situ cement concrete M 30 of trap / granite /
quartzite / gniess metal for reinforced cement concrete beam & lintels
as per detailed designs & drawings or as directed including centering
form work compaction & finishing the formed surfaces with cement
mortar 1:3 of sufficient minimum thickness to give a smooth & even
surface or roughening the surface if special finish is to be provided &
curing etc. complete
As per rate analysis

Lift 15 to 20
RCC M-30 for Coloiumn 1.21 9615.55 cum 11635.00
RCC M30 Beam / Lintel 3.38 9394.24 cum 31753.00
RCC M30 Chajjas 0.48 10149.90 cum 4872.00

Item No:- 3
Providing and fixing in position steel bar reinforcement of various
diameters for RCC pipes, caps, footings, foundation, slabs, beams,
columns, canopies, staircases, newels, chajjas, lintels, pardies,
copings, fins, arches, etc. as per detailed designs, drawings and
schedules; including cutting, bending, hooking the bars, binding with
wires or tack welding and supporting as required etc. complete
(including cost of binding wire)
As per rate analysis
Tor Steel
Lift 15 to 20 0.40 70227.37 MT 28091.00
Total Rs. 92027.00

Page 92 of 109
 (त्या बाबीशी तुलनीय अशा बाबीचा क्र,) दर
अ.क्र बाबीचे वर्णन परिमान प्रत्येकी रक्कम शेरा
स्वीकृ त निविदा

दराचीअनुसूची
असल्यास असल्यास
1 2 3 4 5 6 7 8 9

B.F. 92027
वरील दर स्वीकारन्यास मी मान्य करतो. ह्या कामासाठी यापूर्वी मंजूर के लेली अतिरिक्त ..........बाबीवरील (ही धरून) एकू ण एकू ण रु.

(कं त्राट दाराची दिनाकिं त स्वाक्षरी ) रक्कम

क्र. क्र. क्र. क्र.

दिनांक...../....../२०१8 दिनांक...../....../२०१8 दिनांक...../....../२०१8 दिनांक...../....../२०१8
कार्यकारी अभियंता विभाग मंजूर करून परत
यांचाकडे तीन प्रतीत अधिक्षक अभियंता
चार प्रतीत मंजुरीसाठी एक प्रत मंडळ यांचेकडे
पाठविण्यासाठी सादर मंजुरीसाठी सादर

ˆ¯Ö×¾Ö³Ö֐ÖßµÖ †×³ÖµÖÓŸÖÖ कार्यकारी अभियंता अधिक्षक अभियंता

´ÖÆüÖ¸üÖ™Òü •Öß¾Ö­Ö ¯ÖÏÖ׬֍ú¸ü´ÖÆüÖ¸üÖ™Òü
Ö •Öß¾Ö­Ö ¯ÖÏÖ׬֍ú¸ü´ÖÆüÖ¸üÖ™Òü
Ö •Öß¾Ö­Ö ¯ÖÏÖ׬֍ú¸üÖ
ˆ¯Ö ×¾Ö³Ö֐Ö, ×¾Ö³Ö֐Ö, †Öî¸ÓüÖÖ²ÖÖ¤ü ´ÖÓ›üôû, †Öî¸ÓüÖÖ²ÖÖ¤ü

*कार्यकारी अभियंता यांनी मंजूर करावयाचे असल्यास *कार्यकारी अभियंता पेक्षा मोठ्या अधिकाऱ्याने मजूर करावयाचे असल्यास

Page 93 of 109
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
::-NAME OF WORK :- WORKING ESTIMATE FOR CHAPANER & 2 VILLAGES W.S.S -::
EARTH WORK CALCULATION STATEMENT
TOP WIDTH B=3.00M SLOPE 1:1 Length-65 M
CH L GL TOP D C/S AVG. AREA QUANTITY=AVG.
LEVEL IN AREA=B+2*S*D AREA* LENGTH in STONE
M in sqm cum PITCHING
1 2 3 4 5 6 7 8 9
220 560.55 563.5 2.95 21.86
5 22.3 111.5 9.67
225 560.48 563.5 3.02 22.74
5 28.61 143.05 11.22
230 559.60 563.5 3.90 34.47
5 30.29 151.45 11.65
235 560.21 563.5 3.29 26.11
5 25.77 128.85 10.58
240 560.26 563.5 3.24 25.42
5 29.12 145.6 11.38
245 559.72 563.5 3.78 32.82
5 31.19 155.95 11.89
250 559.95 563.5 3.55 29.55
5 26.94 134.7 10.86
255 560.35 563.5 3.15 24.33
5 26.31 131.55 10.71
260 560.04 563.5 3.46 28.29
5 25.84 129.2 10.59
265 560.43 563.5 3.07 23.39
CH L GL TOP D C/S AVG. AREA QUANTITY=AVG.
LEVEL IN AREA=B+2*S*D AREA* LENGTH in STONE
M in sqm cum PITCHING
1 2 3 4 5 6 7 8 9
5 22.97 114.85 9.85
270 560.50 563.5 3.00 22.54
5 20.77 103.85 9.24
275 560.80 563.5 2.70 19.00
5 13.76 68.8 6.94
280 561.92 563.5 1.58 8.51
5 5.65 28.25 3.69
285 562.81 563.5 0.69 2.78

TOTAL 1547.6 43.13

Assistant Engineer Gr -I Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
NAME OF WORK:- WORKING ESTIMATE FOR REG.CHAPANER
TQ. KANNAD DIST.AURANGABAD
MEASURMENT
SUB WORK NO 8 :- WORKING ESTIMATE FOR APPROACH BUND L=150 M

Sr. Item No. L B D Qty Unit

No.
1 2 3 4 5 6 7 8
Item No. 1
Providing earth work for embankment with
approved materials obtained from excavation by
mechanical means and other machineries
including all lifts and leads up to 50 mtrs laying
in layers of 20 cm to 30 cm thickness breaking
clods,dressing to the required lines, curves,grade
and section,watering and compaction to 95% of
standerd proctor density etc. complete as directed
by engineering incharge.

with power roller

( As per calculation sheet separately attached ) 1548 cum

Item No. 2
Supplying 15 cm. to 23 cm. trap/ granite/
quartzite/gneiss stone rubble at the road side for
soling including conveying and stacking
etc.complete as directed by Engineer in charge
(By Blasting)

Total Qty. 1 65 3 0.23 223.56 cum

Item No. 3
Supplying soft muram at the road side including
conveying and stacking etc. complete as directed 1 65 3 0.225 43.88 cum
by engineer incharge.
Item No. 4
Laying 15cm to 23cm trap/granite quartzite
gneiss rubble soling including hand packing with
rubble chips etc.complete as directed by Enginer
incharge. (Excluding the cost of materials)

1 65.0 3 0.23 44.85 cum

Item No. 5

Page 96 of 109
Sr. Item No. L B D Qty Unit
No.
1 2 3 4 5 6 7 8
Item No. 1
Spreding gravel/sand/soft murmur/hard muram
etc. complete as directed by Engineer in-charge 1 65.0 3 0.23 44.85 cum

Page 97 of 109
Sr. Item No. L B D Qty Unit
No.
1 2 3 4 5 6 7 8
Item No. 1

Item No.6
Watering and compaction of embankment formed
of materials obtained from the road
cutting ,within a lead of 50 mtrs (with ordinary
rolling ) after laying them in layers of 20cm to
30cm etc complete as directed by Engineer in
charge.
Embankment 1548
15cm to 23cm stone rubble soling 44.85
60 mm metal 44.85
40 mm metal 44.85
soft muram 44.85
1727 cum
Item No. 7
Proding dry trap rubble stone pitching including
all materials hand packing etc. above 23 cm thick
including packing with quarry spalls & hard
muram etc. complete as directed by Engineer
Inharge

Qty As per Statement 43.13 cum

Item No. 8
Supplying 60mm trap/granite/quarizite/gneiss
stone over size metal at the road side including
1 65 3 0.23 44.85 cum
conveying and stacking etc. complete as directed
by Engineer-in-charge.

Item No. 9
Supplying 40 mm trap/granite/quariite/gneiss
stone size metal at the road side including 1 65 3 0.23 44.85 cum
conveying and sacking etc. complete.

Item No.10
Spreding 40 to 60 mm metal including sectioning
etc. complete as directed by Engineer incharge. 1 65 3 0.23 44.85 cum

Page 98 of 109
Sr. Item No. L B D Qty Unit
No.
1 2 3 4 5 6 7 8
Item No. 1
Item No. 11
Brooming the water bound macadam surface by
wire burshes, coir brushes, dusting cleaning etc.
for receiving the bituminous treatment etc. 1 65 3 1 195.00 sqm
complete as directed by Engineer in charge.

Item No. 12
Providing and fixing pre cast/RCC 1:2:4 guard
stone of 150mm x 150mm x 900 mm size and
shape including fixing in block of size 2 3 1 1 6 Nos
500x500x600 mm of cement concrete 1:5:10
white washing etc.complete.

Sectional Engineer Sub-Divisional Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur Sub-Division, Vaijapur

Page 99 of 109
 MAHARASHTRA JEEVAN PRADHIKARAN CIRCLE AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKARAN SUB DIVISION VAIJAPUR
MUKHYAMANTRI RURAL DRINKING WATER SUPPLY PROGRAMME
NAME OF WORK:- REG.CHAPANER WSS
TQ. KANNAD DIST.AURANGABAD.
ABSTRACT
SUB- WORK NO. 5 :- APPROACH BUND( 65 M long 3.0 m Top width)
Qty. Item Rate Unit Amount
1 2 3 4 5
Item No. 1
Providing earth work for embankment with
approved materials obtained from excavation
by mechanical means and other machineries
including all lifts and leads up to 50 mtrs
laying in layers of 20 cm to 30 cm thickness
breaking clods,dressing to the required lines,
curves,grade and section,watering and
compaction to 95% of standerd proctor density
etc. complete as directed by engineering
incharge.

Spec. no.Rd.12 Page No.171

1547.60 Cum, 55.00 cum 85118.00
As per Rate Analysis

Item No. 2
Supplying 15 cm. to 23 cm. trap/ granite/
quartzite/gneiss stone rubble at the road side
for soling including conveying and stacking
etc.complete as directed by Engineer in charge
(By Blasting)

Spec. No. : Rd.19 Page No. 197

223.56 Cum As per Rate Analysis 854.94 cum 191131.00
Item No. 3
Supplying soft muram at the road side
including conveying and stacking etc.
complete as directed by engineer incharge.
Spec.No.Rd 24 P.No. 203
43.88 As per Rate Analysis 364.06 cum 15975.00
Spec. no.Rd.20 Page No.200
Item No. 4
Laying 15cm to 23 cm trap / granite quartzite
gneiss rubble soling including hand packing
with rubble chips etc.complete as directed by
Enginer incharge. (Excluding the cost of
materials)

44.85 ( PWD DSR 2015-16 P. NO. 247 It. No. 922 ) 40.00 cum 1794.00
Qty. Item Rate Unit Amount
1 2 3 4 5
Item No.5
Spreding gravel / sand / soft murum / hard
murum etc. complete as directed by Engineer
in-charge
44.85 ( PWD DSR 2015-16 P. NO. 247 It. No. 923 ) 27.00 cum 1211.00
Item No.6
Watering and compaction of embankment
formed of materials obtained from the road
cutting ,within a lead of 50 mtrs (with ordinary
rolling ) after laying them in layers of 20cm to
30cm etc complete as directed by Engineer in
charge.

1727.00 cum Spec.No.Rd 10 P.No. 187 28.00 cum 48356.00

( PWD DSR 2015-16 P. NO. 243 I. NO.904 )
Item No. 7
Proding dry trap rubble stone pitching
including all materials hand packing etc. above
23 cm thick including packing with quarry
spalls & hard muram etc. complete as directed
by Engineer Inharge

43.13 cum ( PWD DSR 2015-16 P. NO. 259 I. NO.966) 673.60 cum 29050.00
As per lead statement
Item No.8
Cum Supplying 60mm trap/granite/quarizite/gneiss
stone over size metal at the road side including
conveying and stacking etc. complete as
directed by Engineer-in-charge.

44.85 Cum ( PWD DSR 2015-16 P. NO. 246 I. NO.916) 1038.81 cum 46591.00
As per lead statement
Item No.9:
Supplying 40 mm trap/granite/quariite/gneiss
stone size metal at the road side including
conveying and sacking etc. complete.
44.85 cum ( PWD DSR 2015-16 P. NO. 246 I. NO.918) 1107.81 cum 49685.00

Item No.10 :-
44.85 cum, Spreding 40 to 60 mm metal including 32.00 cum 1435.00
sectioning etc. complete as directed by
(Engineer
PWD DSRincharge.
2015-16 P. NO. 247 I. NO.924)

Item No. 11
Sqm Brooming the water bound macadam surface
by wire burshes, coir brushes, dusting cleaning
etc. for receiving the bituminous treatment etc.
complete as directed by Engineer in charge.
195.00 Sqm ( PWD DSR 2015-16 P. NO. 260 I. NO.969) 3.50 sqm 683.00
Qty. Item Rate Unit Amount
1 2 3 4 5
Item No. 12
Providing and fixing pre cast/RCC 1:2:4 guard
stone of 150mm x 150mm x 900 mm size and
shape including fixing in block of size
500x500x600 mm of cement concrete 1:5:10
white washing etc.complete.

6 No ( PWD DSR 2015-16 P. NO. 281 I. NO.1004) 842.00 No 5052.00

Total : Rs. 476081

Add 1% Labour Cess Rs. 4761
Add.1% for Labour ammenities (on 40% cost) Rs. 0
Total Net Rs. 480842
Add 5% Cont. Rs. 24,042
ADD 2 % W.C. Charges Rs. 9,617
Total Rs. 514,501
Say Rs. Rs. 514,500

Assitant Engineer Gr I Executive Engineer

Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, Vaijapur Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKRAN DIVISION AURANGABAD
REG.BAHULKHEDA & 5 VILLAGES W.S.S. TQ.SOYGAON.

EXCESS-SAVING STATEMENT.
Sanctioned cost Expenditure Incurred.. Variations.
Sr. No. Sub work. including 5% & Actual upto Remarks.
2% Probable Total. Excess. Saving
10.2014
1 2 3 5 6 7 8 9 10
(A) Work included in Tender.
1 Construction of Head works
a Approach channel. 1166000.00 779603.00 0.00 779603.00 0.00 386397.00
b Construction of Jack well. 2220600.00 795834.00 0.00 795834.00 0.00 1424766.00
c Pump House over jack well. 137650.00 0.00 0.00 0.00 0.00 137650.00
d Approach Bridge 650400.00 520373.00 0.00 520373.00 0.00 130027.00
e Approach Bund. 347350.00 65388.00 0.00 65388.00 0.00 281962.00
2 Raw water pumping machinery from Head works to WTP.. 301100.00 355187.00 0.00 355187.00 54087.00 0.00
3 Raw water Rising main from Head works to WTP. 2799900.00 1101613.00 0.00 1101613.00 0.00 1698287.00
4 Construction of W.T.P. (2MLD) 2846300.00 2750000.00 0.00 2750000.00 0.00 96300.00
5 Pure water pumping machinery to MBR 139500.00 264724.00 0.00 264724.00 125224.00 0.00
6 Pure water rising main from Sump to MBR 64800.00 32939.00 0.00 32939.00 0.00 31861.00
7 Construction of MBR 1902400.00 1700306.00 0.00 1700306.00 0.00 202094.00
8 Gravity Main from MBR to Jarandi & Nimbayati. 5422000.00 2366754.00 0.00 2366754.00 0.00 3055246.00
9 Gravity Main from MBR to Bahulkheda Kauli & umervihre. 3861200.00 3258103.00 0.00 3258103.00 0.00 603097.00
10 Gravity main from MBR to Rampura 496700.00 199972.00 0.00 199972.00 0.00 296728.00
11 Construction of RCC ESR's to All villages. 3211400.00 2727988.00 0.00 2727988.00 0.00 483412.00
12 Dist.system for Nimbayati 528290.00 0.00 528290.00
13 Dist.system for Rampura vill. 400505.00 0.00 400505.00
14 Dist.system for Kauli vill. 0.00 0.00 0.00
3524100.00 0.00 1030404.00
15 Dist.system for Bahulkheda vill. 509792.00 0.00 509792.00
16 Dist.system for Umervihre vill. 143206.00 0.00 143206.00
17 Dist.system for Jarandi vill. 911903.00 0.00 911903.00
18 Staff Quarters. 1002500.00 588170.00 0.00 588170.00 0.00 414330.00
19 Miscellancous work. 583000.00 68267.00 0.00 68267.00 0.00 514733.00
20 Running the scheme on trial basis. 265100.00 16500.00 0.00 16500.00 0.00 248600.00
Total (A) 30942000.00 20085417.00 0.00 20085417.00 179311.00 11035894.00
(B) 4.50 % Accepted Tender Cost 903843.77 0.00 903843.77 903843.77 0.00
(c) Work related to tender.
1 E.I.R.No.1 0.00 57143.00 0.00 57143.00 57143.00 0.00
2 E.I.R.No.2 0.00 26206.00 0.00 26206.00 26206.00 0.00
E.I.R.No.3 0.00 76870.00 0.00 76870.00 76870.00 0.00
E.I.R.No.4 0.00 27841.00 0.00 27841.00 27841.00 0.00
E.I.R.No.5 0.00 82359.00 0.00 82359.00 82359.00 0.00
 Sanctioned cost
Sr. No. Sub work. including 5% & Actual upto Remarks.
2% Probable Total. Excess. Saving
10.2014
1 2 3 5 6 7 8 9 10
E.I.R.No.6 0.00 42830.00 0.00 42830.00 42830.00 0.00
E.I.R.No.7 0.00 380624.00 0.00 380624.00 380624.00 0.00
E.I.R.No.8 0.00 96603.00 0.00 96603.00 96603.00 0.00
E.I.R.No.9 0.00 80205.00 0.00 80205.00 80205.00 0.00
E.I.R.No.10 0.00 74442.00 0.00 74442.00 74442.00 0.00
E.I.R.No.11 0.00 148785.00 0.00 148785.00 148785.00 0.00
E.I.R.No.12 0.00 0.00 0.00 0.00 0.00 0.00
3 Clasuse-38 0.00 694728.00 0.00 694728.00 694728.00 0.00
4 P.V.Claim. 0.00 7775504.00 493169.00 8268673.00 8268673.00 0.00
5 Steel Claim. 0.00 261485.00 0.00 261485.00 261485.00 0.00
Total (C) 0.00 9825625.00 493169.00 10318794.00 10318794.00 0
(D) Remaining sub works.
1 Working survey. 50000.00 0.00 0.00 0.00 0.00 50000.00
2 Electrical installation 659000.00 659000.00 0.00 659000.00 0.00 0.00
3 Road works 150000.00 0.00 0.00 0.00 0.00 150000.00
4 Land scaping 300000.00 0.00 0.00 0.00 0.00 300000.00
5 Store shed 321300.00 0.00 0.00 0.00 0.00 321300.00
6 Rehabilation of Existing. 280200.00 0.00 0.00 0.00 0.00 280200.00
7 Land Acquisition 52000.00 16000.00 0.00 16000.00 0.00 36000.00
8 Proportion cost of Dam. 800000.00 0.00 0.00 0.00 0.00 800000.00
9 Telephone Arrangement. 200000.00 0.00 0.00 0.00 0.00 200000.00
10 Consultancy charges. 200000.00 200000.00 0.00 200000.00 0.00 0.00
11 Continuty & W.C. 0.00 1768126.00 0.00 1768126.00 1768126.00 0.00
Total (D) 3012500.00 2643126.00 0.00 2643126.00 1768126.00 2137500.00
Total A + B + C+ D 33954500.00 33458011.77 493169.00 33951180.77 13170074.77 13173394.00
17.5% E.T.P. 5942038.00 5855152.06 86304.58 5941456.63 -581.37 0
GRAND TOTAL. 39896538.00 39313163.82 579473.58 39892637.40 13169493.40 13173394.00

ABSTRACT

Total Expected
Estimated Cost Net Savings Excess Savings Net Savings
Expenditure
39896538 39892638 3900 13169493 13173394 3900

Sub Divisional Engineer, Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran, Maharashtra Jeevan Pradhikaran, Maharashtra Jeevan Pradhikaran,
Sub Dn. No.2,A,bad. Dn.,A,bad. Dn.,A,bad.
 MAHARASHTRA JEEVAN PRADHIKRAN DIVISION AURANGABAD
MAHARASHTRA JEEVAN PRADHIKRAN SUB-DIVISION NO-3 AURANGABAD
NAME OF WORK :- Aurangabad Water Supply Project Tq & Dist Auranagabad

EXCESS-SAVING STATEMENT.
Expenditure Incurred.. Variations.
Sanctioned cost including
Sr. No. Sub work.
(Rs in lakh) Tender Cost Actual upto Jan- Total. Excess Remarks.
Probable
2022 (Cl 5+6) (+)/Saving(-)

1 2 3 5 6 7 8 10
(A) Work included in Tender.
1 Woking Survey And Validation of Hydrulic Designs (2000 km) 50.00 50.00 34.58 15.42 50.00 0.00
2 Approach Channel (L=400m) 425.96 426.86 0.00 426.86 426.86 0.90
3 Jackwell And Pump House (70m x 25m) 2127.13 2125.63 0.00 2125.63 2125.63 -1.50
4 Approach Bridge ( L=600m & 12m width ) 2222.99 2234.68 0.00 2234.68 2234.68 11.69
5 Approach Bund (L=510m & 12 m Width) 367.59 368.44 0.00 368.44 368.44 0.85
6 Raw Water Rising Main (L=39.54 Km OD-2500 mm & 25 mm thk) 50967.45 50967.45 28.11 50939.34 50967.45 0.00
WTP (392 MLD), Drainge Arrangement & Recirculation Sump & Pump
7 4716.02 4710.50 122.35 4588.15 4710.50 -5.52
house
8 Pure Water rising main WTP to MBR 740.54 740.54 3.49 737.05 740.54 0.00
9 MBR (11.57 ML & 5.00 ML) 558.80 557.34 13.64 543.70 557.34 -1.46
10 Pure Water Trasmission Main 18358.30 18357.45 245.93 18111.52 18357.45 -0.85
11 ESR & GSR 6573.69 6573.69 177.49 6396.20 6573.69 0.00
12 Pure water sump & Pump House 118.51 118.51 0.00 118.51 118.51 0.00
13 Pure Water Rising Main PW Sump to ESRs (5 nos) 571.63 571.49 0.00 571.49 571.49 -0.14
Due to Exit
14 Distribution System (1911.05 Km) 29303.32 29303.41 1327.42 20976.00 22303.42 -6999.90 Lines ,Saving is
Expeted
15 Shifiting of existing House Service connection (90000 nos) 3823.58 3823.58 0.00 3823.58 3823.58 0.00
Extension to Existing Raw water rising main to New HW(1219 mm OD,
16 901.24 901.24 0.00 901.24 901.24 0.00
L=2 km)
17 Streghthening of Existing Raw water Rising Main (1219 mm OD, L=1
159.64 302.52 0.00 302.52 302.52 142.88
Km)
Dismantiling of 2000 mm line lad Under PPP for Raw Water & Pure
18 35.86 265.08 0.00 265.08 265.08 229.22
Water Rising Main
19 Approach Road to Head Work at jaykwadi dam, WTP & MBR 180.54 180.54 0.00 180.54 180.54 0.00
20 Hill Cutting and Leveling of WTP Premises and MBR 162.03 162.03 42.11 119.92 162.03 0.00
21 Compound Wall for WTP & HW 237.40 237.40 0.00 237.40 237.40 0.00
22 Staff Quarter at HW & WTP 728.42 728.42 0.00 728.42 728.42 0.00
23 Road Restoration (370 Km) 5417.94 5417.94 0.00 5417.94 5417.94 0.00
24 Trial and Run for One Year 1842.08 1698.70 0.00 1698.70 1698.70 -143.38

Net Cost Total (A) 130590.66 130823.44 1995.12 121828.33 123823.45 -6767.21
(B) 9.90 %Above Accepted Tender Cost 0.00 12951.52 197.52 12061.00 12258.52 12258.52
(c) Work related to tender. 0.00
1 E.I.R.No.1 0.00 0.00 0.00 17.70 17.70 17.70
2 E.I.R.No.2 0.00 0.00 0.00 25.09 25.09 25.09
Total (C) 0.00 0.00 0.00 42.79 42.79 42.79
 Expenditure Incurred.. Variations.
Sanctioned cost including
Sr. No. Sub work.
(Rs in lakh)
Tender Cost Actual upto Jan- Total. Excess Remarks.
Probable
2022 (Cl 5+6) (+)/Saving(-)

1 2 3 5 6 7 8 10
(D) Remaining sub works.
Raw Water Pumping Machinery, Desiling Pumping Mechinery for
1 14421.82 0.00 0.00 14421.82 14421.82 0.00
jackewell and substation
Pure Water Pumping Machinery, at Nakshetrawadi and Phrola,
2 Pumping Mechinery for Recirculation sump,PWPM at Sump (5 Nos & 2554.46 0.00 0.00 2554.46 2554.46 0.00
Substation)
3 Automation for RWPM. PWPM, WTP 1377.38 0.00 0.00 1377.38 1377.38 0.00
4 Express Feeder for HW and WTP 442.14 0.00 0.00 442.14 442.14 0.00
5 Environmental permission 719.34 0.00 0.00 719.34 719.34 0.00
6 Railway / Road Crossing charges and Permission/ 10.00 0.00 102.46 10.00 112.46 102.46
Total (D) 19525.14 0.00 102.46 19525.14 19627.60 102.46
Total A + B + C+ D 150115.80 143774.96 2295.09 153457.26 155752.36 5636.56
Add 12% for GST 17920.28 0.00 160.66 10742.01 10902.67 -7017.61
Royalty Charges for Approch Channel 0.89 0.00 0.00 0.89 0.89 0.00
Royalty Charges for Approch Bund 0.85 0.00 0.00 0.85 0.85 0.00
Royalty Charges for Approch Bridge 11.68 0.00 0.00 11.68 11.68 0.00
Net Costing Including GST & Royalty 168049.50 143774.96 2455.75 164212.70 166668.45 -1381.06

GRAND TOTAL. 168049.50 143774.96 2455.75 164212.70 166668.45 -1381.06

-1381.06
ABSTRACT

Net Excess (+)/Saving (-) w.r.t scheme

Net %
Total Expected
Estimated Cost Excess(+)/Savings(- Excess(+)/Savin
Expenditure
) g(-)
168049.50 166668.45 -1381.06 -0.82

Net Excess (+)/Saving (-) w.r.t tender

Net %
Total Expected
Tendered cost in lakh Excess(+)/Savings(- Excess(+)/Savin
Expenditure
) g(-)
143774.96 166668.45 22893.49 15.92

PMC
Contractor Sectional/Asstt. Engineer, Gr-II
M/s Fortress Infracon Ltd,
M/s GVPR Engineers Ltd Maharashtra Jeevan Pradhikaran
Yash Innovative Solutions LLP.
Aurangabad Sub-Division, No.3 Aurangabad.
(JV) Aurangabad.
 Expenditure Incurred.. Variations.
Sanctioned cost including
Sr. No. Sub work.
(Rs in lakh)
Tender Cost Actual upto Jan- Total. Excess Remarks.
Probable
2022 (Cl 5+6) (+)/Saving(-)

1 2 3 5 6 7 8 10

Sub-Divisional Engineer, Sub-Divisional Engineer, Executive Engineer,

Divisional Accountant
Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran Maharashtra Jeevan Pradhikaran
Sub-Division, No.3 Aurangabad. Sub-Division, No.2Aurangabad. Division, Aurangabad
 MAHARASHTRA JEEVAN PRADHIKRAN DIVISION AURANGABAD
::-NAME OF WORK :- ESTIMATE FOR CHAPANER & 2 VILLAGES W.S.S -::
EXCESS-SAVING STATEMENT.

Sanction Cost (Rs in lakh) Expenditure (Rs in lakh) Variations. (Rs in lakh)
Sr. No. Sub work. Remarks.

Net Cost Tender Cost incurred Probable Total. Excess. Saving

1 2 3 5 6 7 8 9 10

(A) Work included in Tender.

1 Working Survey & Preparation of plans and estimates 3.255 0.00 0.00 0.00 0.00 0.00 3.25

2 Approach channel (100 m Long ) 31.238 28.79 24.79 0.00 24.79 0.00 6.45 Work Completed & as per actual, cost is reduced

3 Jack well and Pump house (Dia.6.0 m & Depth 12 m ) 25.965 24.06 10.87 19.06 29.93 3.97 0.00
1) At the time of actual execution ,it is found that ,Jack Well location to be
change.accordingly location of well is changed 2) At new location hard
strata met at shallow depth i e at 0.5 m, & jack well height increased
from 17.5 m to 19.8 m3) Hence due to change in location, height is
increased 3) Due to change in height & hard strata cost is increased

Reasons for incrase in cost 1) At the time of execution ,Irrigation

4 Approach Bridge (100 m long) 39.436 36.43 13.92 Err:509 Err:509 Err:509 0.00 department has changed the alingement 2) Location of well is changed,
3) Length of Bridge & height is changed

5 Approach Bund ( 100 M long 3.0mm Top width ) 10.678 9.88 0.00 5.73 5.73 4.95 As per new alingement ,length is reduce from 100 m to 65m ,hence cost is
reduced

There is Irrigation road ahead Approach Bund hence this road work is
6 Approach Road to Head works(Length-300 M) 7.884 7.29 0.00 0.00 0.00 0.00 7.88
not required

7 Raw Water pumping Machinery 12.50 HP 3 pumps 11.917 11.03 0.00 12.29 12.29 0.38 0.00 A/T is above 11.5%

8 Raw water Rising Main 150 mm dia D.I.K-9 L= 8500M 54.36 50.14 0.00 0.00 55.91 1.55 0.00 A/T is above 11.5%

9 W.T.P.(1.5 MLD Unconventional ) 68.544 63.18 0.00 70.44 70.44 1.90 0.00 A/T is above 11.5%

10 Drainage Arrangement for WTP 5.65 5.34 0.00 5.95 5.95 0.30 0.00 A/T is above 11.5%

Pure water Pumping Machinery 7.5 HP 2 Nos

11 4.583 4.42 0.00 4.93 4.93 0.35 0.00 A/T is above 11.5%
(submerssible monoblock)

P.W. Leading Main from MBR to Chapaner Chinchkheda

12 15.824 14.61 0.00 9.77 9.77 0.00 6.05 As per site condition ,cost is reduced
ESR (160 mm dia PVC 6 Kg/cm² L-1675 M)

13 RCC ESR cap.1.50 Lakh Lit. at Chapaner 17.073 15.76 0.00 17.57 17.57 0.50 0.00 A/T is above 11.5%

14 Distribution system 140 to 90 mm PVC 4 kg/cm² 18.579 17.14 0.00 19.11 19.11 0.53 0.00 A/T is above 11.5%

15 Compound wall For WTP 8.774 8.11 0.00 9.04 9.04 0.26 0.00 A/T is above 11.5%

Provision for strengthening the existing Sub-works at three

16 8.856 7.77 0.00 8.86 8.86 0.00 0.00
villages
 Sanction Cost (Rs in lakh) Expenditure (Rs in lakh) Variations. (Rs in lakh)
Sr. No. Sub work. Remarks.

Net Cost Tender Cost incurred Probable Total. Excess. Saving

1 2 3 5 6 7 8 9 10

17 Trial Run charges 1.10 1.10 0.00 1.10 1.10 0.00 0.00

WORK OTHER THAN TENDER

18 Raw Water Pipe Department supply 0.00 0.00 114.92 114.92 4.69 0.00 Cost excessed due to incease in pipe cost by 13 %,
110.23

19 Provision for MSEDC connection 47.30 0.00 0.00 47.30 47.30 0.00 0.00

20 Land Acquisation 11.02314 0.00 0.00 13.00 13.00 1.98 0.00 As amount informed by SDM,Kannad,Cost is increased

21 Provision for Water hammer control device 8.298 0.00 0.00 5.00 5.00 0.00 3.30 As per site condition ,cost may be reduced

22 Misc. Charges. 1.071 0.00 0.00 1.00 1.00 0.00 0.07

23 Automation to MBR & all ESR's 43.713 0.00 0.00 26.00 26.00 0.00 17.71 Work will be taken up in future as per requirement & necessry approval

Over all cost inceased due to higher tender rate i. e 11.5 % above
TOTAL COST :- 555.35 305.06 49.57 Err:509 Err:509 Err:509 49.66
estimated cost

Add 1% for Third Party Inspection . 5.55 Err:509

Add 4% for Project prepartion ,Supervision,&

22.21 1.98 Err:509
Administrative charges etc.

GROSS TOTAL 583.12 51.56 Err:509

SAY 583.121 Err:509

Rs in Lakhs. 583.13 Err:509 Err:509

Total Expected Expenditure Net Savings Excess Savings Net Savings

Err:509 Err:509 Err:509 49.66 Err:509

Assitant EngineerGr -1 Divisional Accountant Executive Engineer,

Maharashtra Jeevan Pradhikaran, Maharashtra Jeevan Pradhikaran, Maharashtra Jeevan Pradhikaran,
Sub Dn. No.2,A,bad. Dn.,A,bad. Dn.,A,bad.