Gokul Shirgaon 1

E S T I M A T E
DIVISION : Zilla Parishad, Kolhapur
SUB-DIVISION : Panchayat Samiti, Karveer
FUND HEAD :
MAJOR HEAD :
MINOR HEAD :
SERVICE HEAD :
DEPARTMENTAL HEAD :
Estimate framed in the Office of the Executive Engineer(Works), Zilla Parishad,

Kolhapur for the probable expenses that will be incurred for the work of Providing
special repair work of toielt for anganwadi Gokul Shirgaon Tal-Karveer Dist-Kolhapur
(15 TH FC)
=================
Rs. 60,000.00
=================
Estimate Prepared by : DEPUTY ENGINEER
Estimate Checked by :
Technical Sanction :
Dated : / /
Administrative Approval :
Dated : / /
GENERAL DESCRIPTION
- - - As per separate sheet attached - - -
Estimate No : 001952
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6
Zilla Parishad, Kolhapur Panchayat Samiti, Karveer
Name of Work : Providing special repair work of toielt for

anganwadi Gokul Shirgaon Tal-Karveer Dist-Kolhapur
(15 TH FC)
R E C A P I T U L A T I O N - S H E E T
==========================================================================================
Sub-Estimate No & Name Amount
==========================================================================================
1 Work Portion Rs. 53,339.00
Add Insurance towards Labour @ 0.50% On (A) Rs. 267.00
Add G.S.T. on Residencial Buildings @ 12.00% On (B) Rs. 6,394.00

=================
Rs. 60,000.00
Say Rs. 60,000.00

==========================================================================================
Junior/Sectional Engineer Deputy Engineer (Works)

Panchayat Samiti, Karveer Panchayat Samiti, Karveer
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6

(15 TH FC)
A B S T R A C T
==========================================================================================
Quantity Description Rate Unit Amount
==========================================================================================
ITEM NO : 1
31.860 Providing and laying vitrified mirror / glossy 1300.95 One 41448.27
Square finish tiles decorative type having size 590 Square
Metre milimetre to 605 milimetre X 590 milimetre to 605 Metre
milimetre of 8 milimetre to 10 milimetre thickness
and confirming to Indian Standard 15622-2006 (Group
BIa) of approved make, shade and pattern for
flooring in required position laid on a bed of 1:4
cement mortar including neat cement float, filling
joints, curing and cleaning, excetra complete. -
Flooring (For Ground Floor) (using ARTIFICIAL
SAND).
Rate as per R. A. No. - 1
ITEM NO : 2
8.460 Providing internal cement plaster 20 milimetre 412.00 One 3485.52
Square thick in single coat in cement mortar 1:4 without Square
Metre neeru finish to concrete, brick surface, in all Metre
positions including scaffolding and curing, excetra
complete. (For Ground Floor) (using ARTIFICIAL
SAND).
ITEM NO : 3
0.970 Providing second class Burnt Brick masonry with 8665.05 One 8405.10
Cubic conventional / Indian Standard type bricks in Cubic
Metre cement mortar 1:6 superstructure including striking Metre
joints, racking out joints, watering and
scaffolding, excetra complete. (For Ground Floor)
(using ARTIFICIAL SAND).
=================
53,338.89
Say Rs. 53,339.00
=================

SIS-ETM/1481014_€ƒ‡¢£µ4.6.6

(15 TH FC)
M E A R S U R E M E N T
==========================================================================================
No. Length Breadth Height Quantity
==========================================================================================
ITEM NO : 1
P/L vitrified mirror / glossy finish tiles 590 to 605 X 590 to 605 X 8 to 10 mm th. -
Flooring (For Ground Floor) (using ART. SAND).
1 1.0 * 6.000 * 5.310 * --- = 31.860

===============
31.860
Square Metre
===============
ITEM NO : 2
Internal C.P. 20 mm th single coat in C.M. 1:4. (For Ground Floor) (using ART. SAND).
1 2.0 * 1.500 * --- * 2.820 = 8.460

===============
8.460
Square Metre
===============
ITEM NO : 3
IInd class B.B. masonry in C.M. 1:6 superstructure. (For Ground Floor) (using ART. SAND).
1 1.0 * 1.500 * 0.230 * 2.800 = 0.966

===============
0.970
Cubic Metre
===============
Junior/Sectional Engineer
Panchayat Samiti, Karveer
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6
Zilla Parishad, Kolhapur Panchayat S

(15 TH FC)
Q U A R R Y C H A R T
=========================================================================================================
Sr # Material Source Lead Break-up
=========================================================================================================
1 Cement local 5
2 Artificial Sand shiye 15
3 Flooring Tiles midc 15
4 Bricks local 5
=========================================================================================================

(15 TH FC)
L E A D S T A T E M E N T
==========================================================================================
Additial Lead Charges
Sr Material Lead in Lead Initial Net Lead Source
No K. M. Charge Lead Charge
==========================================================================================
1 Cement 5.000 148.81 0.00 148.81 local
2 Artificial Sand 15.000 355.50 0.00 355.50 shiye
3 Flooring Tiles 15.000 25.24 0.00 25.24 midc
4 Bricks 5.000 0.47926 0.00000 0.47926 local
==========================================================================================

SIS-ETM/1481014_€ƒ‡¢£µ4.6.6

(15 TH FC)
R A T E A N A L Y S I S
==========================================================================================
R.A. NO : 1
Providing & laying vitrified mirror / glossy finish tiles decorative type having size 590
to 605 X 590 to 605 mm of 8 to 10 mm thick & confirming to IS 15622-2006 (Group BIa) of
approved make, shade & pattern for flooring in required position laid on bed of 1:4 C.M.
including neat cement float, filling joints, curing & cleaning etc. complete. - Flooring
(For Ground Floor) (using ARTIFICIAL SAND).
Completed Item Rate as per SSR 2021-22 I/P 33.40/159 1155.00

Deduct 2.0% for Labour aminities & Cess (-2.0 / 100 * 1155.00) = -23.10
============
1131.90
Add 10.00% of Rs. 1131.90 For Hilly/Inacce. Area On DSR Rate 113.19
============
1245.09
Total Additional Charges 32.77
Add for Cement for 5.000 KM
( 148.81 - 0.00) = 148.81 * 0.010000 = 1.49
Add for Artificial Sand for 15.000 KM
( 355.50 - 0.00) = 355.50 * 0.017000 = 6.04
Add for Flooring Tiles for 15.000 KM
( 25.24 - 0.00) = 25.24 * 1.000000 = 25.24
==========
32.77
============
1277.86
Add Back 2.0% for Labour aminities & Cess (2.0 / 100 * 1155.00) = 23.10
============
1300.96
Total Rate Rs. 1,300.95
Per Square Metre
============
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6
R.A. NO : 2
Providing internal C.P. 20 mm thick in single coat in C.M. 1:4 without neeru finish to
concrete, brick surface, in all positions. complete. (For Ground Floor) (using ARTIFICIAL
SAND).

============
358.68
============
394.55
( 148.81 - 0.00) = 148.81 * 0.008500 = 1.26
( 355.50 - 0.00) = 355.50 * 0.025000 = 8.89
==========
10.15
============
404.70
============
412.02
Total Rate Rs. 412.00
Per Square Metre
============
R.A. NO : 3
Providing IInd class B.B. masonry with conventional / I.S. type bricks in C.M. 1:6
superstructure including striking joints, racking out joints, watering & scaffolding etc.
complete. (For Ground Floor) (using ARTIFICIAL SAND).

============
7418.60
============
8160.46
( 148.81 - 0.00) = 148.81 * 0.079000 = 11.76
( 355.50 - 0.00) = 355.50 * 0.320000 = 113.76
Add for Bricks for 5.000 KM
( 0.47926 - 0.00000) = 0.47926 *475.000000 = 227.65
==========
353.17
============
8513.63
============
8665.03
Total Rate Rs. 8,665.05
Per Cubic Metre
============

SIS-ETM/1481014_€ƒ‡¢£µ4.6.6
Zilla Parishad, Kolhapur
Panchayat Samiti, Karveer
Name of Work
Providing
: special repair work of
toielt for anganwadi Gokul Shirgaon
Tal-Karveer Dist-Kolhapur (15 TH
FC)
Estimated Cost Rs. 60,000.00
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6

(15 TH FC)
L A B O U R C O M P O N E N T
==========================================================================================
Item Description Quantity Labour Labour
No of Item Rate Component
==========================================================================================
1 P/L vitrified mirror / glossy finish tiles 590 to 31.860 257.00 8188.02
605 X 590 to 605 X 8 to 10 mm th. - Flooring (For Sq.M.
Ground Floor) (using ART. SAND).
2 Internal C.P. 20 mm th single coat in C.M. 1:4. 8.460 238.00 2013.48
(For Ground Floor) (using ART. SAND). Sq.M.
3 IInd class B.B. masonry in C.M. 1:6 0.970 1609.00 1560.73
superstructure. (For Ground Floor) (using ART. Cu.M.
SAND).
=================
Total Labour Component 11,762.23
==========================================================================================
TOTAL LABOUR COMPONENT OF THE ESTIMATE 11,762.23
==========================================================================================
SIS-ETM/1481014_€ƒ‡¢£µ4.6.6

Gokul Shirgaon 1

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Gokul Shirgaon 1

Uploaded by

Copyright:

Available Formats

E S T I M A T E

DIVISION : Zilla Parishad, Kolhapur

SUB-DIVISION : Panchayat Samiti, Karveer

Estimate framed in the Office of the Executive Engineer(Works), Zilla Parishad,

Estimate Prepared by : DEPUTY ENGINEER

- - - As per separate sheet attached - - -

Name of Work : Providing special repair work of toielt for

1 Work Portion Rs. 53,339.00

Add Insurance towards Labour @ 0.50% On (A) Rs. 267.00

Add G.S.T. on Residencial Buildings @ 12.00% On (B) Rs. 6,394.00

Say Rs. 60,000.00

Junior/Sectional Engineer Deputy Engineer (Works)

Name of Work : Providing special repair work of toielt for

Junior/Sectional Engineer Deputy Engineer (Works)

Name of Work : Providing special repair work of toielt for

1 1.0 * 6.000 * 5.310 * --- = 31.860

1 2.0 * 1.500 * --- * 2.820 = 8.460

1 1.0 * 1.500 * 0.230 * 2.800 = 0.966

Name of Work : Providing special repair work of toielt for

Name of Work : Providing special repair work of toielt for

Junior/Sectional Engineer Deputy Engineer (Works)

Name of Work : Providing special repair work of toielt for

Completed Item Rate as per SSR 2021-22 I/P 33.40/159 1155.00

Completed Item Rate as per SSR 2021-22 I/P 32.07/153 366.00

Completed Item Rate as per SSR 2021-22 I/P 27.05/144 7570.00

Junior/Sectional Engineer Deputy Engineer (Works)

Name of Work : Providing special repair work of toielt for

You might also like