RECAPITULATION SHEET

Name of work :- Estimate for Jobwork of Manufacturing and

supply of K T weir Straight type Needle gates of size 2.15 x 0.5
mtr.- 40 Nos with All Material, complete fabrication and Painting
at Shingave K.T.Weir on Dev River Tal. & District Ahmednagar 421574.42
including material, labour, workshop charges, sundry charges,
handling charges, transportation charges etc., inclusive of all
taxes complete job under Mechanical sub Div. Shrigonda

Adding 9 % CGST= Rs. 37941.70

Adding 9 % SGST= Rs. 37941.70

Adding 0.5 % Insurance Charges= Rs. 2107.87

Total Cost In Rs.= 499565.69

Say Rs.= 499566.00

Deputy Engineer,
Mechanical Sub-Division
Shrigonda
 ESTIMATE

Division : Executive Engineer, Mechanical Division, Ahmednagar

Sanctioned Estimate No. : /2022-23

Fund Head : Maharashtra State

Major Head : 4701 Capital Outlay on Major and Medium Irrigation Project.

Minor Head : 4701, Capital Outlay on Minor & Medium Irrigation Project

Sevice Head : 8443, Civil Deposite

Departmental Head : Debt to E.E. Mula Irrigation Division, Ahmednagar.

This estimate is prepared in the Office of Deputy Engineer, Mechanical Sub-Division, Shrigonda, Ahmednagar
for Estiimate for Jobwork of Manufacturing and supply of K T weir Straight type Needle gates of size 2.15 x 0.5
mtr.- 40 Nos with All Material, complete fabrication and Painting at Shingave K.T.Weir on Dev River Tal. &
District Ahmednagar including material, labour, workshop charges, sundry charges, handling charges,
transportation charges etc., inclusive of all taxes complete job under Mechanical sub Div. Shrigonda

Total Rs 499,566.00

Administratively Approved No. and Date :

Technically Sancioned No. and Date :

The Estimate is Prepared by V.M.Garad Sectional Engineer

And Checked by A.V. Avhad Deputy Engineer

General Description

This estimate is prepared in the Office of Deputy Engineer, Mechanical Sub-Division, Shrigonda, Ahmednagar
for Estiimate for Jobwork of Manufacturing and supply of K T weir Straight type Needle gates of size 2.15 x 0.5
mtr.- 40 Nos with All Material, complete fabrication and Painting at Shingave K.T.Weir on Dev River Tal. &
District Ahmednagar including material, labour, workshop charges, sundry charges, handling charges,
transportation charges etc., inclusive of all taxes complete job under Mechanical sub Div. Shrigonda

Sectional Engineer Deputy Engineer

Mechanical Sub Division Mechanical Sub Division
Shrigonda Shrigonda
 ABSTRACT
Estiimate for Jobwork of Manufacturing and supply of K T weir Straight type Needle gates of size 2.15 x 0.5
mtr.- 40 Nos with All Material, complete fabrication and Painting at Shingave K.T.Weir on Dev River Tal. &
District Ahmednagar including material, labour, workshop charges, sundry charges, handling charges,
transportation charges etc., inclusive of all taxes complete job under Mechanical sub Div. Shrigonda

Sr. Rate Total

Particulars Qty. Unit
No. Rs. Rs.
ITEM 1 - Manufacturing of Straight Needle K.T. Weir Gate of Size 2.15
1 M X 0.5 M.Complete Job with cost of material, labour, sundry, painting 40 No. 10482.09 419283.74
charges.

2 ITEM NO. 3-Transportation of Needle to site 1 Job 2290.68 2290.68

Total Cost In Rs.= 421574.42
Adding 9 % CGST= Rs. 37941.70
Adding 9 % SGST= Rs. 37941.70
Adding 0.5 % Insurance Charges= Rs. 2107.87
Total Cost In Rs.= 499565.69
Say Rs.= 499566.00
( Total Rs. Four Lakh Ninety Five Thousand Eight Hundred Thirty Nine Only )

Sectional Engineer Deputy Engineer

Mechanical Sub Division Mechanical Sub Division
Shrigonda Shrigonda
 MEASUREMENT SHEET
Estiimate for Jobwork of Manufacturing and supply of All Material with
complete fabrication and Painting to K T weir Straight type Needle gates
of size 2.15 x 0.5 mtr.- 40 Nos.at Shingave Naik K.T.Weir on Dev River Tal.
A)
& District - Ahmednagar, including material, labour, workshop charges,
sundry charges, handling charges, etc., inclusive of all taxes complete job
at Mechanical sub Div. Shrigonda

Sr. Amount (Rs.

Description Qty. (Nos.) Rate (Rs.)
No. )
Manufacturing and supply of All Material with
complete fabrication and Painting to K T weir
Straight type Needle gates of size 2.15 x 0.5
mtr.- 134 Nos.at Shingave K.T.Weir including
material, labour, workshop charges, sundry
1 charges, handling charges, etc., ( As per Rate 39 10,482.09 408801.65
Analysis - 1 )

Total Rs. 408801.65

Sectional Engineer Deputy Engineer

Mechanical Sub Division Mechanical Sub Division
Shrigonda Shrigonda
 RATE ANALYSIS - 7
Estiimate for Jobwork of Manufacturing and supply of All Material with complete fabrication and Painting
to K T weir Straight type Needle gates of size 2.15 x 0.5 mtr.- 40 Nos.at Shingave Naik K.T.Weir on Dev River
Tal. & District - Ahmednagar, including material, labour, workshop charges, sundry charges, handling
charges, etc., inclusive of all taxes complete job at Mechanical sub Div. Shrigonda

ITEM 1
Sr. No.PARTICULERS UNIT RATE QUANTITY AMOUNT RATE PER MT REMARK

A MATERIAL CHARGES
1 MILD STEEL KG 94.51 5742.54
KG Less Steel Wastages 90.01
Total Rs. 5652.53
2 RUBBER SEAL
BOTTOM MTR. 175 2.13 372.75
SIDE MTR. 175 1.04 182.00
3 HARDWARE
MS KG 90 1 90.00 83372.13
4 WELDING ROD
MS TO MS Nos. 13 35 455.00
5 CUTTING GAS
OXIGEN GAS CUB M 49.2 1.5 80.85
ACETELENE GAS CUB M 387 0.5 212.30
6 EPOXY ZINK PRIMER 1 Coat LTR. 264.65 1 290.05
7 Epoxy Paint LTR. 228.8 2 501.50
MATERIAL CHRGES FOR 1 NEEDLE GATE (TOTAL WEIGHT 94 KG) 7836.98
B MACHINARY CHARGES
1 HAND CUTTER Hr. 10 0.5 5.00
2 PUG MACHINE Hr. 17 0.5 8.50
3 HAND GRINDER Hr. 12 0.5 6.00
4 WELDING MACHINE Hr. 90 2 180.00 Steel Rate in
7474.47 RS.( As per
5 MAGNETIC DRILLING MACHINE Hr. 28 0.5 14.00 Dt.
6 HYD.PRESS MACHINE Hr. 586 0.5 293.00 05/07/2022
JPC)
7 Sand Blasting including Sand Sq.mtr 88.05 2 176.10
MACHINARY CHARGES 682.60
Add Machinery Mobilization 1.5% & Demobilization 1.5 % Charges 20.00
Total Machinery Charges Rs. 702.60
C LABOUR CHARGES
1 CREW FOR GRINDING Hr. 167.34 0.5 84.00
2 FOREMAN DAY 614 0.1 61.40
3 FITTER DAY 614 0.1 61.40
4 ASST. FITTER ( GAS CUTTER) DAY 614 0.13 79.82
5 WELDER (GENERAL) DAY 614 0.2 122.80 7149.79
6 HELPER (SEMI SKILLED MAZDOOR) DAY 568 0.2 113.60
7 Painter DAY 614 0.1 61.40
584.42
Add Highly Skilled Labour Charges 15 % 87.66
TOTAL LABOUR CHARGES Rs. 672.08
 TOTALMATERIAL, MACHINARY AND LABOUR CHARGES Rs. 9211.66 97996.39
ADD INSPECTION AND QUALITY CONTROL CHARGES 1.5% of Total 138.17 1469.95
RATE PER No. & MT 9349.83 99466.34
ADD OVERHEAD CHARGES 10% of Total 934.98 9946.63
ADD LABOUR AMENITIES CHARGES 1% 93.50 994.66
TOTAL RATE PER No. & MT 10378.31 110407.63

WEIGHT OF 1 NEEDLE GATE = 94 Kg

NUMBER OF NEEDLE GATE PER MT = 10.64 Nos.
Hence
Rate of Manufacturing of Needle Per MT = 110407.63
Rate of Manufacturing of Needle Per No. = 10378.31
Add 1% Labour welfare cess =Rs. 103.78
Total Rate Rs/Needle 10482.09

ITEM 3
A TRANSPORTATION
Distance Upto Site appraox. 1side = 27 KM
Hence To and Fro = 54 KM

4 MT tempo used for

Transportation. total trip required 1 Trips
Say = 1 Trips
So Total Distance = 54 KM X 1 Trips
Total Distance KM= 54 KM
Rate of Truck per KM Rs.= 42 Rs.
So Transportation Charges Rs.= 2268.00 ( Gate DSR 2017-18 Page No.35 - G-1-2 )

Add 1% Labour welfare cess =Rs. 22.68

Grand Total of Item 3 (Rs.) 2290.68

Sectional Engineer Deputy Engineer

Mechanical Sub Division Mechanical Sub Division
Shrigonda Shrigonda
 Rate Analysis for Steel
A Material Charges
1 Cost of Steel
Section wt Weight Net
Length width Nos of Total steel Rate/
Sr. No. Nos in kg/m or with 5% demand in Amount Remark
m m gates Required in kg kg
kg/m2 wastage kg

a 4mm thk Skin plate (Available in size 4.25x1.03m)

1 2.12 0.50 31.40 34.95 1 34.95 34.95 62.195 2173.72
b 10 mm thk plate for Lifting Hook
4 0.10 0.10 78.50 3.30 1 3.30 3.30 61.830 204.04
c ISA35X35X4 Intermediate Angle
9 0.50 2.10 9.92 1 9.92 9.92 58.900 584.29
d ISMC 75X40 Stiffner Channel
2 2.12 7.14 31.79 1 31.79 31.79 59.910 1904.54
Steel Rates -
e ISA75X75X6 End Vertical Angle JPC dt
05/07/2022
2 0.50 6.80 7.14 1 7.14 7.14 58.136 415.09
f 60 x 4 MS Flat Patti for Strenghtning ISMC 75 x 40
1 1.80 1.88 3.55 1 3.55 3.55 62.195 220.79
g 60 x 4 MS Flat Patti for Strenghtning ISMC 75 x 40
1 1.00 1.88 1.97 1 1.97 1.97 62.195 122.52
h 25 x 3 MS Flat Patti for Rubber Seal
1 3.10 0.58 1.89 1 1.89 1.89 62.195 117.55
Sub total 1 94.51 94.51 94.51 5742.54
Scrap weight @ 5 % of basic wt 4.50

Sectional Engineer Deputy Engineer

Mechanical Sub - Division Mechanical Sub - Division
Shrigonda Shrigonda