PLANS AND ESTIMATE

FOR
ADMINISTRATIVE APPROVAL

AURANGABAD (PUBLIC WORKS) REGION, AURANGABAD

AURANGABAD (PUBLIC WORKS) CIRCLE, AURANGABAD

Name of Work:-
Restoration of main building - North & East Side at Hon
Collector Office, Chhatrapati Sambhajinagar

Estimate Cost:- Rs. 9,98,866.00

EXECUTIVE ENGINEER,
PUBLIC WORKS DIVISION,
AURANGABAD

SUB DIVISIONAL ENGINEER,

BUILDING CONSTRUCTION SUB DIVISION NO. 1,
AURANGABAD
 E S T I M A T E

Division :- PUBLIC WORKS DIVISION , AURANGABAD

Sanctioned Estimate :-
No.
Fund Head :- General
Major Head :-
Minor Head :-
Service Head :-
Departmental Head :-
Schedule of Rates :- SSR 2022-23

Estimate framed in the Office of the EXECUTIVE ENGINEER, PUBLIC

WORKS DIVISION, AURANGABAD of the probable expenses that will be
incurred in work of "Restoration of main building - North & East Side at Hon
Collector Office, Chhatrapati Sambhajinagar"

Estimated Cost Rs. 9,98,866.00

Administratively Approved under

Estimate Prepared By :- Akshay Vasant Handrale, Assistant Engineer Grade

II

Estimate Checked By :- Shri K.M.I Sayyed, Sub Divisional Engineer

GENERAL DESCRIPTION
AS PER SEPERATE SHEET ATTACHED
 General Description

This estimate was prepared according to the demands of the user department.

While framing the estimate, following notable provisions were made:

Plastering and Painting

Minor touchups
Other sanitary items
Other necessary items

The rates of items adopted in the estimate are as per the SSR for the year 2022 – 23 for
Maharashtra State.

Early sanction of this estimate is requested.

Asst. Engr – II/ Sect. Engr. Sub Divisional Engineer,

Building Sub Division No. 1, Building Sub Division No. 1,
Aurangabad Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office,
Chhatrapati Sambhajinagar

RECAPITULATION

Particular of Works Cost in Rupees

A Main Work

Sub Work 1 8,34,614.58

Sub Total (A) 8,34,614.58

B Testing & Royalties

Construction Material Testing 8,310.00

Sub Total (B) 8,310.00

Net Total of Works (A+B) 8,42,924.58

C Provisions

Labor Insurance 0.5% 4,214.63

GST 18% 1,51,726.42

Sub Total (C) 1,55,941.05

Total Cost of Project (A+B+C) 9,98,866.00

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad

Generally Approved by

Executive Engineer,
P. W. Division, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

Name of Sub Work:- Sub Work 1

ABSTRACT

Sr Quantity Unit Description of Item Rate Amount in

No. Rupees

1.1 25.00 Square Removing the existing cement plaster of any thickness without causing 55.65 1391.25
Metre dust nuisance and stacking the debris upto a distance of 50 metres or
spreading in the compound and cleaning the site etc. complete. (Item No.
32.33, Second Floor)

1.2 25.00 Square Providing sand faced plaster externally in cement mortar using approved 694.50 17362.50
Metre screened sand, in all positions including base coat of 15mm thick in
cement mortar 1:4 using waterproofing compound at 1Kilogramper
cement bag curing the same for not less than 2 days and keeping the
surface of the base coat rough to receive the sand faced treatment 6 to
8mm thick in cement mortar 1:4 finishing the surface by taking out grains
and curing for fourteen days scaffolding etc.complete. (Item No. 32.11,
Second Floor)

1.3 120.00 Square Providing and applying Two coats of wall care Putty on plastered surface 96.30 11556.00
Metre and Ceiling and Walls to prepare surface even and smooth of approved
make, etc complete. (Item No. 32.34, Second Floor)

1.4 2026.946 Square Scrapping the old plastered internal surface with sand paper and coating 38.50 78037.42
Metre the entire surface with mixture of whiting or glue and linseed oil including
scaffolding etc. complete as directed. (Item No. 36.19, Second Floor)

1.5 2026.946 Square Providing and applying one coat of seal cement primer of approved 23.55 47734.58
Metre manufacture and shed including scaffolding preparing the surface by
cleaning dirt and other foreign matters, scrapping if necessary including
scaffolding etc. complete. (Item No. 35.22, Second Floor)

1.6 2026.946 Square Providing and applying two coats of exterior weather shield paint of 315.65 639805.51
Metre approved manufacture and of approved colour to the plastered surfaces
including cleaning, preparing the plaster surface, applying primer coat,
scaffolding if necessary, and watering the surface for two days etc
complete. NOTE: For Item number 15 to 18 prior approval of
Superintending Engineer will be necessary (Item No. 35.26, Second
Floor)

1.7 20.00 Number Removal of plants/ ficus grown by pulling out root system embedded in 243.95 4879.00
masnory, cutting stem and application of high/ gur/ lime formulation as
specified by the Architect or other patented chemical biocide treatment
such as biocide 'Glycel'(iso proplamine salt of glyphosate) or other
chemical as specified by the Engineer in charge etc. complete. (Item No.
46.58, Second Floor)

1.8 31.50 Cubic Lowering down the debris obtained from breaking and removing the 804.65 25346.47
Metre cement plaster/burnt brick masonry of the first floor by any means without
causing dust nuisance and damage to structure, stacking the same as
and where directed including cleaning the site complete. (Item No. 46.59,
Second Floor)

1.9 31.50 Cu.m Disposing Debris (Second Floor) 269.90 8501.85

Total Amount 834614.58

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

Name of Sub Work:- Sub Work 1

MEASUREMENTS

Sr Item Category Description of Item Unit

No. No.

1.1 32.33 Plastering Removing the existing cement plaster of any thickness without causing dust Square
and nuisance and stacking the debris upto a distance of 50 metres or spreading in the Metre
Pointing compound and cleaning the site etc. complete. (Second Floor)

Description of No. Length Width Height Quantity Unit

Measurement

Patches 10.00 2.50 25.00 Sq.M.

Net Quantity 25.00 Sq.M.

1.2 32.11 Plastering Providing sand faced plaster externally in cement mortar using approved screened Square
and sand, in all positions including base coat of 15mm thick in cement mortar 1:4 using Metre
Pointing waterproofing compound at 1Kilogramper cement bag curing the same for not less
than 2 days and keeping the surface of the base coat rough to receive the sand
faced treatment 6 to 8mm thick in cement mortar 1:4 finishing the surface by taking
out grains and curing for fourteen days scaffolding etc.complete. (Second Floor)

Patches 1 10.00 2.50 25.00 Sq.M.

Net Quantity 25.00 Sq.M.

1.3 32.34 Plastering Providing and applying Two coats of wall care Putty on plastered surface and Square
and Ceiling and Walls to prepare surface even and smooth of approved make, etc Metre
Pointing complete. (Second Floor)

10 10.00 1.20 120.00 Sq.M.

Net Quantity 120.00 Sq.M.

1.4 36.19 Colouring Scrapping the old plastered internal surface with sand paper and coating the entire Square
surface with mixture of whiting or glue and linseed oil including scaffolding etc. Metre
complete as directed. (Second Floor)

Back Side 122.97 12.60 1549.422 Sq.M.

Right Side 48.31 12.60 608.706 Sq.M.

Chajja (2.28 m2 / meter 0.9x(122.97+48 2.28 351.467 Sq.M.

len) .31)

Sub Total 2509.595 Sq.M.

Deductions 0.00 Sq.M.

W 72 3.575 1.475 379.665 Sq.M.

W1 0 2.975 1.475 0.00 Sq.M.

W2 10 1.975 1.475 29.131 Sq.M.

W3 41 0.975 1.475 58.963 Sq.M.

D 2.50 2.50 6.25 Sq.M.

 D1 3 1.20 2.40 8.640 Sq.M.

Sub Total (Deductible) -482.649 Sq.M.

Net Quantity 2026.946 Sq.M.

1.5 35.22 Oil Providing and applying one coat of seal cement primer of approved manufacture Square
Painting and shed including scaffolding preparing the surface by cleaning dirt and other Metre
foreign matters, scrapping if necessary including scaffolding etc. complete. (Second
Floor)

Back Side 122.97 12.60 1549.422 Sq.M.

RIght Side 48.31 12.60 608.706 Sq.M.

Chajja (2.28 m2 / meter 0.9x(122.97+48 2.28 351.467 Sq.M.

len) .31)

Sub Total 2509.595 Sq.M.

Deductions 0.00 Sq.M.

W 72 3.575 1.475 379.665 Sq.M.

W1 0 2.975 1.475 0.00 Sq.M.

W2 10 1.975 1.475 29.131 Sq.M.

W3 41 0.975 1.475 58.963 Sq.M.

D 2.50 2.50 6.25 Sq.M.

D1 3 1.20 2.40 8.640 Sq.M.

Sub Total (Deductible) -482.649 Sq.M.

Net Quantity 2026.946 Sq.M.

1.6 35.26 Oil Providing and applying two coats of exterior weather shield paint of approved Square
Painting manufacture and of approved colour to the plastered surfaces including cleaning, Metre
preparing the plaster surface, applying primer coat, scaffolding if necessary, and
watering the surface for two days etc complete. NOTE: For Item number 15 to 18
prior approval of Superintending Engineer will be necessary (Second Floor)

Back Side 122.97 12.60 1549.422 Sq.M.

Right Side 48.31 12.60 608.706 Sq.M.

Chajja (2.28 m2 / meter 0.9x(122.97+48 2.28 351.467 Sq.M.

len) .31)

Sub Total 2509.595 Sq.M.

Deductions 0.00 Sq.M.

W 72 3.575 1.475 379.665 Sq.M.

W1 0 2.975 1.475 0.00 Sq.M.

W2 10 1.975 1.475 29.131 Sq.M.

W3 41 0.975 1.475 58.963 Sq.M.

D 2.50 2.50 6.25 Sq.M.

D1 3 1.20 2.40 8.640 Sq.M.

Sub Total (Deductible) -482.649 Sq.M.

 Net Quantity 2026.946 Sq.M.

1.7 46.58 Building Removal of plants/ ficus grown by pulling out root system embedded in masnory, Number
Maintenan cutting stem and application of high/ gur/ lime formulation as specified by the
ce Architect or other patented chemical biocide treatment such as biocide 'Glycel'(iso
proplamine salt of glyphosate) or other chemical as specified by the Engineer in
charge etc. complete. (Second Floor)

20 20.00 No.

Net Quantity 20.00 No.

1.8 46.59 Building Lowering down the debris obtained from breaking and removing the cement Cubic
Maintenan plaster/ burnt brick masonry of the first floor by any means without causing dust Metre
ce nuisance and damage to structure, stacking the same as and where directed
including cleaning the site complete. (Second Floor)

6.00 7.00 0.75 31.50 Cu.M.

Net Quantity 31.50 Cu.M.

1.9 Statement Disposing Debris (Second Floor) Cu.m

C1

31.50 31.50 Cu.m

Net Quantity 31.50 Cu.m

Akshay Vasant Handrale,

Assistant Engineer Grade II,
Building Construction Sub
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

TESTING ABSTRACT

Sr Quantity Unit Description of Tests Amount in

No. Rupees

3.1 0.31 MT Carrying out below mentioned tests on CEMENT as per frequency, in the Govt. 3960.00
laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Name of Test Tests Rate Amount

Standard Consistency Fineness, Specific Gravity, Setting Time 1 3960.00 3960.00

( Initial & Final), Compressive Strength, Soundness

3.2 NA Cu.M. Carrying out below mentioned tests on WATER as per frequency, in the Govt. 1170.00
laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

PH Value, Sulphate & Chloride Content 1 1170.00 1170.00

3.3 0.83 Cu.M. Carrying out below mentioned tests on CRUSHED SAND as per frequency, in the 3180.00
Govt. laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Fineness Modulus (Sieve Analysis), Silt & Clay Content 1 1450.00 1450.00

Chloride & Sulphate Content 1 835.00 835.00

Silt Factor 1 895.00 895.00

Total Amount 8310.00

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

TESTING MEASUREMENTS

Sr Description of Tests Consumption(as Unit

No. per statements
attached)

3.1 Carrying out below mentioned tests on CEMENT as per frequency, in the Govt. 0.31 MT
laboratory as per relevant standards. Submitting test results and retesting if required
including all charges etc complete.

Name of Test Frequency Tests Remarks

Standard Consistency Fineness, Specific Gravity, Setting 1/50 M.T. 1

Time ( Initial & Final), Compressive Strength, Soundness

3.2 Carrying out below mentioned tests on WATER as per frequency, in the Govt. NA Cu.M.
laboratory as per relevant standards. Submitting test results and retesting if required
including all charges etc complete.

PH Value, Sulphate & Chloride Content 1/1 Per source 1

3.3 Carrying out below mentioned tests on CRUSHED SAND as per frequency, in the 0.83 Cu.M.
Govt. laboratory as per relevant standards. Submitting test results and retesting if
required including all charges etc complete.

Fineness Modulus (Sieve Analysis), Silt & Clay Content At the begining 1
& if there is
change in
source

Chloride & Sulphate Content At the begining 1

& if there is
change in
source

Silt Factor At the begining 1

& if there is
change in
source

Akshay Vasant Handrale,

Assistant Engineer Grade II,
Building Construction Sub
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office,
Chhatrapati Sambhajinagar

TOTAL CONSUMPTION

Sr No. Name of Material Quantity Unit

1 CEMENT 6.26 Bag

2 CRUSHED SAND 0.825 Cu.M.

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

Name of Sub Work:- Sub Work 1

CONSUMPTION

Sr Description of Item Quantity Unit

No.

1.2 Providing sand faced plaster externally in cement mortar using approved screened sand, in all 25.00 Sq.M.
positions including base coat of 15mm thick in cement mortar 1:4 using waterproofing
compound at 1Kilogramper cement bag curing the same for not less than 2 days and keeping
the surface of the base coat rough to receive the sand faced treatment 6 to 8mm thick in
cement mortar 1:4 finishing the surface by taking out grains and curing for fourteen days
scaffolding etc.complete. (Item No. 32.11, Second Floor)

Name of Material Unit Consumption Quantity Unit

CEMENT 0.0125 6.26 Bag

CRUSHED SAND 0.033 0.825 Cu.M.

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati Sambhajinagar

RATE ANALYSIS

Sr No. Item No. Unit SSR Rate Area Charges Floor/Lift Charges CEMENT Lead Charges CRUSHED SAND Lead Charges Completed Rate

1.1 32.33 Sq.M. 52.00 2.60 1.04 55.65

1.2 32.11 Sq.M. 639.00 31.95 12.78 2.06 8.69 694.50

1.3 32.34 Sq.M. 90.00 4.50 1.80 96.30

1.4 36.19 Sq.M. 36.00 1.80 0.72 38.50

1.5 35.22 Sq.M. 22.00 1.10 0.44 23.55

1.6 35.26 Sq.M. 295.00 14.75 5.90 315.65

1.7 46.58 No. 228.00 11.40 4.56 243.95

1.8 46.59 Cu.M. 752.00 37.60 15.04 804.65

1.9 Cu.m 252.22 12.61 5.04 269.90

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office, Chhatrapati
Sambhajinagar

LEAD CHARGES

Sr Name of Source of Lead in Lead SSR Current Difference in Rate Remarks

No. Material Material KM Charges Rate Rate Rates Unit

1 CEMENT Aurangabad 5.00 164.99 6000.00 MT

2 CRUSHED Aurangabad 5.00 263.19 Cu.M.

SAND

3 SAND Godavari 60.00 999.30 Cu.M.

CERTIFICATE
1. Certified that the nearest quarry for materials is considered while framing the estimate.
2. Certified that sufficient materials are available in the quarry.
3. Certified that material available in the quarry is of good quality.

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad
Name of Work:- Restoration of main building - North & East Side at Hon Collector Office,
Chhatrapati Sambhajinagar

QUARRY CHART

CERTIFICATE
1. Certified that the nearest quarry for materials is considered while framing the estimate.
2. Certified that sufficient materials are available in the quarry.
3. Certified that material available in the quarry is of good quality.

Akshay Vasant Handrale, Sub Divisional Engineer,

Assistant Engineer Grade II, Building Construction Sub
Building Construction Sub Division No. 1, Aurangabad
Division No. 1, Aurangabad