P.W.D.

229 e (Revised)

ESTIMATE

Division (P) R & B Division, Mehsana

Sanctioned Esimate No. 200 -0

Fund Head ;LP0LP5LP v 5

Major Head 5\RFIT 3Z SD T,F8L D\+L VFJF; IF[HGF
Minor Head ~FP 1,400,000.00
Service Head S], ZSD ~FP 1,400,000.00
Department Head

Estimate framed in the Offier of the Executive Engineer

(P) R & B Division, Mehsana Division of the problable expencies that will be incurred

Name of Work :- Construction of Panchayat Ghar at Village

in :-Kankupura(Gothava)
( Having Population upto 5000 - ALT - 1 )
Ta. :- VISNAGAR Dist. :- Mehsana

Rs. 14,43,000

Adminsitratively approved under

No Date 200

Estimate prepared by Shree A.C.Patel (A.A.Er)

And Checked by Shree D.E.E. Vijapur

GENERAL DESCRIPTION

As per S.O.R. Rate for Year 2015 / 16

Note :- The abstract should be signed at the end by the Excutive Engineer and the sub divisional officer
and if necessary by the Superintending Engineer and the Chief Engineer. The signature should
be dated (Including Year)
SR.NO. SUB-ESTIMATE NO. AMOUNT

1 Sub - Estimate No.1 Rs. 802625.00

Main building Ground floor

2 Sub - Estimate No. 2 Rs. 319250.00

Main building First floor

Total Rs. 1121875.00

Add Q.C. 1% Rs. 11218.75

Add for Electrification Rs. 60000.00

Add for Water supply & Drainage Rs. 30000.00

Add for GEB Connection Rs. 11000.00

Add for Furniture cost Rs. 208895.00

Total Rs. 1442988.75

Say Rs. 14,43,000

Name of Work :- Construction of Panchayat Ghar at Village :- Kankupura(Gothava)
( Having Population upto 5000 - ALT - 1 ) Ta. :- Visnagar
Dist. :- Mehsana
Sub Estimate No. 1 Main Building
ABSTRACT
Qty Unit Items Rate Per Amount
Rs. N.p.
48.20 cmt Item No. 1 118.67
Excavation for foundation up to 1.5 M Depth 1.19
including sorting out and stacking of useful
119.86 cmt 5777.25
materials and disposing of the excavated stuff up to
50 meter lead in Loose or Soft (P-3/1/0.00)

17.00 cmt Item No. 2 2335.39

Providing and laying cement concrete1:4:8 (1 23.35
Cement : 4 coarse sand : 8 M.C. Metal 40mm
2358.74 cmt 40098.58
Nominal) and curing complete excluding cost of
form work in. (A) Foundation and plinth (RA)

27.70 cmt Item No. 3 2829.93

Brick work using common burnt clay building brick 28.29
having crushing strength not less than 35 kg/sq.
2858.22 cmt 79172.69
cm. in foundation and plinth in cement mortar 1:6
(1 Cement : 6 fine sand) in foundation & Plinth (B)
Conventional (p-35/5/6.13)

36.30 cmt Item No. 4 76.47

Filling availabale excavated earth (excluding rock) 0.76
in trenches plinth, sides of foundations etc. in
77.23 cmt 2803.45
layers not exceeding 20 cm in depth consolidating
each depo sited layer by ramming and watering)
(P-5/26/4.12)

9.50 cmt Item No. 5 398.20

Filling in plinth with sand under floors including 3.98
watering ramming, consolidating and dressing etc.
402.18 cmt 3820.71
complete (P-5/27/4.24)

7.00 cmt Item No. 6 3534.25

Providing and laying cement concret 1:1.5:3 (1 35.34
Cement : 1.5 coase sand : 3 graded stone
3569.59 cmt 24987.13
aggregrate 20mm nominal size) and curing
complete exculding cost of form work and
reinforcement for reinforced cement concrete work
in (a) Foundation footing base of column and mass
concrete (RA)
 aggregrate 20mm nominal size) and curing
complete exculding cost of form work and
reinforcement for reinforced cement concrete work
in (a) Foundation footing base of column and mass
concrete (RA)

1.60 cmt Item No. 7 3732.01

Providing and laying cement concret 1:1.5:3 (1 37.32
Cement : 1.5 coase sand : 3 graded stone
3769.33 cmt 6030.93
aggregrate 20mm nominal size) and curing
complete including cost of formwork in (A) Wall
Caps / Coping (upto 10 ton) (RA)

20.40 cmt Item No. 8 2990.89

Brick work using common burnt clay building brick 29.90
having crushing strength not less than 35 kg/sq.
3020.79 cmt 61624.12
cm. in Super structure in cement mortar 1:6 (1
Cement : 6 fine sand) (B) Conventional (P-
35/5/6.13+P-36/17/6.19)

23.40 smt Item No. 9 420.30

Half brick masonry in common burnt clay building 4.20
brick having crushing strenght not less than 35
424.50 smt 9933.30
kg/sq. cm. in cement mortar 1:4 (1 cement : 4
coarse sand) in foundation and plinth (B)
Conventional (P-38/35/6.30+P-40/47/6.32)

2.10 cmt Item No. 10 6409.75

Providing and laying ordinary cement concreate 64.09
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
6473.84 cmt 13595.06
stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the
cost of fromwork but exculding the cost of
Reinforcement for R.C.C. work in Column (ii)
Having corss-sectional area more than 0.08 sq. m.
and up to 0.12 sq.m. (RA)

1.00 cmt Item No. 11 6223.66

Providing and laying ordinary cement concreate 62.23
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
6285.89 cmt 6285.89
stone aggregates 20mm nominal size) for R.C.C.
Lintel including finishing smooth with curring etc.
complete including the cost of fromwork but
excluding the cost of reinforcement (RA)

0.50 cmt Item No. 12 5286.88

Providing and laying cement concrete work 1:1.5: 3 52.86
(1cement : 1.5 coarse sand : 3 graded stone
5339.74 cmt 2669.87
aggegates 20 m.m. nominal size) for reinforced
concrete CHAJJAS not excedding 10 cm.Thickness
upto floor two level inckuding finishing the exposed
Surfaces with cement mortar 1:3 (1cement : 3 fine
sand ) to give a smooth surface, centering curing
complete.excluding cost of form work and curing
complete excluding cost of reinforcement (RA)
 aggegates 20 m.m. nominal size) for reinforced
concrete CHAJJAS not excedding 10 cm.Thickness
upto floor two level inckuding finishing the exposed
Surfaces with cement mortar 1:3 (1cement : 3 fine
sand ) to give a smooth surface, centering curing
complete.excluding cost of form work and curing
complete excluding cost of reinforcement (RA)

4.20 cmt Item No. 13 5415.48

Providing and laying ordinary cement concreate 54.15
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
5469.63 cmt 22972.45
stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the
cost of fromwork but exculding the cost of
Reinforcement for R.C.C. work in Beam (ii) Having
corss-sectional area more than 0.08 sq. m. and up
to 0.12 sq.m.(RA)

7.10 cmt Item No. 14 4919.89

Providing and laying ordinary cement concreate 49.19
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
4969.08 cmt 35280.47
stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the
cost of fromwork but exculding the cost of
Reinforcement for R.C.C. work in (iii) Slabs havings
more than 10 cm and up to 13 cm thickness (RA)

2.50 cmt Item No. 15 3756.43

Providing and laying ordinary cement concreate 37.56
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded
3793.99 cmt 9484.98
stone aggregates 20mm nominal size) and curing
complete excluding cost of formwork and
reinforcement for reinforced concrete work in (E)
Staircases excluding landing upto floor two level
(upto 10 ton) (RA)

2309.00 kgs Item No. 16 41.14

Providing H.Y.S.D.bar rein forcement for R.C.C. 0.41
work including bending binding and placing in
41.55 kgs 95938.95
position complete up to floor two level. (P-
12/19/5.4.11)

5.70 smt Item No. 17 4479.54

Providing and fixing 35 mm thick shutters for 44.79
Doors, windows and clerestory windows including
4524.33 smt 25788.68
Indian teak wood frames 10 cm x 7 cm. size
including black enamelled iron oxidixed fixtures
and fastenings including primer coat of approved
quality and two coats of oil painting etc, complete.
(ii) Fully Panelled. (P-64/50)
 Doors, windows and clerestory windows including
Indian teak wood frames 10 cm x 7 cm. size
including black enamelled iron oxidixed fixtures
and fastenings including primer coat of approved
quality and two coats of oil painting etc, complete.
(ii) Fully Panelled. (P-64/50)

9.40 smt Item No. 18 2405.42

Providing and fixing fully glazed alluminium window 24.05
partly fixed and partly sliding shutter with frame
2429.47 smt 22837.02
section 63.5 X 38.1 X 1.02 mm weighing 0.547 Kg./
Rmt. Shutter section 40 mm X 18 mm X 1.55 mm
weighing 0.547 Kg./ Rmt. Bottom, top & vertical
channel section 61.85 X 31.75 X 1.20 mm weighing
0.695 Kg. / Rmt. extruded alluminium colour
anodized sectionframe with sliding shutter with 5
mm thick transparent bronze colour tinted float
glass panel of modi guard or equivalent make with
power coated alluminium fittings & fixtures and
transparent silicon sealent glass fixing to from as
detail including PVC T in frame silicon based lining
handles locks two nos. PVC gasket screws
alluminium joints special runners etc complete. (P-
71/76)

1.60 smt Item No. 19 3106.32

Providing and fixing FRP frame size 100 X 50 mm 31.06
and 28 mm thick FRP shutter with depressed panel
3137.38 smt 5019.81
shutter having reinforcement on sides and edges
and in GEL coat finish. The core of shutter is to be
filled up with injected fibre extingushing grade
polyurathane foam done in situ along with
embedded wooden pieces for stiffening and also
for taking hinges and fixtures. The whole FRP
frame and shutter is to be water proof,
weatherproof, termite proof and resistance to mild
acid/ Alkali resistance including S.S. hinges with
necessary screws and alluminium fixtures and
fastening. (P-70/71)

307.10 smt Item No. 20 65.35

Providing and fixing M.S. grills of required pattern 0.65
to wooden frames of windows etc. with M.S. flats at
66.00 smt 20268.60
required spacings and frame alround, square or
round bars with round headed bolts and nuts or by
screws (A) Plain Grill. (upto 10 ton) (P-
63/39/10.100)

169.90 smt Item No. 21 189.23

20 mm thick sand faced cement plaster on wall 1.89
upto hight 10 metres above ground level consisting
of 12mm thick backing coat of c.m. 1 : 3 (1
cement : 3 sand) and 8 mm thick finishing coat of
c.m. 1 : 1 (1 cement : 1 sand) etc. complete (P-
113/17/17.95)
 20 mm thick sand faced cement plaster on wall
upto hight 10 metres above ground level consisting
191.12 smt 32471.29
of 12mm thick backing coat of c.m. 1 : 3 (1
cement : 3 sand) and 8 mm thick finishing coat of
c.m. 1 : 1 (1 cement : 1 sand) etc. complete (P-
113/17/17.95)

278.00 smt Item No. 22 108.05

Providing 15 mm thick cement plaster in single coat 1.08
on fair side Brick/concrete wall for interior
109.13 smt 30338.14
plastering upto floor two level finished even and
smooth in :C. M. 1:3 (P-112/4/17.60)

59.60 smt Item No. 23 884.19

Providing and laying 24" X 24" Vetrified 8mm thick 8.84
tile flooring over 20mm (ave) base of C.M. 1:6 on
893.03 smt 53224.59
new surfac or fixing on existing flooring by adhesive
material incl. dismentaling of existing flooring and
jointed with colour cement-slurry incl. finished with
flush pointing & cleaning the surface etc. comp. for
light shed.(P-101/50)

1.80 smt Item No. 24 625.32

Providing and laying white / colour glazed tiles 6.25
6mm thick in flooring, treads of steps and landing
631.57 smt 1136.83
laid on a bed of 12 mm thick cement plaster 1 : 3 (1
cement : 3 coarse sand) sand finished with flush
pointing in white cement slurry (P-97/26/14.29)

11.40 smt Item No. 25 691.56

Providing and laying white / colour glazed tiles 6.91
6mm thick in skitring risers of steps and dado on 10
698.47 smt 7962.56
mm thick cement plaster 1 : 3 (1 cement : 3 coarse
sand) pointing in white cement and jointed with
white cement slurry (P-98/30/14.32)

61.40 smt Item No. 26 470.72

Providing and laying broken chine mosaic flooring 4.70
for terrace using 12 mm to 20 mm broken pieces of
475.42 smt 29190.79
glazed tiles to be laid over cement mortar 1:3 to
plain or slope and tobe tempered to bring mortar
crme out upto surface using (P-102/54/0.00)

169.90 No Item No. 27 56.24

Finishing wall with water proofing cement paint of 0.56
on wall surfaces (Three coats) to give an approved
brand and manufacture and of required shape
even shade after thoroughly brushing the surface
to remove all dirt and remains of loose powered
materials. (P-119/27/18.51+28/18.53)
 Finishing wall with water proofing cement paint of
on wall surfaces (Three coats) to give an approved
56.80 No 9650.32
brand and manufacture and of required shape
even shade after thoroughly brushing the surface
to remove all dirt and remains of loose powered
materials. (P-119/27/18.51+28/18.53)

292.20 No Item No. 28 45.88

Distempeing (Two coats) with oil bound distemper 0.45
of approved brand and manufacture and of
46.33 No 13537.63
required shade on wall surfaces to give an even
shade, over and including a priming coat with
distemper primer of approved brand and
manufacture after thoroughly brushing the surface
free from mortar dropping and other foreign matter
and also including preparing the surface even and
sand papered smooth. (P-118/21/18.44)

30.00 Rmt Item No. 29 153.59

Providing and fixing to wall ceiling and floor 1.53
galvanised mild steel tubes (Medium grade) of the
155.12 Rmt 4653.60
follwing nominal bore tube fitting and clamps
including making good the wall, ceiling and floor (A)
15 mm dia. (P-150/1/23.20)

30.00 Rmt Item No. 30 265.82

Providing and fixing to wall ceiling and floor 2.65
galvanised mild steel tubes (Medium grade) of the
268.47 Rmt 8054.10
follwing nominal bore tube fitting and clamps
including making good the wall, ceiling and floor (A)
25 mm dia. (P-150/3/23.20)

2.00 Smt Item No. 31 274.55

Providing and fixing chromium plated brass half 2.74
turn flush cock of approved quality including fixing
277.29 Smt 554.58
in pipe line etc. complete. (ii) 25mm dia. (P-
156/64/0.00)

4.00 Smt Item No. 32 183.36

Providing and fixing screw down bib taps of follwing 1.83
size : (A) Brass screw down bib tap polished bright.
185.19 Smt 740.76
(i) 15mm dia. (P-155/51/23.92)
2.00 No Item No. 33 790.35
Providing and fixing water closet squatting Pan 7.90
(Indian type W.C. Pan) size 580mm with a first
798.25 No 1596.50
class quality including P or S trap including jopnting
the trap with the trap and pan with soil waste pipe
inlet of (A) Vitreous China. White colour (1 cement :
3 coarse sand ) (P-
153/26/23.111+28/23.113)

2.00 Litre Item No. 34 1487.80

Providing and fixing wash basin with single hole for 14.87
pillar tape with C.I. or M.S. brackets painted white
1502.67 Litre 3005.34
including cutting holes and making good the same
(A) vitreous china : II. Flat back washbasin 550 mm
x 400 mm size (I) IN white colour including
necessary fitting of size of 32 mm dia. connection,
pillar tap etc. complete.
(P-
154+155+156/23.127+23.135+23.136+23.134+23.
95)

2.00 smt Item No. 35 974.89

Providing and fixing Urinal of approved quality 9.74
including connection with trap and with integral
984.63 smt 1969.26
longitudinal flush pipe.(A) Squating plate pattern
white earthenware 550mm x 300mm. (P-
156+67+23.124)

2.00 smt Item No. 36 381.36

Providing and fixing cast iron (spun) nahni trap of 3.81
the following nominal diamter of self cleaning
385.17 smt 770.34
design with C.I screwed down of heighted grating
including cost of cutting and making good the walls
and floors 100 mm inlet and 50 mm outlet (P-
153/25/23.85)

2.00 No Item No. 37 1328.07

Providing and fixing S.W. gully trap with C.I. grating 13.28
brick masonary chamber and water tight C.I. cover
1341.35 No 2682.70
with frame of 300 mm x 300 mm. Size (inside) with
standard weight. (i) Square mouth traps (A) 100
mm x 300 mm size - P type (P-162/13/24.19)

3.00 cmt Item No. 38 979.05

 Providing and fixing cast iron spigot and socket 9.79
soil, waste and ventilating pipes of the following
988.84 cmt 2966.52
nominal size.(C) 100mm dia. (upto 10 ton) (P-
152/22/23.79)

1.00 cmt Item No. 39 493.79

Providing and fixing in position cowel went to pipes. 4.93
(C) 100mm dia (P-153/24/0.00)
498.72 cmt 498.72

4.00 cmt Item No. 40 161.86

Providing and laying (two level or slopes) and 1.61
jointing with stiff mixture of cement mortar in
163.47 cmt 653.88
proportion 1 : 1 Salt glazed stoneware pipes
following nominal internal diameters including
testing of pipes and joints etc. complete.(B) 100mm
dia. (P-161/1/24.10)

26.00 cmt Item No. 41 319.42

Providing and fixing to wall ceiling and floor 10.0 3.19
Kg. F/Cm2 working pressure poluthene pipes of the
322.61 cmt 8387.86
following outside Dia. Low densidy, complete with
special falnge compression type fittings, wall
clipsetc. including making good the wall ceiling and
floor.(G)110 mm (P-152/20/23.80)

2.00 cmt Item No. 42 8592.67

Constructing brick masonry road gully chamber 85.92
1100mm x 775mm including 500mm x 450mm (C.I.
8678.59 cmt 17357.18
horizontal grating with frame and vertical grating
complete.) (upto 10 ton) (P-167/37/24.42)

1000.00 cmt Item No. 43 4.61

Providing erecting and fixing double coated Syntex 0.04
PVC. (ISI) water tank of required capacity each
4.65 cmt 4650.00
with all necessary fittings and connection etc.
complete on terrace. (P-141/13/0.00)

1.00 cmt Item No. 44 21756.40

Constructing septic tank of Interanal clear size 217.56
3.00mt. x 1.50mt.x 1.50mt including excavation,
21973.96 cmt 21973.96
CC 1:5:10, Brick masonary in C.M. 1:6, Half B.M. in
C.M. 1:4, C.C. 1:2:4 flooring 50mm thick, 15mm
cement plaster in C.M. 1:3, RCC slab etc. comp.
(RA)
 Constructing septic tank of Interanal clear size
3.00mt. x 1.50mt.x 1.50mt including excavation,
CC 1:5:10, Brick masonary in C.M. 1:6, Half B.M. in
C.M. 1:4, C.C. 1:2:4 flooring 50mm thick, 15mm
cement plaster in C.M. 1:3, RCC slab etc. comp.
(RA)

1.00 cmt Item No. 45 11585.58

Constructing soak pit of 2.00mt. interanal dia. and 115.86
6.00mt. depth with necessary excavation,honey
11701.44 cmt 11701.44
comb brick masonary, solid masonary at top in
0.50mt. height, RCC slab including joint GSW pipe
and filling the trenches etc. comp. (RA)

1.00 cmt Item No. 46 281.06

Providing and fixing 20cm. x 15cm x 2.5 cm. thick 2.81
year plate of marble stone set in C.M. 1:4 including
283.87 cmt 283.87
finishing and engraving letters etc. complete. (P-
183/132/0.00)

Total Rs 764402.70

Say Rs. 764402.70

Deputy Executive Engineer

R &B Panchayat Sub Div
Visnagar
Name of Work :- Construction of Panchayat Ghar at Vill Kankupura(Gothava)
( Having Population upto 5000 - ALT - 1 )
Ta. :-Visnagar Dist. :- Mehsana
Sub Estimate No. 1 Ground Floor
Measurement Sheet

Item.No (1):- Excavation for foundation up to 1.5 M Depth including sorting out and stacking
of useful materials and disposing of the excavated stuff up to 50 meter lead in
Loose or Soft (P-3/1/0.00)

Columns 14 1.20 1.20 1.50 30.24 cmt

Hori. Wall 3 3.52 0.90 0.60 5.70 cmt
4 2.02 0.90 0.60 4.36 cmt
Vert. Wall 2 2.02 0.90 0.60 2.18 cmt
2 3.02 0.90 0.60 3.26 cmt
1 0.30 0.90 0.60 0.16 cmt
1 3.30 0.90 0.60 1.78 cmt
2 0.43 0.90 0.60 0.46 cmt
Total Qty. 48.16 cmt

48.20 cmt

Item.No (2):- Providing and laying cement concrete1:4:8 (1 Cement : 4 coarse sand : 8
M.C. Metal 40mm Nominal) and curing complete excluding cost of form work
in. (A) Foundation and plinth (RA)

Columns 14 1.20 1.20 0.30 6.05 cmt

Hori. Wall 3 4.37 0.90 0.15 1.77 cmt
4 2.87 0.90 0.15 1.55 cmt
Vert. Wall 2 2.83 0.90 0.15 0.76 cmt
2 3.87 0.90 0.15 1.04 cmt
1 1.15 0.90 0.15 0.16 cmt
1 4.15 0.90 0.15 0.56 cmt
2 1.07 0.90 0.15 0.29 cmt

12.18 A
Room Bed
Sarpanch room 1 4.37 2.87 0.10 1.25 cmt
Talati room 1 4.37 3.87 0.10 1.69 cmt
Var 1 2.87 1.15 0.10 0.33 cmt
Store 1 2.87 4.15 0.10 1.19 cmt
Toilet 1 1.37 1.07 0.10 0.15 cmt
1 1.15 1.07 0.10 0.12 cmt

4.74 B

Net Total Qty. = A B 16.92 cmt

17.00 cmt
Item.No (3):- Brick work using common burnt clay building brick having crushing strength
not less than 35 kg/sq. cm. in foundation and plinth in cement mortar 1:6 (1
Cement : 6 fine sand) in foundation & Plinth (B) Conventional (p-35/5/6.13)

Col. Footing offset

27 0.15 0.35 0.60
0.85 cmt
27 0.15 0.35 0.45 0.64 cmt
1/2 x 27 0.125 0.35 0.45 0.27 cmt
Upto GL
Hori. Wall C/C 3 4.72 0.60 0.17 1.44 cmt
4 3.22 0.60 0.17 1.31 cmt
Vert. Wall C/C 2 3.22 0.60 0.17 0.66 cmt
2 4.22 0.60 0.17 0.86 cmt
1 1.50 0.60 0.17 0.15 cmt
1 4.50 0.60 0.17 0.46 cmt
2 1.42 0.60 0.17 0.29 cmt
Hori. Wall C/C 3 4.72 0.45 0.17 1.08 cmt
4 3.22 0.45 0.17 0.99 cmt
Vert. Wall C/C 2 3.22 0.45 0.17 0.49 cmt
2 4.22 0.45 0.17 0.65 cmt
1 1.50 0.45 0.17 0.11 cmt
1 4.50 0.45 0.17 0.34 cmt
2 1.42 0.45 0.17 0.22 cmt
Hori. Wall C/C 3 4.72 0.35 0.26 1.29 cmt
4 3.22 0.35 0.26 1.17 cmt
Vert. Wall C/C 2 3.22 0.35 0.26 0.59 cmt
2 4.22 0.35 0.26 0.77 cmt
1 1.50 0.35 0.26 0.14 cmt
1 4.50 0.35 0.26 0.41 cmt
2 1.42 0.35 0.26 0.26 cmt

Total Qty. 15.43 A

GL to Plinth
Hori. Wall C/C 3 4.72 0.35 0.65 3.22 cmt
4 3.22 0.35 0.65 2.93 cmt
Vert. Wall C/C 2 3.22 0.35 0.65 1.47 cmt
2 4.22 0.35 0.65 1.92 cmt
1 1.50 0.35 0.65 0.34 cmt
1 4.50 0.35 0.65 1.02 cmt
2 1.42 0.35 0.65 0.65 cmt
Steps 0.5 1.20 1.50 0.75 0.68 cmt
Total Qty. 12.22 B

Net Total Qty. = A B 27.66 cmt

Say Qty 27.70 cmt

Item.No (4):- Filling availabale excavated earth (excluding rock) in trenches plinth, sides of
foundations etc. in layers not exceeding 20 cm in depth consolidating each
depo sited layer by ramming and watering) (P-5/26/4.12)

Total quantity of Excavation as per Iteam No.1 48.20 cmt

Room Plinth 1 4.37 2.87 0.45 5.64 cmt
1 4.37 3.87 0.45 7.61 cmt
1 2.87 1.15 0.45 1.49 cmt
1 2.87 4.15 0.45 5.36 cmt
1 1.37 1.07 0.45 0.66 cmt
1 1.15 1.07 0.45 0.55 cmt
Total Qty. 69.51 A
 Deduct quantity of 1:4:8 in foundation as per Iteam No.2 A 12.18 cmt
Deduct quantity of B.B. Masonary upto GL as per Item No. 3 A15.43 cmt
Deduct quantity of Col. footing upto GL as per Item No. 6 A 5.67 cmt
Total Qty. 33.28 B

Net Qty. A B 36.23 cmt

Say Qty 36.30 cmt

Item.No (5):- Filling in plinth with sand under floors including watering ramming,
consolidating and dressing etc. complete (P-5/27/4.24)
Room Plinth 1 4.37 2.87 0.20 2.51 cmt
1 4.37 3.87 0.20 3.38 cmt
1 2.87 1.15 0.20 0.66 cmt
1 2.87 4.15 0.20 2.38 cmt
1 1.37 1.07 0.20 0.29 cmt
1 1.15 1.07 0.20 0.25 cmt

9.47 cmt

Say Qty 9.50 cmt

Item.No (6):- Providing and laying cement concret 1:1.5:3 (1 Cement : 1.5 coase sand : 3
graded stone aggregrate 20mm nominal size) and curing complete exculding
cost of form work and reinforcement for reinforced cement concrete work in
(a) Foundation footing base of column and mass concrete (RA)

Column Box 14 0.90 0.90 0.15 1.70 cmt

Trapazodial 14 ((0.90 x0.90) (0.35x0.35)) 0.45 2.94 cmt
2.00
Column upto GL 14 0.35 0.35 0.60 1.03 cmt
Total Qty. 5.67 A

above GL upto plinth 14 0.35 0.35 0.75 1.29 cmt

Total Qty. 1.29 B

6.95 cmt

Say Qty 7.00 cmt

Item.No (7):- Providing and laying cement concret 1:1.5:3 (1 Cement : 1.5 coase sand : 3
graded stone aggregrate 20mm nominal size) and curing complete including
cost of formwork in (A) Wall Caps / Coping (upto 10 ton) (RA)
Hori. Wall 3 4.37 0.35 0.10 0.46 cmt
4 2.87 0.35 0.10 0.40 cmt
Vert. Wall 2 2.87 0.35 0.10 0.20 cmt
2 3.87 0.35 0.10 0.27 cmt
1 1.15 0.35 0.10 0.04 cmt
1 4.15 0.35 0.10 0.15 cmt
2 1.07 0.35 0.10 0.07 cmt
Total Qty. 1.59 cmt
Say Qty 1.60 cmt
Item.No (8):- Brick work using common burnt clay building brick having crushing strength
not less than 35 kg/sq. cm. in Super structure in cement mortar 1:6 (1 Cement
: 6 fine sand) (B) Conventional (P-35/5/6.13+P-36/17/6.19)

Hori. Wall 3 4.50 0.22 2.60 7.72 cmt

4 3.00 0.22 2.60 6.86 cmt
Vert. Wall 2 3.00 0.22 2.60 3.43 cmt
2 4.00 0.22 2.60 4.58 cmt
1 4.28 0.22 2.60 2.45 cmt
1 1.28 0.22 2.60 0.73 cmt
2 1.20 0.22 2.60 1.37 cmt
Total Qty 27.15 A
Deduct Opening
D 3 0.90 0.22 2.10 1.25 cmt
D1 1 0.75 0.22 2.10 0.35 cmt
W 3 1.50 0.22 1.20 1.19 cmt
W1 3 1.00 0.22 1.20 0.79 cmt
V 1 0.60 0.22 0.60 0.08 cmt
CB 1 1.28 0.22 3.00 0.84 cmt
Grill 1 3.00 0.22 1.40 0.92 cmt
1 1.28 0.22 1.40 0.39 cmt
Lintel Qty. as per Item No. 11 1.00 cmt
Total Qty 6.82 B

Net Qty. A B 20.33 cmt

Say Qty 20.40 cmt

Item.No (9):- Half brick masonry in common burnt clay building brick having crushing
strenght not less than 35 kg/sq. cm. in cement mortar 1:4 (1 cement : 4 coarse
sand) in foundation and plinth (B) Conventional (P-38/35/6.30+P-40/47/6.32)

Stair ralling 2 5.94 0.90 10.69 smt

1 1.20 0.90 1.08 smt
1 2.70 0.90 2.43 smt
1 1.75 0.90 1.58 smt
1 4.06 0.90 3.65 smt
1 1.20 0.90 1.08 smt
CB in Talati room 3 0.45 2.10 2.84 smt

23.35 smt

Say Qty 23.40 smt

Item.No (10):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5
coarse sand : 3 graded stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the cost of fromwork but exculding
the cost of Reinforcement for R.C.C. work in Column (ii) Having corss-
sectional area more than 0.08 sq. m. and up to 0.12 sq.m. (RA)

14 0.22 0.22 3.00 2.03 cmt

Say Qty 2.10 cmt
Item.No (11):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5
coarse sand : 3 graded stone aggregates 20mm nominal size) for R.C.C.
Lintel including finishing smooth with curring etc. complete including the cost
of fromwork but excluding the cost of reinforcement (RA)
Hori. Wall 3 4.50 0.22 0.10 0.30 cmt
3 3.00 0.22 0.10 0.20 cmt
Vert. Wall 2 3.00 0.22 0.10 0.13 cmt
2 4.00 0.22 0.10 0.18 cmt
1 4.28 0.22 0.10 0.09 cmt
2 1.20 0.22 0.10 0.05 cmt
0.95 cmt

Say Qty 1.00 cmt

Item.No (12):- Providing and laying cement concrete work 1:1.5: 3 (1cement : 1.5 coarse
sand : 3 graded stone aggegates 20 m.m. nominal size) for reinforced
concrete CHAJJAS not excedding 10 cm.Thickness upto floor two level
inckuding finishing the exposed Surfaces with cement mortar 1:3 (1cement : 3
fine sand ) to give a smooth surface, centering curing complete.excluding cost
of form work and curing complete excluding cost of reinforcement (RA)

Var 1 3.44 0.45 0.08 0.12 cmt

1 2.06 0.45 0.08 0.07 cmt
W1 2 1.30 0.45 0.08 0.09 cmt
W 2 1.80 0.45 0.08 0.13 cmt
V 1 0.90 0.45 0.08 0.03 cmt
0.45 cmt

Say Qty 0.50 cmt

Item.No (13):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5
coarse sand : 3 graded stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the cost of fromwork but exculding
the cost of Reinforcement for R.C.C. work in Beam (ii) Having corss-sectional
area more than 0.08 sq. m. and up to 0.12 sq.m.(RA)

Top / Lintel Beam 3 4.50 0.22 0.40 1.19 cmt

4 3.00 0.22 0.40 1.06 cmt
2 3.00 0.22 0.40 0.53 cmt
2 4.00 0.22 0.40 0.70 cmt
1 1.28 0.22 0.40 0.11 cmt
1 4.28 0.22 0.40 0.38 cmt
2 1.20 0.22 0.40 0.21 cmt

4.18 cmt

Say Qty 4.20 cmt

Item.No (14):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5
coarse sand : 3 graded stone aggregates 20mm nominal size) and finishing
smooth with curring etc. complete including the cost of fromwork but exculding
the cost of Reinforcement for R.C.C. work in (iii) Slabs havings more than 10
cm and up to 13 cm thickness (RA)
Main building 1 7.94 7.44 0.12 7.09 cmt

7.09 cmt
Say Qty 7.10 cmt
Item.No (15):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5
coarse sand : 3 graded stone aggregates 20mm nominal size) and curing
complete excluding cost of formwork and reinforcement for reinforced
concrete work in (E) Staircases excluding landing upto floor two level (upto
10 ton) (RA)
Staircases Slab 1 5.94 1.20 0.10 0.71 cmt
1 1.75 1.20 0.10 0.21 cmt
Landing 1 2.70 1.20 0.10 0.32 cmt
1 4.06 1.20 0.10 0.49 cmt
steps
1/2 x 25 1.20 0.30 0.15 0.68 cmt

2.41 cmt

Say Qty 2.50 cmt

Item.No (16):- Providing H.Y.S.D.bar rein forcement for R.C.C. work including bending
binding and placing in position complete up to floor two level. (P-12/19/5.4.11)
Quantity in Rate Total wt. of
Iteam No. Iteam Description
cum HYSD HYSD
6 Column footing 7.00 50.00 350.00 kgs
7 Coping 1.60 60.00 96.00 kgs
10 Column 2.10 200.00 420.00 kgs
11 Lintel 1.00 60.00 60.00 kgs
12 Chhajjas 0.50 70.00 35.00 kgs
13 Beam 4.20 150.00 630.00 kgs
14 Slab 7.10 80.00 568.00 kgs
15 Stair 2.50 60.00 150.00 kgs

2309.00 kgs

Say Qty 2309.00 kgs

Item.No (17):- Providing and fixing 35 mm thick shutters for Doors, windows and clerestory
windows including Indian teak wood frames 10 cm x 7 cm. size including
black enamelled iron oxidixed fixtures and fastenings including primer coat of
approved quality and two coats of oil painting etc, complete. (ii) Fully
Panelled. (P-64/50)
D 3 0.9 2.10 5.67 smt

Say Qty 5.70 smt

Item.No (18):- Providing and fixing fully glazed alluminium window partly fixed and partly
sliding shutter with frame section 63.5 X 38.1 X 1.02 mm weighing 0.547 Kg./
Rmt. Shutter section 40 mm X 18 mm X 1.55 mm weighing 0.547 Kg./ Rmt.
Bottom, top & vertical channel section 61.85 X 31.75 X 1.20 mm weighing
0.695 Kg. / Rmt. extruded alluminium colour anodized sectionframe with
sliding shutter with 5 mm thick transparent bronze colour tinted float glass
panel of modi guard or equivalent make with power coated alluminium fittings
& fixtures and transparent silicon sealent glass fixing to from as detail
including PVC T in frame silicon based lining handles locks two nos. PVC
gasket screws alluminium joints special runners etc complete. (P-71/76)

W 3 1.5 1.20 5.40 smt

W1 3 1 1.20 3.60 smt
V 1 0.60 0.60 0.36 smt
9.36 smt

Say Qty 9.40 smt

Item.No (19):- Providing and fixing FRP frame size 100 X 50 mm and 28 mm thick FRP
shutter with depressed panel shutter having reinforcement on sides and edges
and in GEL coat finish. The core of shutter is to be filled up with injected fibre
extingushing grade polyurathane foam done in situ along with embedded
wooden pieces for stiffening and also for taking hinges and fixtures. The whole
FRP frame and shutter is to be water proof, weatherproof, termite proof and
resistance to mild acid/ Alkali resistance including S.S. hinges with necessary
screws and alluminium fixtures and fastening. (P-70/71)

D1 1 0.75 2.10 1.58 smt

Say Qty 1.60 smt

Item.No (20):- Providing and fixing M.S. grills of required pattern to wooden frames of
windows etc. with M.S. flats at required spacings and frame alround, square or
round bars with round headed bolts and nuts or by screws (A) Plain Grill. (upto
10 ton) (P-63/39/10.100)
Var 1 3 1.40 4.20 smt
1 1.28 1.40 1.79 smt
W1 3 1.00 1.20 3.60 smt
W 3 1.50 1.20 5.40 smt
V 1 0.6 0.60 0.36 smt
15.35 smt

15 smt x 20.00 307.04 kgs

Say Qty 307.10 kgs

Item.No (21):- 20 mm thick sand faced cement plaster on wall upto hight 10 metres above
ground level consisting of 12mm thick backing coat of c.m. 1 : 3 (1 cement : 3
sand) and 8 mm thick finishing coat of c.m. 1 : 1 (1 cement : 1 sand) etc.
complete (P-113/17/17.95)
Outer side
Plinth + 0.30 below 2 7.94 1.05 16.67
GL smt
2 7.44 1.05 15.62 smt
Steps 2 1.20 1.50 3.60 smt
S.S. 2 7.94 3.87 61.46 smt
2 7.44 3.87 57.59 smt
Stair case 2 5.56 1.00 11.12 smt
1 1.2 1.00 1.20 smt
1 2.70 1.00 2.70 smt
1 1.75 1.00 1.75 smt
1 4.06 1.00 4.06 smt
1 1.2 1.00 1.20 smt
176.97 A
Deduction
W 3 0.5 1.50 1.20 2.70 smt
W1 2 0.5 1.00 1.20 1.20 smt
V 1 0.5 0.60 0.60 0.18 smt
Grill 1 0.5 3.00 1.40 2.10 cmt
1 0.50 1.28 1.40 0.90 cmt
7.08 B
Net Qty. A B 169.89 cmt

Say Qty 169.90 smt

Item.No (22):- Providing 15 mm thick cement plaster in single coat on fair side Brick/concrete
wall for interior plastering upto floor two level finished even and smooth in :C.
M. 1:3 (P-112/4/17.60)

Inside wall
Sarpanch room 2 4.5 2.90 26.10 smt
2 3.00 2.90 17.40 smt
celing 1 4.50 3.00 13.50 smt
Talati room 2 4.5 2.90 26.10 smt
2 4 2.90 23.20 smt
celing 1 4.5 4.00 18.00 smt
Var 2 3.22 2.90 18.68 smt
2 1.50 2.90 8.70 smt
celing 1 3.22 1.50 4.83 smt
Clerk 2 3 2.90 17.40 smt
2 4.28 2.90 24.82 smt
celing 1 3.00 4.28 12.84 smt
Toilet 2 1.50 0.90 2.70 smt
2 1.2 0.90 2.16 smt
celing 1 1.5 1.20 1.80 smt
CB 2 1.28 2.90 7.42 smt
2 1.2 2.90 6.96 smt
celing 1 1.28 1.20 1.54 smt
Stair Railing 2 5.94 1.00 11.88 smt
1 1.2 1.00 1.20 smt
1 2.7 1.00 2.70 smt
1 1.75 1.00 1.75 smt
1 4.06 1.00 4.06 smt
1 1.2 1.00 1.20 smt
Riser 24 1.2 0.15 4.32 smt
Tread 25 1.2 0.30 9.00 smt
CB / selves 3 3.10 0.45 4.19 smt
3 1.28 0.45 1.73 smt
Staircase slab 1 5.94 1.20 7.13
bottom smt
1 2.7 1.20 3.24 smt
1 1.75 1.20 2.10 smt
1 4.06 1.20 4.87 smt
293.51 A
 Deduction
W 3 0.5 1.50 1.20 2.70 smt
W1 2 0.5 1.00 1.20 1.20 smt
1 1 1.00 1.20 1.20 smt
V 1 0.50 0.60 0.60 0.18 smt
Grill 1 0.50 3.00 1.40 2.10 cmt
1 0.50 1.28 1.40 0.90 cmt
D 3 1 0.90 2.10 5.67 cmt
D1 1 1 0.75 2.10 1.58 cmt
15.52 B
Net Qty. A B 277.99 cmt

Say Qty 278.00 smt

Item.No (23):- Providing and laying 24" X 24" Vetrified 8mm thick tile flooring over 20mm
(ave) base of C.M. 1:6 on new surfac or fixing on existing flooring by adhesive
material incl. dismentaling of existing flooring and jointed with colour cement-
slurry incl. finished with flush pointing & cleaning the surface etc. comp. for
light shed.(P-101/50)
Sarpanch Room 1 4.50 3.00 13.50 smt
Door sill 1 0.9 0.22 0.20 smt
Skirting 2 4.5 0.10 0.90 smt
2 3 0.10 0.60 smt
Talati Room 1 4.50 4.00 18.00 smt
Door sill 1 0.90 0.22 0.20 smt
Skirting 2 4.50 0.10 0.90 smt
2 4 0.10 0.80 smt
Var 1 3.22 1.50 4.83 smt
Door sill 1 0.90 0.22 0.20 smt
Skirting 2 3.22 0.10 0.64 smt
2 1.5 0.10 0.30 smt
Clerk 1 3.00 4.28 12.84 smt
Door sill 1 0.9 0.22 0.20 smt
Skirting 2 3.00 0.10 0.60 smt
2 4.28 0.10 0.86 smt
CB 2 3.1 0.45 2.79 smt
2 1.28 0.45 1.15 smt
59.50 smt

Say Qty 59.60 smt

Item.No (24):- Providing and laying white / colour glazed tiles 6mm thick in flooring, treads of
steps and landing laid on a bed of 12 mm thick cement plaster 1 : 3 (1 cement
: 3 coarse sand) sand finished with flush pointing in white cement slurry (P-
97/26/14.29)
Toilet 1 1.50 1.20 1.80 smt

Say Qty 1.80 smt

Item.No (25):- Providing and laying white / colour glazed tiles 6mm thick in skitring risers of
steps and dado on 10 mm thick cement plaster 1 : 3 (1 cement : 3 coarse
sand) pointing in white cement and jointed with white cement slurry (P-
98/30/14.32)
Toilet 2 1.50 2.10 6.30 smt
2 1.2 2.10 5.04 smt
11.34 smt

Say Qty 11.40 smt

Item.No (26):- Providing and laying broken chine mosaic flooring for terrace using 12 mm to
20 mm broken pieces of glazed tiles to be laid over cement mortar 1:3 to plain
or slope and tobe tempered to bring mortar crme out upto surface using (P-
102/54/0.00)
Top slab 1 4.50 7.23 32.54 smt
Tarrace 1 3.22 6.11 19.67 smt
Toilet 1 3 1.20 3.60 smt
55.81 smt
Add 10% for curve & skirting
5.58 smt
61.39 smt
Say Qty 61.40 smt

Item.No (27):- Finishing wall with water proofing cement paint of on wall surfaces (Three
coats) to give an approved brand and manufacture and of required shape
even shade after thoroughly brushing the surface to remove all dirt and
remains of loose powered materials. (P-119/27/18.51+28/18.53)

Qty. as per Item 169.90

No. 21
Item.No (28):- Distempeing (Two coats) with oil bound distemper of approved brand and
manufacture and of required shade on wall surfaces to give an even shade,
over and including a priming coat with distemper primer of approved brand
and manufacture after thoroughly brushing the surface free from mortar
dropping and other foreign matter and also including preparing the surface
even and sand papered smooth. (P-118/21/18.44)

Qty. as per Item 278.00 smt

No. 22 bottom
Chhajah
Var 1 3.44 0.55 1.89 smt
1 2.06 0.55 1.13 smt
W1 2 1.3 0.55 1.43 smt
W 2 1.80 0.55 1.98 smt
V 1 0.9 0.55 0.50 smt
CB sleves 3 3.10 0.55 5.12 smt
3 1.28 0.55 2.11 smt
292.16 smt

Say Qty 292.20 smt

Item.No (29):- Providing and fixing to wall ceiling and floor galvanised mild steel tubes
(Medium grade) of the follwing nominal bore tube fitting and clamps including
making good the wall, ceiling and floor (A) 15 mm dia. (P-150/1/23.20)
30.00 Rmt

Item.No (30):- Providing and fixing to wall ceiling and floor galvanised mild steel tubes
(Medium grade) of the follwing nominal bore tube fitting and clamps including
making good the wall, ceiling and floor (A) 25 mm dia. (P-150/3/23.20)
30.00 Rmt

Item.No (31):- Providing and fixing chromium plated brass half turn flush cock of approved
quality including fixing in pipe line etc. complete. (ii) 25mm dia. (P-
156/64/0.00)
2 1.00 2.00 Nos
Item.No (32):- Providing and fixing screw down bib taps of follwing size : (A) Brass screw
down bib tap polished bright.(i) 15mm dia. (P-155/51/23.92)

2 2.00 4.00 Nos

Item.No (33):- Providing and fixing water closet squatting Pan (Indian type W.C. Pan) size
580mm with a first class quality including P or S trap including jopnting the
trap with the trap and pan with soil waste pipe inlet of (A) Vitreous China.
White colour (1 cement : 3 coarse sand ) (P-
153/26/23.111+28/23.113)
2 1.00 2.00 Nos

Item.No (34):- Providing and fixing wash basin with single hole for pillar tape with C.I. or M.S.
brackets painted white including cutting holes and making good the same (A)
vitreous china : II. Flat back washbasin 550 mm x 400 mm size (I) IN white
colour including necessary fitting of size of 32 mm dia. connection, pillar tap
etc. complete. (P-
154+155+156/23.127+23.135+23.136+23.134+23.95)

2 1.00 2.00 Nos

Item.No (35):- Providing and fixing Urinal of approved quality including connection with trap
and with integral longitudinal flush pipe.(A) Squating plate pattern white
earthenware 550mm x 300mm. (P-156+67+23.124)

2 1.00 2.00 Nos

Item.No (36):- Providing and fixing cast iron (spun) nahni trap of the following nominal
diamter of self cleaning design with C.I screwed down of heighted grating
including cost of cutting and making good the walls and floors 100 mm inlet
and 50 mm outlet (P-153/25/23.85)

2 1.00 2.00 Nos

Item.No (37):- Providing and fixing S.W. gully trap with C.I. grating brick masonary chamber
and water tight C.I. cover with frame of 300 mm x 300 mm. Size (inside) with
standard weight. (i) Square mouth traps (A) 100 mm x 300 mm size - P type
(P-162/13/24.19)

2 1.00 2.00 Nos

Item.No (38):- Providing and fixing cast iron spigot and socket soil, waste and ventilating
pipes of the following nominal size.(C) 100mm dia. (upto 10 ton) (P-
152/22/23.79)
1 3.00 3.00 Rmt

Item.No (39):- Providing and fixing in position cowel went to pipes.(C) 100mm dia (P-
153/24/0.00)
1 1.00 1.00 Nos

Item.No (40):- Providing and laying (two level or slopes) and jointing with stiff mixture of
cement mortar in proportion 1 : 1 Salt glazed stoneware pipes following
nominal internal diameters including testing of pipes and joints etc. complete.
(B) 100mm dia. (P-161/1/24.10)

4.00 Rmt

Item.No (41):- Providing and fixing to wall ceiling and floor 10.0 Kg. F/Cm2 working pressure
poluthene pipes of the following outside Dia. Low densidy, complete with
special falnge compression type fittings, wall clipsetc. including making good
the wall ceiling and floor.(G)110 mm (P-152/20/23.80)

Water Harvesting 2 7.00 14.00 Rmt

Connection to S.T. 2 6.00 12.00
Rmt
26.00 Rmt

Item.No (42):- Constructing brick masonry road gully chamber 1100mm x 775mm including
500mm x 450mm (C.I. horizontal grating with frame and vertical grating
complete.) (upto 10 ton) (P-167/37/24.42)
2.00 Nos
Item.No (43):- Providing erecting and fixing double coated Syntex PVC. (ISI) water tank of
required capacity each with all necessary fittings and connection etc. complete
on terrace. (P-141/13/0.00)

1000.00 Litres

Item.No (44):- Constructing septic tank of Interanal clear size 3.00mt. x 1.50mt.x 1.50mt
including excavation, CC 1:5:10, Brick masonary in C.M. 1:6, Half B.M. in
C.M. 1:4, C.C. 1:2:4 flooring 50mm thick, 15mm cement plaster in C.M. 1:3,
RCC slab etc. comp. (RA)

1.00 Nos

Item.No (45):- Constructing soak pit of 2.00mt. interanal dia. and 6.00mt. depth with
necessary excavation,honey comb brick masonary, solid masonary at top in
0.50mt. height, RCC slab including joint GSW pipe and filling the trenches etc.
comp. (RA)

1.00 Nos

Item.No (46):- Providing and fixing 20cm. x 15cm x 2.5 cm. thick year plate of marble stone
set in C.M. 1:4 including finishing and engraving letters etc. complete. (P-
183/132/0.00)
1.00 Nos
Name of Work :- Construction of Panchayat Ghar at Village :- Kankupura(Gothava)
( Having Population upto 5000 - ALT - 1 )
Ta.:- visnagar Visnagar Dist. :- Mehsana
Sub Estimate No. 2 first floor
ABSTRACT
Qty Unit Items Rate Per Amount
Rs. N.p.
19.31 cmt Item No. 1
Brick work using common burnt clay building 3021.21 cmt 58917.40
brick having crushing strength not less than 35 30.21
kg/sq. cm. in Super structure in cement mortar 3051.42
1:6 (1 Cement : 6 fine sand) (B) Conventional
(P-35/5/6.13+P-36/17/6.19) + Rs.30.32 (P-
37/30/6.20)

0.90 cmt Item No. 2 6443.21 cmt 5856.88

Providing and laying ordinary cement concreate 64.43
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded 6507.64
stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete
including the cost of fromwork but exculding the
cost of Reinforcement for R.C.C. work in Column
(ii) Having corss-sectional area more than 0.08
sq. m. and up to 0.12 sq.m. (RA) + Rs. 33.46 (P-
12/22/5.4.13)

0.80 cmt Item No. 3 6257.12 cmt 5055.75

Providing and laying ordinary cement concreate 62.57
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded 6319.69
stone aggregates 20mm nominal size) for R.C.C.
Lintel including finishing smooth with curring etc.
complete including the cost of fromwork but
excluding the cost of reinforcement (RA) +
Rs.33.46 (P-12/22/5.4.13)

0.40 cmt Item No. 4 5320.34 cmt 2149.42

Providing and laying cement concrete work 53.20
1:1.5: 3 (1cement : 1.5 coarse sand : 3 graded 5373.54
stone aggegates 20 m.m. nominal size) for
reinforced concrete CHAJJAS not excedding 10
cm.Thickness upto floor two level inckuding
finishing the exposed Surfaces with cement
mortar 1:3 (1cement : 3 fine sand ) to give a
smooth surface, centering curing
complete.excluding cost of form work and curing
complete excluding cost of reinforcement (RA) +
Rs. 33.46 (P-12/22/5.4.13)
 reinforced concrete CHAJJAS not excedding 10
cm.Thickness upto floor two level inckuding
finishing the exposed Surfaces with cement
mortar 1:3 (1cement : 3 fine sand ) to give a
smooth surface, centering curing
complete.excluding cost of form work and curing
Qty Unit complete excluding cost of reinforcement (RA) + Rate
Items Per Amount
Rs. 33.46 (P-12/22/5.4.13) Rs. N.p.
 Qty Unit Items Rate Per Amount
Rs. N.p.
2.50 cmt Item No. 5 5448.94 cmt 13758.55
Providing and laying ordinary cement concreate 54.48
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded 5503.42
stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete
including the cost of fromwork but exculding the
cost of Reinforcement for R.C.C. work in Beam
(ii) Having corss-sectional area more than 0.08
sq. m. and up to 0.12 sq.m.(RA) + Rs. 33.46 (P-
12/22/5.4.13)

5.40 cmt Item No. 6 4953.35 cmt 27015.55

Providing and laying ordinary cement concreate 49.53
1:1.5:3 (1 Cement : 1.5 coarse sand : 3 graded 5002.88
stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete
including the cost of fromwork but exculding the
cost of Reinforcement for R.C.C. work in (iii)
Slabs havings more than 10 cm and up to 13 cm
thickness (RA) + Rs. 33.46 (P-12/22/5.4.13)

1173.00 kgs Item No. 7 41.14 kgs 48738.15

Providing H.Y.S.D.bar rein forcement for R.C.C. 0.41
work including bending binding and placing in 41.55
position complete up to floor two level. (P-
12/19/5.4.11) + Rs. 0.69 (P-13/23/5.4.13A)

6.30 kgs Item No. 8 4479.54 kgs 28503.28

Providing and fixing 35 mm thick shutters for 44.79
Doors, windows and clerestory windows 4524.33
including Indian teak wood frames 10 cm x 7 cm.
size including black enamelled iron oxidixed
fixtures and fastenings including primer coat of
approved quality and two coats of oil painting
etc, complete. (ii) Fully Panelled. (P-64/50)

6.80 kgs Item No. 9 2405.42 kgs 16520.40

Providing and fixing fully glazed alluminium 24.05
window partly fixed and partly sliding shutter with 2429.47
frame section 63.5 X 38.1 X 1.02 mm weighing
0.547 Kg./ Rmt. Shutter section 40 mm X 18 mm
X 1.55 mm weighing 0.547 Kg./ Rmt. Bottom,
top & vertical channel section 61.85 X 31.75 X
1.20 mm weighing 0.695 Kg. / Rmt. extruded
alluminium colour anodized sectionframe with
sliding shutter with 5 mm thick transparent
bronze colour tinted float glass panel of modi
guard or equivalent make with power coated
alluminium fittings & fixtures and transparent
silicon sealent glass fixing to from as detail
including PVC T in frame silicon based lining
handles locks two nos. PVC gasket screws
 window partly fixed and partly sliding shutter with
frame section 63.5 X 38.1 X 1.02 mm weighing
0.547 Kg./ Rmt. Shutter section 40 mm X 18 mm
X 1.55 mm weighing 0.547 Kg./ Rmt. Bottom,
top & vertical channel section 61.85 X 31.75 X
1.20 mm weighing 0.695 Kg. / Rmt. extruded
Qty Unit Items sectionframe with Rate
alluminium colour anodized Per Amount
sliding shutter with 5 mm thick transparent Rs. N.p.
bronze colour tinted float glass panel of modi
guard or equivalent make with power coated
alluminium fittings & fixtures and transparent
silicon sealent glass fixing to from as detail
including PVC T in frame silicon based lining
handles locks two nos. PVC gasket screws
alluminium joints special runners etc complete.
(P-71/76)
 Qty Unit Items Rate Per Amount
Rs. N.p.
3.20 kgs Item No. 10 3106.42 kgs 10039.94
Providing and fixing FRP frame size 100 X 50 31.06
mm and 28 mm thick FRP shutter with 3137.48
depressed panel shutter having reinforcement
on sides and edges and in GEL coat finish. The
core of shutter is to be filled up with injected fibre
extingushing grade polyurathane foam done in
situ along with embedded wooden pieces for
stiffening and also for taking hinges and fixtures.
The whole FRP frame and shutter is to be water
proof, weatherproof, termite proof and resistance
to mild acid/ Alkali resistance including S.S.
hinges with necessary screws and alluminium
fixtures and fastening. (P-70/71)

6.80 kgs Item No. 11 65.35 kgs 448.80

Providing and fixing M.S. grills of required 0.65
pattern to wooden frames of windows etc. with 66.00
M.S. flats at required spacings and frame
alround, square or round bars with round headed
bolts and nuts or by screws (A) Plain Grill. (upto
10 ton) (P-63/39/10.100)

107.60 kgs Item No. 12 189.23 kgs 20564.51

20 mm thick sand faced cement plaster on wall 1.89
upto hight 10 metres above ground level 191.12
consisting of 12mm thick backing coat of c.m. 1 :
3 (1 cement : 3 sand) and 8 mm thick finishing
coat of c.m. 1 : 1 (1 cement : 1 sand) etc.
complete (P-113/17/17.95)

127.10 kgs Item No. 13 122.38 kgs 15709.56

Providing 15 mm thick cement plaster in single 1.22
coat on fair side Brick/concrete wall for interior 123.60
plastering upto floor two level finished even and
smooth in :C. M. 1:3 (P-112/4/17.60) + Rs. 14.33
(P-113/13/17.94)

35.30 kgs Item No. 14 884.19 kgs 31523.96

Providing and laying 24" X 24" Vetrified 8mm 8.84
thick tile flooring over 20mm (ave) base of C.M. 893.03
1:6 on new surfac or fixing on existing flooring by
adhesive material incl. dismentaling of existing
flooring and jointed with colour cement-slurry
incl. finished with flush pointing & cleaning the
surface etc. comp. for light shed.(P-101/50)

3.50 kgs Item No. 15 625.32 kgs 2210.50

Providing and laying white / colour glazed tiles 6.25
6mm thick in flooring, treads of steps and
landing laid on a bed of 12 mm thick cement
plaster 1 : 3 (1 cement : 3 coarse sand) sand
finished with flush pointing in white cement slurry
(P-97/26/14.29)
 Qty Unit Items Rate Per Amount
Providing and laying white / colour glazed tiles Rs. N.p.
6mm thick in flooring, treads of steps and 631.57
landing laid on a bed of 12 mm thick cement
plaster 1 : 3 (1 cement : 3 coarse sand) sand
finished with flush pointing in white cement slurry
(P-97/26/14.29)

7.50 kgs Item No. 16 691.56 kgs 5238.53

Providing and laying white / colour glazed tiles 6.91
6mm thick in skitring risers of steps and dado on 698.47
10 mm thick cement plaster 1 : 3 (1 cement : 3
coarse sand) pointing in white cement and
jointed with white cement slurry (P-98/30/14.32)

107.60 kgs Item No. 17 56.24 kgs 6111.68

Finishing wall with water proofing cement paint 0.56
of on wall surfaces (Three coats) to give an 56.80
approved brand and manufacture and of
required shape even shade after thoroughly
brushing the surface to remove all dirt and
remains of loose powered materials.
(P-119/27/18.51+28/18.53)

122.70 kgs Item No. 18 45.88 kgs 5684.69

Distempeing (Two coats) with oil bound 0.45
distemper of approved brand and manufacture 46.33
and of required shade on wall surfaces to give
an even shade, over and including a priming
coat with distemper primer of approved brand
and manufacture after thoroughly brushing the
surface free from mortar dropping and other
foreign matter and also including preparing the
surface even and sand papered smooth. (P-
118/21/18.44)

Total Rs. 304047.53

Say Rs. 304047.53

Deputy Executive Engineer

R &B Panchayat Sub Div
Name of Work :- Construction of Panchayat Ghar at ViKankupura(Gothava)
( Having Population upto 5000 - ALT - 1 )
Ta.:- visnagar Dist. :- Mehsana
Sub Estimate No. 2 first floor
Measurement Sheet
Item.No (1):- Brick work using common burnt clay building brick having crushing
strength not less than 35 kg/sq. cm. in Super structure in cement
mortar 1:6 (1 Cement : 6 fine sand) (B) Conventional (P-35/5/6.13+P-
36/17/6.19) + Rs.30.32 (P-37/30/6.20)

Wall
Hall 2 4.50 0.22 2.6 5 cmt
2 3.00 0.22 2.6 3 cmt
2 4.00 0.22 2.6 5 cmt
Toilet 2 3.22 0.22 2.1 3 cmt
2 1.20 0.22 2.1 1 cmt
Tarrace 1 3.22 0.22 0.75 1 cmt
1 5.81 0.22 0.75 1 cmt
Parapet 2 7.69 0.22 0.75 3 cmt
2 4.52 0.22 0.75 1 cmt
2 3.23 0.22 0.3 0 cmt
1 1.20 0.22 0.3 0 cmt
23 A
Deduction
D3 1 1.50 0.22 2.1 1 cmt
D1 2 0.75 0.22 2.1 1 cmt
W 2 1.50 0.22 1.2 1 cmt
W1 2 1.00 0.22 1.2 1 cmt
V 2 0.60 0.22 0.6 0 cmt
CB 1 1.28 0.22 3 1 cmt
Gap 1 1.50 0.22 0.75 0 cmt
Lintel Qty. as per Item No. 11 0 cmt
4 B

Net Qty. A B 19 cmt

Item.No (2):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement :
1.5 coarse sand : 3 graded stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete including the cost of
fromwork but exculding the cost of Reinforcement for R.C.C. work in
Column (ii) Having corss-sectional area more than 0.08 sq. m. and up
to 0.12 sq.m. (RA) + Rs. 33.46 (P-12/22/5.4.13)
6 0.22 0.22 3 1

1 cmt
Say Qty 1 cmt

Item.No (3):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement :
1.5 coarse sand : 3 graded stone aggregates 20mm nominal size) for
R.C.C. Lintel including finishing smooth with curring etc. complete
including the cost of fromwork but excluding the cost of reinforcement
(RA) + Rs.33.46 (P-12/22/5.4.13)

Wall 2 4.50 0.22 0.15 0 cmt

2 7.23 0.22 0.15 0
1 cmt
Say Qty 1 cmt

Item.No (4):- Providing and laying cement concrete work 1:1.5: 3 (1cement : 1.5
coarse sand : 3 graded stone aggegates 20 m.m. nominal size) for
reinforced concrete CHAJJAS not excedding 10 cm.Thickness upto
floor two level inckuding finishing the exposed Surfaces with cement
mortar 1:3 (1cement : 3 fine sand ) to give a smooth surface,
centering curing complete.excluding cost of form work and curing
complete excluding cost of reinforcement (RA) + Rs. 33.46 (P-
12/22/5.4.13)
W 2 1.80 0.45 0.08 0 cmt
W1 2 1.30 0.45 0.08 0
D3 2 1.80 0.45 0.08 0
Total Qt 0
Say Qty 0 cmt
Item.No (5):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement :
1.5 coarse sand : 3 graded stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete including the cost of
fromwork but exculding the cost of Reinforcement for R.C.C. work in
Beam (ii) Having corss-sectional area more than 0.08 sq. m. and up
to 0.12 sq.m.(RA) + Rs. 33.46 (P-12/22/5.4.13)

3 4.50 0.22 0.4 1 cmt

2 3.00 0.22 0.4 1
2 4.00 0.22 0.4 1
Total Qt 2
Say Qty 3 cmt

Item.No (6):- Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement :
1.5 coarse sand : 3 graded stone aggregates 20mm nominal size) and
finishing smooth with curring etc. complete including the cost of
fromwork but exculding the cost of Reinforcement for R.C.C. work in
(iii) Slabs havings more than 10 cm and up to 13 cm thickness (RA) +
Rs. 33.46 (P-12/22/5.4.13)

1 4.94 7.66 0.12 5 cmt

1 3.23 2.03 0.12 1
Total Qt 5 smt
Say Qty 5 smt
Item.No (7):- Providing H.Y.S.D.bar rein forcement for R.C.C. work including
bending binding and placing in position complete up to floor two level.
(P-12/19/5.4.11) + Rs. 0.69 (P-13/23/5.4.13A)

Iteam Quantity Rate Total wt. of

Iteam No.
Description in cum HYSD HYSD
2 Columns 0.90 200 180.00 Kgs
3 Lintel 0.80 65 52.00
4 Chajja 0.40 65 26.00
5 Beam 2.50 150 375.00
6 Slab 5.40 100 540.00
1173.00 Kgs

Item.No (8):- Providing and fixing 35 mm thick shutters for Doors, windows and
clerestory windows including Indian teak wood frames 10 cm x 7 cm.
size including black enamelled iron oxidixed fixtures and fastenings
including primer coat of approved quality and two coats of oil painting
etc, complete. (ii) Fully Panelled. (P-64/50)
D3 1 1.50 2.1 3 smt
D1 2 0.75 2.1 3
6
Say Qty 6 smt

Item.No (9):- Providing and fixing fully glazed alluminium window partly fixed and
partly sliding shutter with frame section 63.5 X 38.1 X 1.02 mm
weighing 0.547 Kg./ Rmt. Shutter section 40 mm X 18 mm X 1.55 mm
weighing 0.547 Kg./ Rmt. Bottom, top & vertical channel section 61.85
X 31.75 X 1.20 mm weighing 0.695 Kg. / Rmt. extruded alluminium
colour anodized sectionframe with sliding shutter with 5 mm thick
transparent bronze colour tinted float glass panel of modi guard or
equivalent make with power coated alluminium fittings & fixtures and
transparent silicon sealent glass fixing to from as detail including PVC
T in frame silicon based lining handles locks two nos. PVC gasket
screws alluminium joints special runners etc complete. (P-71/76)

W 2 1.50 1.2 4 smt

W1 2 1.00 1.2 2 smt
V 2 0.60 0.6 1 smt
7 smt
Say Qty 7 smt

Item.No (10):- Providing and fixing FRP frame size 100 X 50 mm and 28 mm thick
FRP shutter with depressed panel shutter having reinforcement on
sides and edges and in GEL coat finish. The core of shutter is to be
filled up with injected fibre extingushing grade polyurathane foam
done in situ along with embedded wooden pieces for stiffening and
also for taking hinges and fixtures. The whole FRP frame and shutter
is to be water proof, weatherproof, termite proof and resistance to
mild acid/ Alkali resistance including S.S. hinges with necessary
screws and alluminium fixtures and fastening. (P-70/71)

D1 2 0.75 2.1 3
 3
Say Qty 3 smt
Item.No (11):- Providing and fixing M.S. grills of required pattern to wooden frames
of windows etc. with M.S. flats at required spacings and frame
alround, square or round bars with round headed bolts and nuts or by
screws (A) Plain Grill. (upto 10 ton) (P-63/39/10.100)

W 2 1.50 1.2 4 smt

W1 2 1.00 1.2 2 smt
V 2 0.60 0.6 1 smt
7 smt
Say Qty 7 smt

Item.No (12):- 20 mm thick sand faced cement plaster on wall upto hight 10 metres
above ground level consisting of 12mm thick backing coat of c.m. 1 :
3 (1 cement : 3 sand) and 8 mm thick finishing coat of c.m. 1 : 1 (1
cement : 1 sand) etc. complete (P-113/17/17.95)

2 4.94 3.75 37 smt

2 7.69 3.75 58 smt
2 3.23 2.4 16 smt
1 1.58 2.4 4 smt
114 A
Deduction
W1 2 0.50 1.00 1.2 1 smt
W 2 0.50 1.50 1.2 2 smt
D3 1 0.50 1.50 2.1 2 smt
D1 2 0.50 0.75 2.1 2 cmt
V 2 0.50 0.60 0.6 0 cmt
7 B
Net Qty. A B 108 cmt

Say Qty 108 smt

Item.No (13):- Providing 15 mm thick cement plaster in single coat on fair side
Brick/concrete wall for interior plastering upto floor two level finished
even and smooth in :C. M. 1:3 (P-112/4/17.60) + Rs. 14.33 (P-
113/13/17.94)

Inside wall
Hall 2 4.50 2.9 26 smt
2 7.23 2.9 42 smt
celing 1 4.50 7.23 33 smt
1 1.50 1.2 2 smt
1 1.35 1.2 2 smt
Parapet 2 4.50 1 9 smt
2 7.23 1 14 smt
2 3.23 0.55 4 smt
1 1.20 0.55 1 smt
132 A
Deduction
W 2 0.50 1.50 1.2 2 smt
W1 2 0.50 1.00 1.2 1 smt
D3 1 0.50 1.50 2.1 2 smt
5 B
Net Qty. A B 127 cmt

Say Qty 127 smt

Item.No (14):- Providing and laying 24" X 24" Vetrified 8mm thick tile flooring over
20mm (ave) base of C.M. 1:6 on new surfac or fixing on existing
flooring by adhesive material incl. dismentaling of existing flooring and
jointed with colour cement-slurry incl. finished with flush pointing &
cleaning the surface etc. comp. for light shed.(P-101/50)

Hall 1 4.50 7.23 33 smt

Door sill 1 1.50 0.22 0 smt
Skirting 2 4.50 0.10 1 smt
2 7.23 0.10 1 smt
35 smt

Say Qty 35 smt

Item.No (15):- Providing and laying white / colour glazed tiles 6mm thick in flooring,
treads of steps and landing laid on a bed of 12 mm thick cement
plaster 1 : 3 (1 cement : 3 coarse sand) sand finished with flush
pointing in white cement slurry (P-97/26/14.29)

Toilet 1 1.50 1.20 2 smt

1 1.35 1.20 2 smt
3

Say Qty 4 smt

Item.No (16):- Providing and laying white / colour glazed tiles 6mm thick in skitring
risers of steps and dado on 10 mm thick cement plaster 1 : 3 (1
cement : 3 coarse sand) pointing in white cement and jointed with
white cement slurry (P-98/30/14.32)
Toilet 2 1.50 2.1 6 smt
2 1.20 2.1 5 smt
2 1.35 2.1 6 smt
2 1.20 2.1 5 smt
2 0.75 0.22 0 smt
11 smt
Deduction
D1 2 0.75 2.1 3 smt
V 2 0.60 0.6 1 smt
4 B
Net Qty. A B 7 cmt

Say Qty 8 smt

Item.No (17):- Finishing wall with water proofing cement paint of on wall surfaces
(Three coats) to give an approved brand and manufacture and of
required shape even shade after thoroughly brushing the surface to
remove all dirt and remains of loose powered materials.
(P-119/27/18.51+28/18.53)

Qty. as per Item No. 12 108 smt

108 smt

Say Qty 108 smt

Item.No (18):- Distempeing (Two coats) with oil bound distemper of approved brand
and manufacture and of required shade on wall surfaces to give an
even shade, over and including a priming coat with distemper primer
of approved brand and manufacture after thoroughly brushing the
surface free from mortar dropping and other foreign matter and also
including preparing the surface even and sand papered smooth. (P-
118/21/18.44)

Qty. as per Item No. 13 127 smt

Chhajah bottom
W 2 1.80 0.55 2 smt
W1 2 1.30 0.55 1 smt
D3 1 1.80 0.55 1 smt
4 smt
123 smt

Say Qty 123 smt

 Name of Work :- Construction of Panchayat Ghar at Village :- Kankupura(Gothava)
( Having Population upto 5000 - ALT - 1 )
Ta. :- Visnagar Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS

Item No. 2 Providing and laying cement concrete1:4:8 (1 Cement : 4 coarse sand : 8 M.C. Metal 40mm
Nominal) and curing complete excluding cost of form work in. (A) Foundation and plinth (RA)

1 Rate of CC 1:4:8 with HB metal Rs 2230.99 per cmt

(P.18,I.5.3.3)

Rate diff of HB & MC

2
metal
(P.74,I.26.7-26.5 )
319 - 203 = 116
1Cmt of CC 1:4:8
@0.90 Cmt
aggregate require
Amount rate difference =
0.90 x 116.00 = 104.40 per cmt

Say Rs. 2335.39 per cmt

Item No. 6 Providing and laying cement concret 1:1.5:3 (1 Cement : 1.5 coase sand : 3 graded stone
aggregrate 20mm nominal size) and curing complete exculding cost of form work and
reinforcement for reinforced cement concrete work in (a) Foundation footing base of column
and mass concrete (RA)

1 Rate of CC 1:2:4 Rs 3153.77 per cmt

(P19 ,I.11 / 5.4.1)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )

Total Rs. 3534.25 per cmt

Deputy Executive Engineer

Panchayat R. & B. Sub Division,
visnagar
Name of Work :- Construction of Panchayat Ghar at Village :-
( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS

Item No. 7 Providing and laying cement concret 1:1.5:3 (1 Cement : 1.5 coase sand : 3 graded stone
aggregrate 20mm nominal size) and curing complete including cost of formwork in (A) Wall
Caps / Coping (upto 10 ton) (RA)

1 Rate of CC 1:3:6 Rs 2875.93 per cmt

(P-10/5/5.3.14)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:3:6 220.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 180.00 kg

Rate of Difference
180.00 x 4756.00 / 1000 = Rs 856.08 per cmt
( P.2 It. 1 )

Total Rs. 3732.01 per cmt

Item No. 10 Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5 coarse sand : 3
graded stone aggregates 20mm nominal size) and finishing smooth with curring etc.
complete including the cost of fromwork but exculding the cost of Reinforcement for R.C.C.
work in Column (ii) Having corss-sectional area more than 0.08 sq. m. and up to 0.12 sq.m.
(RA)

1 Rate of CC 1:2:4 Rs 6029.27 per cmt

(P-20/71)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )

Total Rs. 6409.75 per cmt

 Deputy Executive Engineer
Panchayat R. & B. Sub Division,
visnagar
Name of Work :- Construction of Panchayat Ghar at Village :-
( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS
Item No. 11 Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5 coarse sand : 3
graded stone aggregates 20mm nominal size) for R.C.C. Lintel including finishing smooth
with curring etc. complete including the cost of fromwork but excluding the cost of
reinforcement (RA)

1 Rate of CC 1:2:4 Rs 5843.18 per cmt

(P 22 ,I.34)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )
Total Rs. 6223.66 per cmt

Item No. 12 Providing and laying cement concrete work 1:1.5: 3 (1cement : 1.5 coarse sand : 3 graded
stone aggegates 20 m.m. nominal size) for reinforced concrete CHAJJAS not excedding 10
cm.Thickness upto floor two level inckuding finishing the exposed Surfaces with cement
mortar 1:3 (1cement : 3 fine sand ) to give a smooth surface, centering curing
complete.excluding cost of form work and curing complete excluding cost of reinforcement
(RA)

1 Rate of CC 1:2:4 Rs 4906.40 per cmt

(P 20 ,I.12 / 5.4.4)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )
Total Rs. 5286.88 per cmt

Deputy Executive Engineer

Panchayat R. & B. Sub Division,
 visnagar

Name of Work :- Construction of Panchayat Ghar at Village :-

( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS

Item No. 13 Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5 coarse sand : 3
graded stone aggregates 20mm nominal size) and finishing smooth with curring etc.
complete including the cost of fromwork but exculding the cost of Reinforcement for R.C.C.
work in Beam (ii) Having corss-sectional area more than 0.08 sq. m. and up to 0.12 sq.m.
(RA)

1 Rate of CC 1:2:4 Rs 5035.00 per cmt

(P 22 ,I.35)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )
Total Rs. 5415.48 per cmt

Item No. 14 Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5 coarse sand : 3
graded stone aggregates 20mm nominal size) and finishing smooth with curring etc.
complete including the cost of fromwork but exculding the cost of Reinforcement for R.C.C.
work in (iii) Slabs havings more than 10 cm and up to 13 cm thickness (RA)

1 Rate of CC 1:2:4 Rs 4539.41 per cmt

(P 22 ,I.35)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )
Total Rs. 4919.89 per cmt
 Deputy Executive Engineer
Panchayat R. & B. Sub Division,
visnagar

Name of Work :- Construction of Panchayat Ghar at Village :-

( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS
Item No. 15 Providing and laying ordinary cement concreate 1:1.5:3 (1 Cement : 1.5 coarse sand : 3
graded stone aggregates 20mm nominal size) and curing complete excluding cost of
formwork and reinforcement for reinforced concrete work in (E) Staircases excluding landing
upto floor two level (upto 10 ton) (RA)

1 Rate of CC 1:2:4 Rs 3375.95 per cmt

(P 21 ,I.30)

2 Add the cost diff.of cement for CC 1:1.5:3

Cement consumption in CC 1:2:4 320.00 kg

Cement consumption in CC 1:1.5:3 400.00 kg

Difference 80.00 kg

Rate of Difference
80.00 x 4756.00 / 1000 = Rs 380.48 per cmt
( P.2 It. 1 )

Total Rs. 3756.43 per cmt

Deputy Executive Engineer

Panchayat R. & B. Sub Division,
visnagar
Name of Work :- Construction of Panchayat Ghar at Village :-
( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS

ITEM NO.44 Constructing septic tank of Interanal clear size 3.00mt. x 1.50mt.x 1.50mt including
excavation, CC 1:5:10, Brick masonary in C.M. 1:6, Half B.M. in C.M. 1:4, C.C. 1:2:4 flooring
50mm thick, 15mm cement plaster in C.M. 1:3, RCC slab etc. comp. (RA)

For 1 Unit Qty. Rate Amount

1 Excavation upto 1.50mt depth
( It. 1.0.0 P. 17)
1 x 3.50 x 2.00 x 1.50 = 10.50 x 118.67 1246.035
cmt
2 Providing & Laying BBCC 1:5:10
( It. 5.3.8 P. 20 )
1 x 3.50 x 2.00 x 0.15 = 1.05 x 2029.82 2131.311
cmt
3 Bk. Masonary in C.M. 1:6
( It. 6.13 P.27)
2 x 3.22 x 0.22 x 1.50 = 2.13
2 x 1.73 x 0.22 x 1.50 = 1.14
3.27 x 2829.93 9253.87
cmt
4 IPS flooring 40mm thick CC 1:2:4
( It. 14.71 P. 54 )
1 x 3.00 x x 1.50 = 4.50 x 173.97 782.87
smt
5 Half B.M. in C.M. 1:4
( It. 6.14 P. 27 )
2 x 1.50 x x 1.50 = 4.50 x 389.24 1751.58
smt
6 10mm thick cement plaster in C.M. 1:3
( It. 17.60 P. 68)
6 x 1.50 x x 1.50 = 13.50
2 x 3.00 x x 1.50 = 9.00
22.50 x 81.13 1825.43
smt
7 RCC Slab 10 cm thick
(RA)
1 x 3.46 x 1.96 x 0.10 = 0.68
0.68 x 4539.41 3086.80
cmt
8 TMT bar
( It. 15 P. 21 )
 0.68 x 60.00 = 40.80 x 41.14 1678.51

Total Rate Rs. 21756.40 per No

Deputy Executive Engineer

Panchayat R. & B. Sub Division,

Name of Work :- Construction of Panchayat Ghar at Village :-

( Having Population upto 5000 - ALT - 1 )
Ta. :- Dist. :- Mehsana
Sub-Estimate No.1 Ground Floor
RATE -ANALYSIS

ITEM NO.45 Constructing soak pit of 2.00mt. interanal dia. and 6.00mt. depth with necessary
excavation,honey comb brick masonary, solid masonary at top in 0.50mt. height, RCC slab
including joint GSW pipe and filling the trenches etc. comp. (RA)

For 1 Unit Qty. Rate Amount

1 Excavation upto 1.50mt depth
( It. 1.0.0 P. 17)
1 x 0.785 x (2.46 )2 x 1.50 = 7.13 x 118.67 845.61
cmt
2 Excavation upto 1.50mt to 3.00mt depth
( It. 1.0.0 P. 17)
1 x 0.785 x (2.46 )2 x 1.50 = 7.13 x 131.61 937.82
cmt
3 Excavation upto 3.00 to 5.00mt depth
( It. 1.0.0 P. 17)
1 x 0.785 x (2.46 )2 x 2.00 = 9.50 x 144.54 1373.28
cmt
4 Excavation upto 5.0mt to 6.0 mt depth
( It. 1.0.0 P. 17)
1 x 0.785 x (2.46 )2 x 1.00 = 4.75 x 157.47 748.06
smt
5 Honey comb masonary

3.14 x 2.23 x 5.50 x 0.23 = 8.86 x 211.96 1877.50

Rate =
( 3409.00 - 0.285 x 2249.01 = 2768.03

6 Solid masonary

3.14 x 2.23 x 0.50 x 0.23 = 0.81 x 2829.93 2278.81

7 RCC Slab in CC 1:1.5:3

0.785 x 2.46 x 2.46 x 0.10 = 0.48 x 4539.41 2156.45

8 TMT bar
( It. 15 P. 21 )
0.48 x 70.00 = 33.25 x 41.14 1368.05
 Total Rate Rs. 11585.58 per No

Deputy Executive Engineer

Panchayat R. & B. Sub Division,