GOVERNMENT OF GUJARA

ROADS AND BUILDING DEPARTMENT SACHIVALAYA

GANDHINAGAR.

ESTIMATE
Name of work :- Constg. Gram Panchay

Building @ Village ....................................

Falia. Taluka: Morva (H) Dist.Panchmah

ESTIMATE COST Rs. #REF!

-: CIRCLE :-
PANCHAYAT (R&B) CIRCLE
VADODARA

-: DIVISION :-
PANCHAYAT (R&B) DIVISION
Godhra

-: SUB DIVISION :-
PANCHAYAT (R&B) SUB DIVISION
Godhra

-: Fund Head :-

file:///var/www/apps/conversion/tmp/scratch_2/354359959.xls Coverpage
file:///var/www/apps/conversion/tmp/scratch_2/354359959.xls Coverpage
NT OF GUJARAT
G DEPARTMENT SACHIVALAYA,
NDHINAGAR.

TIMATE
onstg. Gram Panchayat

.......................................

va (H) Dist.Panchmahal

#REF!

: CIRCLE :-
YAT (R&B) CIRCLE
VADODARA

DIVISION :-
AT (R&B) DIVISION
Godhra

UB DIVISION :-
(R&B) SUB DIVISION
Godhra

und Head :-

file:///var/www/apps/conversion/tmp/scratch_2/354359959.xls Coverpage
file:///var/www/apps/conversion/tmp/scratch_2/354359959.xls Coverpage
 Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka:

Dist.Panchmahal

GENERAL DESCRIPTION

The Gram Panchayat Building at Village_________________________Ta: .......................... is require

sanctioned under Development Commissioner's Office
No. ..................................................................................................................................................is work is sanct
Gram Panchayat Building Activity total of ........ Gram Panchayat Building is sanctioned from cen
Budget provision of Rs. .................. Lacs per one unit.
The work of Constructing Panchayat Ghar is required & proposed by D.D.O. , Jilla Panchay

detailed Plans & Estimates are prepared here with following provision under CDP-5-2015-16

As per site condition requirement to make the building suitable for proper use.

1) Total Plinth area with verandah = 136.00 Sq.Mt.

2) Foundation depth of Wall = 1.20 meter
3) C.C. 1:4:8 for Foundation and bed concrete of 0.15 mt. thick
4) Brick masonary in foundation & Super structure are in C.M. 1:6 .
5) Cement Plaster of 10 mm thick on ceiling in C.M. 1:3 & 15 mm thick on inside wall in c.m
thick on exterior walls in C.M. 1:3.
6) M-200 nominal cement concrete in R.C.C. for Slab, Beam, Chajja, & Lintel.
7) 14 Nos. Column provided as necessary. (0.23m x 0.23m)
8) Polished kotastone flooring 20 mm thick in rooms & Verandah. And White Glazed tiles in t

9) Doors of 50 x 50 x 6 mm ISA frame with 30 x 30 x 5mm shutter frame and 19 gauge sheet.

10) Roof : R.C.C. Slab 0.12 meter thick.

11) Electrification
12) Water Supply & Bore with submersible pump set.
The rates are adopted as per S.O.R. of year 2015-16 and the market rate for whichever S.O.R.

rate analysis are prepared for the items for which consolidated S.O.R. rate are not available. Specificat

P.W.D. Hand book Vol. I & II for the concern items.

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Division
Godhra Godhra

354359959.xls G.D. 5 OF 79
 uilding @ Village ......................................... Falia. Taluka: Morva (H)

NERAL DESCRIPTION

_______________________Ta: .......................... is required. The work is

elopment Commissioner's Office letter
.......................................................................is work is sanctioned under . For
...... Gram Panchayat Building is sanctioned from centeral Govt.. with
e unit.
t Ghar is required & proposed by D.D.O. , Jilla Panchayat Dahod. Hence

with following provision under CDP-5-2015-16

ke the building suitable for proper use.

136.00 Sq.Mt.
eter
concrete of 0.15 mt. thick
uper structure are in C.M. 1:6 .
ceiling in C.M. 1:3 & 15 mm thick on inside wall in c.m.1:3 and 20 mm

n R.C.C. for Slab, Beam, Chajja, & Lintel.

sary. (0.23m x 0.23m)
thick in rooms & Verandah. And White Glazed tiles in toilet portion.

with 30 x 30 x 5mm shutter frame and 19 gauge sheet.

sible pump set.

f year 2015-16 and the market rate for whichever S.O.R. not available.The

ich consolidated S.O.R. rate are not available. Specification will be as per

ems.

Executive Engineer
Panchayat (R&B) Division

354359959.xls G.D. 6 OF 79
 ESTIMATE
Division :- Panchayat ( R&B ) Division,Godhra

Sanction Estimate :- Year 2016-2017

Fund Head :-

Minor Head :-

Major Head :-

Service Head :-

Departmental Head :- Plan Building O.W.

Estimate framed in the office of the Executive Engineer, P

(R&B) Division, Godhra for the probable expenses that will be incurred in,

Name of work :- Constg. Gram Panchayat Building @

Village ......................................... Falia. Taluka: Morva (H)
Dist.Panchmahal
#REF!

Estimated cost Rs.:- #REF!

Administrative approved under :- No. Date

Technical sanction under :- No. Date

Estimate prepared by :-
Panchayat (R&B) Sub Division,Godhra
Estimate checked by :-
Panchayat (R&B) Division, Godhra

Call or authority :-

GENERAL DESCRIPTION

The rate are adopted as per S.O.R. for the year 2015-16
The specification Adopted for item concerned as per P.W.D. H.B. Volume I & I I

7
ESTIMATE

n the office of the Executive Engineer, Panchayat

able expenses that will be incurred in,

m Panchayat Building @
..... Falia. Taluka: Morva (H)

#REF!

AL DESCRIPTION

8
Name of work :- Constg. Gram Panchayat Building @ Village ................

Falia. Taluka: Morva (H) Dist.Panchmahal

RECAPITULATION SHEET
Sr No. Disctiption Amou
Sub Estimate No.1 :-
(1) Gram Panchayat Building `

Sub Estimate No.2 :-

(2) Bore with submersible pump set `

Sub Estimate No.3 :-

(3) Electrification `

Total `

Add LS for Lab Testing Charge `

Add LS for Contigency `

Total `

Say `

Deputy Executive Engineer

Panchayat ( R&B ) Sub Division
Godhra

9
Panchayat Building @ Village .........................................

hmahal

TULATION SHEET
Amount (Rs.)

#REF!

48810.00

87750.00

#REF!

7000.00

5900.00

#REF!

#REF!

Executive Engineer
Panchayat ( R&B ) Division
Godhra

10
Name of work :- Constructing of Compound wall

ABSTRACT SHEET
Sub Estimate No.1
Sr. No Qty Unit Item Description Rate Per
1 2 3 4 5
1 75.00 Cu.m. 1) Excavation for foundation up to 1.50 mt. depth
including sorting out and stacking of usefull materials
and disposing of the excavated stuff up to 50 meter
lead ( B ) Dense and hard soil 85.90
Add 1 % for Labour Cess 0.86
( S.O.R. P. No. 3 It.No. 1.0.00 ) 86.76 Cu.m.
2 8.00 Cu.m. 2) Providing and laying cement concrete 1:4:8 (1 -
cement :4 Coarse sand :8 crushed stone aggregates 40
mm nominal size ) and curing complete excluding cost
of formwork in ( A ) Foundation and Plinth
2231.00
Add 1 % for Labour Cess 22.31
As Per RA 2253.31 Cu.m.
3 14.50 Cu.m. 3) Brick work using common burnt clay building bricks
having crushing strength not less than 35 Kg./Sq.Cm in
foundation and plinth in cement mortar 1:6 ( 1
cement : 6 Fine sand) ( B ) Conventional
2925.00
Add 1 % for Labour Cess 29.25
( S.O.R. P. No. 34 It.No.2B. 6.13) 2954.25 Cu.m.
4 60.00 Cu.m. 7) Filling available excavated earth ( Excluding Rock) in
trenches, plinth, side of foundation etc. in layers not
exceeding 20cm in depth consolidating each deposited
layer by ramming and watering.
76.50
Add 1 % for Labour Cess 0.77
( S.O.R. P. No. 5 It.No.6. 4.12 ) 77.27 Cu.m.
5 74.00 Cu.m. 8) Providing and laying cement concrete work 1:2:4 ( 1
cement : 2 coarse sand: 4 graded stone aggregate 40
mm nominal size ) including the cost of form work with
curing etc. complete.
(A) Foundation footing base.
2225.00
Add 1 % for Labour Cess 22.25
As Per RA 2247.25 Cu.m.
21 1110.00 Kg. 21) Providing ISI Mark TMT Bar 415 Fe reinforcement for
R.C.C. work including bending, binding and placing in
position complete upto floor two level.
44.30
Add 1 % for Labour Cess 0.44
( S.O.R. P. No. 15 It.No.14b.5.4.11 ) 44.74 Kg.
27 125.00 Sq.mt. 27) 20mm thick sand faced cement plaster on walls
upto height 10 metres above ground level consisting of
12mm thick backing coat of C.M. 1:3 (1-cement : 3-
sand) and 8mm thick finishing coat of C.M. 1:1 (1-
cement : 1-sand) etc. complete. For First Floor
205.30
Add 1 % for Labour Cess 2.05
( S.O.R. P. No. 131 It.No.9.17.95) ) 207.35 Sq.mt.
40 180.00 Sq.mt. 40) White washing with lime on Ceiling surface (Two
coats) to give an even shade including throughly
booming the surface to remove all dirt, dust, mortar
drops and loose scales of lime wash and other
7.90
Add 1 % for Labour Cess 0.08
( S.O.R. P. No. 133 It.No. 1.18.11+6.18.16 ) 7.98 Sq.mt.
Total Rs.
Say Rs.

Deputy Executive Engineer Executive Engineer

Panchayat (R & B) Sub Division Panchayat (R & B) Division
Godhra Godhra

11
pound wall

ABSTRACT SHEET
Main Building
Amount (Rs.)
6

6507.00

18026.48

42836.63

4636.20

166296.50

49661.40

25918.75

1436.40
315319.36
315320.00

Executive Engineer
Panchayat (R & B) Division

12
Name of work :- Constructing of Compound wall

MEASURNMENT SHEET

1) Excavation for foundation up to 1.50 mt. depth including sorting out and stacking of usefull materials and
disposing of the excavated stuff up to 50 meter lead ( B ) Dense and hard soil
Retaining Wall
1 x 20.00 x 2.50 x 1.50 = 75.00
Total = 75.00
Say = 75.00
2) Providing and laying cement concrete 1:4:8 (1 - cement :4 Coarse sand :8 crushed stone aggregates 40 mm
nominal size ) and curing complete excluding cost of formwork in ( A ) Foundation and Plinth
Retaining Wall = 0.00
1 x 20.00 x 2.50 x 0.15 = 7.50
Total = 7.50
Say = 8.00
3) Brickwork using common burnt clay building bricks having crushing strength not less than 35 kg./Sq.Cm. in
superstructure in Cement Mortar 1:6 (1- Cement : 6 -fine sand) (B) Conventional

Compound wall 1 x 18.60 x 0.23 x 3.00 = 12.83

column of masonary 4 x 0.35 x 0.35 x 3.00 = 1.47
Total = 14.30
Say = 14.50
4) Filling available excavated earth ( Excluding Rock) in trenches, plinth, side of foundation etc. in layers no
exceeding 20cm in depth consolidating each deposited layer by ramming and watering.

1 x 20.00 x 2.50 x 1.50 = 11.86

Total = 59.81
Say = 60.00
5) Providing and laying cement concrete work 1:2:4 ( 1 cement : 2 coarse sand: 4 graded stone aggregate 40
mm nominal size ) including the cost of form work with curing etc. complete.
(A) Foundation footing base.

Retaining wall 20 x 3.50 x ( 0.3 + 1.8 ) = 73.50

2 Total = 73.50
Say = 74.00

6) Providing ISI Mark TMT Bar 415 Fe reinforcement for R.C.C. work including bending, binding and placing in
position complete upto floor two level.
Item No I.No. Qty Rate Per
For Retainng wall 5 74.00 x 15.0 Kg./Cu.m. = 1110.00
Total = 1110.00
Say = 1110.00

7) 20mm thick sand faced cement plaster on walls upto height 10 metres above ground level consisting o
12mm thick backing coat of C.M. 1:3 (1-cement : 3-sand) and 8mm thick finishing coat of C.M. 1:1 (1-cement : 1
sand) etc. complete. For First Floor

Compound wall sides 2 x 20 x 1.00 x 3.00 = 120.00

Top 1 x 20 x 1.00 x 0.23 = 4.60
Total = 124.60
Say = 125.00

13
8) Distempeing with dry distemper of approved brand and manufacture (Two coats) of required shade on wa
surfaces to give an even shade, over and including a priming coat of whiting after throughly brooming the
surface free from mortar dropping and other foreign matter.

Qty as per Item No 7 = 125.00

14
ound wall

SURNMENT SHEET

pth including sorting out and stacking of usefull materials and

ead ( B ) Dense and hard soil

Cu.m.
Cu.m.
Cu.m.
1 - cement :4 Coarse sand :8 crushed stone aggregates 40 mm
st of formwork in ( A ) Foundation and Plinth
Cu.m.
Cu.m.
Cu.m.
Cu.m.
bricks having crushing strength not less than 35 kg./Sq.Cm. in
t : 6 -fine sand) (B) Conventional

Cu.m.
Cu.m.
Cu.m.
Cu.m.
Rock) in trenches, plinth, side of foundation etc. in layers not
posited layer by ramming and watering.

Cu.m.
Cu.m.
Cu.m.
:2:4 ( 1 cement : 2 coarse sand: 4 graded stone aggregate 40
rk with curing etc. complete.

Cum
Cum
Cum

ment for R.C.C. work including bending, binding and placing in

Kg.
Kg.
Kg.
walls upto height 10 metres above ground level consisting of
: 3-sand) and 8mm thick finishing coat of C.M. 1:1 (1-cement : 1-

Sq.m.
Sq.m.
Sq.m.
Sq.m.

15
d brand and manufacture (Two coats) of required shade on wall
luding a priming coat of whiting after throughly brooming the
eign matter.

Sq.m.

16
Name of work :- Constg. Gram Panchayat Bui

Village ......................................... Falia. Taluka: Morva (H) Dist.Panchmahal

ABSTRACT SHEET
Sub Estimate No.2 Bore with submersible
Sr. No Qty Item Description Rate

1 2 3 4
1 70.00 1)Drilling 215 mm. dia bore in over burden strata ( 0 to 30
mtr. ) including lowering and fixing of 165 mm. dia ERW
Pipes / 175 mm. nominal dia UPVC Pipes up to required
depth and further drilling of 165mm. dia bore hole in rocky
strata by DTH Rig including fitting of bore plug.
270.00
Add 1 % for Labour Cess 2.70
(Rate approved C.E., Zone -1 letter No. Pb/Zone-1/DTH
Bore/ Unit Rate/237/ Dtd.13-5-2008) 272.70
2 18.00 2)Providing / supplying of 175mm. nominal dia Plain casing
UPVC Pipe "CS-Type" at store of site of standard length with
necessary couplers, cement solvant, joint along with
required cement solvant including freight / Insurance /
Octroi / Taxes etc. complete detailed specifications and
tests shall be conforming to IS 12818 / 1992 with latest
amendment.
541.78
Add 1 % for Labour Cess 5.42
(Workshop Division Gandhinagar Dt.28-3-08 letter
No.525 ) 547.20
3 1 3)Supply of departmental stores Board approved make
electrical driven single phase 2 HP Submersible pump set
set with suitable pannel Board Category Q.2.2 / 40 LPM and
90 mts. Head
10750.11
Add 1 % for Labour Cess 107.50
( Work shop Division, Gandhinagar letter No. 525 dtd. 28-3-
2008) 10857.61
4 70.00 4)Flat PVC Cable for Submersible pump 1 x 3 x 4 mm. Sq.
61.80
Add 1 % for Labour Cess 0.62
( As per Work Shop Issue Rate let. No.525 dtd.28-3-2008)
62.42
5 70.00 5)Providing & fixing of 40 mm. dia HDPE 6 Kg. Cm2 with
both end complete Roll 44.29
Add 1 % for Labour Cess 0.44
( As per Rate let No. 525 dt.28-3-2008
44.73

17
Sr. No Qty Item Description Rate

1 2 3 4
6 1 6)Misc. fitting and accessories clamps Bore Cap & earthing
with trial testing, wiring, GEB's test report etc. complete.
1500.00
Add 1 % for Labour Cess 15.00
(Lump) 1515.00
Total Rs.
Say Rs.

Deputy Executive Enginee

Panchayat (R & B) Sub Divis
Godhra

18
stg. Gram Panchayat Building @

Falia. Taluka: Morva (H) Dist.Panchmahal

STRACT SHEET
Bore with submersible pump set
Per Amount

5 6

Meter 19089.00

Meter 9849.60

Each 10857.61

Meter 4369.40

Meter 3131.10

19
 Per Amount

5 6

Job 1515.00
Total Rs. 48811.71
Say Rs. 48810.00

Deputy Executive Engineer

Panchayat (R & B) Sub Division

20
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Morv

Dist.Panchmahal

MEASURNMENT SHEET
Sub Estimate No.2 Bore with submersible pu

1)Drilling 215 mm. dia bore in over burden strata ( 0 to 30 mtr. ) including lowering and fixing of 165 mm. dia ERW
/ 175 mm. nominal dia UPVC Pipes up to required depth and further drilling of 165mm. dia bore hole in rocky st
DTH Rig including fitting of bore plug.

70.00 Meter
2)Providing / supplying of 175mm. nominal dia Plain casing UPVC Pipe "CS-Type" at store of site of standard leng
necessary couplers, cement solvant, joint along with required cement solvant including freight / Insurance / Octroi
etc. complete detailed specifications and tests shall be conforming to IS 12818 / 1992 with latest amendment.

18.00 Meter
3)Supply of departmental stores Board approved make electrical driven single phase 2 HP Submersible pump set s
suitable pannel Board Category Q.2.2 / 40 LPM and 90 mts. Head
1 Each

4)Flat PVC Cable for Submersible pump 1 x 3 x 4 mm. Sq.

70.00 Meter
5)Providing & fixing of 40 mm. dia HDPE 6 Kg. Cm2 with both end complete Roll
70.00 Meter

6)Misc. fitting and accessories clamps Bore Cap & earthing with trial testing, wiring, GEB's test report etc. complete

1.00 Job

21
ding @ Village ......................................... Falia. Taluka: Morva (H)

URNMENT SHEET
Bore with submersible pump set

to 30 mtr. ) including lowering and fixing of 165 mm. dia ERW Pipes
depth and further drilling of 165mm. dia bore hole in rocky strata by

casing UPVC Pipe "CS-Type" at store of site of standard length with

required cement solvant including freight / Insurance / Octroi / Taxes
e conforming to IS 12818 / 1992 with latest amendment.

ke electrical driven single phase 2 HP Submersible pump set set with

90 mts. Head

m. Sq.

2 with both end complete Roll

arthing with trial testing, wiring, GEB's test report etc. complete.

22
Name of work :- Constg. Gram Panchayat Building @ Village ................

Falia. Taluka: Morva (H) Dist.Panchmahal

Sub Estimate No.3
ABSTRACT SHEET
Qty. Unit Item Rate
1 2 3 4
45 Each Item No.1
Point wiring for light/fan/bell/primary point with 2.1.5 sq
mm earth wire of 105 sqmm (green) both are of isi marked
1.1 kv grade frls pvc insulated multibrand copper wires in
following type of pipe to be erected concealed in /flushed
on wall/ceiling, complete with 6 a tissino type isi marked
flush typeswitch/bell push and accessories erected on
metal/pvc box covered with 3 mm thick pc/acrylic sheet,
with nacessary lamp holder/ceiling rose/h.d. connector as
directed.
(A) With oval conduit/pvc casing caping double lock type

ELE SOR PAGE /1/ ITEM.1.1.1( A) 330.00

3 Each Item No.2
Point wiring for independent plug with following size mains
earth wires of 1.5 sq mm (green) both are of isi marked 1.1
kv grade frls in following type of pipe to be erected
concealed in /flushed on wall/ ceiling, complete with isi
marked 3/5 pin socket and tissino type switch erected on
metal/pvc box covered with 3 mm thick pc
(polycarbonet)/acrylic sheet.
(B) 6/16 a plug with 2-2 sq mm cu mains.
(C) With oval conduit/pvc caing caping double lock type.

ELE SOR P/2.ITEM NO./1.1.2.(A) 465.00

5 Each Item No.3
point wiring for looped plug with tissino type single pole isi
marked swithc and socket erected with necessary
connections erected on wooden/metal/pvc box covered
with 3mm thick pc(polycarbonet)/acrylic sheet for open
/concealed wiring for following size
(A) for 6amp

ELE SOR P.3/ ITEM NO. 1.1.3 50.00

23
Qty. Unit Item Rate
1 2 3 4
Item No.4
Providing and erecting ISI mark medium class rigid pvc
pipes of following size complete to be erected on/in wall or
ceiling erected with necessary pvc fitting & junction boxes
fixed with adhesive solution & clamps with following dia of
pipes, in approved manner as directed
(A) 20 mm

130 Meter ELE.SOR.P/11.ITEM/1-3-2 23.00

Item No.5
mains with 1.1 kv grade frls pvc insulated isi marked
standard copper conductor wire in following type of pipe to
be erected concealed in /flushed on wall/ceiling, with
1.5sqmm copper conductor frls pvc insulated standard
wire of green colour for earth continuity of following size.
(A) With medium class rigid pvc pipe and accessories

130 Meter 60.00

85 Meter (a) 2 wire 1.5sqmm earth wire. 80.00
(b) 2 wire 2.5sqmm
ELE.SOR.P.15/ITEM./4-1
Item No.6
Providing & erecting following shockproof of tissino type
accessories erected on 3 mm. thick laminated sheet in
wooden / PVC / metal box erected on wall / ceiling.
(1) One No Single Pole 16A Swicth & One No 6/16A
Universal Socket Combined with Indicator & Fuse
5 Nos. 125.00
35 Nos. (2) Bakelite Lamp Holder 20.00
10 Nos. (3) Electronic Hum Free EME Socket Type Steps Fan
Regulator 220.00
S.O.R.P.No.20/Sr.No.1-6-1
Item No.7
1 Nos. Providing & erecting Sheet Steel Powder Coated MCB
Distribution Board Flush/Surface Mounted Fitted With
Busbar Netural Link Earth Bar and Din Rail Confirming to
BS: 5486-1986 without MCB to House Appropriate Nos of
MCBs.
(F) Single Phase 8 Way Double Door

S.O.R.P.No.72/Sr.No.3-11-5 (F) 990.00

24
Qty. Unit Item Rate
1 2 3 4
6 Each Item No.8
MINIATURE CIRCUIT BREAKER SINGLE POLE 6A TO 32 A
SUITABLE TO OPERATE ON 240 V A.C. SYSTEM AND HAVING
OVERLOAD AND SHORT CIRCUIT TRIPPING ELEMENTS AND
BREAKING CAPACITY 10 KA TO BE ERECTED IN EXISTING
M.S.BOX CONFIRMING TO IS 8828/1996 WITH ISI MARK.
CAT-III

SOR P.No 68/SrNo. 3-10-1 115.00

1 Each Item No.9
PROVIDING AND ERECTING DOUBLE POLE MCB ISOLATOR
A.C.22 DUTY CONFIRMS TO IS13947-3 240V 40 IN
EXISTING BOX. CAT-III

SOR p.no 70/Sr no 3-10-7 320.00

1 Each Item No.10
Approved Make ELCBs/RCCBs Conforming to IS12640 and
Having Sesitivity of 30Ma and Short Circuit Withstand
Capacity of 6KA and Suitable for Operation on Single Phase
240V Having Characteristic of Quick Action & Tripping with
All Advance Feature & Do not Incorporate any electronic
component for Following Max Rating Erected as Directed
CAT-III

(II) 40 Amps. DP
SOR P.No.72/Sr No.3-12-1(2) 2610.00
25 Nos. Item No.11
Supplying & Erecting Energy Saving Energy Efficient E +
(1-4 Ft) 28 Watt Retrofit Tube Fitting with one no 28 Watt T-
5 Tube complete with E.G.P. wings reflector / clear Acrylic
Guard cover & tube and Electronic in built circuit ballast of
rating 130 to 325 A A.C. the Fitting Should be able to fit in
any conventional existing T-8 tube fittings complete
erected in an approved manner.

S.O.R.P.No.34/Sr.No.2-7-10 575.00
10 Each Item No.12
Providing and Erecting Approved make Power Saving 50
Watt Ceiling Fan with Double Ball Bearing ISI Mark with
Condenser 230V A.C. 50 Hz 1200 MM Sweep Complete,
Having 3 Blades with Alluminium Blades with Canopy and
30 CMS down Rod Erected with 24/0.0, 3 Core Flexible wire
with Earthing.
S.O.R.P.No.104/Sr.No.5-1-6 2070.00

25
Qty. Unit Item Rate
1 2 3 4
5 Each Item No.13
DECORATIVE CALL BELL TING TONG BOX TYPE 250 VOLTS
COMPLETE ERCTED.

S.O.R.P.No. 21 / Sr. No.1-6-12 70.00

4 Each Item No.14
PROVIDING & ERECTING SWITCH BOARD FOR COMPUTER
OR ELECTRIC APPARATUS CONSISTING OF FOLLOWING
ITEMS IN SINGLE BOARD ERCTED ON PVC/METAL BOARD
WITH 3 MM THICK PC/ACRYLIC SHEET ERECTED AS
DIRECTED 1 NO.6A/16A UNIVERSAL PLUG-SWITCH
COMBINED.4 NOS.6A SWITCH4NOS.6A 5PIN PLUG.
[A] FOR TISSINO TYPE ACCESSORIES

S.O.R.P.No. 21 / Sr. No.1-6-2 335.00

2 Each Item No.15
CAST IRON EARTH PLATE SIZE 30x30x0.35 CMS. BURRIED
IN SPECIALLY PREPARED 2.5MTR. DEEP EARTH PIT
COMPLETE WITH NECESSARY G.I. STRIP IN G.I. PIPE 2
MTR.LONG WITH COUPLING AND G.I. PLUG FOR EARTHING
OF SWITCH GEAR,CONDUIT RUN OR POWER PLUG ETC.

SOR P.No.78/Sr.No. 3-14-15 800.00

2 Each Item No.16
FOR USING SALT AND CHARCOAL/COKE AS REQUIRED FOR
PIPE TYPE EARTHING.

SOR P.No. 76/Sr. no.3-14-6 C 200.00

1 Lump Item No.17
MGVC Ltd. meter connection charges

Lump 6757.00
Total.
Say

Deputy Executive Engineer Executive

Panchayat (R & B) Sub Division Panchayat (R
Godhra

26
nchayat Building @ Village .........................................

al
Electrfication
STRACT SHEET
Per Amount
5 6

Each 14850.00

Each 1395.00

Each 250.00

27
 Per Amount
5 6

Meter 2990.00

7800.00
6800.00

Meter

625.00
700.00

2200.00
Nos.

Nos. 990.00

28
Per Amount
5 6

Each 690.00

Each 320.00

Each 2610.00

Nos. 14375.00

Each 20700.00

29
 Per Amount
5 6

Each 350.00

Each 1340.00

Each 1600.00

Each 400.00

Lump 6757.00
Rs. 87742.00
Rs. 87750.00

Executive Engineer
Panchayat (R & B) Division
Godhra

30
Name of work :- Constg. Gram Panchayat Building @

Village ......................................... Falia. Taluka: Morva (H) Dist.Panchmahal

Measurement
Sub Estimate No.3 Electrfic
Item No.1
Point wiring for light/fan/bell/primary point with 2.1.5 sq mm earth wire of 105 sqmm (g
both are of isi marked 1.1 kv grade frls pvc insulated multibrand copper wires in following
of pipe to be erected concealed in /flushed on wall/ceiling, complete with 6 a tissino ty
marked flush typeswitch/bell push and accessories erected on metal/pvc box covered w
mm thick pc/acrylic sheet, with nacessary lamp holder/ceiling rose/h.d. connector as direct
(A) With oval conduit/pvc casing caping double lock type

45.00 Point
Item No.2
Point wiring for independent plug with following size mains earth wires of 1.5 sq mm (g
both are of isi marked 1.1 kv grade frls in following type of pipe to be erected concea
/flushed on wall/ ceiling, complete with isi marked 3/5 pin socket and tissino type switch er
on metal/pvc box covered with 3 mm thick pc (polycarbonet)/acrylic sheet.
(B) 6/16 a plug with 2-2 sq mm cu mains.
(C) With oval conduit/pvc caing caping double lock type.

3.00 Point
Item No.3
point wiring for looped plug with tissino type single pole isi marked swithc and socket er
with necessary connections erected on wooden/metal/pvc box covered with 3mm
pc(polycarbonet)/acrylic sheet for open /concealed wiring for following size
(A) for 6amp

5.00 Point
Item No.4
Providing and erecting ISI mark medium class rigid pvc pipes of following size complete
erected on/in wall or ceiling erected with necessary pvc fitting & junction boxes fixed
adhesive solution & clamps with following dia of pipes, in approved manner as directed
(A) 20 mm

130.00 Meter
Item No.5
mains with 1.1 kv grade frls pvc insulated isi marked standard copper conductor w
following type of pipe to be erected concealed in /flushed on wall/ceiling, with 1.5sqmm c
conductor frls pvc insulated standard wire of green colour for earth continuity of following s
(A) With medium class rigid pvc pipe and accessories

130 Meter

31
 85 Meter
Item No.6
Providing & erecting following shockproof of tissino type accessories erected on 3 mm.
laminated sheet in wooden / PVC / metal box erected on wall / ceiling.
(1) One No Single Pole 16A Swicth & One No 6/16A Universal Socket Combined with Indica
Fuse
5 Nos
35 Nos
10 Nos
Item No.7
Providing & erecting Sheet Steel Powder Coated MCB Distribution Board Flush/Surface Mo
Fitted With Busbar Netural Link Earth Bar and Din Rail Confirming to BS: 5486-1986 w
MCB to House Appropriate Nos of MCBs.
(F) Single Phase 8 Way Double Door
1 Nos

Item No.8
MINIATURE CIRCUIT BREAKER SINGLE POLE 6A TO 32 A SUITABLE TO OPERATE ON 240 V A.
SYSTEM AND HAVING OVERLOAD AND SHORT CIRCUIT TRIPPING ELEMENTS AND BREAKING
CAPACITY 10 KA TO BE ERECTED IN EXISTING M.S.BOX CONFIRMING TO IS 8828/1996 WITH
MARK. CAT-III

6 Nos

Item No.9
PROVIDING AND ERECTING DOUBLE POLE MCB ISOLATOR A.C.22 DUTY CONFIRMS TO IS13
240V 40 IN EXISTING BOX. CAT-III
1 Nos

Item No.10
Approved Make ELCBs/RCCBs Conforming to IS12640 and Having Sesitivity of 30Ma and
Circuit Withstand Capacity of 6KA and Suitable for Operation on Single Phase 240V H
Characteristic of Quick Action & Tripping with All Advance Feature & Do not Incorporat
electronic component for Following Max Rating Erected as Directed CAT-III

1 Nos

Item No.11
Supplying & Erecting Energy Saving Energy Efficient E + (1-4 Ft) 28 Watt Retrofit Tube F
with one no 28 Watt T-5 Tube complete with E.G.P. wings reflector / clear Acrylic Guard co
tube and Electronic in built circuit ballast of rating 130 to 325 A A.C. the Fitting Should be
to fit in any conventional existing T-8 tube fittings complete erected in an approved manne

25 Nos

32
Item No.12
Providing and Erecting Approved make Power Saving 50 Watt Ceiling Fan with Double
Bearing ISI Mark with Condenser 230V A.C. 50 Hz 1200 MM Sweep Complete, Having 3 B
with Alluminium Blades with Canopy and 30 CMS down Rod Erected with 24/0.0, 3 Core Fl
wire with Earthing.

10 Nos

Item No.13
DECORATIVE CALL BELL TING TONG BOX TYPE 250 VOLTS COMPLETE ERCTED.
5 Nos
Item No.14
PROVIDING & ERECTING SWITCH BOARD FOR COMPUTER OR ELECTRIC APPARATUS CONSIS
OF FOLLOWING ITEMS IN SINGLE BOARD ERCTED ON PVC/METAL BOARD WITH 3 MM THICK
PC/ACRYLIC SHEET ERECTED AS DIRECTED 1 NO.6A/16A UNIVERSAL PLUG-SWITCH COMBIN
NOS.6A SWITCH4NOS.6A 5PIN PLUG.
[A] FOR TISSINO TYPE ACCESSORIES
4 Nos

Item No.15
CAST IRON EARTH PLATE SIZE 30x30x0.35 CMS. BURRIED IN SPECIALLY PREPARED 2.5
DEEP EARTH PIT COMPLETE WITH NECESSARY G.I. STRIP IN G.I. PIPE 2 MTR.LONG
COUPLING AND G.I. PLUG FOR EARTHING OF SWITCH GEAR,CONDUIT RUN OR POWER PLUG

2 Nos

Item No.16
FOR USING SALT AND CHARCOAL/COKE AS REQUIRED FOR PIPE TYPE EARTHING.

2 Nos

Item No.17
MGVC Ltd. meter connection charges

1 Each

33
Panchayat Building @

Falia. Taluka: Morva (H) Dist.Panchmahal

Measurement
Electrfication

oint with 2.1.5 sq mm earth wire of 105 sqmm (green)

pvc insulated multibrand copper wires in following type
shed on wall/ceiling, complete with 6 a tissino type isi
accessories erected on metal/pvc box covered with 3
ary lamp holder/ceiling rose/h.d. connector as directed.
double lock type

following size mains earth wires of 1.5 sq mm (green)

ls in following type of pipe to be erected concealed in
isi marked 3/5 pin socket and tissino type switch erected
ick pc (polycarbonet)/acrylic sheet.
s.
double lock type.

o type single pole isi marked swithc and socket erected

on wooden/metal/pvc box covered with 3mm thick
/concealed wiring for following size

m class rigid pvc pipes of following size complete to be

with necessary pvc fitting & junction boxes fixed with
ng dia of pipes, in approved manner as directed

ulated isi marked standard copper conductor wire in

cealed in /flushed on wall/ceiling, with 1.5sqmm copper
ire of green colour for earth continuity of following size.
d accessories

34
 oof of tissino type accessories erected on 3 mm. thick
al box erected on wall / ceiling.
ne No 6/16A Universal Socket Combined with Indicator &

r Coated MCB Distribution Board Flush/Surface Mounted

Bar and Din Rail Confirming to BS: 5486-1986 without
.

OLE 6A TO 32 A SUITABLE TO OPERATE ON 240 V A.C.

HORT CIRCUIT TRIPPING ELEMENTS AND BREAKING
STING M.S.BOX CONFIRMING TO IS 8828/1996 WITH ISI

LE MCB ISOLATOR A.C.22 DUTY CONFIRMS TO IS13947-3

ng to IS12640 and Having Sesitivity of 30Ma and Short

d Suitable for Operation on Single Phase 240V Having
ng with All Advance Feature & Do not Incorporate any
Rating Erected as Directed CAT-III

nergy Efficient E + (1-4 Ft) 28 Watt Retrofit Tube Fitting

with E.G.P. wings reflector / clear Acrylic Guard cover &
st of rating 130 to 325 A A.C. the Fitting Should be able
be fittings complete erected in an approved manner.

35
e Power Saving 50 Watt Ceiling Fan with Double Ball
A.C. 50 Hz 1200 MM Sweep Complete, Having 3 Blades
d 30 CMS down Rod Erected with 24/0.0, 3 Core Flexible

X TYPE 250 VOLTS COMPLETE ERCTED.

D FOR COMPUTER OR ELECTRIC APPARATUS CONSISTING

D ERCTED ON PVC/METAL BOARD WITH 3 MM THICK
ED 1 NO.6A/16A UNIVERSAL PLUG-SWITCH COMBINED.4

x0.35 CMS. BURRIED IN SPECIALLY PREPARED 2.5MTR.

ECESSARY G.I. STRIP IN G.I. PIPE 2 MTR.LONG WITH
G OF SWITCH GEAR,CONDUIT RUN OR POWER PLUG ETC.

AS REQUIRED FOR PIPE TYPE EARTHING.

36
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Mo

Dist.Panchmahal

RATE ANALYSIS

#REF!

For door size 1.00 x 2.00 = 2.00 Sq.m.

Sr. Item Qty Weight

No.
1 Door frame 50 x 50 x 6 mm. iron angle 5.00 Mtr. 4.50 Kg./Mtr.
2 Shutter frame 30 x 30 x 5 mm. iron angle 10.00 Mtr.. 2.20 Kg./Mtr.
3 Cross frame 30 mm wide & 3 mm. thick flat. 8.96 Mtr.. 0.70 Kg./Mtr.
4 Sheet plate B.G. 19 guage. 2.00 Sq.m. 9.80 Kg./Sq.m.
70.37 TOTAL
ie.
Sr. Item Qty Rate
No.
1 M.S. flate ( P.No. 3.37 ) 0.7037 / Qtl 4284.00 / Qtl.
2 Hinges size ( 100 x 58 x 1.4 mm. ) 6 No. 117.00 / 10 No.
(S.O.R P. No. 2 / I.No. 25 ( ii ) )
3 Handle of iron oxidized (S.O.R.P. No. 2 No. 37.00 / No.
23/255c)
4 Aldrop of 30 Cm. length ( Market rate ) 1 No. 110.00 / No.
5 Stopper ( Market rate ) 2 No. 20.00 / No.
6 Hold Fast ( Market rate ) 6 No. 15.00 / No.
7 Cutting and welding charges ( M.R ) 71.40 Kg. 10.00 / Kg
8 Fixing charges ( M. R ) 2.00 Sq.m. 60.00 / Sq.m.
9 Oil painting ( S.O.R. P.No. 99 I.No. 19.2 & 2.19.7 ) 4.00 Sq.m. 77.00 / Sq.m.
10 Carting charges ( job ) 1 No. 100.00 / No.
TOTAL Rs,
Rate per Sq.m. 4630.65 / 2.00 .

Deputy Executive Engineer Executive Engineer

Panchayat ( R & B ) Sub Division Panchayat ( R & B ) Division
Godhra Godhra

37
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Mo

Dist.Panchmahal

RATE ANALYSIS

#REF!

For window size 1.00 x 1.20 = 1.20 Sq.m.

Sr. Item Qty Weight

No.
1 Window frame 50 x 50 x 6 mm. iron angle 4.20 Mtr.. 4.50 Kg/Mtr.
2 Shutter frame 30 x 30 x 5 mm. iron angle 7.80 Mtr. 2.20 Kg/Mtr.
3 Cross frame 30 mm. wide & 3 mm. thick flat. 6.24 Mtr. 0.70 Kg/Mtr.
4 Sheet plate B.G. 19 guage. 1.20 Sqm. 9.80 Kg/Sqm.
5 10 mm dis M.S round bar pro. 12 Cm. C/C
( 10 No. x 1.00 Mtr. = 10.00 Mtr. 10.00 Mtr. 0.62 Kg/Mtr.
TOTAL
ie.
Sr. Item Qty Rate
No.
1 M.S. flate ( P.No. 3.37 ) 0.5838 / Qtl 4284.00 / Qtl.
2 Hinges size ( 100 x 58 x 1.4 mm. ) 6 No. 117.00/10No.
3 (S.O.R P. No. 2 / I.No. 25 ( ii ) )
Handle of iron oxidized (S.O.R.P. No. 6 No. 37.00 / No.
4 23/255c)
Aldrop of 30 Cm. length ( Market rate ) 1 No. 110.00 / No.
5 Stopper ( Market rate ) 6 No. 20.00 / No.
6 Hold fast ( Market rate ) 4 No. 15.00 / No.
7 Cutting and welding charges ( M.R ) 72.492 Kg. 10.00 / Kg
8 Fixing charges ( M. R ) 1.44 Sq.m. 60.00 / Sq.m.
9 Oil painting ( S.O.R. P.No. 99 I.No. 19.2 & 2.19.7 ) 4.32 Sq.m. 77.00 / Sq.m.
10 Carting charges ( job ) 1 No. 100.00 / No.
TOTAL Rs,
Rate per Sq.m. 4327.16 / 1.20 .

Deputy Executive Engineer Executive Engineer

Panchayat ( R & B ) Sub Division Panchayat ( R & B ) Division
Godhra Godhra

38
39
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Mo

Dist.Panchmahal

RATE ANALYSIS
#REF!

Size : 2.00 m. x 1.50 m.x 1.20 m.

Sr. Qty Unit Item Rate Per
No.
1 4.50 Cu.m. (1) Excavation in dense and hard soil 86.00 Cu.m.
2.00 x 1.50 x 1.50
= 4.50 Cu.m.
( S.O.R. P. 3 .No. 1.0.0.( b ) )
2 0.45 Cu.m. (2) C.C. 1:5:10 with brick bats 1697.00 Cu.m.
2.00 x 1.50 x 0.15 =
0.45 Cu.m.
( S.O.R. P. 11 I.No. 9.5.3.8 a )
3 1.828 Cu.m. (3)B.B. masonary in C.M 1:6 2 2828.00 Cu.m.
x 2.00 x 0.23 x 1.20 = 1.104
2 x 1.04 x 0.23
x 1.20 = 0.574 Partition wall
1
x 1.04 x 0.12 x 1.20 = 0.150
Total 1.828 Cum.
( S.O.R. P.19 / I.No. 2.6.13(b))
4 10.298 Sq.M. (4) 10 mm plaster in C.M. 1:4 including 103.50 Sq.m.
floating coat .
2 x 1.54 x 1.20 = 3.696
Sq.m.
2 x 1.04 x 1.20 =
2.496 Sq.m.
2 x 1.04 x 1.20 = 2.496 Sq.m.
2 x 2.00 x
0.23 = 0.920 Sq.m.
2 x 1.50 x 0.2310.298= 0.690
Sq.m.
(Sq.m.
S.O.R. P 130+131 I.No 1.17.58.(ii) +
4.17.69
5 0.30 Cu.m. (5) R.C.C. 1:2:4 for slab cover 4807.00 Cu.m.
2.00 x 1.50 x 0.10
= 0.30 Cu.m.
( S.O.R. P. 22 I.No. 26B.0.0)
6 18.00 Kg. (6) M.S. reinforcement 39.60 Kg.
60Kg./Cu.m.= 60 x 0.30= 18.00 Kg.
( S.O.R. P. 9 I.No. 13.5.4.10 )
Total
Say Rs.

Deputy Executive Engineer Executive Engineer

Panchayat ( R & B ) Sub Division Panchayat ( R & B ) Division
Godhra Godhra

40
uilding @ Village ......................................... Falia. Taluka: Morva (H)

ATE ANALYSIS

Total Weight

22.50 Kg.
22.00 Kg.
6.27 Kg.
19.60 Kg.
70.37 Kg.
0.7037 Qtl.
Amount

3014.65
70.20

74.00

110.00
40.00
90.00
714.00
120.00
308.00
100.00
4640.85
2320.43
2320.43

41
uilding @ Village ......................................... Falia. Taluka: Morva (H)

ATE ANALYSIS

Total Weight

18.90 Kg.
17.16 Kg.
4.36 Kg.
11.76 Kg.

6.20 Kg.
58.38 Kg.
0.5838 Qtl.
Amount

2501.00
70.20
222.00
110.00
120.00
60.00
724.92
86.40
332.64
100.00
4327.16
3605.97
3605.97

42
43
uilding @ Village ......................................... Falia. Taluka: Morva (H)

ATE ANALYSIS

Amount

387.00

763.65

5169.584

1065.84

1442.10

712.80

9540.98
9540.98

44
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Morva (H) Dist.P

RATE ANALYSIS

#REF!

Length width Area

Considering area of one shelf = 1.50 x 0.60 = 0.90 sqM
total 0.90

A. Providing and fixing 25 mm thick blue kota stone flooring

Qut
In single piece as per size shelf 0.90 sqM

B. Double side machine polishing at market rate

0.90 sqM

c) Labour Charges for fixing stone slabs and borders etc

1) Meson first class sor p. 16 0.25 No
3) Male Mazdoor 0.25 No
4))Female Mazdoor 0.25 No
D)Material Like Cement,Sand, Adhesive etc
1.00 L.S.
Total rate for 0.90 sqm
Add 10 % Contractor proffit
Therefore rate for 1 sqm =

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Division
Godhra Godhra
Village ......................................... Falia. Taluka: Morva (H) Dist.Panchmahal

RATE ANALYSIS

Rate Amount

Market Rate Amount

400.0 360.00

60.00 54.00

ders etc
294.00 73.50
278.40 69.60
278.40 69.60
Cement,Sand, Adhesive etc
200.00 200.00
826.70
% Contractor proffit 82.67
909.37
say 909.00
per sqM

Executive Engineer
Panchayat (R&B) Division
Godhra
 ESTIMATE
Division :- Panchayat ( R&B ) Division, DAHOD

Sanction Estimate :- Year 2013-2014

Fund Head :- RGPSA-2013-14

Minor Head :-

Major Head :-

Service Head :-

Departmental Head :- Plan Building O.W.

Estimate framed in the office of the Executive Engineer, P

(R&B) Division, DAHOD for the probable expenses that will be incurred in,

Name of work :- Constg. Gram Panchayat Building @

Village ......................................... Falia. Taluka: Morva (H)
Dist.Panchmahal

#REF!

Estimated cost Rs.:- #REF!

Administrative approved under :- No. Date

Technical sanction under :- No. Date

Estimate prepared by :- Shri. M.R.Sangada (A.E)

Panchayat (R&B) Sub Division, D'Baria
Estimate checked by :- Shri. M.A.Katlariwala ( A. A. E. )
Panchayat (R&B) Division, Dahod

Call or authority :- DC/RGPSA/Gr.Dist. Order-2/2013-14/ 138 to 146, o

Development Commissioner, Dr. Jivaraj Mehta Bh
No.16/2, Gandhinagar Dt, 16 / 01 / 2014

GENERAL DESCRIPTION

The rate are adopted as per S.O.R. for the year 2013-14
The specification Adopted for item concerned as per P.W.D. H.B. Volume I & I I

47
ESTIMATE

n the office of the Executive Engineer, Panchayat

able expenses that will be incurred in,

m Panchayat Building @
..... Falia. Taluka: Morva (H)

#REF!

DC/RGPSA/Gr.Dist. Order-2/2013-14/ 138 to 146, office of the

Development Commissioner, Dr. Jivaraj Mehta Bhavan, Block
No.16/2, Gandhinagar Dt, 16 / 01 / 2014

AL DESCRIPTION

48
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka: Mor

Dist.Panchmahal

RAT E ANALY S I S
Main B
Item No - Dismentalling the old detoriated Panchayat building using JCB machine from top to bottom with fou

and clearing the site by disposing of the unserviceable materials from the site of work to borrow area as dire

Engineer in charge and depositing the serviceable materials like old steel bars, old wooden / steel doors & win

rubble using tractor with trolly at the place as and where agency desire etc. complete.
Sr.No. Item Qty Rate Per
1 2 3 4 5
1 1) Engaging JCB machine for dismentalling the detoriated old 24 900.00 Hours
Anganwadi Building and loading the unserviceable and
serviceable dismentalled material in tractor.
(Rates approved vide Dn. office letter No. A/Jhalod/ WS/
392. DT.08 / 08 /2013 )

2 2) Engaging 2 two tractor with trolly for conveyance of 48 300.00 Hours

serviceable & unserviceable dismentalled materials for site of
work to site as and where directed.
Qty. 12 Hrs. x 2 = 24.00 Hrs.
(Rates approved vide Dn. office letter No. A/Jhalod/ WS/
392. DT.08 / 08 /2013 )

Total Rs.
Say Rs.

Deputy Executive Engineer Executive Engineer

Panchayat (R & B) Sub Division Panchayat (R & B) Division
Godhra Godhra

49
lding @ Village ......................................... Falia. Taluka: Morva (H)

Main Building
ayat building using JCB machine from top to bottom with foundation

eable materials from the site of work to borrow area as directed by

materials like old steel bars, old wooden / steel doors & windows &

here agency desire etc. complete.

Amount
6
21600.00

14400.00

36000.00
36000.00

50
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Tal
Dist.Panchmahal

RAT E ANALY S I S
#REF!

Sr.No. Item Qty Rate

1 2 3 4
1 Excavation for foundation up to 1.50 mt. depth including sorting out and stacking of 0.49 83.00
usefull materials and disposing of the excavated stuff up to 50 meter lead ( A ) Loose
or soft soil
( S.O.R. P. No. 3 It.No. 1.0.00 ( A ) )
1.07 x 0.915 x 0.50 = 0.49

2 Providing and laying cement concrete 1:5:10 ( 1 Cement :5 Course sand : 10 Brick bats 0.10 2279.00
) and curing complete excluding cost of formwork in ( A ) Foundation and plinth
( S.O.R. P. No. 8 It.No. 9.5.3.8 )
1.07 x 0.915 x 0.10 = 0.10

3 Brick work using comm.on burnt clay building bricks having crushing strength not 0.32 3582.00
less than 35 Kg./Sq.Cm. in foundation and plinth in cement mortar 1:5 ( 1 cement : 5
Fine sand ) ( B ) Conventional
( S.O.R. P. No. 19 It.No.1. 6.12B )
L/W 2 x 1.07 x 0.23 x 0.45 = 0.22
S/W 2 x 0.455 x 0.23 x 0.45 = 0.10
Total 0.32

4 Providing 15mm. thick cement plaster in single coat on brick/concrete walls for 1.66 99.00
interior plastering up to floor two level and finished even smooth in (i) Cement mortar
1:3 ( 1 cement : 3 sand ) finishing with a floating coat of neat cement slurry above two
level
( S.O.R. P. No. 61 It.No.1. 17.58i)
L/W 2 x 0.61 x 0.45 =0.55
S/W 2 x 0.455 x 0.45 =0.41
Top 2 x 1.07 x 0.23 = 0.49
2 x 0.455 x 0.23 = 0.21
1.66

5 Angle frame for cover 25 x 25 x 2.5 mm. size 0.21 7810.00

2 x( 0.61 + 0.455) = 2.13 Meter.
Wt. per Meter 2.00 Kg. = 4.26 Kg.
C.I. Cover 0.455 x 0.61 m size
Wt. @ 16 Kg.
( 4.26 + 16.00 = 20.26 Kg.) Say 21 Kg..
(SOR Pg. No 11 item no 214 )

Deputy Executive Engin

51
Panchayat (R&B) Sub Div
Godhra

52
ding @ Village ......................................... Falia. Taluka: Morva (H)

E ANALY S I S

Per Amount
5 6
Cu.m. 40.67

Cu.m. 227.90

Cu.m. 1146.24

Sq.m. 164.34

Qtl. 1640.10

Total Rs. 3219.25

Say Rs. 3220.00
Each

Deputy Executive Engineer

53
Panchayat (R&B) Sub Division

54
 Name of Work. Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia.
Morva (H) Dist.Panchmahal

RATE ANALYSIS

Item No.15:- Providing with fixing 35 mm thick shutters for Doors, windows and clerestory windows including Indian
wood frames 12 cm X 7 cm. size including black enamelled iron oxidised fixtures and fastenings including primer coat
approved qualit
Size: 1.05 m. X 1.25 m depth.

QTY. UNIT ITEM RATE

1 2 3 4
1.31 Sq.m. (1) Providing with fixing 35 mm thick shutters for Doors, 4950.00
windows and clerestory windows including Indian teak wood
frames 12 cm X 7 cm. size including black enamelled iron
oxidised fixtures and fastenings including primer coat of
approved quality and two coats of oil painting.
(partly panelled and partly glazed)
(S.O.R.P.No. 33 / I.No.33.0.0. (iii))

14.98 kg. (1) 16 mm dia bar 75.00

(1.05 x 9 Nos. x 1.58 = 14.98 kg.)
S.O.R.P. No. 32 / I.No. 25.10.100.a)

2.45 kg. (2)Steel plate (50 mm x 5 mm size) 75.00

1 Nos. x 0.05 x 0.005 x 1.25 x 7850 =2.45 kg.

Total

Say Rs. 5947.90

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Division
Dahod
 Name of Work. Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia.
Morva (H) Dist.Panchmahal

RATE ANALYSIS
#REF!

Size: 1.10 m. X 1.50 m depth. = 1.65 Sq.m.

QTY. UNIT ITEM RATE

1 2 3 4
1.65 Sq.m. (1) Providing and fixing 25 mm thick shutters for cupboards 2393.00
etc. including black enamelled M.S. butt hinges with
necessary screws.(indian teak wood
(Partly Panelled and partly glazed)
S.O.R.P. No. 29 / I.No. 7.10.16 A. (iii))

1.65 Sq.m. (2) Providing & Fixing Wooden Frame of Indean Teak wood of 1509.00
size 10 cm x 7 cm.
(S.O.R.P. No. 33 / I.No. 30.0.0 (i) -S.O.R.P. No. 28 / I.No.
4.10.12 (ii))
=4145-2636 =1509.00

3.53 Sq.m. (3)Commercial Ply wood sheet 590.00

25 mm thick
S.O.R.P. No. 3 / I.No. 46
- 4 Nos x 1.10 x 0.45 =1.98
- 2 Nos x 1.50 x 0.45 =1.35
- 1 Nos x 0.45 x 0.45 =0.20

12.44 Sq.m. (4)Painting two coats i/c priming coat on previously painted 77.00
wood & wooden base surface with enamel paints to give an
even shade i/c cleaning off all dirt, dust and other foreign
matter,
(S.O.R.P.No.71/ I.No.12.19.73 + 13.19.75)
(40+37 = 77.00 )
-outer shutter - 1.65 x 2.5 times = 4.13
- horizontal face - 8 nos x 1.1 x 0.45=3.96
- vertical face - 4 nos. x 1.5 x 0.45 =2.70
- internal back face-1 nos x 1.10 x 1.50 =1.65

1.00 Nos. (5) Fitting Charge 1000.00

Per Nos.

Total

Say Rs. 6350.84

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Division
Jhalod
 Name of Work. Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia.
Morva (H) Dist.Panchmahal

RATE ANALYSIS
#REF!

Considering area of one self = Size: 1.50 m. X 0.60 m depth. = 0.90 Sq.m.

QTY. UNIT ITEM RATE

1 2 3 4
0.90 Sq.m. (1) Providing and fixing 25 mm thick blue kota stone flooring 400.00

0.90 Sq.m. (2) Double side machine polishing at market rate 60.00

(3)Labour charges for fixing stone slabs and borders etc

0.25 Nos. (a) Meson first class 207.80

0.25 Nos. (b) Male Mazdoor 194.50

0.25 Nos. (c) Female Mazdoor 194.50

1.00 L.S. (4)Material Like Cement, Sand, Adhesive etc 200.00

Total
Add 10 % contractors Profit=
Therefore rate for 1.00 Sqm.=

Say Rs. 840.00

Deputy Executive Engineer

Panchayat (R&B) Sub Division
Jhalod
ing @ Village ......................................... Falia. Taluka:

and clerestory windows including Indian teak

ures and fastenings including primer coat of

PER AMOUNT
5 6
Sq.m. 6484.50

kg. 1123.50

kg. 183.75

Rs. 7791.75

per Sq.m.

Executive Engineer
Panchayat (R&B) Division
Dahod
ing @ Village ......................................... Falia. Taluka:

Sq.m.

PER AMOUNT
5 6
Sq.m. 3948.45

Sq.m. 2489.85

Sq.m. 2082.70

Sq.m. 957.88

Nos. 1000.00

Rs. 10478.88

per Sq.m.

Executive Engineer
Panchayat (R&B) Division
ing @ Village ......................................... Falia. Taluka:

PER AMOUNT
5 6
Sq.m. 360.00

Sq.m. 54.00

Nos. 51.95

Nos. 48.63

Nos. 48.63

L.S. 200.00

Rs. 763.20
Add 10 % contractors Profit= 76.32
Therefore rate for 1.00 Sqm.= 839.52

per Sq.m.
Name of Work:- Construction of Gram Panchayat Building at village Ta..............

Rate Analysis
Item :-2 Providing and laying cement concrete 1:4:8 (1 cement:4 coarse sand:8 machine crushed stone aggrega
complete excluding cost of form work in (a) Foundation and plinth.

Item No Qty. Unit Items

Providing and laying cement concrete 1:4:8 (1 cement : 4 coarse sand :

8 hand broken stone aggregate 40 mm nominal size) and curing
1 1.00 Cum
comoplete excluding cost of form work in (a) foundation and plinth ( Item
no. 5.3.3 Sr no 4A Pg No 10)

2 0.90 Cum Deduct for cost of H.B Metal (Item no. 3 (ii) Pg no. 1 )

Add for cost of machine crushed metal 40 mm size(SOR item no. 4 (i)
3 0.90 Cum
Pg no. 1)
TOTAL

Deputy Executive Engineer Executive En

Panchayat (R&B) Sub Division Panchayat (R&B
Godhra
t Building at village Ta....................... Dist: Dahod

Rate Analysis
ement:4 coarse sand:8 machine crushed stone aggregate 40 mm size) and curring
plinth.

Rates Per Amount

2144.00 Cum 2144.00

203.00 Cum 182.70

293.00 Cum 263.70

TOTAL 2225.00

Executive Engineer
Panchayat (R&B) Division
Godhra
Name of Work:- Construction of Gram Panchayat Building at village Ta....................

Rate Analysis
Item :-7 Providing and laying cement concrete 1;2:4 (1 cement: 2 coarse sand: 4 graded stone aggregate 20 mm no
the cost of form work with curring etc. complete (A) Foundation footing

Item
Qty. Unit Items Rates
No
Providing and laying cement concrete work 1:2:4 ( 1 cement : 2 2758.00
coarse sand: 4 graded stone aggregate 20 mm nominal size )
excluding the cost of form work with curing etc. complete. (A)
Foundation footng
1 0.22 Cum (A) Foundation footing ( SOR I no. 5.3.13 Sr no. 10AA Pg no. 12)

2 2.15 Sqm Add for cost of form work ( SOR It. 9.1 ( A) Sr. no 1 Pg .no 50) 108.00

Area of form work

For sides = 4 x 0.9 x 0.25 = 0.90 sqm.
For trepezoidal portion = 4 x 0.9 + 0.35 x 0.50 = 1.25

Total Area of form work = 2.15 Sqm

TOTAL

So Rate comes to be Rs 838.96 / 0.22 Cum

So Rate per Cum =838.96/.22 = Rs 3813.45 /Cum 3813.45

Say Rs 3813.45/Cum

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Divis
Godhra Godhra
Building at village Ta....................... Dist: Dahod

Rate Analysis
ent: 2 coarse sand: 4 graded stone aggregate 20 mm nominal size) including
n footing

Per Amount

Cum 606.76

Sqm. 232.20

AL 838.96

3813.45

Executive Engineer
Panchayat (R&B) Division
Name of Work:- Construction of Gram Panchayat Building at village Ta.....................
Dahod
Rate Analysis
Item :- 8 Providing and laying cement concrete 1;2:4 (1 cement: 2 coarse sand: 4 graded stone aggregate 20 mm
including the cost of form work with curring etc. complete (A) Column

Item
Qty. Unit Items
No
Providing and laying cement concrete work 1:2:4 ( 1 cement : 2
coarse sand: 4 graded stone aggregate 20 mm nominal size )
excluding the cost of form work with curing etc. complete. (B)
1 0.25 Cum Column
(D) Column ( SOR I no. 5.3.13 Sr no. 10BA Pg no. 12)

2 4.51 Sqm Add for cost of form work ( SOR It. 9.1 ( G .1 ) Sr. no 1 Pg .no 46)

Area of form work

For sides = 2 x 0.23 x 4.69 = 2.16 sqm.
For sides = 2 x 0.25 x 4.69= 2.35 sqm.
Total Area of form work = 4.51 Sqm
TOTAL

So Rate comes to be Rs 1644.91/0.25 Cum

So Rate per Cum = 1644.91/0.25 = Rs 6167.56 /Cum

Say Rs 6579.64 /Cum

Extra for lift SOR I No. 15A.5.4.13 / P - 15

For First Floor

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Division
Godhra
 Ta....................... Dist:

graded stone aggregate 20 mm nominal size)

Rates Per Amount

3134.00 Cum 783.50

191.00 Sqm. 861.41

1644.91

= 6579.64

= 29.20

= 6608.84

Executive Engineer
Panchayat (R&B) Division
Godhra
Name of work :- Constg. Gram Panchayat Building @ Village ......................................... Falia. Taluka:
Dist.Panchmahal
Rate Analysis
Item no.-16 Providing and fixing flush door shutters, solid core construction with frame of first class hard-wood with cross
veneer of plywood face panels including teak wood frame 12cm X 7cm Size anodised alluminium fixtares and farts
requirement) etc Complete.( Non decorative type 35 mm Thick flush door Shutters)

Considering area of door =0 .9 x 2.1 = 1.89 Sqm.

Item
Qty. Unit Items
No
Providing and fixing flush door shutters solid core construction.
Non Decorative Type 35 mmthick. (SOR Item. 10.3. (2) Sr.no 11
1 1.64 Sqm. Page no.67)

Area of shutters = 0.8 x 2.05 = 1.64 Sqm.

Supply of teak wood for frame ( SOR It. No 10.1 SR. No.1 (A) P. No.
61)
2 46.20 Cu.D.M Qty. = 2 x 22 x .7 x 1.2 = 36.96 Cu.D.M
Qty. = 1 x 11 x .7 x 1.2 = 9.24 Cu.D.M
Total Area of teak wood = 46.20 Cu.D.M.
Cost of wooden primer ( SOR Sr. no 9C.19.59 Pg no. 138)
3 3.78 Sqm.
Area of painting = 2 x 0.9 x 2.1 = 3.78 Sqm.

Cost of Painting ( SOR Sr. no 19.71.11 Pg no. 138)

4 3.78 Sqm.
Area of painting = 2 x 0.9 x 2.1 = 3.78 Sqm.

TOTAL

So Rate comes to be Rs 6190.52 / 1.89 Per Sqm.

So Rate per Sqm. = 3275.41

Say Rs 3275.41 / Sqm.

Deputy Executive Engineer Executive Engineer

Panchayat (R&B) Sub Division Panchayat (R&B) Divisio
Godhra
.................... Falia. Taluka: Morva (H)

rst class hard-wood with cross band and face

d alluminium fixtares and fartsnings (as per

Rates Per Amount

1706.00 Sqm. 2797.84

690.00 Cu.D.M 3187.80

25.20 Sqm. 95.26

55.50 Sq. 109.62

6190.52

3275.41

Executive Engineer
Panchayat (R&B) Division
Godhra
Name of Work:- Construction of Gram Panchayat Building at village Ta.......................

Dahod

RAT E ANALY S I S

Item No - Dismentalling the old detoriated Panchayat building using JCB machine from top to bottom with foun

and clearing the site by disposing of the unserviceable materials from the site of work to borrow area as direc

Engineer in charge and depositing the serviceable materials like old steel bars, old wooden / steel doors & windo

rubble using tractor with trolly at the place as and where agency desire etc. complete.
Sr.No. Item Qty Rate
1 2 3 4
1 1) Engaging JCB machine for dismentalling the detoriated old 24 900.00
Anganwadi Building and loading the unserviceable and
serviceable dismentalled material in tractor.
(Rates approved vide Dn. office letter No. A/Jhalod/ WS/
392. DT.08 / 08 /2013 )

2 2) Engaging 2 two tractor with trolly for conveyance of 48 300.00

serviceable & unserviceable dismentalled materials for site of
work to site as and where directed.
Qty. 12 Hrs. x 2 = 24.00 Hrs.
(Rates approved vide Dn. office letter No. A/Jhalod/ WS/
392. DT.08 / 08 /2013 )

Total Rs.

Deputy Executive Engineer Executive Engineer

Panchayat (R & B) Sub Division Panchayat (R & B) Division
Dahod Dahod
 Ta....................... Dist:

Main Building
om top to bottom with foundation

rk to borrow area as directed by

oden / steel doors & windows &

Per Amount
5 6
Hours 21600.00

Hours 14400.00

Total Rs. 36000.00

Say Rs. 36000.00

utive Engineer
at (R & B) Division
 RATE - ANALYSIS -
Item No
20) Providing and laying Ordinary c.c.M.200 & curing complete including the cost of form work b
reinforcement for reinforced concrete work in Stair case upto floor two level for G.F.

Rate for waist slab 4.50 1.50 0.20

Steps 0.50 0.30 0.15 15

1 Cement concrete work M -200 SOR Ino. 24EA.5 .8. 2 / P -20

1.68 Cum 3708.00 per Cum
2 Form work ( Steel ) SOR Ino. 1M.9.1,P -55
Rs 156.00 per SqM
Form work req. 1 4.50 1.50
1 4.50 0.20
15 1.50 0.15

11.02 SqM 156.00 per SqM

per
Hence for one CuM

C. C M-200 for slab in Ground floor

Extra for lift SOR I No. 15A.5.4.13 / P - 15 Rs 29.20

First floor 5925.00 29.20
Second floor 5954.20 29.20
Third floor 5983.40 29.20

Deputy Executive Engineer Executive Engineer

Pan. R & B Sub Division Pan. R & B Division
Godhra Godhra
- ANALYSIS -
ng complete including the cost of form work but excluding the cost of
case upto floor two level for G.F.

1.34 CuM
0.34 CuM
1.68 CuM

6220.17

6.75 Smt
0.90 Smt
3.37 Smt
11.02 Smt
SqM

1719.12
Total Rs 7939.29
1.34 CuM
Rs 5924.84
per CuM
Say 5925.00
per CuM
per Cum
5954.20 per CuM
5983.40 per CuM
6012.60 per CuM

Executive Engineer
Pan. R & B Division
 RATE ANALYSIS - 21
Item No. Providing 75 cms high and 10 cms thick CC M-20 Hand rail with 50 mm dia round hollw S S p
mm SS pipe supports embeded in concrete etc. complete. (As Per R.A.)

Consider Railing Size 4.00 rmt

Qty. of Concrete = 4.00 x 0.75 x 0.10

Sr Particular Qty per

1 Providng and Laying 0.30 Cum
Controled Cement
concrete work M -
200 for vertical fins

SOR P/ 20 I/5.8.2 K
2 Providing Form Work 6.000 Sqm

SOR P/ 56 I/9.1 Q
2 4.00 0.75

3 Providing SS pipe 50 4.000 Rmt

mm Dia

SOR P/ 9 I/362
4 Providing SS pipe 50 1.500 Rmt
mm Dia

SOR P/ 9 I/362
5 Fixing Charges 1.000 Job
lump Sum
Total For 4.00 rmt
Rate for 1.00 rmt
Say

Deputy Executive Engineer

Pan. (R & B) Sub Division
Godhra
 with 50 mm dia round hollw S S pipe with 38
(As Per R.A.)

4.00 rmt
00 x 0.75 x 0.10 0.30
cum

Rate Amount
3446.00 1033.80

242.00 1452.00

6.000 Sqm
6.00 Sqm
1185.00 4740.00

1185.00 1777.50

1000.00 1000.00

Total For 4.00 rmt 10003.30

Rate for 1.00 rmt 2500.83
2501.00

Executive Engineer
Pan. (R&B) Division
Godhra
 Angle of
Material (condition)
Repose(degrees)

Ashes 40
Asphalt(crushed) 3045
Bark(wood refuse) 45
Bran 3045
Chalk 45
Clay(dry lump) 2540
Clay(wet excavated) 15
Clover seed 28
Coconut(shredded) 45
Coffee bean(fresh) 3545
Earth 3045
Flour (corn) 3040
Flour (wheat) 45
Granite 3540
Gravel(crushed stone) 45
Gravel(natural w/ sand) 2530
Malt 3045
Sand(dry) 34
Sand(water filled) 1530
Sand(wet) 45
Snow 38
Urea(Granular) 27
Wheat 27