Proposed Estimate for Construction of Two Storied Residential Building of Mr.

Ranjan Dey, S/O- Adhir Kumar Dey , Vill :

Dakshin Shantinagar , P.O:Dabgram , P.S: Bhaktinagar , Dist : Jalpaiguri, Pin: 734006, .. Plot No : 80 (R.S) . Khatian No: 421,
J.L. No: 2.
REF. NO………………………………………
SL NO. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT
P.No:-1, Earthwork in excavation of foundation trenches or drains in all
Item.no :-2(b). sorts of soils including ramming, spreading or stacking the spoils
(PWD
Building
within a lead of 75m as directed complete. b) Depth of excavation
for additional depth beyond 1,500 mm. and upto 3,000 mm. but 136.50 /m3. Rs. 19,238.00 Rs. 26,259.00
Schedule
2017) . not requiring shoring.

Sl. no-2) P.No:- Single Brick Flat Soling of picked jhama bricks including
14, Item.no :- ramming and dressing bed to proper level and filling joints with
01. (PWD
Building
local sand
172.57 /m2. Rs. 363.00 Rs. 62,643.00
Schedule
2017)

Sl. no-3) P.No:- II) Cement concrete with 30 mm down graded shingles excluding
26, Item.no :-10.
(PWD Building
shuttering. N.B. Variety In ground floor. (a) 1:3:6 proportion
Schedule2017) 12.94 /m3 Rs. 3,307.00 Rs. 42,803.00

Sl. no-4) P.No:- Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips
15, Item.no :-
7(ii). (PWD
(20 mm nominal size) excluding shuttering and reinforcement if
Building any, in ground floor as per relevant IS codes (ii ) River Bazree..
Schedule2017) .

Ground Floor 79.82 /m3. Rs. 4,666.00 Rs. 372,440.00

First Floor
50.82 /m3. Rs. 4,666.00 Rs. 237,112.00

Sl. no-5) P.No:- Hire and labour charges for shuttering with centering and
27, Item.no :-12.
(PWD Building
necessary staging upto 4 m using approved stout props and thick
Schedule2017) . hard wood planks of approved thickness with required bracing for
concrete slabs, beams and columns, lintels curved or straight
including fitting, fixing and striking out after completion of works
(upto roof of ground floor)

(f) 25 mm to 30 mm thick wooden shuttering without staging as

per decision & direction of Engineer-In-Charge. 517.71 /m2. Rs. 221.00 Rs. 114,414.00

(a) 25 mm to 30 mm thick wooden shuttering with staging as per

decision & direction of Engineer-In- Charge. 517.71 /m2. Rs. 351.00 Rs. 181,716.00

(ii) in first floor(a) 25 mm to 30 mm thick wooden shuttering with

staging as per decision & direction of Engineer-In- Charge. 225.00 /m2. Rs. 369.00 Rs. 83,025.00

Sl. no-6) P.No:-

28, Item.no :-15.
(PWD Building Reinforcement for reinforced concrete work in all sorts of
Schedule2017 structures including distribution bars, stirrups, binders etc initial
straightening and removal of loose rust (if necessary), cutting to
requisite length, hooking and bending to correct shape, placing in
proper position and binding with 16 gauge black annealed wire at 12.32 M.T Rs. 60,205.00 Rs. 741,997.00
every intersection, complete as per drawing and direction a) For
works in foundation, basement and upto roof of ground floor/upto
4m
(i) Tor steel/Mild Steel I. SAIL/ TATA/RINL

Page 1 of 4
 Proposed Estimate for Construction of Two Storied Residential Building of Mr. Ranjan Dey, S/O- Adhir Kumar Dey , Vill :
Dakshin Shantinagar , P.O:Dabgram , P.S: Bhaktinagar , Dist : Jalpaiguri, Pin: 734006, .. Plot No : 80 (R.S) . Khatian No: 421,
J.L. No: 2.
REF. NO………………………………………
SL NO. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT
Sl. no-7) P.No:- Brick work with 1st class bricks in cement mortar (1:6) (a) In
30, Item.no :-22.
(PWD Building
foundation and plinth .
Schedule2017) 32.91 /m3. Rs. 4,845.00 Rs. 159,434.00

Sl. no-8) P.No:- Earth work in filling in foundation trenches or plinth with good
1, Item.no :-3.
(PWD Building
earth, in layers not exceeding 150 mm. including watering and
Schedule2017) . ramming etc. layer by layer complete. (Payment to be made on the
27.30 /m3. Rs. 78.31 Rs. 2,138.00
basis of measurement of finished quantity of work) (a) With
earth obtained from excavation of foundation.

Sl. no-9) P.No:- A) Filling in foundation or plinth by silver sand in layers not
2, Item.no :-4.
(PWD Building
exceeding 150 mm as directed and consolidating the same by
Schedule2017) . thorough saturation with water, ramming complete including the
cost of supply of sand. (payment to be made on measurement of 5.86 /m3. Rs. 544.95 Rs. 3,192.00
finished quantity)

Sl. no-10) P.No:-

46, Item.no :-11. 25mm. thick damp proof course with cement concrete with stone
(PWD Building
Schedule2017) . chips (1:1.5:3) [with graded stone aggregate 10 mm nominal size]
and admixture of water proofing compound as per manufacturer's
specification followed by two coat of polymer based paint, (1st
coat after 4 to 5 days of concrete laying and 2 nd coat just before
91.61 /m2. Rs. 220.00 Rs. 20,155.00
brick masonry work) as directed (cost of water proofing compound
& polymer based paint to be paid separately).( Chequering not
required over concrete or painted surface). [Note: - Waterproofing
as per item NO 60, polymer based paint as per item 59 (a) of
Section (C)

Sl. no-12) P-31,

item no.29 125 mm. thick brick work with 1st class bricks in cement mortar
24.21 /m2. Rs. 668.00 Rs. 16,172.00
(1:4) in ground floor.
In First Floor… 165.30 /m2. Rs. 668.00 Rs. 110,420.00
Sl. no-13) P-88,
item no.1 D Wood work in door and window frame fitted and fixed in position
complete including a protective coat of painting at the contact
surface of the frame exluding cost of concrete, Iron Butt Hinges
0.31 /m3 Rs. 81,936.00 Rs. 25,400.00
and M.S clamps. (The quantum should be correted upto three
decimals). (d) Sal : Local. I) in ground floor

In First Floor 0.53 /m3 Rs. 81,936.00 Rs. 43,426.00

Sl. no-14) P.No:-
121, Item.no :-
94. (PWD
Z-batten shutters of door and window as per design havings
Building tongued and groove-half lap jointed as per direction of the
Schedule2017) . Engineer-in-Charge including fitting and fixing shutter in position,
17.58 /m2. Rs. 1,758.00 Rs. 30,906.00
but excluding the cost of hinges and other fittings in ground floor.
A) Shutter with 25mm thick planks, 19mm thick battens. (iv)
Other Local Wood

Page 2 of 4
 Proposed Estimate for Construction of Two Storied Residential Building of Mr. Ranjan Dey, S/O- Adhir Kumar Dey , Vill :
Dakshin Shantinagar , P.O:Dabgram , P.S: Bhaktinagar , Dist : Jalpaiguri, Pin: 734006, .. Plot No : 80 (R.S) . Khatian No: 421,
J.L. No: 2.
REF. NO………………………………………
SL NO. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT
Sl. no-15) P.No:- M.S. clamp for fixing door and window frame made of flat bar
189, Item.no :-18
C. (PWD
end bifurcated bifurcated , fixed in cement concrete with stone
Building chips (4:2:1) fitted and fixed complete as per direction , (a) 40 mm 100.00 /nos. Rs. 28.00 Rs. 2,800.00
Schedule2017) . X 6 mm X 250 mm long.

Sl. no-16 Supplying fitting and fixing door and window accessories of i.s
mark a per direction of engineer in charge (payment will be made
as per p.w.d schedule 2015 ) Rs. 12,000.00

Sl. no-17 item 1 Labour for Chipping of concrete surface before taking up
page 164
Plastering work. 200.00 /m2. Rs. 21.00 Rs. 4,200.00

Sl. no-18) P.No:- Plaster (to wall, floor, ceiling etc.) with sand and cement mortar
164, Item.no :-2 i
c(PWD Building
including rounding off or chamfering corners as directed and
Schedule2017) . raking out joints including throating, nosing and drip course,
scaffolding/staging where necessary (Ground floor).[Excluding
cost of chipping over concrete surface]

(i) With 1:6 cement mortar. (b) 20 mm thick plaster 240.00 /m2. Rs. 171.00 Rs. 41,040.00
(ii) With 1:4 cement mortar. (b) 15 mm thick plaster 630.00 /m2. Rs. 169.00 Rs. 106,470.00

(ii) With 1:4 cement mortar c) 10 mm thick 180.00 /m2. Rs. 135.00 Rs. 24,300.00
Sl. no-19) P.No:- Artificial stone in floor, dado, staircase etc with cement concrete
41, Item.no :-
3(PWD Building
(1:2:4) with stone chips, laid in panels as directed with topping
Schedule2017) . made with ordinary or white cement (as necessary) and marble
dust in proportion (1:2) including smooth finishing and rounding
off corners including raking out joints or roughening of concrete
surface and application of cement slurry before flooring works
using cement @ 1.75 kg/sq.m all complete including all materials
200.00 /m2. Rs. 327.00 Rs. 65,400.00
and labour. In ground floor. 3 mm. thick topping (High polishing
grinding on this item is not permitted with ordinary cement).
Using grey cement .(iii) 35 mm. thick

Sl. no-20) P.No:- (a) M.S.or W.I. Ornamental grill of approved design joints
78, Item.no :-10.
(PWD Building
continuously welded with M.S, W.I. Flats and bars of windows,
Schedule2017) . railing etc. fitted and fixed with necessary screws and lugs in
ground floor. (Add extra @ 1% for each addl. floor upto 4th floor
and @ 1.25% for each addl. floor above 4th floor) 4.50 /qtl Rs. 7,371.00 Rs. 33,170.00
(i) Grill weighing above 10 Kg./sq.mtr and up to 16 Kg./sq. mtr.

Sl. no-21) P.No:- White washing including cleaning and smoothening surface
169, Item.no :-3
.B (PWD
thoroughly. All floors : (b) Two coats (to be done on specific
Building instruction). 2880.00 /m2. Rs. 18.87 Rs. 54,346.00
Schedule2017) .

Page 3 of 4
 Proposed Estimate for Construction of Two Storied Residential Building of Mr. Ranjan Dey, S/O- Adhir Kumar Dey , Vill :
Dakshin Shantinagar , P.O:Dabgram , P.S: Bhaktinagar , Dist : Jalpaiguri, Pin: 734006, .. Plot No : 80 (R.S) . Khatian No: 421,
J.L. No: 2.
REF. NO………………………………………
SL NO. DESCRIPTION OF ITEM QTY UNIT RATE AMOUNT
Sl. no-22) P.No:- (a) Priming one coat on timber or plastered surface with
76, Item.no :-7.
(PWD Building
synthetic oil bound primer of approved quality including
Schedule2017) . smoothening surfaces by sand papering etc. 100.00 /m2 Rs. 41.00 Rs. 4,100.00

Priming one coat on steel or other metal surface with synthetic oil
bound primer of approved quality including smoothening surfaces 75.00 /m2 Rs. 31.00 Rs. 2,325.00
by sand papering etc.

Sl. no-23) P.No:- A) Painting with best quality synthetic enamel paint of approved
176, Item.no :-8.
(PWD Building
make and brand including smoothening surface by sand papering
Schedule2017) . etc. including using of approved putty etc. on the surface, if
necessary :

(a) On timber or plastered surface : With super gloss (hi-gloss)

(iv) Two coats (with any shade except white) 100.00 /m2 Rs. 89.00 Rs. 8,900.00

(b) On steel or other metal surface : With super gloss (hi-gloss) -

(iv) Two coats (with any shade except white) 75.00 /m2 Rs. 86.00 Rs. 6,450.00

Total Rs. 2,639,153.00

Add 3 % Sanitary for
Plumbing Works 79175
Add 2% continengency 52783
Total 2,771,111.00

Sign of LBS

Page 4 of 4