CHANDERNAGORE MUNICIPAL CORPORATION

Estimate for the construction work of concrete road and pucca drain of a subdivision plot under WB. T & C.P. Act. at
holding no. 464/D, in ward no. 29, at Nabagram Bhola Road Ashrampara, L.R.Khatian No:-1403, L.R. & R.S.Dag NO:-
63(P), R.S. Khatian No:-288:-J.L. NO:-03, Sheet No:-1, Mouza- Nabagram, P.S:- Bhadreswar, Dist:- Hooghly under
Chandernagore Municipal Corporation. (Abhi Pal S/O- Bidyut Kumar pal)

Rates have been taken from the PWD Schedule of rates 2017
SL. DETAILS N L B D/H Quantity Rate Unit Amount
NO.
1 Page No.- 240 ; Item No.- 3.16. (Road. Sche.)
Box cutting or filling in Road embankment in all sorts of soil including spreading the spoils properly over the flank as necessary or
on berm to approximate grade & camber and rolling the sub-grade with power roller to proper camber and grade as per direction
and satisfaction of Engineer-in-charge including uprooting and removing plants and jungles when and where necessary. (a) Depth
up to 150 mm.

1 12.450 2.900 36.11 Sq.M.

1 15.000 2.890 43.35 Sq.M.
1 13.400 3.190 42.75 Sq.M.
1 4.450 1.750 7.79 Sq.M.
129.99 Sq.M. 14.40 / Sq.M. Rs. 1871.83
2 Page no.- 1, Item no.- 2(a) (Bld. Sche.) (Schedule rate)
Earthwork in excavation of foundation trenches or drains in all sorts of soil (including mixed soil but excluding laterite or sand
stone ) including removing, spreading or stacking the spoils within a lead of 75m as directed. The item includes necessary
trimming the sides of trenches, levelling, dressing & ramming the bottom, bailing out water as required complete. (a) Depth of
excavation not exceeding 1500mm (not requiring shoring )

1 15.000 0.625 0.475 4.453 Cu.M.

1 22.250 0.750 0.455 7.593 Cu.M.
1 3.150 0.250 0.455 0.358 Cu.M.
1 3.800 0.750 0.545 1.553 Cu.M.
1 11.000 0.625 0.545 3.747 Cu.M.
1 26.550 0.375 0.455 4.530 Cu.M.
22.234 Cu.M. 11927.00 /%Cu.M. Rs. 2651.91
3 Page No.- 2 ; Item No.- 4(B). (Bld. Sche.) (Scheduled rate)
Filling in foundation or plinth by fine sand in layers not exceeding 150 mm. as directed and consolidating same by thorough
saturation with water ramming complete including the cost of supply of sand .

1 15.000 0.625 0.075 0.703 Cu.M.

1 22.250 0.750 0.075 1.252 Cu.M.
1 3.150 0.250 0.075 0.059 Cu.M.
1 3.800 0.750 0.075 0.214 Cu.M.
1 11.000 0.625 0.075 0.516 Cu.M.
1 12.450 2.900 0.075 2.708 Cu.M.
1 15.000 2.890 0.075 3.251 Cu.M.
1 13.400 3.190 0.075 3.206 Cu.M.
1 4.450 1.750 0.075 0.584 Cu.M.
1 26.550 0.250 0.075 0.498 Cu.M.
12.990 Cu.M. 95183.00 /%Cu.M. Rs. 12364.34
4 Page No.- 14 ; Item No.- 1. (Bld. Sche.) (Scheduled rate)
Single brick flat soling of picked jhama bricks including ramming and dressing bed to proper level and filling joints with local sand.

1 15.000 0.625 9.38 Sq.M.

1 22.250 0.750 16.69 Sq.M.
1 3.150 0.375 1.18 Sq.M.
1 3.800 0.750 2.85 Sq.M.
1 11.000 0.625 6.88 Sq.M.
1 12.450 2.900 36.11 Sq.M.
1 15.000 2.890 43.35 Sq.M.
1 13.400 3.190 42.75 Sq.M.
1 4.450 1.750 7.79 Sq.M.
1 26.550 0.250 6.64 Sq.M.
173.59 Sq.M. 357.00 / Sq.M. Rs. 61973.33
 C/O Rs. 78861.41
B/F Rs. 78861.41

SL.
NO. DETAILS N L B D/H Quantity Rate Unit Amount

5 Page No.- 26 ; Item No.- 10(i). (Bld. Sche.) (Scheduled rate)

Cement concrete (mix 1:3:6) with graded jhama Khoa
1 15.000 0.625 0.075 0.703 Cu.M.
1 22.250 0.750 0.075 1.252 Cu.M.
1 3.150 0.375 0.075 0.089 Cu.M.
1 3.800 0.750 0.075 0.214 Cu.M.
1 10.900 0.625 0.075 0.511 Cu.M.
1 26.550 0.250 0.075 0.498 Cu.M.
3.266 Cu.M. 4665.70 / Cu.M. Rs. 15237.16
6 Page No.- 26 ; Item No.- 10(i). (Bld. Sche.) (Analyzed rate)
Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm nominal size) excluding shuttering and reinforcement if
any, in ground floor
1 as per relevant IS codes.
12.700 (i) Pakur Variety 0.100
3.150 4.001 Cu.M.
1 11.000 3.270 0.100 3.597 Cu.M.
1 13.400 3.440 0.100 4.610 Cu.M.
1 4.450 1.750 0.100 0.779 Cu.M.
4 0.900 0.550 0.100 0.198 Cu.M.
13.184 Cu.M. 5751.14 / Cu.M. Rs. 75822.17
7 Page No.- 15 ; Item No.- 7 (a) (Bld. Sche.) (Analyzed rate)
Brickwork with 1st. class bricks in cement mortar (4:1). (a) In foundation and plinth.
1 15.000 0.250 0.250 0.938 Cu.M.
2 22.250 0.250 0.250 2.781 Cu.M.
1 3.150 0.250 0.250 0.197 Cu.M.
2 3.800 0.250 0.325 0.618 Cu.M.
1 11.000 0.250 0.325 0.894 Cu.M.
1 26.550 0.250 0.230 1.527 Cu.M.
6.954 Cu.M. 5246.67 / Cu.M. Rs. 36482.72
8 Page no.- 16, Item no.- 16 (Bld. Sche.) (Analyzed rate)
125 mm. thick brick work with 1st class bricks in cement mortar (1:4) in ground floor.
1 15.000 0.250 3.75 Sq.M.
1 11.000 0.325 3.58 Sq.M.
7.33 Sq.M. 714.46 / Sq.M. Rs. 5233.42
9 Page no.- 189, Item no.- 1 (ii) (b) (Bld. Sche.) (Analyzed rate)
Plaster (to wall, floor, ceiling etc.) with sand and cement mortar including rounding off or chamfering corners as directed and
raking out joints including throating, nosing and drip course, scaffolding / staging where necessary (Ground floor).[Excluding cost
of chipping over concrete surface] (ii) With 1:4 cement mortar (b) 15 mm thick plaster

1 15.000 0.875 13.13 Sq.M.

1 22.250 1.000 22.25 Sq.M.
1 3.800 0.890 3.38 Sq.M.
1 11.000 1.275 14.03 Sq.M.
52.78 Sq.M. 156.20 / Sq.M. Rs. 8244.55
10 Page no.- 192, Item no.- 15 (Bld. Sche.) (Analyzed rate)
Neat cement punning about 1.5m.m. thick in wall, dado, window sills, floor, drain etc. NOTE:Cement 0.152 cu.m per100 sq.m.

1 15.000 0.875 13.13 Sq.M.

1 22.250 1.000 22.25 Sq.M.
1 3.800 0.890 3.38 Sq.M.
1 11.000 1.275 14.03 Sq.M.
52.78 Sq.M. 32.75 / Sq.M. Rs. 1728.61
Rs. 221610.03
Add @ 6% for CGST Rs. 13296.60
Add @6% for SGST Rs. 13296.60
Rs. 248203.23
Add @ 1% for labour welfare cess over Rs. 248203.23 Rs. 2482.03
Rs. 250685.27
Add @ 3% for contingency over Rs. 250685.27 Rs. 7520.56
Rs. 258205.82
Say Rs. 258206.00
( Rupees Five Lakhs Fifty Eight Thousand Ninety One Only. )
 CHANDERNAGORE MUNICIPAL CORPORATION
Estimate for the Improvement of New concrete road starting from the H/O Biswajit Dutta up to the
H/O Jjyotirmoy Das at Hatkhola Dayerdhar in ward no-17.
Rates have been taken from the PWD Schedule of rates 2017
SL.
NO. DETAILS N L B D/H Quantity Rate Unit Amount

1 Page No.- 2 ; Item No.- 4(B). (Bld. Sche.)

Filling in foundation or plinth by fine sand in layers not exceeding 150 mm. as directed and consolidating same
by thorough saturation with water ramming complete including the cost of supply of sand .

(B) By Fine sand

15 1.00 1.000 0.075 1.125 Cu.M.
1.125 Cu.M. 71181.00 /%Cu.M. Rs. 800.79
(Scheduled rate)
2 Page No.- 14 ; Item No.- 1. (Bld. Sche.)
Single brick flat soling of picked jhama bricks including ramming and dressing bed to proper level and filling
joints with local sand.

15 1.00 1.000 15.00 Sq.M.

15.00 Sq.M. 357.00 / Sq.M. Rs. 5355.00
(Scheduled rate)
3 Page No.- 26 ; Item No.- 10(i). (Bld. Sche.)
Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm nominal size) excluding shuttering and
reinforcement if any, in ground floor as per relevant IS codes. (i) Pakur Variety

1 161.000 3.350 0.100 53.935 Cu.M.

1 100.000 4.000 0.100 40.000 Cu.M.
15 1.000 1.000 0.100 1.500 Cu.M.
95.435 Cu.M. 5361.90 / Cu.M. Rs. 511712.93
(Analyzed rate)
Rs. 517868.71
Add @ 9% for CGST Rs. 46608.18
Add @ 9% for SGST Rs. 46608.18
Rs. 611085.08
Add @ 1% for labour welfare cess Rs. 6110.85
Rs. 617195.93
Add @ 3% for contingency Rs. 18515.88
Total Rs. 635711.81
Say Rs. 635712.00

( Rupees Six Lakhs Thirty Five Thousand Seven Hundred Twelve Only. )

Sub-Assistant Engineer Assistant Engineer Engineer

Chandernagore Chandernagore Chandernagore
Municipal Corporation Municipal Corporation Municipal Corporation

Executive Engineer (KMDA)

 (on deputation) Commissioner Mayor
Chandernagore Chandernagore Chandernagore
Municipal Corporation Municipal Corporation Municipal Corporation
 CHANDERNAGORE MUNICIPAL CORPORATION
Estimate for the construction work of concrete road near the holding no. 53/B/3, 53/B/4 in ward no. 30, at
Khalisani College Main Road under Chandernagore Municipal Corporation.

Rates have been taken from the PWD Schedule of rates 2017
SL.
NO. DETAILS N L B D/H Quantity Rate Unit Amount

1 Page no.- 1, Item no.- 2(a) (Bld. Sche.)

Earthwork in excavation of foundation trenches or drains in all sorts of soil (including mixed soil but excluding
laterite or sand stone ) including removing, spreading or stacking the spoils within a lead of 75m as directed. The
item includes necessary trimming the sides of trenches, levelling, dressing & ramming the bottom, bailing out
water as required complete. (a) Depth of excavation not exceeding 1500mm (not requiring shoring )

1 22.000 0.250 0.400 2.200 Cu.M.

2.200 Cu.M. 11927.00 /%Cu.M. Rs. 262.39
(Scheduled rate)
2 Page No.- 240 ; Item No.- 3.16. (Road. Sche.)
Box cutting or filling in Road embankment in all sorts of soil including spreading the spoils properly over the flank
as necessary or on berm to approximate grade & camber and rolling the sub-grade with power roller to proper
camber and grade as per direction and satisfaction of Engineer-in-charge including uprooting and removing
plants and jungles when and where necessary. (a) Depth up to 150 mm.

1 22.00 3.200 70.40 Sq.M.

70.40 Sq.M. 14.40 / Sq.M. Rs. 1013.76
(Scheduled rate)
3 Page No.- 2 ; Item No.- 4(B). (Bld. Sche.)
Filling in foundation or plinth by fine sand in layers not exceeding 150 mm. as directed and consolidating same
by thorough saturation with water ramming complete including the cost of supply of sand .

1 22.00 3.200 0.075 5.280 Cu.M.

5.280 Cu.M. 76791.00 /%Cu.M. Rs. 4054.56
(Scheduled rate)
4 Page No.- 14 ; Item No.- 1. (Bld. Sche.)
Single brick flat soling of picked jhama bricks including ramming and dressing bed to proper level and filling
joints with local sand.

1 22.000 0.250 5.50 Sq.M.

1 22.000 3.200 70.40 Sq.M.
75.90 Sq.M. 355.00 / Sq.M. Rs. 26944.50
(Scheduled rate)
5 Page No.- 34 ; Item No.- 22 (I) (A) (a). (Bld. Sche.)
(I) Cement concrete with graded stone ballast (40 mm size excluding shuttering) In ground floor (A) [Pakur
Variety] (a) 1:3:6 proportion

1 22.000 0.250 0.075 0.413 Cu.M.

0.413 Cu.M. 4773.25 / Cu.M. Rs. 1968.97
(Analyzed rate)
6 Page No.- 15 ; Item No.- 7 (a) (Bld. Sche.)
Brickwork with 1st. class bricks in cement mortar (4:1). (a) In foundation and plinth.
1 22.000 0.250 0.250 1.375 Cu.M.
1.375 Cu.M. 5486.18 / Cu.M. Rs. 7543.50
(Analyzed rate)
7 Page no.- 43, Item no.- 38 (Bld. Sche.)
Hire and Labour Charges for shuttering with hard wood for precast R.C. Slab curved, or stright and striking out
the same including fitting, fixing the precast slab in position with necessary carriage and haulage, hosting etc,
complete in all respect. (only the area in contact with concrete to be measured)

2 22.00 0.100 4.40 Sq.M.

4.40 Sq.M. 94.00 / Sq.M. Rs. 413.60
(Scheduled rate)
C/O Rs. 42201.28
 Page - 2
SL. DETAILS N L B D/H Quantity Rate Unit Amount
NO.
B/F Rs. 42201.28
8 Page No.- 26 ; Item No.- 10(i). (Bld. Sche.)
Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm nominal size) excluding shuttering and
reinforcement if any, in ground floor as per relevant IS codes. (i) Pakur Variety

1 22.00 3.700 0.100 8.140 Cu.M.

8.140 Cu.M. 5751.14 / Cu.M. Rs. 46814.28
(Analyzed rate)
9 Page no.- 189, Item no.- 1 (ii) (b) (Bld. Sche.)
Plaster (to wall, floor, ceiling etc.) with sand and cement mortar including rounding off or chamfering corners as
directed and raking out joints including throating, nosing and drip course, scaffolding / staging where necessary
(Ground floor).[Excluding cost of chipping over concrete surface] (ii) With 1:4 cement mortar (b) 15 mm thick
plaster

1 22.00 0.150 3.30 Sq.M.

3.30 Sq.M. 155.91 / Sq.M. Rs. 514.50
(Analyzed rate)
10 Page no.- 192, Item no.- 15 (Bld. Sche.)
Neat cement punning about 1.5m.m. thick in wall, dado, window sills, floor, drain etc. NOTE:Cement 0.152 cu.m
per100 sq.m.

1 22.00 0.150 3.30 Sq.M.

3.30 Sq.M. 32.65 / Sq.M. Rs. 107.75
(Analyzed rate)
11 Page no.- 1, Item no.- 3 (a) (Bld. Sche.)
Earth work in filling in foundation trenches or plinth with good earth, in layers not exceeding 150 mm. including
watering and ramming etc. layer by layer complete. (Payment to be made on the basis of measurement of
finished quantity of work) (a) With earth obtained from excavation of foundation.

1 22.000 0.725 0.100 1.595 Cu.M.

1.595 Cu.M. 7754.00 /%Cu.M. Rs. 123.68
(Scheduled rate)
Rs. 89761.49
Add @ 6% for CGST Rs. 5385.69
Add @ 6% for SGST Rs. 5385.69
Rs. 100532.86
Add @ 1% for labour welfare cess over Rs. 100532.86 Rs. 1005.33
Rs. 101538.19
Add @ 3% for contingency over Rs. 101538.19 Rs. 3046.15
Rs. 104584.34
Add @ 25% for supervision charges Rs. 26146.08
Rs. 130730.42
Say Rs. 130730.00
( Rupees One Lakh Thirty Thousand Seven Hundred Thirty Only. )

Sub-Assistant Engineer Assistant Engineer Engineer

Chandernagore Chandernagore Chandernagore
Municipal Corporation Municipal Corporation Municipal Corporation

Commissioner
Chandernagore
Municipal Corporation