Remark / Note (If Any): Area Statement

Description Cover Area Unit

Proposed Ground floor 102.05 Sqm
Proposed First floor Sqm
Proposed Second floor Sqm
Proposed Third floor Sqm
Mumpty 6.45 Sqm
QUANTITY ESTIMTE OF SINGLE STORIED RESIDENTIAL BUILDING OF ARPITA BALLAV MONDAL, W/O: PALASH
BALLAV MONDAL, ON MOUJA : MEHERPUR, J.L NO: 42, DAG NO: 204/1618, KHATIAN NO: 1387, UNDER SONA-
PUKUR - SHANKARPUR GRAM PANCHAYAT, P.S: HAROA, DIST: NORTH 24 PARGANAS.

(Ref.:- P.W.D. (W.B) Schedule of rates for Building Works for the year 2017,Incorporation of GST Act, an necessary
Corrigenda and Addenda with effected from 01/11/2017)
SL
No. DESCRIPTION OF WORK QUANTITY UNIT RATES (Rs.) AMOUNT (Rs.)

1 Earth work in excavation of foundation

trenches or drains, in all sorts of soil
(including mixed soil but excluding laterite or
sandstone) including removing, spreading or
stacking the spoils within a lead of 75 m. as
directed. The item includes necessary
trimming the sides of trenches, levelling,
dressing and ramming the bottom, bailing out
water as required complete. (a) Depth of
excavation not exceeding 1,500 mm.
Foundation : 147.06 cum
Total : 147.06 cum 119.28 17541.94
2 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.
Foundation : 14.71 cum
Plinth : 0.00 cum
Total : 14.71 cum 77.54 1140.30
3 (A) Filling in foundation or plinth by silver
sand in layers not exceeding 150 mm as
directed and consolidating the same by
thorough saturation with water, ramming
complete including the cost of supply of sand.
(payment to be made on measurement of
finished quantity) (B) Do - by fine sand
Foundation or Plinth : 122.45 cum
Total : 122.45 cum 1048.41 128374.92
4 Single Brick Flat Soling of picked jhama bricks
including ramming and dressing bed to
proper level and filling joints with local sand.
Foundation : 96.75 sqm
Plinth : 165.00 sqm
Total : 261.75 sqm 358.00 93706.50
5 (I) Cement concrete with graded stone ballast
(40 mm size excluding shuttering) In ground
floor (A) [Pakur Variety] (a) 1:3:6 proportion
Foundation : 7.26 cum
Plinth : 12.38 cum
Total : 19.63 cum 4482.00 87987.26
6 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
Foundation upto GL: 30.10 cum
GL to PL and Column: 17.60 cum
Roof Beam : 7.90 cum
Roof Slab : 20.63 cum
Chajja & Lintel : 4.74 cum
Stair : 3.75 cum
Other : 0.00 cum
Total : 84.72 cum 4540.88 384697.36
7 Reinforcement for reinforced concrete work
in all sorts of 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 every intersection,
complete as per drawing and direction. (i) Tor
steel/Mild Steel I. SAIL/ TATA/RINL
Foundation upto GL: 3.31 MT
GL to PL and Column: 1.94 MT
Roof Beam : 0.87 MT
Roof Slab : 1.65 MT
Chajja & Lintel : 0.38 MT
Stair : 0.34 MT
Other : 0.00 MT
Total : 8.48 MT 58249.00 494130.27
 8 Hire and labour charges for shuttering with
centering and necessary staging upto 4 m
using approved stout props and thick 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) (a) 25 mm to 30 mm thick wooden
shuttering as per decision & direction of
Engineer-In-Charge. (i) upto 4th (per floor)
and in basement. for one storey 335 Rs/sqm
for two storey 344 Rs/sqm for third storey
353 Rs/sqm for four Storey 362 Rs/sqm
In Ground floor : 628.83 Sqm 335.00 210656.38
In First floor : 0.00 Sqm 353.00 0.00
In Second floor : 0.00 Sqm 371.00 0.00
In Third floor : 0.00 Sqm 389.00 0.00
Stair & Mumpty : 60.03 Sqm 407.00 24431.75
9 Brick work with 1st class bricks in cement
mortar (1:6) For Main Wall inluding Lifting
Cost per floor

In foundation and plinth : 19.78 cum 5575.00 110252.04

In Ground floor : 38.12 cum 5529.00 210751.66
In First floor : 0.00 cum 5595.99 0.00
In Second floor : 0.00 cum 5662.98 0.00
In Third floor : 0.00 cum 5729.97 0.00
ROOF & MUMTI ROOM : 5.75 cum 5796.96 33355.71
10 125 mm. thick brick work with 1st class bricks
in cement mortar (1:4) in ground floor
inluding Lifting Cost per floor

In Ground floor : 107.02 sqm 753.00 80586.06

In First floor : 0.00 sqm 760.14 0.00
In Second floor : 0.00 sqm 767.28 0.00
In Third floor : 0.00 sqm 774.42 0.00
ROOF & MUMTI ROOM : 22.96 sqm 781.56 17944.62
11 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 1:6
cement mortar (other than ceiling 1:4)

20 mm thick plaster (In Side Wall)

In Ground floor : 498.42 sqm 167.00 83236.14
In First floor : 0.00 sqm 169.23 0.00
 In Second floor : 0.00 sqm 171.46 0.00
In Third floor : 0.00 sqm 173.69 0.00
15 mm thick plaster (Out Side Wall)
In Ground floor : 274.22 sqm 145.00 39761.90
In First floor : 0.00 sqm 147.68 0.00
In Second floor : 0.00 sqm 150.36 0.00
In Third floor : 0.00 sqm 153.04 0.00
10 mm thick plaster (Ceiling)
In Ground floor : 165.00 sqm 129.00 21285.00
In First floor : sqm 131.23 0.00
In Second floor : sqm 133.46 0.00
In Third floor : sqm 135.69 0.00
12 25 mm. thick damp proof with cement
concrete (1:1.5:3) (with graded stone
aggregate 10 mm. normal size) and painting
the top surface with a coat of bitumen [VG.40
] using 1.7 kg. per sq.m. including heating the
bitumen and cost and carriage of all materials
complete. [Bitument to be supplied by the
Agency]
Total : 0.79 cum 260.00 205.40
13 Artificial stone in floor, dado, staircase etc
with cement concrete (1:2:4) with stone
chips, laid in panels as directed with topping
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 and labour.
(i) 20 mm. thick
In Ground floor : 165.00 sqm 269.00 44385.00
In First floor : sqm 272.17 0.00
In Second floor : sqm 275.34 0.00
In Third floor : sqm 278.51 0.00
14 Cement washing including cleaning and
smoothening surface thoroughly (cement to
be used @15 kg./100 sq.m. of surface for one
coat and @25 kg./100 sq.m of surface for two
coats): (CL 5,C , Page 280,283)
In Ground floor : 937.64 sqm 14.24 13351.99
In First floor : 0.00 sqm 14.95 0.00
In Second floor : 0.00 sqm 15.66 0.00
In Third floor : 0.00 sqm 16.37 0.00
 15 Applying Exterior grade Acrylic primer of
approved quality and brand on plastered or
cencrete surface old or new surface to
receive decorative textured (matt finish) or
smooth finish acrylic exterior emulsion paint
including scraping and preparing the surface
throughly, complete as per manufacturer's
specification and as per direction of the EIC.
(Out side Wall)
In Ground floor : 274.22 sqm 45.10 12367.32
In First floor : 0.00 sqm 45.81 0.00
In Second floor : 0.00 sqm 46.52 0.00
In Third floor : 0.00 sqm 47.23 0.00
(In side Wall and Ceiling)
In Ground floor : 498.42 sqm 44.20 22030.16
In First floor : 0.00 sqm 44.91 0.00
In Second floor : 0.00 sqm 45.62 0.00
In Third floor : 0.00 sqm 46.33 0.00
16 Door (1m x 2.1m) : 18.00 Each 7500.00 135000.00
Windows (1.1m x1.35m) : 2.00 Each 5500.00 11000.00
17 (a) M.S.or W.I. Ornamental grill of approved
design joints continuously welded with M.S,
W.I. Flats and bars of windows, railing etc.
fitted and fixed with necessary screws and
lugs in ground floor.(ii) Grill weighing above
16 Kg./sq.mtr and above
Total : 0.00 Kg 7046.00 0.00
In First floor :
In Second
Door, Window & Grill fittings and fixing L.S. Kg
L.S. 8000.00 0.00
8000.00
18 MS Clamp for fixing doors and windows
fame made of 50mm x 6mm flat 38cm
long and bifurcated fixed in cement conc.
With stone chips (4:2:1) fitted and fixed
complete.
Total : 232.00 Each 15.00 3480.00

Made by- TOTAL CIVIL WORKS : 2289659.67

. Contingency Charge @ 2% 45793.19
.
. . Cost of Water supply & sanitary @ 15% (+)Rs. : 343448.95
. Cost of electreification @ 20% (+)Rs. : 457931.93
. Stamp with Signature of Engineer GRAND TOTAL Rs. : 3136833.75