ESTIMATION OF PROPOSED TWO STORIED SCHOOL BUILDING PLAN , DIST.

- NADIA , STATE: WEST BENGAL

(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 1/12/2015)
SECOND FLOOR
QUANTIT
PARTICULARS UNITS RATE. AMOUNTS
Y

Item No. -1
Page-42, Item-36 (a) of Vol. I 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.

In First floor : Sqm 1650 ₹ 348.00 ₹ 5,74,200.00

Stair & Mumpty : Sqm 150 ₹ 348.00 ₹ 52,200.00

Item No. -2
Page-43 & 44, Item-40 (a) (i) (I) of Vol. I 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, For works in foundation and upto roof of ground
floor/upto 4 m,Tor steel/Mild Steel,SAIL/ TATA/RINL

Column: Mt 3.06
Roof Beam : Mt 5.61
Roof Slab : Mt 10.72
Chajja & Lintel : Mt 5.00
Stair : Mt 1.63
Other : Mt 1.53
Total Mt 27.55 ₹ 68,146.00 ₹ 18,77,660.81

Item No. -3
Page-24, Item-5 (i) of Vol. I Controlled Cement concrete with well graded stone chips (20
mm graded nominal size) excluding shuttering and reinforcement with complete design
of concrete as per IS 456 and relevant special publications, submission of job mix
formula after preliminary mix design after testing of concrete cubes as per direction of
Engineer-in charge. Consumption of cement will not be less than 300 Kg of cement with
Super plasticiser per cubic meter of controlled concrete but actual consumption will be
determined on the basis of preliminary test and job mix foumula. In ground floor and
foundation. [using concrete mixture] M 20 Grade

Column: Cum 30.00

Roof Beam : Cum 55.00
Roof Slab : Cum 105.00
Chajja & Lintel : Cum 49.00
Stair : Cum 16.00
Other + Lift : Cum 15.00
Total Cum 270.00 ₹ 7,321.12 ₹ 19,76,702.40

Item No. -4
Page-15, Item-7 (b) of Vol. I Brick work with 1st class bricks in cement mortar (1:4) (b)
In superstructure.

In First floor : Cum 180.00 ₹ 6,489.00 ₹ 11,68,020.00

ROOF & MUMTI ROOM : Cum 20.00 ₹ 6,489.00 ₹ 1,29,780.00
Item No. -5
Page-16, Item-16 of Vol. I 125 mm. thick brick work with 1st class bricks in cement
mortar (1:4).

In First floor : Sqm 100.00 ₹ 713.00 ₹ 71,300.00

PARAPET WALL : Sqm 135.00 ₹ 713.00 ₹ 96,255.00

SB ENGINEERING
 Item No. -6
Page-189, Item-1 (ii) (a) of Vol. I 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 (a) 20 mm thick plaster
FOR OUTER SURFACE

In First floor : Sqm 700.00 ₹ 184.00 ₹ 1,28,800.00

Item No. -7
Page-189, Item-1 (ii) (b) of Vol. I 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
FOR INNER SURFACE

In First floor : Sqm 1500.00 ₹ 160.00 ₹ 2,40,000.00

Item No. -8
Page-192, Item-1 of Vol. I Labour for Chipping of concrete surface before taking up Sqm 740 ₹ 25.00 ₹ 18,500.00
Plastering work.

Item No. -9
Page-189, Item-1 (ii) (c) of Vol. I 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) 10 mm thick plaster
FOR CEILING

In First floor : Sqm 740.00 ₹ 130.00 ₹ 96,200.00

STAIR : Sqm 65.00 ₹ 701.00 ₹ 45,565.00

Item No. -10

Page-192, Item-15 Neat cement punning about 1.5mm thick in wall, dado, window sill, Sqm 1100 ₹ 48.00 ₹ 52,800.00
floor etc. NOTE:Cement 0.152 cu.m per100 sq.m.

Item No. -11

Page No.55- Item No.22 (b) (SOR PWD Building)
Supplying, fitting and fixing Marble Slab/tile of 15 to 18 mm
thickness in floor, lobby, stair, landing & treads etc. over 20
mm (av.) thck base of Cement mortar (1:2) laid with white
cement slurry @ 4.4 kg/Sq.m before placing marble & jointed
with white cement slurry @ 2.0 kg/Sq.m with necessary Sqm 150 ₹ 3,832.64 ₹ 5,74,896.00
pigments including grinding and Granite polishing as per
direction of Engineering -in -Charge in Ground Floor. {White
cement and Pigment to be supplied by the Agency](b) With Chawk Dungriiv) Area of each
slab/tile exceeding 1.00 sq.m (This item to be
executed on Specific permission of Superintending Engineer) Add extra @1.5% for each
addl. floor upto 4th floor

Item No. -12

Page-195, Item-7 Applying Interior grade Acrylic Primer of approved quality and brand
on plastered or cencrete surface old or new surface to receive
Distemper/ Acrylic emulsion paint including scraping and preparing % Sqm 22.4 ₹ 4,850.00 ₹ 4,34,560.00
the surface throughly, complete as per manufacturer's specification and
as per direction of the EIC. (In Ground Floor)(b) Two coats ii) Solvent based interior grade
Acrylic Primer) (b) Two coats

Item No. -13

Page-196, Item-8 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
% Sqm 7.00 ₹ 4,510.00 ₹ 1,26,280.00
emulsion paint including scraping and preparing the surface throughly,
complete as per manufacturer's specification and as per direction of the
EIC.
In Ground Floor: (b) Two coats

SB ENGINEERING
 Item No. -14
Page-114, Item-1 (h) of Vol. I 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 Cum 20 ₹ 53,057.00 ₹ 10,61,140.00
frame exluding cost of concrete, Iron Butt Hinges and M.S clamps. (The quantum should
be correted upto three decimals). (h) Neem, Jam, Jackfruits

Item No. -15

Page-114, Item-1 A of Vol. I Extra rate for Curved wood works in doors and window
frame fitted and fixed
complete over corresponding Items of Item No. 1. (In measuring such average
length and average breadth to be taken into consideration, Thickness remaining
constant). (The quantum should be corrected upto three decimals)

Rate @ Rs. 10%/- OF Wood work % ₹ 1,06,114.00

Item No. -16

Page-117, Item-1 (i) (a) of Vol. I Panel shutters of door and window, as per design (each
panel consisting of single plank without joint), including fitting and fixing the same in
position but excluding the cost of hinge and other fittings. In ground floor. (In case of Sqm 160 ₹ 6,288.00 ₹ 10,06,080.00
non-supply of single plank, penal rate of reduction of 20% will be made) i) 50mm thick
shutters with 25mm thick panel of size 30 to 45 cm
(a) 1st class best Indian teak.

Item No. -17

Page-200, Item-1 (b) of Vol. I (b) Priming one coat on timber or plastered surface with
synthetic oil Sqm 320 ₹ 38.00 ₹ 12,160.00
bound primer of approved quality including smoothening surfaces by sand
papering etc.

Item No. -18

Page-202, Item-11 a) French polishing to wood work including preparing surface
(ordinary Sqm 320 ₹ 467.00 ₹ 1,49,440.00
gloss)
(a) On new wood work

Item No. -19

Page-104, Item-13 (a) (i) of Vol. I (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
Qtl 12 ₹ 7,310.00 ₹ 87,720.00
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) (i) Grill weighing
above 10 Kg./sq.mtr and up to 16 Kg./sq. mtr.

Item No. -20

Page-200, Item-1 (a) Priming one coat on steel or other metal surface with synthetic oil
Sqm 180 ₹ 38.00 ₹ 6,840.00
bound primer of approved quality including smoothening surfaces by sand
papering etc.

Item No. -21

Page-200, Item-2 A (b) (iv) of Vol. I (b)(A) Painting with best quality synthetic enamel
paint of approved make and brand including smoothening surface by sand papering etc. Sqm 180 ₹ 79.00 ₹ 14,220.00
including using of approved putty etc. on the surface, if necessary : On steel or other
metal surface : With super gloss (hi-gloss) -(iv) Two coats (with any shade except white)

TOTAL COST ( SECOND FLOOR ) = C ₹ 1,01,07,433.21

TOTAL COST ( GROUND + FIRST FLOOR ) = A+B+C= D ₹ 3,46,37,988.56
Add 15% for Electrification = E ₹ 51,95,698.28
Add 10% for Sanitation & Plumbing = F ₹ 34,63,798.86
TOTAL COST = G = (D+E+F) ₹ 4,32,97,485.70
1 % over (G) as Labour Walefare Cess (H= 1% *G ) ₹ 4,32,974.86
3 % over (H) as Contingency Charge (I= 3% *H ) ₹ 12,98,924.57
Grand total (T = G+ H+I ) ₹ 4,50,29,385.13
Rounded (T') Estimated Amount = ₹ 4,50,29,386.00

Four Crores Fifty lacks and Twenty Nine thousands Three Hundreds Eighty Six rupees
Rounded (T') Estimated Amount =
only.

PREPARED BY :-

DATE :-

PLACE :-

SB ENGINEERING