Name of work: Proposed estimate for the construction of Boundary wall at Washabari Primary School at

Part No. 20/03

under Mal Block, Jalpaiguri

Length of Tie Beam: 80.00 m

No. of Column 27 nos.

Sl PWD Sh Rate Amount

Description of items Quantity Unit
no No. (in Rs) (in Rs)
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
1 1.A. 2(a) 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.

i) Column 27 nos.x 0.75 m x 0.75 m x 0.75 m x = 11.250 m3

ii) Tie Beam 1 nos.x 80.0 m x 0.3 m x 0.375 m x = 9.000 m3
20.250 m3 20.250 m3 119.27 2415.22
Single Brick Flat Soling of picked jhama bricks including ramming and
2 1.C.1 dressing bed to proper level and filling joints with local sand.

1 nos.x 27 no. x 0.75 m x 0.75 m x = 15.000 m2

15.000 m2 15.000 m2 323.00 4845.00
1.C. Cement concrete with 30mm graded shingles excluding shuttering.
3
10.II(a)
a) 6:3:1 proportion

i) column 27 nos.x 0.75 m x 0.750 m x 0.15 m x = 2.250 m3

1 nos.x 80.00 m x 0.300 m x 0.15 m x = 3.600 m3
5.850 m3 5.850 m3 3307.00 19345.95
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
4 1.A.3.a
complete. (Payment to be made on the basis of measurement of finished
quantity of work)
a)with earth obtained from excavation of foundation
1/5th of excavated earth = 1/5th of 20.250 cum = 4.050 m3 4.050 m3 77.54 314.04
Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20 mm
5 1.C.7.(ii) nominal size) excluding shuttering and reinforcement if any, in ground floor
as per relevant IS codes. (ii ) River Bazree
a)Column 27 nos.x 0.75 m x 0.75 m x 0.150 m x = 2.250 m3
b)Haunch 27 nos.x ½(0.75x0.75+0.20x0.20)x0.15 mx= 1.205 m3
c)Column 27 nos.x 0.25 m x 0.25 m x 1.700 m x = 2.833 m3
d)Tie Beam 1 nos.x 80.0 m x 0.25 m x 0.300 m x = 6.000 m3
e)Top Band 1 nos.x 80.0 m x 0.25 m x 0.100 m x = 2.000 m3
14.288 m3 14.288 m3 4666.00 66669.36

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
1.C.15.a. bending to correct shape, placing in proper position and binding with 16
6
i. I gauge black annealed wire at every intersection, complete as per drawing
and direction. (a) For works in foundation, basement and
upto roof of ground floor/upto 4 m (i) Tor steel/Mild Steel
I.SAIL/ TATA/RINL
1% of M15 concrete = 1% of 14.288 cum = 0.143 cum @
7.850 MT/cum = 1.122 MT 1.122 MT 60205.00 67527.99
Hire and labour charges for shuttering with centering and necessary staging
upto 4 m using approved stout props and thick hard wood planks of
7 1.C.12.a 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.
P 27 L.S. 50.00 sqm (Details in Bill) 50.000 m2 328.00 16400.00
(f) 25 mm to 30 mm thick wooden suttering without staging in foundatoin
L.S. 40.00 sqm (Details in Bill) 40.000 m2 205.00 8200.00
 125 mm. thick brick work with 1st class bricks in cement mortar (1:4) in
8 1.C.29
ground floor.
1 m x 80.00 m x 1.500 m x = 120.00 m2 120.000 m2 668.00 80160.00
Plaster (to wall, floor, ceiling etc.) with sand and cement mortar including
rounding off or chamfering corners as directed and raking out joints
9 1.I.2 including throating, nosing and drip course, scaffolding/staging where
necessary (Ground floor).[Excluding cost of chipping over concrete surface]
(i) With 1:4 cement mortar

P 164
c) (15 mm. thick) : L.S. 160.0 sqm 160.000 m2 154.00 24640.00
1.F. MS or WI Ornamental grill of approved design joints continuously welded
10 10(a)(i) with MS/WI flats of bars of window, railing etc. Fitted and fixed with
necessary screws and lugs in ground floor. @30 kg per sq mtr.

Grill Gate : 1 nos.x 2.5 mx 1.5 m x = 3.75 m2 1.125 Qtl 7371.00 8292.38
11 1.I.8 Neat cement punning about 1.5mm thick in wall,dado,window sill,floor etc.
P 166 NOTE:Cement 0.152 cu.m per100 sq.m. 12.000 m2 34.00 408.00

12 1.K.7(b) Priming one coat on steel or other metalled surface with synthetic enamel/oil
P 176 bound primer of approved quality including smoothening surface by sand
3.750 m2 29.00 109.00
papering etc. 2.50 m x 1.50 m x
1 = 3.75 sqm
13 1.k.8(A) Painting with best quality synthetic enamel paint of approved make and
P 177 brand including smoothening surface by sand papering etc. including using
approved putty etc on the surface if necessary. With super gloss (hi-gloss)
3.750 m2 72.00 270.00
with any shade except white.(b) On steel or other metal surface with super
gloss(hi-gloss). (a)(iv) Two coats (with any shade except white) ( Same as
item no 12 ) = 3.75 sqm
14 1.J.3.(c) Applying decorative cement based paint approved quality after preparing
P 169 the surface including scraping the same thoroughly (plastered or concrete 160.000 m2 49.00 7840.00
surface) as per manufacturer's specification.
15 Construction of display board. L.S. 2000.00
Total : 309436.93

Add 12% GST 12% 37132.43

346569.36
Add Cess 1% 1% 3465.69
Total : 350000.00
In Words : (Rupees Three Lakhs Fifty Thousand only)

NIRMAN SAHAYAK PRODHAN

Bagrakote GP Bagrakote GP