MODAL PLAN FOR PRPOSED CONSTRUCTION OF SCIENCE LAB- INSIDE AREA-49.00 SQM PLINTH AREA-66.

00SQM

300X250 BEAM
125 ROOF SLAB
400 X 250 RC COLUMN

450 RC CHAJJA

825
LINTEL 500X250 BEAM
LINTEL

W
W

A
150 200

3200
BEAM 500 X 250

2100

2100
35mm Thick Stone Flooring
P.C.C (1:3:6) 75mm Thick

CLASS ROOM

600
W
W

400 X 250 RC COLUMN

8180X6000=49.00 SQM G.L G.L
400 X 250 RC COLUMN
10160

SOIL FILLING SINGLE BFS

450RC CHAJJA
TIE BEAM 350X250

BEAM 500 X 250

SECTION ON A-B
W
W

0.25
8mm Ø Stirrup 150mm c/c

6 No. 16mm Ø 6 No. 12mm Ø

0.35
P.L
1500 WIDE VERANDA

0.6 G.L
2720 2720
450 RC CHAJJA
TIE BEAM SECTION
RAMP 0.900
B
0.25
1.50

GROUND FLOOR PLAN

P.C.C (1:3:6) 75mm Thick

0.2

Single B.F.S
VERTICAL SECTION
12 mm Ø 150
c/c Both way 0.25

6 No. 16mm Ø

0.40
0.4
1.8

Dowel Bar COLUMN SECTION

ELEVATION 0.25
1.8
PLAN
21
 ANNEXURE - 2
MODEL ESTIMATE FOR THE PROPOSED CONSTRUCTION OF SCIENCE LABORATORY ROOM

For Dist:_( Purba Bardhaman)

RATE OBTAINED FROM PWD SCHEDULE OF RATE 2017 GOVT. OF W.B. (UP TO DATE CORRIGENDA & ADDENDA)

Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
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
PWD
directed. The item includes necessary
(Bldg)
1 trimming the sides of trenches, levelling,
P-1
dressing and ramming the bottom, bailing
I- 2. (a), (b)
out water as required complete.
a)Depth of excavation not exceeding 1500
mm

Column Foundation 10 1.80 1.80 1.50 48.6000 cum

3 1.20 1.20 1.20 5.1840 cum

Step 1 2.72 1.15 0.15 0.4692 cum
Below Tie Beam 1 33.24 0.25 0.45 3.7395 cum
Total Qty 57.9927 %cum 11,927.00 6,916.79
Earth work in filling in foundation
trenches or plinth with good earth, in
layers not exceeding 150 mm.
PWD Bldg, including watering and ramming etc. layer
2
P-1, It-3] by layer complete. (Payment to be
made on the basis of measurement of
finished quantity of work)

1/5 of Total Excavation Qty. 11.5985 Cum

For Floor of Class Room 1 8.18 6.00 0.45 22.0860 Cum
For Floor of Verandah 1 8.18 1.25 0.45 4.6013 Cum
Total Qty 38.2858 %Cum 7,754.00 2,968.69
PWD Single Brick flat soling of picked jhama
(Bldg) bricks including ramming and dressing bed
3 Corg.-3 to proper level, and filling joints with
P- 1 powered earth or local sand.
SL-1
Column Foundation
10 1.80 1.80 32.4000

3 1.20 1.20 4.3200

Step 1 2.72 1.15 3.1280

Below Tie Beam 1 33.24 0.25 8.3100
For Floor of Class Room 1 8.18 6.00 49.0800
For Floor of Verandah 1 8.18 1.25 10.2250
Total Qty 107.4630 Cum 324.00 34,818.02
(I) Cement concrete with graded stone
PWD ballast (40 mm size
(Bldg)3r excluding shuttering)
4 Corrigendu In ground floor
m (A) [Pakur Variety]
[Link]-18 (a) 1:3:6 proportion

22
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Taking Same Qty. of Singe Brick Flat Soiling
8.0597 Cum 4,830.00 38,928.48
x 0.075
25mm. thick damp proof course with cement
concrete with stone 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
PWD
two coat of polymer based paint, (1st coat
(Bldg)
after 4 to 5 days of concrete laying and 2 nd
5 Corg.-3
coat just before brick masonry work) as
P- 22
directed (cost of water proofing compound
SL-2
& polymer based paint to be paid
separately).( Chequering not required over
concrete or painted surface).

Outer Wall 1 25.30 0.25 6.3250 Sqm

Less Door -2 1.20 0.25 -0.6000 Sqm

Total Qty 5.7250 Cum 261.00 1,494.23

Brick work with 1st class bricks in cement
PWD
mortar (1:6)
(Bldg)
(a) In foundation and plinth
6 Corg.-3
P- 2
SL-2
Main Wall
1 33.24 0.25 0.60 4.9860 Cum
Step
1 2.72 0.63 0.60 1.0200 Cum

Total Qty. 6.0060 Cum 4,812.00 28,900.88

PWD Brick work with 1st class bricks in cement

(Bldg) mortar (1:6)
7 Corg.-3 (b) In Super Structure, ground Floor
P- 2
SL-2
Main Wall
1 25.30 0.25 2.88 18.1844 Cum
Pillar at Parapet 10 0.25 0.25 0.75 0.4688 Cum
Less for Opening Door -2 1.20 0.25 2.10 -1.2600 Cum
Window -6 1.20 0.25 1.20 -2.1600 Cum

Total Qty. 15.2331 Cum 5,035.00 76,698.79

Ordinary Cement concrete (mix 1:1.5:3) with

graded stone chips (20 mm nominal size)
Analysed excluding shuttering and reinforcement if
8
Rate any, in ground floor as per relevant IS
codes. (i) Pakur Variety.

Foundation For main wall

10 1.80 1.80 0.20 6.4800 Cum

3 1.20 1.20 0.20 0.8640 Cum

Trapizodal
6.6200 Cum
Column Shaft
10 0.40 0.25 5.57 5.5700 Cum

3 0.35 0.25 5.27 1.3834 Cum

23
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Tie Beam
1 33.24 0.25 0.35 2.9085 Cum
Roof Beam
1 33.24 0.25 0.30 2.4930 Cum

2 6.50 0.25 0.50 1.6250 Cum

Roof Slab
1 6.50 10.18 0.13 8.2713 Cum
Chajja
6 1.35 0.45 0.06 0.2296 Cum

1 11.30 0.45 0.06 0.3204 Cum

Lintel
1 25.30 0.25 0.15 0.9488 Cum

1 7.94 0.25 0.20 0.3970 Cum

Total Qty. 38.1109 Cum 5,530.66 2,10,778.36

Hire and labour charges for shuttering
with centering and necessary staging upto
4mm, using approved scout props and
thick hard wood planks of approved
thickness with required bracings for
concrete slabs, columns, lintels, beams
[Ref. PWD etc. curved or straight, including
9 Bldg, P-42, fitting, fixing and striking out
It-36] after completion of works (upto roof of
ground floor).
a) 25 mm to 30 mm thick wooden
shuttering as per decision and direction of
the Engineer-in-Charge.

Column Shaft
10 1.30 5.57 72.4100 Sqm

3 1.20 5.27 18.9720 Sqm

Lintel
2 25.30 0.15 7.5900 Sqm

8 1.20 0.25 2.4000 Sqm

2 7.94 0.20 3.1760 Sqm

2 2.72 0.25 1.3600 Sqm

2 1.25 0.25 0.6250 Sqm

Tie Beam 2 33.24 0.30 19.9440 Sqm
Roof Beam 2 33.24 0.18 11.6340 Sqm

1 7.94 0.25 1.9850 Sqm

4 6.00 0.38 9.0000 Sqm

Chajja 6 1.35 0.45 3.6450 Sqm

1 11.30 0.45 5.0850 Sqm

1 23.30 0.06 1.4679 Sqm

Roof 1 8.18 6.00 49.0800 Sqm

1 6.00 1.50 9.0000 Sqm

1 33.36 0.13 4.1700 Sqm

Total Qty. 221.5439 Sqm 328.00 72,666.40

24
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Reinforcement for reinforced concrete work
in all sort of structures including
distribution bars, stirrups, binders etc.
including supply of rods, initial
straightening and removal of loose rust (if
Analysed necessary) cutting to requisite length,
10 3.8400 MT 54,806.43 2,10,456.68
Rate hooking and bending to correct shape,
placking in proper position and binding with
16 gauge black annealed wire at every
inter- section, complete as per drawing and
direction.

Corg.-3 ,(P-
3 125mm thick brick work with 1st class bricks
SL-8 )+ in cement mortar (4:1) in ground floor.
11 pwd-2017 Extra for using approved H.B netting in
([Link]-16 every third layer in 16 & 17 of
Itno-18) subhead A above in any floor

Parapet 1 7.94 0.78 6.1932 Sqm

1 25.14 0.75 18.8550 Sqm

Total Qty. 25.0482 Sqm 705.00 17,658.99

Wood work in door and window frame fitted
and fixed in position complete including
a protective coat of painting at the
[Ref. PWD contact surface of the frame exluding cost
12 Bldg, P- of concrete, Iron Butt Hinges and
114, It-1)] M.S clamps. (The quantum should be
correted upto three decimals). (e) Sal :
Malayasian
Door 2 5.40 0.10 0.08 0.0810 Cum
Window 6 3.60 0.08 0.08 0.1215 Cum

Total Qty. 0.2025 Sqm 75,572.00 15,303.33

Supplying, fitting and fixing M.S. clamps
for door and window frame made of flat
[Ref. PWD bent bar, end bifurcated with necessary
13 Bldg, P- screws etc. by cement concrete(1:2:4) as
140, It-4] per direction. (Cost of concrete will be
paid
(a) 40mm X 6mm, 250mm Length

Door 2 6.00 12.0000 Each

Window 6 4.00 24.0000 Each

Total Qty. 36.0000 Each 29.00 1,044.00

Iron butt hinges of approved quality fitted
[Ref. PWD and fixed with steel crews, with ISI mark.
14 Bldg, P- vii) 100mm. X 58mm. X 1.90mm.
140, It-5]

Door 2 6.00 12.0000 Each

Window 6 4.00 24.0000 Each

Total Qty. 36.0000 Each 47.00 1,692.00

Iron socket bolt of approved quality fitted
[Ref. PWD and fixed complete.
15 Bldg, P-
141, It-8]

(d) 225mm long x 10mm dia bolt. 2 1.00 2.0000 Each 77.00 154.00

25
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
(c) 150mm long x 10mm dia bolt. 6 2.00 12.0000 Each 63.00 756.00
i) Iron hasp bolt of approved quality fitted
[Ref. PWD and fixed complete (oxidised) with
16 Bldg, P- 16mm dia rod with centre bolt and round
141, It-10] fitting.

c) 300mm long. 2 1.00 2.0000 Each 166.00 332.00

Iron catch hook of approved quality fitted
and fixed to shutter and chowkat.
[Ref. PWD
17 Bldg, P-
141, It-7]

(c) 10mm dia x 300mm long. 6 2.00 12.0000 Each 82.00 984.00
Anodised aliminium D-type handle of
[Ref. PWD approved quality manufactured from
18 Bldg, P- extruded section conforming to I.S.
146, It-30] specification (I.S. 230/72) fitted and fixed
complete:
For Door
(v) 125 mm grip x 12 mm dia rod 2 2.00 4.0000 Each 103.00 412.00

Supplying, fitting and fixing hinge cleat in

[Ref. PWD position excluding the cost hinge and
19 Bldg, P- other fiffitngs
139, It-3]

b) with 75mm iron Butt-hinge

ii) Sal : Malayasian
For Door 2 2.00 4.0000 Each
Window 6 2.00 12.0000 Each

Total Qty. 16.0000 Each 36.00 576.00

[Ref. PWD
Renewing 125mm long wooden buffer block
20 Bldg, P-
ii) With Sal : Malayasian
150, It-15]

For Door 2 2.00 4.0000 Each

Window 6 2.00 12.0000 Each

Total Qty. 16.0000 Each 51.00 816.00

26
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
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
PWD including raking
(Bldg) out joints or roughening of concrete surface
21 Corg.-3 and application
P- 23 of cement slurry before flooring works using
SL-4 cement @ 1.75
kg/sq.m all complete including all materials
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
Room 1 8.18 6.00 49.0800 Sqm
Verandah 1 6.50 1.50 9.7500 Sqm

Total Qty. 58.8300 Sqm 323.00 19,002.09

Styles and rails of wooden shutters fitted
[Ref. PWD and fixed complete. (Payment to be
22 Bldg, P- made on area of new work only). In Ground
153, It-39] Floor:
(iv) 40mm. Thick shutter
a) Ordinary Teak Wood.

Door 2 1.08 2.03 4.3645 Sqm

Window 6 1.08 1.08 6.9338 Sqm

Total Qty. 11.2983 Sqm 3,375.00 38,131.60

(a) [Link] W.I. Ornamental grill of approved
design joints
PWD continuously welded with M.S, W.I. Flats
3rd and bars of windows,
23 Corri,[Link]- railing etc. fitted and fixed with necessary
91,Sl No- screws and lugs in ground
10 floor
(i) Grill weighing above 10 Kg./[Link] and up
to 16 Kg./sq. mtr
Window 6 1.20 1.20 8.6400 Sqm

Total Weight 105.0000 Kg 98.88 10,382.40

Plaster (to wall, floor, ceiling etc.)
with sand and cement mortar including
rounding off or chamfering corners as
directed and raking outs joints or
PWD roughening of concrete surface by
(Bldg) chamfering etc. including throating,
24 Corg.-3rd nosing and drip course
P- 49 where necessary (Ground floor). Excluding
SL-4 cost of chipping over concrete surface]
(ii) With 1:4 cement mortar
a) 10mm thick plaster.

Celling Room 1 8.18 6.00 49.0800 Sqm

Verandah 1 6.50 1.50 9.7500 Sqm

27
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Bottom Of Chajja
6 1.35 0.45 3.6450 Sqm
Bottom Of Chajja 1 7.40 0.45 3.3300 Sqm

2 1.95 0.45 1.7550 Sqm

Total Qty. 67.5600 Sqm 123.00 8,309.88

Plaster (to wall, floor, ceiling etc.)
with sand and cement mortar including
rounding off or chamfering corners as
directed and raking outs joints or
PWD roughening of concrete surface by
(Bldg) chamfering etc. including throating,
25 Corg.-3rd nosing and drip course
P- 50 where necessary (Ground floor). Excluding
SL-4 cost of chipping over concrete surface]
(ii) With 1:4 cement mortar
b) 15mm thick plaster.

Skirting 1 34.86 0.15 5.2290 Sqm

Verandah Column
3 1.20 3.20 11.5200 Sqm

Column at Parapet
8 1.30 0.75 7.8000 Sqm

3 1.20 0.75 2.7000 Sqm

Plinth 1 33.36 0.60 20.0160 Sqm
Side of Beam 4 6.00 0.38 9.0000 Sqm
Top of Chajja 1 8.70 0.45 3.9150 Sqm
Inside Verandah Wall 2 2.72 1.10 5.9840 Sqm
2 1.25 1.10 2.7500 Sqm
outside Verandah Wall 2 2.72 1.23 6.6640 Sqm
2 1.25 1.23 3.0625 Sqm
Step 3 2.72 0.40 3.2640 Sqm
Total Qty. 81.9045 Sqm 152.00 12,449.49
Plaster (to wall, floor, ceiling etc.)
with sand and cement mortar including
rounding off or chamfering corners as
directed and raking outs joints or
PWD roughening of concrete surface by
(Bldg) chamfering etc. including throating,
26 Corg.-3 nosing and drip course
P- 50 where necessary (Ground floor). Excluding
SL-1 cost of chipping over concrete surface]
(i) With 1:6 cement mortar
b) 20 mm thick plaster.

Inside of Room 1 28.36 3.05 86.4980 Sqm

Less 1/3 of Opening -4.5600 Sqm
Total Qty. 81.9380 Sqm 155.00 12,700.39

28
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Plaster (to wall, floor, ceiling etc.)
with sand and cement mortar including
rounding off or chamfering corners as
directed and raking outs joints or
PWD roughening of concrete surface by
(Bldg) chamfering etc. including throating,
27 Corg.-3 nosing and drip course
P- 50 where necessary (Ground floor). Excluding
SL-1 cost of chipping over concrete surface]
(i) With 1:6 cement mortar
c) 15 mm thick plaster.

Inside Wall 1 6.50 3.05 19.8250 Sqm

Outside wall 1 23.80 3.33 79.1350 Sqm
Parapet Pillar 10 1.00 0.75 7.5000 Sqm
Parapet wall 2 25.14 0.75 37.7100 Sqm
Less 1/3 area for Opening -4.5600 Sqm
Total Qty. 139.6100 Sqm 136.00 18,986.96
Neat cement punning about 1.5mm thick in
[Ref. PWD wall, dado, window, sill, floor etc.
28 Bldg, P- NOTE:Cement 0.152 cu.m per100 sq.m.
192, It-15]

Skirting 1 34.86 0.15 5.2290 Sqm

3 1.30 0.15 0.5850 Sqm

Plinth 1 33.36 0.60 20.0160 Sqm
Step 3 2.72 0.40 3.2640 Sqm
Total Qty. 29.0940 Sqm 34.00 989.20
White washing including cleaning and
smoothening surface thoroughly. (c) Three
[Ref. PWD
coats (on new works only).
29 Bldg, P-
194, It-1.c]

Celling Room 1 8.18 6.00 49.0800 Sqm

Inside Wall 1 28.36 3.05 86.4980 Sqm
Side of Beam 4 6.00 0.38 9.0000 Sqm
Total Qty. 144.5780 %Sqm 2,001.00 2,893.01
Applying decorative cement based paint
of approved quality after preparing the
[Ref. PWD surface including scraping the same
30 Bldg, P- thoroughly (plastered or concrete surface)
197, It-15] as per manufacturer's specification. (i) Two
coats.

Verandah Celling
1 6.50 1.50 9.7500 Sqm
Verandah Inside Wall 1 6.50 3.05 19.8250 Sqm
Verandah Column
3 1.20 3.05 10.9800 Sqm

Above Verandah Lintel

1 7.94 1.10 8.7340 Sqm
Outside Wall 1 23.80 3.33 79.1350 Sqm
Outside Wall above Vertical Lintel 1 7.94 1.23 9.7265 Sqm
Chajja 12 1.35 0.45 7.2900 Sqm

2 18.70 0.45 16.8300 Sqm

29
 Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Parapet Pillar 10 1.00 0.75 7.5000 Sqm
Parapet 2 25.14 0.75 37.7100 Sqm
Total Qty. 207.4805 Sqm 49.00 10,166.55
(b) Priming one coat on timber or plastered
surface with synthetic oil
[Ref. PWD
bound primer of approved quality including
31 Bldg, P-
smoothening surfaces by sand
200, It-1]
papering etc

Door
2 1.20 2.10 5.0400 Sqm

Window
6 1.20 1.20 8.6400 Sqm

Total Qty. 13.6800 Sqm 38.00 519.84

(a) Priming one coat on steel or other metal

[Ref. PWD surface with synthetic oil
31.01 Bldg, P- bound primer of approved quality including
200, It-1] smoothening surfaces by sand
papering etc.

Window Grill 6 1.20 1.20 8.6400 Sqm 29.00 250.56

(A) Painting with best quality synthetic

enamel paint of approved make and
[Ref. PWD brand including smoothening surface by
32 Bldg, P- sand
200, It-2] papering etc. including using of
approved putty etc. on the surface, if
necessary :
(a) On timber or plastered surface :With
other than hi-gloss of approved quality- (iv)
Two coats (with any shade except white)
Door
2 1.20 2.10 5.0400 Sqm

Window
6 1.20 1.20 8.6400 Sqm

Total 13.6800 Sqm

(Taking Total Qty. x 3.6) 49.2480 Sqm 81.00 3,989.09

(b) On steel or other metal surface

:With super gloss (hi-gloss) -
Window Grill
6 1.20 1.20 8.6400 Sqm 79.00 682.56

Sanitary &
Plumbing
[[Link] Supplying fitting fixing UPVC Pipe with all
No. necessary clamps nails including making
33 4.0000 Met 349.00 1,396.00
23(A).b+ holes in walls. (110mm dia) single
[Link]-74 It. socketed 3meter length
No-
24.(A).ii)]

30
Sl
Ref. Description of Items No. Length Width Height Total Qty. Unit Rate Amount
No
Analysed
34 Cost of Ramp 1.0000 Each 14,642.95 14,642.96
Rate
Total (A)= Rs. 8,79,848.22
Add Cost of Electrification (B) 7,500.00
Add Cost of Furniture Lump Sum (C) 1,00,000.00
Add Cost of Laboratory Equipments Lump Sum (D) 1,00,000.00
Total (A+B+C+D)=E 10,87,348.22
Add GST 18% ( F = E x 18%) 1,95,722.68
Total (E+F)=G 12,83,070.90
Add Cess @ 1% ( H = G X 1%) 12,830.71
Total (G+H)=I 12,95,901.61
Add Contingency @ 3% ( J = G X 3%) 38,492.13
Say Total (I+J)=K 13,34,393.74
Say Total 13,34,393.74

31