(SINGLE UNLI)

NAME OF WORK:- MODE ESTIMATE FOR THE PROPOSED CONSTRUCTION OF CWSN TOILET
AT DIFFERENT SCHÌOLS UNDER PURBA BARDHAMAN DISTRICT.
NAME OF SCHOOL:
As per P.W.D(WB)Schedule of rates w.e.f 01/11/2017.
(A) CIVIL PART
SI Page No.& Item
No No. Description of items Quantity Unit Rate Amount
Earth work in excavation of foundation trenches or drains,in all
sorts of soils(including mixed soil but excluding laterite or
1
sandsstone) including removing, spreadingor stacking the spoils
Sc-01.11.2017/ i within a lead of 75 mt as [Link] item
2/p-1 includes
|trimming the sides of trenches,leveling,dressing andnecessary
7.78 Cum 119.27 928.01
the bottom,bailingout water as required ramming
complete.
2 Sc-01.11.2017/ i- Earth work in filling in foundation and plinth with earth obtain
3/p-1 from excavation 1.56 Cum 77.54 120.66
Filing in foundation or plinth by silver sand in layers not
3 Sc-01.11L.2017/1 exceeding 150 mm as directed and consolidation the same by
4/p-2 |through saturation with water,ramming complete including the 4.43 Cum
Cost of supply of sand.(Payment to be made on 640.86 2838.77
measurement of
finished quantity).
4 Sc-01.11.2017/i- Laying of polythene Sheet
3/p-47 17.14 Sqm. 24.00 411.24
Sc-01.11L.2017/i- Cement concrete with graded stone chips(40mm size) excluding
5 22/p-34 (latest shuttering in Ground floor and foundation([Link]). 1.02 Cum 4830.00 4912.11
cor.)
Ordinary cement concrete(mix 1:1.5:3) with
graded stone
6 Sc-01.11.2017/p- chips(20mm nominal size) excluding shuttering and
26/1-10 reinforcement if any, in Ground floor as per relevant IS 4.82 Cum 5402.95 26039.52
[Link] varity
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
7 Sc-01.J1.2017/p- requisite length,hooking and bending to correct shape ,placingto in
43/i-40 (Cor-6) proper position and binding with 16 gauge black annealed wire 0.32 MT 60003.00 19295.83
at every intersection,complete as per drawing and
[Link](Tor Steel)...other than SAILITATA/RTNL.
|Hire and labour charge for shuttering with
centring and
necessary stagging upto 4 mt using approved stout props and
8 Sc-01.J1.2017/p- thick hard wood planks of approved thickness with required
42/i-36 bracing for concrete slabs,beams and columns,lintels curved or
straight including fitting, fixing and striking out after completion of
|works.(upto roof of Gr. FI)
(a) 25 mm thk to 30mm thk wooden
shuttering.... Without prop 14.23 Sgm. 205.00 2917.15
(b) 25 mm thk to 30mm thk wooden
shuttering....With prop
250 mm thick Brick work in cement 2).35 Sgm. 328.00 7002.80
Sc-01.J1.2017/p mortar(1:6)with 1st
15/i-7 (latest cor.) classbricks.....in foundation &plinth 0.79 Cum 4812.00 3819.53
125 mm thick Brick work in cement
10 Sc-01.11.2017/p classbricks.
mortar(1:4)with 1st
16/i-16 (latest cor.) 13.47 Sqm. 664.00 8944.08
Ceiling plaster,10mm thk with cement mortar
ratio(1:4)...... 7.10 Sqm. 123.00 873.30
11 Sc-01.11.2017/p-
189/1-1
Inside plaster.20mm thk with cement mortar
ratio(1:6).. 8.13 Sgm. 155.00 1260.15
Outside plaster,15mm thk with cement mortar ratio(1:6)...
27.09Sqm. 136.00 3684.24
12 Sc-01.|1.2017/p- Neat Cement Punning... ..complete.
192/j-15 6.98 Sqm. 34.00 237.15
13 Sc-01.11.2017/p- Supplying fitting fixing 1st quality ceramic tiles in wall &
64/i-35 (A) (i) floors. .(A) Floor 7.10 Sqm. 729.00 5175.90
14 Sc-01.11.2017/p- Supplying ftting fixing 1st quality ceramic tiles in wall &
64/i-35 (B) () floors......(B)Wall 10.67Sqm. 737.00 7865.63
 A) Supplying fitting and fixing door frame with M.S. angle as per
drawing &direction of required [Link] holes for counter
sunk machine screw &nuts will be such as to fit 8 to 10 mm Iron
screw. The counter sunk nut to be [Link] nuts are to be
welded after careful checking with [Link] welding spots
15
Sc-01.11.2017/p should be properly filed or rounded smooth including cost of 13.23 Kg 79.00 1045.17
|1S/i-2 (A) welding hinges for hinge cleats,lugsfor hasp bolt, socket bolt
etc. and necessary M.S. clamps of 25mm x6mm flat 225mm
long as per direction welded to the frame fitted and fixed in
position excluding cost of concrete.
Angle---(35mmx35mmx4mm)
|Supplying, fitting and fixing Stainless Steel railing consist of
38mm dia and 900mm height vertical balustrade at every two
alternative steps, 5Omm dia top rail, 3 (three) nos 19mm dia
16 Se-01.11.2017/p- |horizontal Strainless steel pipe and baselcover plate with 2.05 RM 7677.00 15737.85
109-22 Strainless Steel GRADE 304 containing 7.5% nickle (Interior
Grade) Brushed/Mat finish, complete as per direction of the
Engineer-in-charge. Weight of Strainless Steel railing per metre
6.5 Kg (approx)
|Supplying best Indian Sheet glass panes 3 mm thick set in putty
17 Sc-01.11.2017/p and fixed with nails and putty complete with fixing glass panes in 0.81 Sqm. 544.00 440.64
205/i-1 (latest [Link] window
18 Sc-01.I1.2017/p- Supplying Fitting Fixing factory made prelaminated PVC door
116/i-7 frame of size 50 mm X 47 mm with a wall thickness of 5 mm 5.40 MTR 385.00 2079.00

19 Sc-01.11.2017/p- |Supplying fitting fixing 30 mm thick both side prelaminated 2.52 Sqm. 2438.00
126/i-16 |factory made solid pannel pvc door shutter. 6143.76
|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
20 Sc-01.11.2017/p-exterior
196/i-8
emulsion paint including scraping and preparing the 42.32 Sqm. 31.40 1328.85
surface throughly, complete as per manufacturer's specification
andas per direction of the
[Link] Floor:(a) One Coat
Applying decorative cement based paint of approved quality...as
21 Sc-01.11.2017/p per manufacture specification on outer wall (two coats)
197/i-15 42.32 Sqm. 49.00 2073.68

Construction of septic tank of different capacities as per

Sanitary & |approveddrawing with 1st class brick work in cement mortar
22 Plumbing (Sc (1:4) including two 560 mm dia. R.C.C. manhole cover
o1.11.2017/Sec (B) For 10 users 1.00 Each 34250.00 34250.00
(iv) p-88/i-3(i) A) With Pakur variety. (Other than
SAILTATARINL)
Sanitary & Construction of circular soak well 2.5 metre deep.
Plumbing (Sc (Other than SAILTATA/RINL)
23
01.11.2017/Sec (B) 1.00 Each 15238.00 15238.00
(iv) p-89/i-4
TOTAL= 174663.02
(B) SANITARY PART
Sanitary & |Supplying, fitting and fixing Polythene Bib Cock
Plumbing (Sc 15 mm
01.11.2017/Sec (A)) 2.00 Each 89.00 178.00
pó/i-7 () (i)
|Supplying, fitting and fixing PVC pipes of approved make of
Sanitary & Schedule 80 (medium duty) conforming to ASTMD -1785 and
2 Plumbing (Sc |threaded to match with GI Pipes as per IS: 1239 (Part - I). with
O1.11.2017/Sec (A)allnecessary accessornes
p-12/i-19() |25 mm dia 10.00 Mtr 177.00 1770.00

Sanitary & Supplying, fitting and fixing PVC pipes for underground work ofn
3 Plumbing (Sc approved make of Schedule 80 (medium duty) conforming to
|ASTMD - 1785 and threaded to match with GI Pipes as per IS: 10.00 Mtr 250.00 2500.00

01.11.20177Sec (A)l4239 (Part- I). With all necessary acCcessories

p-13/i-19(|1) 32 mm dia
 Sanitary & Supplying. fitting and fixing with cement jointing (3:1) salt glazed 1470.00
Plumbing (Sc stoneware pipe including excavation of earth upto 1.50 mere Mtr 294.00
5.00
loLL.2017/Sec (B)|epnn all sorts of soil both mixed or unmixed and refilling (but
p-66/i-16 excluding concreting at bottom and sides).
100 mm
Sanitary & Supplying [Link] storage tank of approved quality witn
Plumbing (Sc 2584.00
|closed top with lid (Black) - Multilayer (a) 500 litre capacity 1.00
Each 2584.00
5 o.112017/Sec (A)
p-37/i-6
Sanitary & Supply UPVC Door bend
110 mm
6 Plumbing (Sc Each 147.00 294.00
01.11.2017/Sec (B) 2.00
p-71/i- (B)23 (xi)

Sanitary & Supply Fitting fixing UPVC 110 mm X110 mm P Trap

7 Plumbing (Sc 75 mm Each 281.00 281.00
1.00
01.11.2017/Sec (B)
p-72/i- (B)23 (xxi)
Sanitary & Labour for fitting fixing UPVC pipe including cost of jointing
8 Plumbing (Sc materials for under ground works..
01.11.2017/Sec (B) 110 mm dia 10.00 Mtr 84.00 840.00
p-74/i- 24
Sanitary & Supplying fitting fixing EWC in white glazed vitreous china ware
Plumbing (Sc of approved make with S Trap
01.11.2017/Sec (B) 1.00 Each 1512.00 1512.00
p-79/i-2
Sanitary & Supplying fitting fixing closet seat of approved make plastic
10 Plumbing (Sc
01.11.2017/Sec (B) 1.00 Each 371.00 371.00
p-81/i-10

Sanitary & Supplying, fittingand fixing Stainless steel Wall Mounted Grab
Bar. Load bearing capacity 150 kg, cOvered by Nylon
11 Plumbing (Sc with contour finish (for better grip) with surface
01.1).2017/Sec (B) complete. Anti-bacterial surface 1.00 Each 1825.00
(Model Code No. B2210106 of CERA or 1825.00
p-84/-28 (B) c 60Omm Long equivalent.)
Sanitary & |Wash basin vitreous china of approved make (without
Plumbing (Sc |supplied,fitted and fixed in position on 75mm X 75 mm fittings)
12
wood blocks and C.I. brackets including two coats of X 75 mm
01.11.2017/Sec (A)l)C.. brackets (i) 450 mm >X 300mm size painting of 1.00 Each 1155.00 1155.00
p-41/i-1 (()
Sanitary & Hand Shower(Health Faucet) with 1mtr Fexible
Plumbing (Sc- Tube with Wall
13 Hook(Equivalent to Code No.573 &Model -ALLIED of Jaquar or
01.11.2017/Sec (A)similar). 1.00
p-4/i-3 () Each 1251.00 1251.00
Sanitary & Supplying fitting fixing 10 ltre porcelain low down
14 Plumbing (Sc cistern
01.11.2017/Sec (A) 1.00 Each 2297.00
p-36/i-1 2297.00

TOTAL= 18328.00
SUB TOTAL (CIVIL PART +
SANITARY PART)= 192991.02
ADD 18 % GST= 34738.38
TOTAL: 227729.40
ADD 1% LABOUR CESS= 2277.29
TOTAL= 230006.70
SAY GRAND TOTAL= 230000.00
(RUPEES TWO LAKH THIRTY THOUSAND
ONLY)

Vetted may be vetted.

|2s23
hShlsai,i g e e r

S.S. M.
PurbaBardhaman Fe}dynigr Engineer
rdien.
Gundi9anttonieiaty.