You are on page 1of 14

Estimate for repairing and rejuvenation of Health & Family Welfare training centre(Administrative

building-part- 2) , Kalyani under NADIA DIVISION

Sl. Description Quantity Unit Rate Amount


No. of Item (Rs.) (Rs.)
1] stripping off worn out plaster and raking out joints of walls, 480.00 sq.m. 12.76 6124.80
celings etc. upto any height and in any floor including
removing rubbish within a lead of 75m as directed.
P-25,Item -10

2] 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
ofconcrete surface, including throating, nosing and drip
course where necessary.

i) With 1:3 cement mortar


a) 10 mm. thick plaster 80.00 sq.m. 114.85 9188.00
(ii) With 6:1 cement mortar
a) 20 mm. thick plaster 250.00 sq.m. 137.22 34305.00
b) 15 mm. thick plaster 150.00 sq.m. 116.29 17443.50
P-319, Item-2[iii b) & ii a) ]
3] Dismantling all types of plain cement concrete plain
cement concrete works, stacking serviceable materials at
site and removing rubbish as desired within a lead of 75m.

in Ground Floor including roof.


a) Up to 150 m thick. 4.00 cu.m 669.48 2677.92
P-21, Item-2 a)
4] Dismantling artificial stone flooring upto 50 mm. Thick by 142.40 Sq.m 35.58 5066.59
carefully chiselling without damaging the base and
removing rubbish as directed within a lead of 75 m.a) in
ground floor including roof.a) in ground floor including roof

P-23, Item-6a)
5] Dismantling all types of masonry excepting cement 7.64 cu.m 318.14 2430.59
concrete plain of reinforced, stacking serviceable materials
at site and removing rubbish as directed within a lead of
75 m.a) in ground floor including roof
P-21, Item-1a) ###
6] Filling in foundation or plinth by silver sand in layers not 14.46 %cu.m 72881.62 10538.68
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 quality)

P-5, Item-4A)
7] Single brick flat soling of picked jhama bricks including 142.40 Sq.m 340.00 48416.00
ramming and dressing bed to proper level and filling joints
with powdered earth or local sand.
P-33, Item-1
8] Ordinary cement concrete (mix1:2:4) with graded stone
chips (20 mm. down) excluding shuttering and
reinforcement, if any, in ground floor as per IS 456-2000.

a) Pakur Varity
P-33, Item-5 10.85 cu.m 5251.34 56977.04
Page 1 of 14
Sl. Description Quantity Unit Rate Amount
No. of Item (Rs.) (Rs.)
9] Supplying ,fitting & fixing 1st quality ceremic tiles in walls
and floors to match with the existing work & 4 nos. Of key
stones (10mm) fixed araldite at the back of each tile &
finishing the joints with white cement mixed with colouring
oxide if required to match the colour of tiles including
roughening of concrete surface ,if necessary or by
synthetic adhesive & grout materials etc.

[A] Floor
with sand cement Morter (1:4) 20mm thick cement slurry
at back side of tiles using cement @2.91 kg/sq.m & joint
filling using white cement slurry @0.20 kg/ sq.m

(b) Area of each tile above 0.09 sq.m


(ii) other than coloured decoretive including white 142.42 Sq.m 724.26 103149.11
[B] Wall
with sand cement Morter (1:3) 15mm thick &2mm thick
cement slurry at back side of tiles using cement @2.91
kg/sq.m & joint filling using white cement slurry @0.20 kg/
sq.m

(a) Area of each tile up to 0.09 sq.m


(ii) other than coloured decoretive including white 25.00 Sq.m 674.93 16873.25
P-111, Item-30
10] (a)M.S or W.I. Ornamental grill of approved design joints
continiously welded with M.S.or W.I. Flats and bars of
windows ,railing etc. Fitted 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)

(ii) grill weighing above 16 kg / sq. Mtr and above 6.00 Qtl 6701.29 40207.74
P-156, Item-10
11] Supplying ,fitting and fixing windows and ventilators with or
without integrated grills conforming to IS 1038-1975 and
manufactured from rolled steel sections conforming to IS
7452-1974 with non friction projecting type , box type
hinges, glazing clips , lugs locking bracket, handle plate
etc, including hoisting in position, straightening if required ,
fixing lugs in cement concrete (1:2:4) with stone chips
20mm down cutting holes and mending good damages to
match with existing surface complete in all respect
including glazing.(add extra @ 1.2% for each additional
floors upto 4th floor and @ 1.5% for each addl. floor above
4th. floor.)

In ground floor
Flash butt welded windows and ventilators
(No shop priming will be allowed to facilitate inspection of
workmanship
without integratrd grills.
(a) Fixed type steel windows as per is sizes with horizantal 14 Sq.m 1048.38 14677.32
glazing bars
22.50 Sq.m 1532.17 34473.83
(b) Openable steel windows as per IS sizes with side hung
shutters and horizantal glazing bars with / without fixed
type ventilators. [the extra rate admissible for the openable
portion only
P-169, Item-33 a)& b)

Page 2 of 14
Sl. Description Quantity Unit Rate Amount
No. of Item (Rs.) (Rs.)
12] Supplying best indian sheet glass panes set in putty and 53.28 Sq.m 492.58 26244.66
fitted and fixed with nails and putty complete . (in all floors
for internal wall & upto 6m height for external wall )i)3
mmthick
P-351, Item-1
13] Extra for fixing glass panes in steel window 53.28 Sq.m 42.22 2249.48
P-353, Item-7
14] Labour for taking out steel door and window frame for 18.00 Sq.m 95.95 1727.10
repairs and re-fixing the same (or replacement by new
one) including mending good damages (excluding the cost
of repair of damages) and applying a protective coat of
paint.upto one sq.m. Area of frame

P-175, Item-47
15] Welding in M.S. Structural work gas or electric: a) Tack 90.00 Point 8.12 730.80
weld.
b)continious weld. 150.00 cm run 8.12 1218.00
P-167, Item-31
16] Brick work with 1st class bricks in cement morter (6:1)
a) in superstructure , ground floor 3.32 cm m 5404.35 17942.44
P-69, Item-22 b)
17] Renewing hinge of steel shutter including taking out old 24 each 197.86 4748.64
one by cutting and fixing new hinges by welding and
mending good damages complete.
P-167, Item-30
18] Renewing knobs of steel window frames including fixing 20 each 31.41 628.20
with steel casement by welding or riveting as directed
including painting complete.
P-167, Item-27
19] Renewing one point steel (oxidized) handle of steel door 10 each 44.50 445.00
and windows as directed including painting complete.
P-167, Item-28
20] Neat cement punning about 1.5 mm. Thick in wall 15.00 sq.m 28.51 427.65
,dado,window sills,floor,drain etc. Note: cement
0.152 cu.m per 100 sq.m
P-223, Item-8
21] Dewatering and repairing G.I.tank above 1000litre and 2.00 each 202 404.00
upto 2000 litre capacity with G.I. ,washer ,bolts ,nuts and
cement concrete at bottom as necessary.
P-36, Item-9
22] Supplying, fitting and fixing shower rose of approved brand
and make.
(a) chromium plated round shower with revolving joint 4 each 565 2260.00
100mm dia with rubid cleaning system (equivalent to code
542(N) & model - Tropical/ sumthing special of ESSCO or
similar brand
P-4, Item-3
23] Supplying, fitting and fixing bevelled edege mirror 5.5 mm 2.00 each 441.00 882.00
thick silver red as per I.S 3438/1965 together with brass
c.p hinges.ii) 590mmx390mmx380
P-77, Item-14 ###

Page 3 of 14
Sl. Description Quantity Unit Rate Amount
No. of Item (Rs.) (Rs.)
24] Supplying fittings fixing upvc pipes A type and fittings
confirming ti IS:13592-1992 with all necessary clamp nails
including making holes in walls, floors etc. Cutting
trenches inany soil through masonary concrete structure
etc. If necessary and mending good damages including
jointing joining with jointing materials (spun yarn,
valamoid/bitumen/m-seal etc.

(A)UPVC pipes
(ii) 110 mm dia 18.00 /M 260.48 4688.64
(B)Bend 87.5 degree 2.00 each 152.21 304.42
(D)shoe 2.00 each 117.67 235.34
P-363, Item-21
25] Squating plate with integral flushing in white vitreous
chinaware of approved make supplied, fitted and fixed in
cement concrete (6:3:1) with jhama chips complete.
(i) 450mm x 350mm.
P-76, Item-6 2 each 1049.00 2098.00

TOTAL 469783.74
ADD CONTIGENCY 3% 14093.51
TOTAL 483877.25

Page 4 of 14
C. Electrical Portion : Estimate for supply and installation of lighting and other Electrical
facilities for the proposed two storied residential rest shed for P.H.E. Dte., Nadia Division at
Dhubulia, Nadia.

Sly. Description of Item Quantity Unit Rate Amount


No. (Rs.) (Rs.)

Supply, delivery at site and storage of following


items complete with all accessories.

1 Decorative wall brackets complete with CFL lamps 35 nos. Each 2900.00 101500.00
and of aesthetic design from reputed make.

2 Decorative wall mounting type CFL luminaire 20 nos. Each 660.00 13200.00
complete with 1 XPL-59/11W lamp equivalent to
Philips FMS 200 / 111 for mirror / toilet lighting.

3 Bulk head luninaire with Pl-5, 9W lamp equivalent to 2 nos. Each 1050.00 2100.00
philips type no. FXC - 101 complete with lamps.

4 Street light luminaires with pressure die cast 7 nos. Each 9250.00 64750.00
aluminium housing Pot optics reflector and heat
resistant toughened flat glass cover (IP-65)
complete with lamps and accessories equivalent to
Philips type no. SGP 325/SON-150GLA.

5 Post top lantern suitable for HPLN-125 WES cap 2 nos. Each 4500.00 9000.00
complete with lamp and accessories equivalent to
Philips type no. HPC-102/125W HPF.

6 Decorative luminaire with 1 x PL-S 9W lamp 20 nos. Each 4000.00 80000.00


equivalent to Philips type no. FGC-100 for garden
lighting.

7 Recessed mounting type luminaire with 4 x TLD 5 nos. Each 5500.00 27500.00
18W/TL with 20 W complete with lamps equivalent
to philips type no. TBS 300 / 418 MSHPFfor dining
room and entrence.

8 1200 mm (48") sweep AC ceiling fan with 600 mm 17 nos. Each 1900.00 32300.00
down rod & electronic regulator.

9 225 mm (9") sweep 230 V, AC exhaust fan- 9 nos. Each 2500.00 22500.00
Crompton / Polar.

10 900 mm (36") sweep 230 V, AC ceiling fan for toilets 3 nos. Each 1600.00 4800.00
or suitable cabin fans.

11 Swaged type steel tubular pole of length 9 meter 7 nos. Each 8500.00 59500.00
with single arm swan neck design, 1.5 meter
planting depth complete with built in loop in loop out
box, base plate etc. conforming to IS-2713.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)
12 One 20 A, 3 pin socket outlet, with one 20 A Piano 11 nos. Each 200.00 2200.00
reed type toggle switch mounted on a box with
white acrylic cover and suitable for recessed
mounting.

13 2 HP submersible pump complete with single phase 1 nos. Each 2500.00 2500.00
motor and flexible extension cable.

14 Single phase starter for the above pump. 1 nos. Each 1000.00 1000.00

15 230 v, AC door bell. 1 nos. Each 300.00 300.00

16 Frost free refrigerator - 250 C.C. 1 nos. Each 20000.00 20000.00

17 230 V, AC 2000 Watts, 20 ltr. capacity geyser(water 4 nos. Each 8000.00 32000.00
heater).

18 63A, TPN, Iron clad main switch fuse unit. 1 nos. Each 1000.00 1000.00

19 Sheet steel enclosed MCB board with one 63A, 4 1 nos. Each 12000.00 12000.00
pole MCB as incomer, 63A TPN busbars, one 40A,
4 pole MCB 6 nos. 16A SPN MCBS and 12 nos.
10A SPN MCBS as out going feeders.

20 Sheet steel enclosed MCB board with one 40A, 4 1 nos. Each 10000.00 10000.00
Pole MCB isolator as incomer, 40A TPN busbars 6
nos. 16A SPN MCB and 9 nos. 10A SPN MCB as
outgoing feeders.

21 300 mm 22SWG GI sheeted and fabricated ductile 9 nos. Each 1200.00 10800.00
type cowl with net arrangement complete for
exhaust fan.
22 Fitting fixing of all different types fixures under items 55 nos. Each 200.00 11000.00
1, 2 & 3 on the wall of the building including making
hole to building with supply of fixing screws and
copper wire for interconnection complete.

23 Fittinf fixing of recessed mounting type luminaires 5 nos. Each 250.00 1250.00
on the ceiling with supply of fixing screws and
copper wire inter-connection complete.

24 Erection of steel tubular pole with cement concrete 7 nos. Each 2000.00 14000.00
(4:2:1) foundation including excavation up to a
depth of 1.5 meter.

25 Fitting fixing of HPSV street light luminaires (item 7 nos. Each 500.00 3500.00
4.0) on top of the poles including intercnnection of
the fixure from the loop in loop out cable box by
means of 2 x 2.5 sq.mm. PVC insulated copper wire
complete with supply of wires and necessary
connection in the JB.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)
26 Fitting fixing of the post top lantern along with 2 nos. Each 500.00 1000.00
supply and installation suitable GI pipe , JB and
interconnecting copper wires from JB to fixures.

27 Fitting fixing of the Decorative garden lights 20 nos. Each 1000.00 20000.00
alongwith supply of necessary supporting structures
loop in loop out JB interconnecting copper wires.

28 Fitting fixing of AC ceiling fans including supply and 20 nos. Each 125.00 2500.00
fixing suitable gause copper wires and
interconnection complete.

29 Fitting fixing and connection of exhaust fans along 9 nos. Each 500.00 4500.00
with fixing of exhaust fan ductile type cowl complete
set.

30 Fitting fixing of 20A 3 pin socket switch assembly in 11 nos. Each 100.00 1100.00
recess mounted box along with supply of box and
cutting recuss in the wall.

31 Fitting fixing of 2HP submerssible pump and its 1 nos. Each 500.00 500.00
starter complete with interconnection.

32 Fitting fixing of 230 V Ac door bell with supply of 1 nos. Each 150.00 150.00
fixing screws etc.

33 Fitting fixing geysers. 4 nos. Each 1000.00 4000.00

34 Fitting fixing 63A TPN main switch. 1 nos. Each 200.00 200.00

35 Fitting fixing of MCCB distribution boards. 2 nos. Each 1000.00 2000.00

36 Supply and delivery at site 220 V - 250 V, 50 Hz. 3 nos. Each 40000.00 120000.00
Single phase AC 1.5 ton capacity split type room air
conditionar machime with power saving good quality
compressor or normal cooling capacity as per
relevant ISS with accessories and also including
carrying loading and unloading charge all complete.
The item includes sheet metal powder coated paint
4 way air circulation through auxiliary motor and
three speed fan motor with cordless remore control.
Make Carrier / Glacier / Hitachi / Samsung or any
other state based unit approved by the EIC.
Manufacturers' test certificate of compressor along
with guarantee card and literature of operation and
maintenance od the machine to be submitted at the
time of delivery.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)
37 Making necessary base support made with MS plate 3 nos. Each 7000.00 21000.00
[50 mm x 10 mm x 750 mm] size x 2 nos. by
grouting on the roof fencing wall of rest shed for
outdoor unit and for indoor unit by cutting channel
on the wall including fixing of GI sheet of suitable
size for fitting the indoor unit. This item includes 1/2"
x 3/4" dia copper pipe line with round foam
insulation for suction and delivery pipe line and
drawing of 3 core approx. 10 mtr. length cu. cable
from starter to outdoor unit and outdoor to indoor
unit with interconnection and continuous earthing as
per IE rules and making provision of scafolding
arrangement.

38 Installation of the above AC machine supplied under 3 nos. Each 5000.00 15000.00
Sl. No. 36 both outdoor and indoor unit including
making all necessary power line and pipe line
connection including commissioning and testing
complete for entire satisfaction of the EIC.

39 Supply and drawing of distribution concealed wiring


by 1100 volt grade single core copper conductor 2 x
1.5 sq.m. (2 x 22.3 mm) through 25 mm and 20 mm
PVC pipe with supply of all necessary materials i.e.
switch sheet metal switch board and bacalite top
cover, ceiling rose etc. complete after cutting
channel 50 mm x 50 mm [2" x 2"] on masonry wall
including supplying and fixing iron hook and
supplying drawing of the continuity earth by 1 x 3 /
0.029 copper wire including mending good
damages for building work.

a) Light Point [av. Run 8M] one switch, controling 62 nos. Each 400.00 24800.00
one light.

b) Ceilinh fan point [av. Run 8M] one switch 20 nos. Each 400.00 8000.00
controling one fan complete with mounting of
ragulator.

c) Exhaust fan point [av. Run 8M] one switch 9 nos. Each 400.00 3600.00
controling one fan.

d) 5A plug point with supply of plug & switch. 40 nos. Each 400.00 16000.00

40 Supply and drawing of sub main concealed wiring 400 mtr. Mtr. 100.00 40000.00
by 1100 V grade 2 x 36 / 0.3 mm (2.5 sq.mm.)
single core copper wire and supplying drawing earth
continuity 1 x 3 / 0.029 copper wire after cutting
channel 80 mm x 80 mm [3" x 3"] on masonry wall
including supply and fixing iron work including
mending goods damages to building work from DB
to switch board.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)
41 Supply and drawing of sub main concealed wiring 300 mtr. Mtr. 200.00 60000.00
1100 V grade 2 x 56 / 0.3 mm (6 sq.mm.) single
core copper wire and supplying drawing earth
continity 1 x 3 / 0.036 copper wire after cuting
channel 80mm x 80 mm on masonry wall including
mending goods damages to building work from D.B.
to power plug socket.

42 Supply and drawing of main concealed wiring by 60 mtr. Mtr. 250.00 15000.00
1100 V grade 4 x 84 / 0.3 mm (6 sq.mm) single core
copper wire and supplying drawing earth continuity
1 x 3 / 0.036 copper wire after cutting channel 80
mm x 80 mm on masonry wall including mending
goods damages to building main power line joint
box to power DBS on ground & first floor.

43 Supply and fitting fixing GI sheet joint box with


bacelite cover complete set as per following size.
a) 100 mm x 150 mm 10 nos. Each 125.00 1250.00
b) 200 mm x 150 mm 5 nos. Each 325.00 1625.00

44 Supply, delivery at site and storage of 2 core 10 160 mtr. Mtr. 120.00 19200.00
sq.mm. (AL) PVCA cable for street lighting.

45 Supply delivery at site and storage of 2C, 6 sq.mm. 300 mtr. Mtr. 100.00 30000.00
(Al) PVCA cable for garden and gate lighting.

46 Laying of following cables burried 750 mm below


ground including excavation providing sand beeding
below and above the cable, brick protection cover
complete with supply of sand and brick , back filling
and ramming of the loose earth.

a) 2C, 10 sq.mm. (AL) PVCA cable. 160 mtr. Mtr. 100.00 16000.00

b) 2C, 6 sq.mm. PVCA cable. 300 mtr. Mtr. 100.00 30000.00

47 Termination offollowing cables along with supply of


glands lugs, and other accessories as needed.

a) 2C, 10 sq.mm. (AL) PVCA cable. 14 nos. Each 100.00 1400.00

b) 2C, 6 sq.mm. PVCA cable. 42 nos. Each 80.00 3360.00

48 Earthing all the equipments as follows by supplying


all necessary earthing materials.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)
I) Double earthing with 50 mm dia. GI Pipe, 3.64 mm 1 nos. Each 4000.00 4000.00
thick x 3 mtr. long interconnection between two
electrodes by 1 x 4 SWG GI Wire and 2 x 4 SWG GI
wire connecting the equipment body from 2 nos.
separate earth electrode for mains 63A TPN switch,
MCB moard at ground & first floor.

II) Single earthing with 50 mm dia. GI Pipe, 3.64 mm 7 nos. Each 1800.00 12600.00
thick x 3 mtr. long with 1 x 4 SWG GI Wire in soft
soil as per IE rules & ISS for ST poles (on grond).

III) Earthing of garden lights and post tap lanterns at 1 lot LS 5000.00 5000.00
the gate with1 x 8 WSG GI Wire from the earth pit of
the nearest available street light pole. (Total 22
Nos.).

49 Painting of ST poles with one coat of ready mixed 7 nos. Each 500.00 3500.00
synthetic enamel paint over a coat of Red lead
primer of approved make and brand as per direction
of EIC including preparation of surface by sand /
emery paper cleaning etc. complete.

C. Total Rs. 1025985.00

1. Cost of Civil Portion (A) Rs. 2427813.00


2. Cost of Sanitary, Plumbing and Water Supply Charges
@ 15% of Civil Cost (B) Rs. 364172.00
3. Cost of Electrical Works (C) Rs. 1025985.00

Total (A + B + C) Rs. 3817970.00

Add 2% Contingency Rs. 76359.00

Total Rs. 3894329.00

Add Cess 1% Rs. 38943.00

Gross Total Rs. 3933272.00

(Rupees Thirty nine lakh thirty three thousand two hundred seventy two) only.
Sly. Description of Item Quantity Unit Rate Amount
No. (Rs.) (Rs.)

Executive Engineer
Nadia Division
P.H. Engineering Dte.
SUMMERY ESTIMATE

Name of Work : Construction of two storied rest shed at Dhubulia as per Departmental
Drawing including necessary Electrical, Sanitary, Plumbing and Water Supply
arrangement for P.H.E. Dte. (under Surface Based W/S Schemes for Arsenic
Affected Areas in the District of Nadia (Northern Sector) under Nadia
Division, P.H.E. Dte.

1. Cost of Civil Portion (A) Rs. 2427813.00

2. Cost of Sanitary, Plumbing and Water Supply Charges


@ 15% of Civil Cost (B) Rs. 364172.00

3. Cost of Electrical Works (C) Rs. 1025985.00

Total (A + B + C) Rs. 3817970.00

Add 2% Contingency Rs. 76359.00

Total Rs. 3894329.00

Add Cess 1% Rs. 38943.00

Gross Total Rs. 3933272.00

(Rupees Thirty nine lakh thirty three thousand two hundred seventy two) only.

Executive Engineer
Nadia Division
P.H. Engineering Dte.
SUMMERY ESTIMATE

Name of Work : Construction of two storied rest shed at Dhubulia as per Departmental
Drawing including necessary Electrical, Sanitary, Plumbing and Water
Supply arrangement for P.H.E. Dte. (under Surface Based W/S Schemes
for Arsenic Affected Areas in the District of Nadia (Northern Sector) under
Nadia Division, P.H.E. Dte.

(Rupees Thirty nine lakh thirty three thousand two hundred seventy three)
only.

Executive Engineer
Nadia Division
P.H. Engineering Dte.

You might also like