GOVERNMENT OF WEST BENGAL PANCHAYATS & RURAL DEVELOPMENT DEPARTMENT 9™ FLOOR, JOINT ADMINISTRATIVE BUILDING BLOCK HC, PLOT 7, SECTOR ~ Ill SALT LAKE CITY, KOLKATA ~ 700 106 Memo No. 2413 -RD/O/NREGA/185-03/09 Doted: 03.05.17 From: Sucipta Porel, WBCS(Exe) Dy. Secretary to Govt. of West Bengal To: The District Magistrate, Uttar Dinajpur ‘Sub: Estimate for construction of AWC building under MGNREGA in convergence with different Departments Ref : His Memo.No. 2519/MGNREGS Dated 15.03.17 Sir, With reference to the captioned Memorandum, itis to state that State Government has decided to introduce ‘a model estimate for AWC building of covered area 676 square feet having estimated cost of Rs.7 lakh for the sake of structural uniformity in convergence models of AWC with different departments. It has been also resolved to utlize the fund of converging department within the estimated value and fund ‘gap between proposed estimate and departmental commitment will be bridged from MGNREGA with maximum celing of Rs.5 lakh This order is binding for al type of convergence initiative in constructing AWC in convergence in the state The estimate with drawing is enclosed herewith for your ready reference. With regards, Yours faithfully, Enco As stated (Sitipta Pore Dy. Secretary to Govt. of West Bengal Memo No. 24 13 /1(30)/RD/O/NREGA/18S-03/09 Dated: 03.05.17 Copy forwarded for information and necessary action to 1). The Principal Secretary, GTA 2-23) The District Magistrate, all except Uttar Dinajpur 24) The AEO, Siliguri Mahakuma Parishad 25) The Joint Secretary, Child Development Department 26-30) The Dy. Secretary, NBD/SA/BCW/TD/MA/PU Department Dy. Secretary to Government of West Bengal21-8 TYPICAL PLAN & ESTIMATE OF ANGANWARI CENTRE A 8 BLACK BOARD RG. BOARD TABLE-TEACHERS. SSS le, in| PS| ee BEAM) _______ ts J la 2a BS RACK 1 NOS Dy c “4 LEAF DOOR 3-0" WIDE VER. Oo, He, 0 tw, —+ STORE ' @ Shei No] |° 1 2 D, 5 e 8-0" x 6-0" 2 5 ‘areas w, | = 2] Caer Ei ‘SHELF - Nos W, -5-3" x40" D,-6-6" x40" D, 8 D,-6-6" x36) D, & D,-PV.C. Door -2 Nos, COVERED AREA = 676 SFT. (SAY) OPEN VERANDAH = 46 SFT. (SAY)Detailed estimate of Anganwadi Centre 4. Earth work in excavation in foundation fot wall 1322" x 3°" x 2-6 = 1100.28 oft bs J No. Col, 3-4" x 3-4" x 2-6" 83.17 oft Ver. 3 1.6" x 2-6" 213.60 cht. Ramp. 17-0" x60" x 1-0" =_102.00 oft 7498.90 cf. = 42.45 2. Brick flat Soling to foundation 132-2" x 3-4" 440.09 sft 3x 3-4" x 3-8" 33.37 sft 34-2 x26" 85.40 sft 102,00 sft 400.00 sft 44,49 sf 49-10" x 3-0" 59.49 sf. e-A0" x 2-6" 22.08 st. Store 6-0" x 5-0" 30.00 st. Kit 8-0" x 60" 48.00 sft. Toilet 2 x 4-0" x 4-0" 32,00 sf. 1296.82 sf. = 120.52 m? 3, 6" thick (1:3:6) Cement Coneret with Jhama Khoa to (@) foundation 132-2" x 3-4" 440.09 sft 3x34" x 3-4" 33.27 sft 34-2" x 2° 26.40 sft. 47.0" x 6-0" 102.00 sft. $60.76 x 6" thick = 330.35 oft. (b) Floor 20-0" x 20-0" 400.00 sft Ver, 14-10" x 3-0" 44,49 sft 19'-10" x 3'0" 59.49 sft y-A0" x 2-6" 22.08 sft store 6-0" x 50" 30.00 sft. Kit. 8-0" x 6-0" 48,00 sft : Toilet 2 x 4-0" x 40" 32.00 sft. $35.06 x 6" thick = 209.90 _oft. 540.25 cf 15,30 m* 4, 25 mm thick D.P.C. (1:1.8:3) 132-2" x 10" 109.689 sft 3x10" x 10" 2.08 sft. 4x 3412" x 10" 28.35 sft 140.10 sft = 13.02 m* 5. Brick Work in foundation & plinth (1:6) 432-0" x 35" x3" = 96.34 oft. 132-0" x 30" x3" = 82.60 ct. 192-0" x 25" x3" = 68:72 ch54.84 cht. 41.30 ft 3.x 36" x 35° x 6.38 oft. 3x 30" x30" 3" 469 ft 3 x 26" x 25" x 3" 3.24 oft. 3 x 18" x 15° X 3" =__1.17 oft. 369.28 cf = 10.18 m* Upto D.P.C. Rattrap bond x20" = 264.32 sft. x20" 68.33 sft 332.65 sft = 30.90 m* D.PC. to lintel level Rat trap bond * = 1024.24 sf. ” 6.00 sft D,- 2x 6-6" x 3°6" = 45.50 sft Wi-3xs'3" x4-0" = 63.00 sf C1345 sh 260.74 sft. = 82.68 m= 413.58 m* 6. 3 RC.C. Slab to Box Windows 3x 4.8" x 1-6" x" 5,06 ctt. 2x 4-8" x 1-6" x3 3,38 cf Box Shelf (Top) 2 x 3-0" x 1-6" x3" 2.28 eft (Bottom) 2 x 3-0" x 1.6" x3" 2.25 eft {Ghelf 4 x 3-0" x 1-6" x 3" 4.50 cht. (Lintel) 3 x 4-6" x 10" x 6” 5.60 cht seae xtorxe = Si4 of (Chajja) 3 x 4-6" x * 5.06 cht. 2x46" x1) = 3.38ch. Kitchen Shelf / Rack 6.00 eft. = 2.68 m* 7. 260 mm thick Brick Work in (1:8) mortar in Rat trap bond from lintel to roof level " x 3-0" 396.30 sft. x30" 67.98 sf. 464,28 sft = 43.15 mi? 8. 125 mm thick R.C. filer slab to roof (1:1.5:3) Roof : 676 sft. x 5" 283.92 oft Beam : 2x 21-8" x =_ 67.68 oft. 361.60 oft. = 9,95 m* ‘Total area of the filler portion 270 sft. 18 sft0" x3 9 sft aorx tor = 4 sft 3-0'x4-0" = 12 sft rx 4.0" = 24 sft 0" x 2-0" =_12 sft 349 sit R.C. Concrete area = (676 - 349) sft = 327 sft Nos. of burnt clay roof tiles (Raniganj type) (14,9) of size - 14° x9" x 1" Le. 349 *| 35 %49, For two layers - 401 x 2 = 802 No. x 0.07 = 56 cf. (say) = 1.6m saving of coneret 9, 25 mm thick artificial stone floor (1:2:4) floor 200" x 200" 400.00 sft. Ver. 1410" x 3-0" 44,49 sft 19 59.49 sft. 22.08 sft Stove 30.00 sft. Kitchen 8'-0" x 48.00 sft Toilet 2 x 4-0" x 4-0" 32.00 sft. 165.20 sft 55.20 sft Box 2 x 3-0" x 16" 9.00 sft. Shelf 4 x 3-0" x 1-6" 18,00 sf. Kitchen Shelf 2 x 80" x 1'-6" 24.00 sft Rack 2 x 4'-0" x 1-6" 12,00 sft Ramp 12-0" x 6-0" 72.00 sft 991.46 sft 410, Plaster (1:4) flush pointing to innerfouter surface 2x 176-4" x 10-0" = 3626.00 sft. Ded: Door 26.00 sf. Window 63.00 sf. = 401 Nos. Door 45.50 sft. 1134.50 sf. 3391.50 sf. Plastering of roof surface (intermediate area of filter assuming 20% area) 127.20 sft. of 636 sf. 3516.70 sft 11, Plaster to plinth height with neat finish 176-4" x 1-6" = 264.50 sft WAGE COMPONENT Description ssk | sk 7 [Earth work in excavation in ordinary mixed soll lead 80-0", li $-" @ 62 sft, USK Z| Brick fat soling @ SSK-1, USK-A/04 mt 35 ©. Cone. (1:36) @ SK2, USK-3 12.1 m* 145 4 [25 mm thick D.P.C. (1:1.5:3) @ SK-2, USK-3 / 18 mv 15 Planing, Estimates and Design of Cost Effecve Construction. ‘lmovaive Worsted Sebemes )Travan 5 © 5K1, USKRITA NS wae | ms 7 Hew TA SST ING gicessusc-osroaonm | teen | ts 28 ey age Sond 042 A Bos Windows @ S41, USK 2/207 ae | 88 3 7 [etc tv) aim | 7 1 ar an (1.83) @ SK, USS IZ sa [18 70 Se ial sone foot (124) @ SKS, USK 24 aia [HS 78 oo na Piast rot @ S42, USK 118 m2 seat [18 3 SA a arom renin 5x2, usKar ems | ARO 28 was | 38 | 188 Zartos [4 Now | THs Say ‘Say ‘Say | Baprior D5 Den Ec 1a io ‘Wage Component 237 Nos. x Rs. 176.00 = Rs. 41712.00 MATERIAL, COMPONENT = msction ees [eles [es] ster | tat ang TOE 3657 2 fe. Cone (9) 18.300? wa ee | a8 soon te DO, - 1902 ME AS) oa [ove | 008 = fee ne (8 = 108 mw? 350 328 [056 Ra vop (42) 1958 7 10384 si [128 Taco. 0:158)-25808 we [ ioe [ae [a oer | Rap (i) = 18 aa ‘as [049 3 Fem tek RCC. lor aad 15) 398 str matt 802 No. wes). 60 Bam ae tas pom [aera | a [oom nee = ei Se owe BABE $F pring Pasir (4) 327.07 Ta [088 10. 75 mm thick plaster to plinter (1) 4) - 24.58 m? 0.41 0.10 catmabew puoe| eo |e7ee | eee |B 2a S| oe | a2 | Ree | Brey Nos. m m | 236.85 (say) say | = 237 one COST OF MATERIAL 4. Bricks 22150 Nos. @ Rs. 8000%0 Rs. 1,77,200.00 2. Jhama Chips 14.50 m? @ Rs. 1170.00 / mm Rs. 16,965.00 3. Stone 9.25 m> @ Rs. 2000.00 / m? Rs. 18,500.00 ‘4. Sand (Medium) 24 m? @ Rs. 550.00 / m* Rs. 43,200.00 5. Cement 237 Bags @ Rs. 378.00 / Bag Rs, 89,586.00 &. Raniganj Tiles 802 Nos. @ Rs. 12.00/ Each Rs, 9,624.00 7. Hire charges for shuttering 87 m @ Rs. 200.00 / m Rs.__ 17,400.00 Rs._3,42,476.00 Bay5 cg angi rames wav C629 em Ktmmkeronato| 6 of door and nd. 28 Fe 8 (ar Fane a ee Park at of hige and other fttngs, 25mm "3060.00 7402037 Nos | 500 Sarre ange | 7008 [Nt | 127400 position but excluding nang eaters wih 12mm. Thick Pen: 1 tse woos) FT} Supplying fitting, fixing of door B window fiting a) Iron butt hing (oem x 50mm | 54 Nos. | wit2| 2220.48 a A125 yt oom X 1967 ae \non| ses) “Ba 2 Hon se (250 om 2n) x4 | Nos. | 7m] “oan | state bop ange 0 4 [Nee | 2o| srr [Le) Window ring (7.5 om) P-203-59 (0) 20 | Nos. | 30-28 605,60 TINS. ornamental gril of ‘approved design for windows including fitting fixing 2578 | Kg. | $5.26| 16810.98 geet Z| white washing 3 coats to inside the building aia | Samm 13.44 2998.87, 3 Se wen See ae uaa mae | 770.5 |SaMt| 42.64 270.12 (two coats) Farming one coal on timber of plastered caface wih eyrifetc of ound primer of] 72 Sqm] 304s] 2100.98 [erred qekty including smeotnening sues by sand papesng et 76 | Priming one coat on “steel or other metal surface synthetic oll bound primer afl 30 |SaMt] 24.87 746.10 Porn os 2 sno snes A : ce at yet ena pra cua} a [san] ere] m5 Para WE OO 20'y nod pers Ee art ica ene Peet. Sree cs eee et mayen Cycom ha se 7 | pak otto ‘make and brand Fncluding smoothening “urface by sand papering 77 [samt] 58.03 986.51 VF |eereunes oes pec apo sce On aoa ot | | sient er ae te sre et wo eae Oh ate xcept vn) 78 | Supplying, fitting & fixing UPVC pipes A-Type and fittings ‘conforming to 1:13592- 6 Mt. | 162.00 972.00 | 1982 with all necessary: ‘clamps nails. including making hholes in walls, floor etc. iS a ein cones oe spa or sng west ne 0 gong nora mame OO ang mening 04 roa a) came, 751. 6 5 ag Fino PV dow a dU 8 ram LE | namo] — e008 70 Suppl & fing, Fang of SW Sol Pps ‘Including al ftings) S| Nos. | 22400| 1920.00 3 Suppvn, fing an fing aston "TSP TT wos. | 943.00 943.00 32 Woter closet Indian Pattern Tos | 742.00 | 712.00 | Supping ting end fixing cast or pit cover 37 [ Nos. | 1000.00 3000.00 2a [Brick Knosa for soak well +57 peu. nt| 900.00] 1950.00 35 | Nail Palstic sheet, etc Ls [ias00.00| 1800.00 2 Supping, tng and tng smoke Tass Choteh To 1 | Nes: [ston.0o | 3000.00 27 | Display Bored [oa Nos. [100000 t000.00 26 | Skilled Labour cost [can7_[ Nos. [352.00 1184.00 25 | Semi Skiled cost [oa [ Nos. [25400 _ 1088.00 sc I 0.01 Wage Gost al 7 | Un-Skiled wage [zs00 | Nes. | 17600] #1712,00 | | se 00 Provision for Water supply = Electrification :V = ¢ ive Fen ‘Waterial Cost) of 458630.00 ‘Material Gost) of 458630,00 palning’3 amenities noting tutus et [i [Wer Sopy (1% of eel [2 [Etetifeation (15% of Tota BE “eqitative fencing cid fienaly ol Es {ware | tes art ore [exo Sau ai 5 99.092.00 | Say Re [ 7.00.000.00)