Abstract of Cost for

Proposed Construction of a 3-Storeyed Unit Residential Building of

M.I.G. Housing Complex .
.

at Banjetia, P.O. Cassimbazar Raj, P.S. Berhampore Town, District Murshidabad.

on Plot No. 270 in mouza Banjetia, J.L. No. 105

Page- 1 , Item No. 2-a]

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 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.
Cum @ Rs.

12047.00 / % Cum Rs.

.00

.
2

Page- 11 , Item No. 1

Single brick flat soling of picked jhama bricks including
ramming and dressing bed to proper level and filling joints
with powdered earth or local sand.
Ground Floor

Sqm @ Rs.

342.00 /

Sqm Rs.

.00

(a) 6:3:1 proportion

Ground Floor

Cum @ Rs.

5137.00 /

Cum Rs.

.00

Page- 29 , Item No. 22(a)

Brick work with 1st class bricks in cement mortar (6:1)
(a) In foundation and plinth

Cum @ Rs.

5254.00 /

Cum Rs.

.00

Sq.m @ Rs.

216.00 /

Sq.m Rs.

.00

Page- 11 , Item No. 4 (a)

Cement concrete with graded jhama khoa(30 mm.size)
excluding shuttering.
In ground floor and foundation.

Page- 45 , Item No. 11

25mm. thick damp proof course with cement concrete with
stone chips (1:1.5:3) and admixture of water proofing
compound as per manufacturer's specification over a coat
of polymer based paint, double chequered complete as
directed (cost of water proofing compound & polymer
based paint to be paid separately).

Page- 1 , Item No. 3

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 complete.
(Payment to be made on the basis of measurement of
finished quantity of work)
(a) With earth obtained from excavation of foundation.

Cum @ Rs.

78.31 /

Cum Rs.

0 .00

Cum @ Rs.

628.27 /

Cum Rs.

.00

Ground Floor

Cum @ Rs.

5551.00 /

Cum Rs.

.00

First Floor

Cum @ Rs.

5663.00 /

Cum Rs.

.00

Second Floor
Above Second Floor

Cum @ Rs.
Cum @ Rs.

5775.00 /
5887.00 /

Cum Rs.
Cum Rs.

.00
.00

Sqm
Sqm
Sqm
Sqm

.00
.00
.00
.00

Page- 2 , Item No. 4(A)

Filling in foundation or plinth by silver sand in layers not
exceeding 150 mm. as directed and consolidating same
by thorough saturation with water ramming complete,
including the cost of supply of sand. (Payment to be made
on measurement of finished quantity)

Page- 34 , Item No. 44(b)

1st class brick work of width 200 mm. with non-modular
bricks in cement sand mortar (1:6) as per technique
explained in specification and drawings.
(b) In superstructure

Page- 26 , Item No. 12-a]

Hire and labour charges for shuttering with centreing and
necessary staging upto 4 m. using approved stout props
and thick hard wood planks of approved thickness with
required bracing for concrete slabs, beams, 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.
(Only the area in contact with concrete to be measured).
Ground Floor
First floor
Second Floor
Above Second Floor

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

354.00
372.00
390.00
408.00

/
/
/
/

Rs.
Rs.
Rs.
Rs.

10

Page- 12 , Item No.6(a)

Controlled Cement concrete with well graded stone
chips(20 mm.size) excluding shuttering and
reinforcement M20 Grade, if any, in ground floor.
Ground Floor

Cum @ Rs.

5210.00 /

Cum Rs.

.00

First floor

Cum @ Rs.

5306.00 /

Cum Rs.

.00

Second Floor

Cum @ Rs.
Cum @ Rs.

5402.00 /
5498.00 /

Cum Rs.
Cum Rs.

.00
.00

Above Second Floor

11

Page- 27 , Item No. 15

Reinforcement for reinforced concrete work in all sorts of
structures including distribution bars, stirrups,binders etc.
including supply of rods, initial straightening and removal
of loose rust (if necessary), cutting to requisite length,
hooking and bending to correct shape,placing in proper
position and binding with 16 gauge black annealed wire at
every inter-section, complete as per drawing and direction.
Ground Floor
First Floor
Second Floor
Above Second Floor

12

13

14

Rs.
Rs.
Rs.
Rs.

68359.00
68403.00
68447.00
68491.00

/
/
/
/

MT
MT
MT
MT

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 31 , Item No. 29

125 mm. thick brick work with 1st class bricks in cement
mortar (4:1) in ground floor.
Sqm @ Rs.
Ground Floor
Sqm @ Rs.
First Floor
Sqm @ Rs.
Second Floor
Sqm @ Rs.
Above Second Floor

725.00
737.00
749.00
761.00

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 85 , Item No. 1-c]

Wood work in door and window frame fitted and fixed
complete icluding a protective coat of painting at the
contact surface of the frame.
(c) Sal : Siliguri.
Ground Floor
First Floor
+Rs 200/m3/flr
Second Floor
Above Second Floor

MT
MT
MT
MT

@
@
@
@

Cum @ Rs.
Cum @ Rs.

98153.00 /
/

Cum Rs.
Cum Rs.

.00
.00

Cum @ Rs.
Cum @ Rs.

/
/

Cum Rs.
Cum Rs.

.00
.00

/
/
/
/

Each
Each
Each
Each

.00
.00
.00
.00

Page- 189 , Item No. 18(a)

M.S. clamp for fixing door and window frame made of flat
bent bar, end bifurcated, fixed in cement concrete with
stone chips (4:2:1) fitted and fixed complete as per
direction.
(a) 40mm. X 6mm. Above 250mm. Upto 350mm. Length.

Ground Floor
First Floor
Second Floor
Above Second Floor

Nos.
Nos.
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

33.00
33.00
33.00
33.00

Rs.
Rs.
Rs.
Rs.

15

Page- 227 , Item No. 83(ii) b

40 mm thick panel shutter of door with 19 mm thick raised
panel as per design complete. (Gamari)
Ground Floor
Sqm @ Rs.

16

17

18

19

20

2601.87 /

Sqm Rs.

.00

First Floor

Sqm @ Rs.

2601.87 /

Sqm Rs.

.00

Second Floor

Sqm @ Rs.

2601.87 /

Sqm Rs.

.00

Above Second Floor

Sqm @ Rs.

2601.87 /

Sqm Rs.

.00

Page- 191 , Item No. 20-viii

Supplying, fitting, fixing Iron Butt hinges.
100mm X 75mm X 3.5mm
Ground Floor
First Floor
Second Floor
Above Second Floor

Nos.
Nos.
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

68.56
68.56
68.56
68.56

/
/
/
/

Each
Each
Each
Each

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 197 , Item No. 25-e]

Supplying , fitting , fixing Iron Socket Bolt .
300mm long , 10mm dia bolt.
Ground Floor
First Floor
Second Floor
Above Second Floor

Nos
Nos
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

100.49
100.49
100.49
100.49

/
/
/
/

Each
Each
Each
Each

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 199 , Item No. 27-c]

Supplying , fitting , fixing Iron Hasp Bolt .
300mm long , 16mm dia bolt.
Ground Floor
First Floor
Second Floor
Above Second Floor

Nos
Nos
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

182.66
182.66
182.66
182.66

/
/
/
/

Each
Each
Each
Each

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 189 , Item No.16-b

Supplying fitting fixing Hinged Cleat with 75 mm long iron
hinges.
Ground Floor
First Floor
Second Floor
Above Second Floor

Nos
Nos
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

31.37
31.37
31.37
31.37

/
/
/
/

Each
Each
Each
Each

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Nos.
Nos.
Nos.
Nos.

@
@
@
@

Rs.
Rs.
Rs.
Rs.

85.44
85.44
85.44
85.44

/
/
/
/

Each
Each
Each
Each

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 215 , Item No. 65-b-iv

Supplying fitting fixing anodized aluminium D type handle
with round base.
150 mm x 10 mm dia rod.
Ground Floor
First Floor
Second Floor
Above Second Floor

22

23

Page- 204 , Item No. 34-a[ii]-[viii]

Supplying fitting fixing Steel Windows with side hung
shutters & horizontal glazing bars.
Fixed type with integrated grill .
First Floor
Sqm @ Rs.
Sqm @ Rs.
Second Floor
Above Second Floor
Sqm @ Rs.

2034.20 / Sqm
2052.83 / Sqm

Rs.
Rs.

.00
.00

2071.46 / Sqm

Rs.

.00

472.00 / Sqm
472.95 / Sqm
473.90 / Sqm

Rs.
Rs.
Rs.

.00
.00
.00

Page- 376 , Item No. 1[a]-ii]

Supplying fitting fixing plain Sheet Glass , 4 mm thick with
putty & nails/wire clips each area exceeding 0.10 Sqm.
upto 0.25 Sqm. [frosted glass]
First Floor
Second Floor
Above Second Floor

24

Sqm @ Rs.
Sqm @ Rs.
Sqm @ Rs.

Page- 155 , Item No. 10(a)-ii]

MS ornamental grill of approved design with MS flat bars
etc.
Using steel at rate 16 Kg/Sqm and above.
Ground Floor
First Floor
Second Floor
Above Second Floor

25

Kg @ Rs.

62.15 /

Kg Rs.

.00

Kg @ Rs.
Kg @ Rs.
Kg @ Rs.

62.77 /
63.39 /
64.01 /

Kg Rs.
Kg Rs.
Kg Rs.

.00
.00
.00

Sqm @ Rs.

2910.20 /

Sqm Rs.

.00

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 159 , Item No. 15

Supplying , fitting , fixing Collapsible gate with
40mm.x40mm.x6mm. Tee as top & bottom guide rail ,
20mm.x20mm.x2mm. Vertical channels 100mm. Apart in
fully stretched position , 20mm.x5mm. M.S. flats in bracing
, 38mm. Steel rollers etc. & properly rivetted .

26

27

Page- 319 , Item No. 1(ii)c

10 mm thick plastering with sand cement mortar (4:1).
Ground Floor
First Floor
Second Floor
Above Second Floor
Page- 319 , Item No. 2(i)c
15 mm thick plastering with sand cement mortar (6:1).
Ground Floor
[i] Inside
[ii] Outside
First floor
[i] Inside
[ii] Outside
Second Floor
[i] Inside
[ii] Outside
Above Second Floor
[i] Inside
[ii] Outside

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

94.90
97.13
99.36
101.59

/
/
/
/

Sqm @ Rs.
Sqm @ Rs.

104.74 /
104.74 /

Sqm Rs.
Sqm Rs.

.00
.00

Sqm @ Rs.
Sqm @ Rs.

106.97 /
107.42 /

Sqm Rs.
Sqm Rs.

.00
.00

Sqm @ Rs.
Sqm @ Rs.

109.20 /
110.10 /

Sqm Rs.
Sqm Rs.

.00
.00

Sqm @ Rs.
Sqm @ Rs.

111.43 /
112.78 /

Sqm Rs.
Sqm Rs.

.00
.00

28

29

30

Page- 393 , Item No.22-ii]

Supplying fitting , fixing C.I down pipes conforming to
IS:3989 1970 and IS:1729-1964 in position with all
necessary clamps , including cutting holes in wall , floor
etc. & jointing with spun yarn , valamoid , bitumen , M-seal
etc. complete.
Rain water pipe
100 mm. dia.
Metre @ Rs.

643.31 /

Page- 91 , Item No. 3(iii)

35 mm thick gray artificial stone flooring with cement
concrete 4:2:1 including neat cement punning finish.
Ground Floor
First floor
Second Floor
Above Second Floor

.00

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

257.59
261.45
265.31
269.17

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

28.33
28.33
28.33
28.33

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Sqm Rs.
Sqm Rs.
Sqm Rs.

.00
.00
.00

Page- 323 , Item No. 8

1.5 mm thick neat cement punning in wall dado.
Ground Floor
First floor
Second Floor
Above Second Floor

31

Metre Rs.

Page- 105 , Item No. 23(a)-ii].

Supplying fitting fixing Marble flooring, 25 mm thick set in
cement morter 2:1 with Makrana Chawk Doongri.
[A]
Area of each tiles exceeding 0.3 Sqm but not
exceeding 0.6 Sqm .
Ground Floor
Sqm @ Rs.
Sqm @ Rs.
First floor
Sqm @ Rs.
Second Floor

32

Page- 113 , Item No. 30(B)ii

Supplying fitting fixing 1st. Quality Ceramic tiles on dado,
skirting etc.
Other than white .
Ground Floor
Sqm @ Rs.
First Floor
Sqm @ Rs.
Second Floor
Sqm @ Rs.

1549.96 /
1561.96 /
1573.96 /

670.27 / Sqm
670.27 / Sqm
670.27 / Sqm

Rs.
Rs.
Rs.

.00
.00
.00

33

34

35

36
a

Page- 329 , Item No. 5

Colour washing with any shade with strainers as
reqd.including cleaning and smoothening surface
thoroughly :Two coats
Internal Ground Floor
First Floor
Second Floor
Above Second Floor

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

1373.60
1373.60
1373.60
1373.60

/
/
/
/

%Sqm
%Sqm
%Sqm
%Sqm

Rs.
Rs.
Rs.
Rs.

0 .00
.00
.00
.00

Page- 333 , Item No. 14

Applying interior Acrylic primer of approved quality and
brand on plastered or cencrete surface old or new surface
to receive cement based paint including scraping and
preparing the surface throughly, complete as per direction
of the Engg-in-charge. (manufacturer's specification to be
followed) Two coats water based
Ground Floor
First Floor
Second Floor
Above Second Floor

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

3656.20
3715.79
3775.38
3834.97

/
/
/
/

% Sqm
% Sqm
% Sqm
% Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Page- 335 , Item No. 16

Applying decorative cement based paint of approved
quality incuding preparing the surface. Two coats.
Ground Floor
First Floor
Second Floor
Above Second Floor

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

39.48
40.08
40.67
41.27

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

28.18 /

Sqm Rs.

.00

Page- 343 , Item No. 7(a)&(b)

Priming one coat on timber or plastered surface with
synthetic oil bound primer of approved quality.
Ground Floor
Sqm @ Rs.
First Floor

Sqm @ Rs.

28.18 /

Sqm Rs.

.00

Second Floor

Sqm @ Rs.

28.18 /

Sqm Rs.

.00

Above Second Floor

Sqm @ Rs.

28.18 /

Sqm Rs.

.00

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

23.03
23.03
23.03
23.03

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

Sqm
Sqm
Sqm
Sqm

@
@
@
@

Rs.
Rs.
Rs.
Rs.

62.22
62.22
62.22
62.22

/
/
/
/

Sqm
Sqm
Sqm
Sqm

Rs.
Rs.
Rs.
Rs.

.00
.00
.00
.00

on steel or metal surface

Ground Floor
First Floor
Second Floor
Above Second Floor

37

Page- 343 , Item No. 8-a-iv]

Painting with best quality synthetic enamel paint including
smoothening surface by sand papering etc. [except
white] .
i) on timber surface with super gloss paint, Two coats.
Ground Floor
First Floor
Second Floor
Above Second Floor

ii) on steel surface with super gloss paint, Two coats.

Ground Floor
First Floor

Sqm @ Rs.
Sqm @ Rs.

59.59 /
59.59 /

Sqm Rs.
Sqm Rs.

.00
.00

Sqm @ Rs.
Sqm @ Rs.

59.59 /
59.59 /

Sqm Rs.
Sqm Rs.

.00
.00

Sqm @ Rs.

390.10 /

Sqm Rs.

.00

Rs.

.00

Rs.

.00

8 % of cost of total Building cost .

Rs.

.00

5 % of cost of total Building cost .

Rs.

.00

Rs.

.00

Second Floor
Above Second Floor
38

Page- 123 , Item No. 1-a]

Lime terracing on roof with lime concrete [7:2:2] [7 brick
khoa : 2 surki : 2 lime putty / paste] laid to proper slope .
75 mm. avg. thick .

TOTAL
39

Sanitary, plumbing & water supply works .

8 % of cost of total Building cost .

40

Electrification, Augmentation of power, distribution panel &

equipments for light & fan including electrical fittings.

41

Unforeseen & contingency .

GRAND TOTAL

The estimate has been prepared as per Schedule of

Rates of PWD Building [ Central Circle ] .
Rates are as per Schedule effective from 4.04.2012