ABSTRACT COST ESTIMATE FOR TWO STOIRED RESIDENTIAL BUILDING

(GR.+1ST) OF MR. AMAR DEY ,S/O LATE KHUDIRAM DEY AND MRS
KAKALI DHARA(DEY),W/O- MR AMAR DEY ,ON MOUZA- JOTERAGHAB, J.L
NO -046, PLOT NO -463, KH.NO- , P.O. & P.S. - JAMALPUR ,UNDER
JAMALPUR -I GRAM PANCHATAT DIST - PURBA BARDHAMAN.
GROUND FLOOR = 916.00 SQ.FT GROUND FLOOR =474.00 SQ.FT
Rates taken from PUBLIC WORKS DEPARTMENT [GOVERNMENT OF WEST BENGAL] BUILDING WORKS (VOLUME – I) [Incorporation of
GST Act, 2017 & All addenda & Corrigenda of SOR, 01.12.2015] Effective From 1 st November 2017
SL
DESCRIPTION OF ITEMS QUANTITY UNIT RATE UNIT 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
1 75 m. as directed. The item includes necessary trimming the sides of 70.12 %Cum 11927.00 %Cum 8363.21
trenches, levelling, dressing and ramming the bottom, bailing out
water as required complete. a) Depth of excavation not exceeding
1,500 mm. [ P-1; It-2(a)]

Filling in foundation or plinth by Silver sand in layers not exceeding

150 mm as directed and consolidating the same by thorough
2 saturation with water, ramming complete including the cost of supply 105.00 %Cum 54351.00 %Cum 57068.55
of sand. (payment to be made on measurement of finished quantity)
(B) by fine sand [P-2; It-4(B)]

3 Single Brick Flat Soling of picked jhama bricks including ramming

and dressing bed to proper level and filling joints with local sand. 130.00 Sqm 323.00 Sqm 41990.00
[ P- 14; It- 1]
4 Ordinary Cement concrete (mix 1:2:4) with graded stone chips (20
mm nominal size) excluding shuttering and reinforcement,if any, in
ground floor as per relevant IS codes. a) Pakur Variety (including 19.50 Cum 5110.26 Cum 99650.07
carraige) for ground floor [ P- 24; It-4 (b)]

5 Supplying and laying Polythene Sheet (150gm / sq.m.) over damp

proof course or below flooring or roof terracing or in foundation or in
89.00 Sqm 24.00 Sqm 2136.00
foundation trenches.
[ P-47; It- 3]
6 Ordinary Cement concrete (mix 1:1.5:3) with graded stone chips (20
mm nominal size) excluding shuttering and reinforcement if any, in
ground floor as per relevant IS codes. a) Pakur Variety (including 48.00 Cum 5667.91 Cum 272059.68
carraige) for ground floor [P-26, It-10] (B)

7 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 to requisite length,
hooking and bending to correct shape, placing in proper position and 3.800 MT 70215.85 MT 266820.23
binding with 16 gauge black annealed wire at every intersection,
complete as per drawing and direction. I. SAIL/ TATA/RINL
[P-44, It-40] (B)

8 Hire and labour charges for shuttering with centering 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 and columns, lintels curved or straight including fitting,
fixing and striking out after completion of works (upto roof of ground
floor) [ P- 42; It-36]

(c) 9 to 12 mm thick approved quality plyboard

224.00 Sqm 363.00 Sqm 81312.00
shuttering in any concrete work
9 f) 25 mm to 30 mm shuttering without staging in foundation 168.00 Sqm 205.00 Sqm 34440.00
10 Brick work with 1st class bricks in cement mortar (1:6)
[ P-15; It- 08]
(a) In foundation and plinth 19.00 Cum 4775.00 Cum 90725.00
11 b) In superstructure, 45.00 Cum 4998.00 Cum 224910.00
12 125 mm. thick brick work with 1st class bricks in cement mortar
25.00 Sqm 660.00 Sqm 16500.00
(1:4) in ground floor. [P- 16; It- 16]
13 Labour for Chipping of concrete surface before taking up
280.00 Sqm 21.00 Sqm 5880.00
Plastering work. [P- 192; It- 1]

Page 1
ABSTRACT COST ESTIMATE FOR TWO STOIRED RESIDENTIAL BUILDING
(GR.+1ST) OF MR. AMAR DEY ,S/O LATE KHUDIRAM DEY AND MRS
KAKALI DHARA(DEY),W/O- MR AMAR DEY ,ON MOUZA- JOTERAGHAB, J.L
NO -046, PLOT NO -463, KH.NO- , P.O. & P.S. - JAMALPUR ,UNDER
JAMALPUR -I GRAM PANCHATAT DIST - PURBA BARDHAMAN.
GROUND FLOOR = 916.00 SQ.FT GROUND FLOOR =474.00 SQ.FT
Rates taken from PUBLIC WORKS DEPARTMENT [GOVERNMENT OF WEST BENGAL] BUILDING WORKS (VOLUME – I) [Incorporation of
GST Act, 2017 & All addenda & Corrigenda of SOR, 01.12.2015] Effective From 1 st November 2017
SL
DESCRIPTION OF ITEMS QUANTITY UNIT RATE UNIT AMOUNT
NO
14 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 (Ground floor).[Excluding cost
of chipping over concrete surface] [P-189, It-1] (B)

(ii) With 1:4 cement mortar (c) 10 mm thick plaster for ground floor
320.00 Sqm 123.00 Sqm 39360.00

15 (i) With 1:6 cement mortar (c) 15 mm thick plaster for ground floor
360.00 Sqm 134.00 Sqm 48240.00

16 (i) With 1:6 cement mortar (b) 20 mm thick plaster for ground floor
450.00 Sqm 155.00 Sqm 69750.00

17 Neat cement punning about 1.5mm thick in wall, dado, window

sill,floor etc. NOTE:Cement 0.152 cu.m per100 sq.m. 39.00 Sqm 34.00 Sqm 1326.00
[P- 192; It- 15]
18 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 including raking
out joints or roughening of concrete surface and application of cement
slurry before flooring works using cement @ 1.75 kg/sq.m all complete
90.50 Sqm 314.00 Sqm 28417.00
including all materials and labour. 3 mm. thick topping (High polishing
grinding on this item is not permitted with ordinary cement).
Using grey cement (iii) 35 mm. thick. for gr. floor P-
48; It-6]

19 M.S.or W.I. Ornamental grill of approved design joints continuously

welded with M.S, W.I. Flats and bars of windows, railing etc. fitted
and fixed with necessary screws and lugs in ground floor. (ii) Grill
weighing above 16 Kg./sq.mtr and above @ 20 Kg./sq.mtr [ P- 3.560 Qntl 9696.00 Qntl 34517.76
104; It-13(a)(ii)] (B)

20 Collapsible gate with 40mm x 40mm x 6mm Tee as top and bottom
guide rail, 20mm x 10mm x 2mm vertical channels 100mm apart in
fully stretched position 20mm x 5mm M.S. flats as collapsible
bracings properly rivetted and washered including 38mm steel rollers
including locking arrangements, fitted and fixed in position with lugs 6.75 Sqm 3402.00 Sqm 22963.50
set in cement concrete and including cutting necessary holes, chasing
etc. in walls, floors etc. and making good damages complete. In
ground floor. [P-106; It-18]

21 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 20
mm down cutting holes and mending good damages to match with
existing surface complete in all respect excluding glazing. In Ground 1.08 Sqm 2018.00 Sqm 2179.44
floor. Without integrated grills. (b) Openable steel windows as per IS
sizes with side hung shutters and horizotal glazing bars. [The extra
rate admissible for the openable portion only] (iii) Centre hung
ventilators as per I.S. sizes 580 mm. In ground floor. [P-
107; It-20]

Page 2
ABSTRACT COST ESTIMATE FOR TWO STOIRED RESIDENTIAL BUILDING
(GR.+1ST) OF MR. AMAR DEY ,S/O LATE KHUDIRAM DEY AND MRS
KAKALI DHARA(DEY),W/O- MR AMAR DEY ,ON MOUZA- JOTERAGHAB, J.L
NO -046, PLOT NO -463, KH.NO- , P.O. & P.S. - JAMALPUR ,UNDER
JAMALPUR -I GRAM PANCHATAT DIST - PURBA BARDHAMAN.
GROUND FLOOR = 916.00 SQ.FT GROUND FLOOR =474.00 SQ.FT
Rates taken from PUBLIC WORKS DEPARTMENT [GOVERNMENT OF WEST BENGAL] BUILDING WORKS (VOLUME – I) [Incorporation of
GST Act, 2017 & All addenda & Corrigenda of SOR, 01.12.2015] Effective From 1 st November 2017
SL
DESCRIPTION OF ITEMS QUANTITY UNIT RATE UNIT AMOUNT
NO
22 Supplying best Indian sheet glass panes set in putty and fitted and
fixed with nails and putty complete. (In all floors for internal wall &
1.08 Sqm 536.00 Sqm 578.88
upto 6 m height for external wall) (ii) 4 mm thick In ground floor. [P-
205; It-1]
23 Supplying, Fitting & Fixing 30 mm thick Factory made solid Panel
PVC Door Shutter consisting of outer frame made out of M.S. tubes
of 19 gauge thickness and size 19 mmx19 mm for styles, top and
bottom rails, M.S. frame shall have cost of steel primers of approved
make and manufacture, M.S. frame covered with 5 mm th. heat
moulded PVC “C” channel of size 30 mm th, 70 mm width out of
which 50 mm shall be flat and 20 mm shall be tapered in 45 degree
angle on either sides forming styles; and 5 mm th. 95 mm wide PVC
sheet out of which 75 mm shall be flat and 20 mm tapered in 45
degree on the inner side to form top & bottom rail and 115 mm wide
PVC sheet out of which 75mm shall be flat and 20 mm shall be 6.30 Sqm 1943.00 Sqm 12240.90
tapered on both sides to form lock rail. Top, bottom and lock rails
shall be provided either side of the panel with 10 mm (5 mm x 2)
th.,20 mm wide cross PVC sheet as gap insert for top rail and bottom
rail. Paneling of 5 mm th. both side PVC sheet to be fitted in the M.S.
frame welded/sealed to the styles &rails with 7 mm (5 mm+2 mm)
th.x15 mm wide PVC sheet beading on inner side and joined together
with solvent cement adhesive. An additional 5 mm th. PVC strip of
20 mm In ground floor. [P-125; It-15]

24 Supplying, fitting and fixing Marble Slab/tile of 15 to 18 mm

thickness in floor, lobby, stair, landing & treads etc. over 20 mm
(av.)thck base of Cement mortar (1:2) laid with white cement slurry
@ 4.4 kg/Sq.m before placing marble & jointed with white cement
slurry @ 2.0 kg/Sq.m with necessary pigments including grinding
and Granite polishing as per direction of Engineering -in -Charge in 96.00 Sqm 1844.00 Sqm 177024.00
Ground Floor. {White cement and Pigment to be supplied by the
Agency] (b) With Chawk Dungri (i) Area of each Slab/tile upto 0.3
sq.m. In ground floor. [P-55; It-22(b)]

25 Supplying, fitting & fixing 1st quality Ceramic tiles in walls and
floors to match with the existing work & 4 nos. of key stones (10mm)
fixed with 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. (B) Wall With Sand 112.00 Sqm 1091.00 Sqm 122192.00
Cement Mortar (1:3) 15 mm thick & 2 mm thick cement slurry at
back side of tiles using cement @ 2.91 Kg/Sq.m & joint filling using
white cement slurry @ 0.20kg/Sq.m. (b) Area of each tile above 0.09
Sq.m (i) Coloured decorative In ground floor. [P-64; It-
35](b)-b]

26 Priming one coat on steel or other metal surface with synthetic oil
bound primer of approved quality including smoothening surfaces by 62.36 Sqm 29.00 Sqm 1808.44
sand papering etc. In Ground floor: [P- 200; It- 1(a)]

Page 3
ABSTRACT COST ESTIMATE FOR TWO STOIRED RESIDENTIAL BUILDING
(GR.+1ST) OF MR. AMAR DEY ,S/O LATE KHUDIRAM DEY AND MRS
KAKALI DHARA(DEY),W/O- MR AMAR DEY ,ON MOUZA- JOTERAGHAB, J.L
NO -046, PLOT NO -463, KH.NO- , P.O. & P.S. - JAMALPUR ,UNDER
JAMALPUR -I GRAM PANCHATAT DIST - PURBA BARDHAMAN.
GROUND FLOOR = 916.00 SQ.FT GROUND FLOOR =474.00 SQ.FT
Rates taken from PUBLIC WORKS DEPARTMENT [GOVERNMENT OF WEST BENGAL] BUILDING WORKS (VOLUME – I) [Incorporation of
GST Act, 2017 & All addenda & Corrigenda of SOR, 01.12.2015] Effective From 1 st November 2017
SL
DESCRIPTION OF ITEMS QUANTITY UNIT RATE UNIT AMOUNT
NO
27 (A) Painting with best quality synthetic enamel paint of approved
make and brand including smoothening surface by sand papering etc.
including using of approved putty etc. on the surface, if necessary
(b) On steel or other metal surface : With super gloss (hi-gloss) - (iv) 62.36 Sqm 79.00 Sqm 4926.44
Two coats (with any shade except white)
[P-200; It- 2(A)-(b)-iv]

28 Applying decorative cement based paint of approved quality after

preparing the surface including scraping the same thoroughly
(plastered or concrete surface) as per manufacturer's specification. In 1130.00 Sqm 49.00 Sqm 55370.00
Ground floor: (iii) Two coats. [P- 197; It- 15(iii)]

29 Supplying, fitting & fixing UPVC pipes AType and fittings

conforming to IS:13592- 1992 with all necessary clamps nails,
including making holes in walls, floor etc. cutting trenches in any soil
through masonry concrete structures etc if necessary and mending 60.00 Mtr 251.00 Mtr 15060.00
good damages including joining with jointing materails (Spun Yarn,
Valamoid/Bitumen/M-Seal etc) complete.A) UPVC Pipes.(ii) 110
mm. Dia. [P-212; It-21(a)-ii]

30 c) Bend 87.5 degree (ii) 110 mm. Dia. 15.00 nos 140.00 nos 2100.00
Total Amount:= 1839909.10
ADD 3% FOR PLUMBING WORK:= 55197.27
ADD 5% FOR ELC.WORK:= 110394.55
Grand Total Amount:= 2005500.92
SAY AMOUNT:= 2005500.00

Total Estimated Cost comes to Rupees Twenty Lakh Five Thousaand Five Hundred only.

Page 4