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. 7329.27 / . % Rs. Cum .00

Page- 33 , 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. 238.87 Page- 33 , Item No. 4 (a) Cement concrete with graded jhama khoa(30 mm.size) excluding shuttering. In ground floor and foundation. (a) 6:3:1 proportion Ground Floor

/ Sqm Rs.

.00

Cum @ Rs. 3950.61 / Cum Rs.

.00

Page- 69 , Item No. 22(a) Brick work with 1st class bricks in cement mortar (6:1) (a) In foundation and plinth Page- 136 , Item No. 11 25mm. thick damp proof course with cement concrete with stone chips (4:2:1) and admixture of water proofing compound as per manufacturer's specification over a coat of

Cum @ Rs. 3831.17 / Cum Rs.

.00

polymer based paint, double chequered complete as directed (cost of water proofing compound & polymer based paint to be paid separately). Sq.m @ Rs. 74.00 6 Page- 3 , 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. 47.36 7 Page- 5 , 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) Cum @ Rs. 463.84 8 Page- 79 , Item No. 44 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 Ground Floor First Floor Second Floor Above Second Floor 9 Page- 61 , 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-incharge. (Only the area in contact with concrete to be Cum @ Rs. 4020.93 / Cum Rs. Cum @ Rs. 4087.92 / Cum Rs. Cum @ Rs. 4154.91 / Cum Rs. Cum @ Rs. 4221.90 / Cum Rs. .00 .00 .00 .00 / Cum Rs. .00 / Cum Rs. 0 .00 / Sq.m Rs. .00

measured). Ground Floor First floor Second Floor Above Second Floor

Sqm @ Rs. 256.18 Sqm @ Rs. 267.33 Sqm @ Rs. 278.48 Sqm @ Rs. 289.63

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

10 Page- 39 , Item No. 7 Nominal Mix M - 20 Cement concrete with graded stone chips(20 mm.size) excluding shuttering and reinforcement, if any, in ground floor. Ground Floor Cum @ Rs. 5274.03 / Cum Rs. First floor Second Floor Above Second Floor 11 Page- 65 , 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 Page- 73 , Item No. 29 125 mm. thick brick work with 1st class bricks in cement mortar (4:1) in ground floor. Ground Floor First Floor Second Floor Above Second Floor 13 Page- 179 , Item No. 1-b] Wood work in door and window frame fitted and fixed complete icluding a protective coat of painting at the contact surface of the frame. (b) Sal : Siliguri. Ground Floor Cum @ Rs. 90593.00 / Cum Rs. MT MT MT MT @ Rs. 55888.86 / MT @ Rs. 55919.19 / MT @ Rs. 55949.52 / MT @ Rs. 55979.85 / MT Rs. Rs. Rs. Rs. Cum @ Rs. 5332.91 / Cum Rs. Cum @ Rs. 5391.79 / Cum Rs. Cum @ Rs. 5450.67 / Cum Rs.

.00 .00 .00 .00

.00 .00 .00 .00

Sqm @ Rs. 528.13 Sqm @ Rs. 535.27 Sqm @ Rs. 542.41 Sqm @ Rs. 549.55

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

.00

First Floor Second Floor Above Second Floor 14 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

Cum @ Rs. 90593.00 / Cum Rs. Cum @ Rs. 90593.00 / Cum Rs. Cum @ Rs. 90593.00 / Cum Rs.

.00 .00 .00

Nos. @ Rs. 33.97 Nos. @ Rs. 33.97 Nos. @ Rs. 33.97 Nos. @ Rs. 33.97

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

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. 2601.87 / Sqm Rs. First Floor Second Floor Above Second Floor 16 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 Sqm @ Rs. 2601.87 / Sqm Rs. Sqm @ Rs. 2601.87 / Sqm Rs. Sqm @ Rs. 2601.87 / Sqm Rs.

.00 .00 .00 .00

Nos. @ Rs. 68.56 Nos. @ Rs. 68.56 Nos. @ Rs. 68.56 Nos. @ Rs. 68.56

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

17 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 18 Page- 199 , Item No. 27-c] Supplying , fitting , fixing Iron Hasp Bolt .

Nos @ Rs. 100.49 Nos @ Rs. 100.49 Nos. @ Rs. 100.49 Nos. @ Rs. 100.49

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

300mm long , 16mm dia bolt. Ground Floor First Floor Second Floor Above Second Floor 19 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 20 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

Nos @ Rs. 182.66 Nos @ Rs. 182.66 Nos. @ Rs. 182.66 Nos. @ Rs. 182.66

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

Nos @ Rs. 31.37 Nos @ Rs. 31.37 Nos. @ Rs. 31.37 Nos. @ Rs. 31.37

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

Nos. @ Rs. 85.44 Nos. @ Rs. 85.44 Nos. @ Rs. 85.44 Nos. @ Rs. 85.44

/ Each Rs. / Each Rs. / Each Rs. / Each Rs.

.00 .00 .00 .00

22 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. Second Floor Sqm @ Rs. Above Second Sqm @ Rs. Floor 23 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 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 Kg

2034.20/ Sqm Rs. 2052.83/ Sqm Rs. 2071.46/ Sqm Rs.

.00 .00 .00

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

472.00/ Sqm Rs. 472.95/ Sqm Rs. 473.90/ Sqm Rs.

.00 .00 .00

@ Rs. 62.15

/ Kg

Rs.

.00

First Floor Second Floor Above Second Floor 25 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 .

Kg Kg Kg

@ Rs. 62.77 @ Rs. 63.39 @ Rs. 64.01

/ Kg / Kg / Kg

Rs. Rs. Rs.

.00 .00 .00

Sqm @ Rs. 2910.20 / Sqm Rs. 26 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 27 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

.00

Sqm @ Rs. 94.90 Sqm @ Rs. 97.13 Sqm @ Rs. 99.36 Sqm @ Rs. 101.59

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

Sqm @ Rs. 104.74 Sqm @ Rs. 104.74 Sqm @ Rs. 106.97 Sqm @ Rs. 107.42 Sqm @ Rs. 109.20 Sqm @ Rs. 110.10 Sqm @ Rs. 111.43 Sqm @ Rs. 112.78

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00 .00 .00 .00 .00

28 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

/ Metre Rs.

.00

29 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 30 Page- 323 , Item No. 8 1.5 mm thick neat cement punning in wall dado. Ground Floor First floor Second Floor Above Second Floor

Sqm @ Rs. 257.59 Sqm @ Rs. 261.45 Sqm @ Rs. 265.31 Sqm @ Rs. 269.17

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

Sqm @ Rs. 28.33 Sqm @ Rs. 28.33 Sqm @ Rs. 28.33 Sqm @ Rs. 28.33

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

31 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. 1549.96/ Sqm Rs. First floor Sqm @ Rs. 1561.96 / Sqm Rs. Second Floor Sqm @ Rs. 1573.96/ Sqm Rs.

.00 .00 .00

32 Page- 113 , Item No. 30(B)ii Supplying fitting fixing 1st. Quality Ceramic tiles on dado, skirting etc. Other than white . Ground Floor First Floor Second Floor Sqm @ Rs. Sqm @ Rs. Sqm @ Rs. 670.27/ Sqm Rs. 670.27/ Sqm Rs. 670.27/ Sqm Rs. .00 .00 .00

33 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 34 Page- 333 , Item No. 14 Applying interior Acrylic primer of approved Sqm @ Rs. 1373.60 / %SqmRs. 0 Sqm @ Rs. 1373.60 / %SqmRs. Sqm @ Rs. 1373.60 / %SqmRs. Sqm @ Rs. 1373.60 / %SqmRs. .00 .00 .00 .00

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 35 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 36 Page- 343 , Item No. 7(a)&(b) Priming one coat on timber or plastered a surface with synthetic oil bound primer of approved quality. Ground Floor First Floor Second Floor Above Second Floor on steel or metal surface Ground Floor First Floor Second Floor Above Second Floor % Sqm % Sqm @ Rs. 3715.79 / Sqm % Sqm @ Rs. 3775.38 / Sqm % Sqm @ Rs. 3834.97 / Sqm Sqm @ Rs. 3656.20 / Rs. Rs. Rs. Rs. .00 .00 .00 .00

Sqm @ Rs. 39.48 Sqm @ Rs. 40.08 Sqm @ Rs. 40.67 Sqm @ Rs. 41.27

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

Sqm @ Rs. 28.18 Sqm @ Rs. 28.18 Sqm @ Rs. 28.18 Sqm @ Rs. 28.18 Sqm @ Rs. 23.03 Sqm @ Rs. 23.03 Sqm @ Rs. 23.03 Sqm @ Rs. 23.03

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00 .00 .00 .00 .00

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

Sqm @ Rs. 62.22 Sqm @ Rs. 62.22 Sqm @ Rs. 62.22 Sqm @ Rs. 62.22

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

Floor

Sqm @ Rs. 62.22

/ Sqm Rs.

.00

ii) on steel surface with super gloss paint, Two coats. Ground Floor Sqm First Floor Sqm Second Floor Sqm Above Second Sqm 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 .

@ Rs. 59.59 @ Rs. 59.59 @ Rs. 59.59 @ Rs. 59.59

/ Sqm Rs. / Sqm Rs. / Sqm Rs. / Sqm Rs.

.00 .00 .00 .00

Sqm @ Rs. 390.10 TOTAL

/ Sqm Rs. Rs.

.00 .00

39 Sanitary, plumbing & water supply works . 8 Electrification, Augmentation of power, 40 distribution panel & equipments for light & fan including electrical fittings. 8 41 Unforeseen & contingency . 5 % of cost of total Building cost .Rs. GRAND TOTAL Rs. .00 .00 % of cost of total Building cost .Rs. .00 % of cost of total Building cost .Rs. .00

The estimate has been prepared as per Schedule of Rates of PWD Building [ Central Circle ] . Rates are as per Schedule effective from 15.08.2010