Abstract Of Estimating Costing Page:1 Of 7

ABSTRACT VALUE OF ESTIMATING AND COSTING OF THE PROPOSED BUILDING CONSTRUCTION OF GROUND AND
FIRST FLOOR INCLUDING STAIR CASE.
PROPRIETOR: MR. ATANU ADHIKARI
ADDRESS: VILL/MOUZA.: PAHALANPUR, GP.:NATSAL-1 GRAM PANCHAYAT, PS.: MAHISHADAL DISTRICT.: PURBA MEDINIPUR, WB-721628

OVER THE PLOT NO.: 504/771 (P), KHATIAN NO.: 1653, JL NO.: 154 AREA OF LAND 13 DECIMAL

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
(A) EARTH WORK, ANTITERMITE TREATMENT
Surface Dressing of the ground in any kind of soil
including removing vegetation inequalities not exceeding
1.0 1 Sq.M 10 315.00 3150.00
15 cm depth and disposal of the rubbish within a lead
upto 75 m as directed.

Earth work in excavation of foundation trenches or

drains, in all sorts of soil (including mixed soil but
excluding laterite or sandstone) including removing,
2.0 2 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. Cu.M 119.27 45.65 5444.68
Earth work in filling in foundation trenches or plinth
with good earth, in layers not exceeding 150 mm.
3.0 3 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. Cu.M 77.54 123.75 9595.58

(A) Filling in foundation or plinth by silver sand in

layers not exceeding 150 mm as directed and
consolidating the same by thorough saturation with
4.0 4 Cu.M 543.51 105.00 57068.55
water, ramming complete including the cost of supply
of sand. (payment to be made on measurement of
finished quantity)
Pre-Constructional Anti-termite measures:
(a) Anti termite treatment to bottom surface ( in case
of masonry foundation and basements) and the sides
(upto a height of 300 mm. from bottom) of the
excavation trenches with chemical emulsion by
5.0 10 admixing chloropyrofos emulsifiable concentrates (1% Sq.M 93 115.50 10741.50
concentration) with water by weight at the rate of 5
Litres per sq. m. area. The work shall be carried out
as per specification described in 6.2.1. of code IS-
6313 (part -II) 1981. (Mode of measurment will be
the plan area of foundation treated.)
(b) Anti termite treatment to back filling of the
masonry foundation with chemical emulsion by
admixing chloropyrofos emulsifiable concentrates (
1% concentration) with water by weight at the rate of
6.0 7.5 Litres per sq. m. of the vertical surface of the Sq.M 130 215.50 28015.00
substructure for each side of the foundation.. The work
shall be carried out as per specification described in
6.2.2. of code IS-6313 (part -II) 1981. (Mode of
measurment will be vertical area treated.)

(C) BRICK WORKS, CONCRETE WORKS ETC.

A. BRICK WORKS.
7.0 7 Brick work with 1st class bricks in cement mortar (1:4)
(b) In superstructure, ground floor Cu.M 5650.00 87.75 495787.50

125 mm. thick brick work with 1st class bricks in cement mortar
8.0 16 Sq.M. 707.00 375.00 265125.00
(1:4) in ground floor
125 mm. thick brick work with 1st class bricks in cement
9.0 17 Sq.M. 737.00 172.65 127243.05
mortar (1:3) in ground floor
Extra for using approved H.B netting in every third layer in 16 &
10.0 18 Sq.M. 41.00 547.65 22453.65
Signature Of Engineer/Estimator 17 of subhead A above in any floor Signature Of Owner
B. CONCRETE WORKS
 Abstract Of Estimating Costing Page:2 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
Ordinary Cement concrete (mix 1:1.5:3) with graded stone
chips (20 mm nominal size) excluding shuttering and
11.0 10
reinforcement if any, in ground floor as per relevant IS codes

(d) With local hard blackstone variety chips (crusher broken)

Cu.M 5066.00 55.50 281163.00

Add extra over the rate of ground floor for basement and each
12.0 23 additional floor above ground floor for items 1, 4 to 22 of
subhead B
(i) upto 4 th floor. Cu.M 95.00 46.50 4417.50
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
13.0 36 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

(When the height of a particular floor is more than 4 m the

equivalent floor height shall be taken as 4 m and extra for
works beyond the initial 4 m ht. shall be allowed under 12 (e)
for every 4 m or part thereof)
(c) Steel shuttering or 9 to 12 mm thick approved quality ply
Sq.M 359.00 585.50 210194.50
board shuttering in any concrete work
(d) Extra for works beyond the roof of ground floor per
additional floor
14.0 (i) upto 4th (per floor) and in basement. Sq.M 18.00 585.50 10539.00
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
15.0 40
shape, placing in proper position and binding with 16 gauge
black annealed wire at every intersection, complete as per
drawing and direction.

(a) For works in foundation and upto roof of ground floor/upto

4m
(i) Tor steel/Mild Steel
I. SAIL/ TATA/RINL MT 58103.00 5.65 328281.95
Sub head total C/D ₹ 18,59,220.45
Sub head total B/F ₹ 18,59,220.45
(D) FLOORING
Supplying, fitting and fixing Marble Slab/tile of 15 to 18 mm
thickness in floor, lobby, stair, landing & treads etc. over 20 mm
(av.) thick base of Cement mortar (1:2) laid with white cement
slurry @ 4.4 kg/Sq.m before placing marble & jointed with
16.0 20 white cement slurry @ 2.0 kg/Sq.m with necessary pigments
including grinding and Granite polishing as per direction of
Engineering -in -Charge in Ground Floor. {White cement and
Pigment to be supplied by the Agency]

(a) With Makrana plain pink / Adranga Pink / Garbh Gulabi /

Udaipur pink / Udaipur Green / Black Bhaslana
(iv) Area of each slab/tile exceeding 1.00 sq.m (This item to be
executed on specific permission of Superintending Engineer) Sq.M 2134.00 586.75 1252124.50

Extra cost of labour for prefinished and premoulded Nosing to

17.0 23 treads of steps, railing, window sill etc. of Marble Stone. Meter 258.00 175.65 45317.70

Extra cost of labour for Marble Stone Floor in treads of Steps.

18.0 24 Sq.M 226.00 105.45 23831.70

Signature Of Engineer/Estimator Signature Of Owner

 Abstract Of Estimating Costing Page:3 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
Supplying and laying true to line and level vitrified tiles of
approved brand (size not less than 600 mm X 600 mm X 10 mm
thick) in floor, skirting etc. set in 20 mm sand cement mortar
(1:4) and 2 mm thick cement slurry back side of tiles using
cement @ 2.91Kg./sqM or using polymerised adhesive (6 mm
thick layer applied directly over finished artificial stone
floor/Mosaic etc without any backing course) laid after
application slurry using 1.75 Kg of cement per sqM below
mortar only, joints grouted with admixture of white cement
and colouring pigment to match with colour of tiles / epoxy
19.0 36
grout materials of approved make as directed and removal of
wax coating of top surface of tiles with warm water and
polishing the tiles using soft and dry cloth upto mirror finish
complete including the cost of materials, labour and all other
incidental charges complete true to the manufacturer's
specification and direction of Engineer-in-Charge. (White
cement, synthetic adhesive and grout material to be supplied
by the contrr]e) I

(II) With Polymerised Adhesive [6 mm thick] & epoxy grouting

materials for filling joints including spacer-2 mm [Applied
directly over finished artificial stone floor/ mosaic etc.]

(A) Deep Colour & White Sq.M 1789.00 125.65 224787.85

Supplying and laying chequered tiles of any shade & of
approved quality with (1:1½:3) cement concrete laid in panels
or patterns as directed in pavement, footpath etc. including
20.0 46 necessary underlay 25 mm thick [avg] cement mortar (1:3)
complete in all respect with all labour and materials. [Using
cement slurry @ 4.4 kg/Sq.m at back side and @2.4 kg/Sq.m for
joint filling]
Red Variety
(i) 25 mm. thick Sq.M 459.00 305.35 140155.65
(F) STRUCTURAL STEEL WORKS, GRILLS, GATES ETC.
(a) M.S.or W.I. Ornamental grill of approved design joints
continuously welded with M.S, W.I. Flats and bars of windows,
21.0 13
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)
(i) Grill weighing above 10 Kg./sq.mtr and up to 16 Kg./sq. mtr.
Qntl 7238.00 11.50 83237.00

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
22.0 18 including 38mm steel rollers including locking arrangements,
fitted and fixed in position with lugs set in cement concrete and
including cutting necessary holes, chasing etc. in walls, floors
etc. and making good damages complete.

(Add extra @ 1% for each addl. floor upto 4th floor and @
1.25% for each addl. floor above 4th floor)
In SECOND floor Sq.M 3436.00 25.65 88133.40
Sub head total C/D ₹ 37,16,808.25
Sub head total B/F ₹ 37,16,808.25
(G) WOOD AND PVC WORKS
A. DOOR WINDOW FRAME
Wood work in door and window frame fitted and fixed in
position complete including a protective coat of painting at the
23.0 1 contact surface of the frame excluding cost of concrete, Iron
Butt Hinges and M.S clamps. (The quantum should be corrected
upto three decimals).
(c) Sal : Siliguri. Cu.M 87222.00 7.50 654165.00

Signature Of Engineer/Estimator Signature Of Owner

 Abstract Of Estimating Costing Page:4 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
Supplying solid flush type doors of deluxe decorative (both
side) quality, conforming to I:S 2202 timber frame consisting of
top and bottom rail and side styles of well seasoned timber
65mm wide each and the entire frame fitted with 27.5mm wide
battens places both ways in order to made the door of solid
24.0 12 core and internal lapping with teak, mahogony or rose wood
approved decorative veneers using phenol formaldehyde as
glue etc. complete, including fitting, fixing the shutters in
position but excluding the cost of hinges and other fittings in
ground floor:

(a) 35 mm thick shutters (single leaf) Sq.M 3955.00 85.00 336175.00

PVC Door Shutter-30 mm thick:
Supplying fitting and fixing P.V.C. door shutter of approved
quality & shade in position, the style & rail of the P.V.C. door
shutter will be made of rigid P.V.C. multicavity hollow chamber
of 59 mm x30 mm section with 2.0 mm (+/-0.2 mm) wall
thickness. Horizontal & vertical section shall be fixed to each
other by self tapping screws and 1 solid polymeric or M.S.
galvanised tubular 'L' shaped bracket 100mm x 200mm in each
corner of the shutter frame for placing hinges. Polymer based
multicavity hollow section of 120 mm x30mm with 2.0 mm (+/-
0.2 mm) wall thickness will be fitted in the middle, reinforced
25.0 27 by solid polymer bar of 200 mm long at both ends and screws Sq.M 2127.00 9.50 20206.50
from both sides as lock rail. The section frame will then be
fitted in by PVC panels of size 100 mmx25 mm with wall
thickness of 1.2 mm (+/- 0.2 mm) and 2 nos. of 6 mm dia bright
rod will be inserted horizontally with both side check and nut
system and stretches where fixing of hinges / hasp bolt / tower
bolt / door ring are required to be strong enough to with stand
wear and tear. The rate is inclusive of cost of all materials,
labour, and hire of tools and plants and appliancesi/c carriage
of all materials taxes and all other incidental charges complete.

C. MISCELLANEOUS WOODWORK
Wood work in upper rails of railing, hand rail of staircase,
balcony etc. includig necessary bend, moulding fitted and fixed
26.0 3
complete (for purpose of payment section will be measured in
the square).
(b) Ordinary teak. Cu.M 123264.00 1.50 184896.00
D. ACCESSORIES
Iron parliamentary hinges conforming to IS 362-1982 fitted and
27.0 6
fixed complete with steel screws
(a) 50mm. X 100mm. X 20mm. X 2.24mm. Each 66.00 75.00 4950.00
Iron catch hook of approved quality fitted and fixed to shutter
28.0 7
and chowkat
(a) 6mm dia x 100mm long. Each 36.00 75.00 2700.00
(b) Supplying 'Godrej' mortice lock chromium plated with keys
29.0 16 Each 1954.00 15.00 29310.00
6 levers including fitting & fixing complete.
Anodised aluminium barrel / tower / socket bolt (full covered)
of approved manufactured from extruded section conforming
30.0 26
to I.S. 204/74 fitted and fixed with cadmium plated screws:

(iv) 150mm long x 10mm dia. bolt. Each 63.00 15.00 945.00
Anodised aluminium D-type handle of approved quality
manufactured from extruded section conforming to I.S.
31.0 30
specification (I.S. 230/72) fitted and fixed complete:

(a) With continuous plate base (Hexagonal/ Round rod)

(iii) 100 mm grip x 12 mm dia rod. Each 85.00 30.00 2550.00
Sub head total C/D ₹ 49,52,705.75
Sub head total B/F ₹ 49,52,705.75
F. FALSE CEILING

Signature Of Engineer/Estimator Signature Of Owner

 Abstract Of Estimating Costing Page:5 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
Providing and fixing of false ceiling with powder coated
exposed G.I. grid suspension system (E-Grid U-1520 or
equivalent load carrying capacity with mid span deflection not
exceeding 1/360 span with hanger spacing of 1200mm c/c )
consisting of Main Runner 3600 mm long, Cross Tee 1200 mm /
600 mm long and Wall Angle. The Wall Angle shall be fixed on
PVC Dash Fasteners on the perimeter of the wall by steel
screws with distance 300mm c/c. The Main Runners to be
placed @ 1200 mm. The Cross Tee 1200mm will be inserted in
the pre-cut slots of Main Runner at a regular interval of 600
32.0 6 mm to form a modular grid of 1200mm X 600mm. Additional
Cross Tees of 600 mm shall be placed perpendicular to the
Cross Tee 1200 mm long to finally form a grid of 600 mm X 600
mm. Grid of module size 600 mm X 600 mm shall be supported
by 6 mm dia G.I. wire from purlins / soffit. 15mm thick OW
Acoustic Board (Mineral Fibber Acoustic Ceiling Tiles) of
approved pattern and size 595mm X 595mm with NRC value >
0.65 should be placed in the Grid module to form a False
Ceiling. All complete as per the drawing & directions of
Engineer-in-charge. In ground floor.

a) Acoustic False Ceiling (with 15mm thick OW Acoustic Board

Sq.M 1357.00 255.00 346035.00
and E-Grid U1520).

(I) PLASTERING, POINTING ETC.

A. ORIGINAL WORKS
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
33.0 1
drip course, scaffolding/staging where necessary (Ground
floor).[Excluding cost of chipping over concrete surface]

(i) With 1:6 cement mortar

(a) 25 mm thick plaster Sq.M 183.00 745.65 136453.95
(c) 15 mm thick plaster Sq.M 137.00 555.35 76082.95

(ii) With 1:4 cement mortar

(c) 10 mm thick plaster Sq.M 124.00 455.25 56451.00

(J)WHITE WASH, COLOUR WASH, DISTEMPER

A. ORIGINAL WORKS
Applying Interior grade Acrylic Primer of approved quality and
brand on plastered or concrete surface old or new surface to
receive Distemper/ Acrylic emulsion paint including scraping
34.0 7 and preparing the surface throughly, complete as per
manufacturer's specification and as per direction of the EIC. (In
Ground Floor)

(b) Two Coats

i) Water based interior grade Acrylic Primer %Sq.M 4420.00 745.65 32957.73

Applying Exterior grade Acrylic primer of approved quality and

brand on plastered or concrete surface old or new surface to
receive decorative textured (matt finish) or smooth finish
35.0 8 acrylic exterior emulsion paint including scraping and preparing
the surface throughly, complete as per manufacturer's
specification and as per direction of the EIC.

(b) Two Coats %Sq.M 4510.00 455.00 20520.50

Acrylic Distemper to interior wall, ceiling with a coat of solvent
based interior grade acrylic primer (as per manufacturer's
36.0 10 Sq.M 70.00 465.00 32550.00
specification) including cleaning and smoothening of surface.
Two Coats
Applying decorative cement based paint of approved quality
after preparing the surface including scraping the same
37.0 15
thoroughly (plastered or concrete surface) as per
manufacturer's specification.
(iii) Two coats. Sq.M 49.00 370.55 18156.95

Signature Of Engineer/Estimator Signature Of Owner

 Abstract Of Estimating Costing Page:6 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
Protective and Decorative Acrylic exterior emulsion paint of
approved quality, as per manufacturer's specification and as
per direction of Engineer-in-Charge to be applied over acrylic
38.0 17 primer as required. The rate includes cost of material, labour,
scaffolding and all incidental charges but excluding the cost of
primer.

c) Super Protective 100% Acrylic Emulsion. Sq.M 97.00 845.00 81965.00

Sub head total C/D ₹ 57,53,878.83
Sub head total B/F ₹ 57,53,878.83
(K) PAINTING, VERNISHING ETC.
A. ORIGINAL WORKS
(a) Priming one coat on steel or other metal surface with
39.0 1 synthetic oil bound primer of approved quality including Sq.M 29.00 125.00 3625.00
smoothening surfaces by sand papering etc.
(b) Priming one coat on timber or plastered surface with
synthetic oil bound primer of approved quality including Sq.M 38.00 115.00 4370.00
smoothening surfaces by sand papering etc.

(A) Painting with best quality synthetic enamel paint of

approved make and brand including smoothening surface by
40.0 2
sand papering etc. including using of approved putty etc. on
the surface, if necessary :
(a) On timber or plastered surface :
With super gloss (hi-gloss) (
(iv) Two coats (with any shade except white) Sq.M 81.00 85.65 6937.65
(b) On steel or other metal surface :
With super gloss (hi-gloss) (
(ii) Two coats (white in shade) Sq.M 77.00 65.25 5024.25
Applying Acrylic Emulsion Paint of approved make and brand
on walls and ceiling including sand papering in intermediate
41.0 4 coats including putty (to be done under specific instruction of
Superintending Engineer) : (Two coats)

ii) Luxury Quality Sq.M 70.00 295.35 20674.50

Copal varnish of approved quality including preparing surface :
42.0 10

(i) On new wood work :

(b) Two coats Sq.M 184.00 15.00 2760.00
(M) DRAIN, DOWN PIPES, CHIMNEY ETC.
Supplying, fitting & fixing UPVC pipes A- Type and fittings
conforming to IS:13592-1992 with all necessary clamps nails,
including making holes in walls, floor etc. cutting trenches in
43.0 21
any soil through masonry concrete structures etc if necessary
and mending good damages including joining with jointing
materails (Spun Yarn, Valamoid/Bitumen/M-Seal etc) complete.

A) UPVC Pipes:
(ii) 110 mm. Dia. Meter 251.00 165.00 41415.00
(ii) 160 mm. Dia. Meter 485.00 75.00 36375.00
B) UPVC Fittings:
a) Plain Tee
(ii) 110 mm. Dia. Nos 172.00 15.00 2580.00
c) Bend 87.5 degree
(ii) 110 mm. Dia. Nos 140.00 12.00 1680.00
(ii) 160 mm. Dia. Nos 346.00 8.00 2768.00
d) Shoe
(ii) 110 mm. Dia. Nos 111.00 15.00 1665.00
(ii) 160 mm. Dia. Nos 305.00 15.00 4575.00

(R) ALUMINIUM WORKS

Supplying profiles of required section made of Aluminium Alloy
Extrusions conforming to IS: 732-1983 and IS: 1285- 1975;
Anodized (with required film thickness and specified colour /
natural) matt finished conforming to IS: 1868-1983 for
fabrication of composite door, sliding & casement windows,
44.0 1
partitions, formed of basic sections of any ISI embossed /
certified make and brand as per direction of Engineer - In
Charge. (Payment will be made on finished length of the work).

Signature Of Engineer/Estimator (A) In 10-12 Micron thickness Anodizing film Signature Of Owner
I) Natural white
 Abstract Of Estimating Costing Page:7 Of 7

ITEM NO
SL. NOS DESCRIPTION OF ITEMS UNIT RATE (RS) QUANTITY AMOUNT (RS)
(PWD WB)
a) 2- track sliding window
i) Bottom frame Meter 218.00 70.00 15260.00
ii) Top and side frame. Meter 195.00 65.00 12675.00
c) 4- track sliding window
i) Bottom frame Meter 376.00 50.00 18800.00
ii) Top and side frame. Meter 324.00 90.00 29160.00
d) Shutter for all track sliding window.
i) Bottom & Top member. Meter 117.00 95.00 11115.00
ii) Style side member. Meter 119.00 75.00 8925.00
iii) Interlock member. Meter 148.00 65.00 9620.00
Sub head total C/D ₹ 59,93,883.23
Sub head total B/F ₹ 59,93,883.23
Labour charge for fabrication and installation of composite
door, window, partitions made from anodized extruded alloy
aluminium sections for the following units:(A) Glazed
aluminium sliding windows made of extruded and anodized
alloy aluminium sections, fabrications, including cutting to
proper shape and size, drilling and aligning of window shutter
frame fitted with in built locking arrangements, sliding rollers
and other necessary fittings, fixture, adhesives and joineries
along with extruded neoprine or EPDM gasketing in between
window frame and masonry work (walls, column, beam. Lintels
45.0 2 etc.) as well as between glass and shutter frame for fixing glass
and Polysulphide sealant and in between shutter and window
frame where necessary including cutting to requisite size and
fixing glass as per drawing, specification and direction of EIC.
The rate includes the hire charge of all tools and plants,
including all incidental charges, adhesive, joineries such as
screw, cleat angle etc. but excluding the cost of extruded
aluminium sections, glass, neoprene / EPDM gasket, locking
arrangement and rollers.

i ) 2 track sliding window Sq.M 696.00 65.00 45240.00

ii ) 3 /4 track sliding window. Sq.M 941.00 35.00 32935.00
Total (A) ₹ 60,72,058.23
1. Add 5% sanitary & plumbing with above Total (A) ₹ 3,03,602.91
2. Add 10% electrification with above Total (A) ₹ 6,07,205.82
Total (B) = (1+2) ₹ 9,10,808.73
Total Costing (C)=(A+B) ₹ 69,82,866.97

SIGNATURE OF ENGINEER/ESTIMATOR SIGNATURE OF OWNER

MR. ASIM KUMAR GUMTYA MR. ATANU ADHIKARI

SPACE FOR OFFICE USE:

Signature Of Engineer/Estimator Signature Of Owner