Details Estimated Cost for the Construction of Office Building under Alihanda Gram Panchayat,

Chanchal-I Block, Malda.

Plinth Area in Ground Floor : 40.00 Sqm.
Plinth Area in First Floor : 52.00 Sqm.
C/L = {2x(10-0.25)}+{4x(4-0.25)} = 34.50 mtr.
Sl. N Length Breadth Height Quantity Amount
Description of Items of work Rate/Unit
No. o (M) (M) (M) (Unit) (Rs.)
1 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 spils within a
lead of 75 m as directed.The item includes
necessary trimming the sides of
trenches,leveling,dressing and ramming
the bottom.bailing out water as required
complete.
(As per P.W.D.Schedule vide Pg-2,no-2(a)
a) Depth of excavation not exceeding 1500
mm.
Column : 8 1.50 1.50 1.50 27.00 m3
Tie beam : 1 19.50 0.375 0.45 3.29 m3
30.29 m3 @ Rs. 73.29 2220.00
2 Brick soling with picked jhama bricks
including preparation of bed as necessary,
with brick joints properly filled in and
packed with powdered earth and including
necessary cushion of similar material
below the soling (and in between layers
when more than one layer is used)
complete as per direction.
a) Single brick flat soling (thickness 75mm)
(As per P.W.D. Schedule vide Pg-33,no-1)
Column : 8 1.50 1.50 18 m2
Tie beam : 1 31.00 0.375 11.63 m2
Floor : 1 9.50 3.75 35.63 m2
65.25 m2 @ Rs. 235.87 15390.52
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 basis of
measurement of finished quantity of work.)
(As per P.W.D. Schedule vide Pg-3,no-3)
a) With earth obtained from excavation of
foundation.( 1/5 th of excavation ) 1 0.20 30.29 6.06 m3 @ Rs. 47.36 286.91
(As per P.W.D. Schedule vide Pg-3,no-3C(i)
b) With carried earth arranged by the
contractor within a radius of 1 km.
including cost of carried earth. 1 9.50 3.75 0.60 21.38 m3 @ Rs. 240.89 5149.02
4 Cement concrete with graded stone ballast
(40mm size excluding shuttering).
(As per P.W.D. Schedule vide Pg-59,no-10)
(A) In ground floor. (6:3:1 proportion)
Column : 8 1.50 1.50 0.100 1.80 m3
Tie beam : 1 31.00 0.375 0.075 0.87 m3
Floor : 1 9.50 3.75 0.075 2.67 m3
5.34 m3 @ Rs. 3635.64 19427.95
5 Brick work with 1st class bricks in cement
mortar ( 6:1 )
(As per P.W.D. Schedule vide Pg-69,no-22)
a) In foundation and plinth 1 32.00 0.25 0.60 4.80 m3 @ Rs. 3797.84 18229.63

6 40mm thick Damp Proof Course with

cement concrete with stone chips (1:1.5:3)
and admixture of water profing 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 seperately.)
(As per P.W.D. Schedule vide Pg-99,no-14) 1 32.00 0.125 4.00 m2 @ Rs. 232.88 931.52

7 125mm th. Brick work with 1st class bricks

in cement mortar (4:1) in ground floor
(As per P.W.D. Schedule vide Pg-73,no-29)
1st Floor : 1 28.50 3.00 85.5 m2
Verandah : 1 11.20 0.90 10.08 m2
95.58 m2
Less for opening :
Door : 3 1.20 2.10 7.56 m2
Window : 4 1.20 1.20 5.76 m2
82.26 m2 @ Rs. 531.57 43726.95

8 Plaster (to wall, floor, ceiling etc.) with sand

and cement mortar including rounding off
or chamfering corners as directed and
raking oyt joints or roughening of concrete
surface, including throating, nosing and
drip course where necessary.
(As per P.W.D. Schedule vide Pg-319,no-2)
(ii) With 6:1 cement mortar.
a ) Inside wall : ( 15mm th. Plaster.) 1 28.50 3.30 94.05 m2
Verandah : 1 11.20 0.90 10.08 m2
104.13 m2
Less for opening : (-) 13.32 m2
90.81 m2 @ Rs. 105.15 9548.67

b ) Outside wall : ( 15mm th. Plaster.) 1 28.50 3.90 111.15 m2

Verandah : 1 11.20 0.90 10.08 m2
121.23 m2
Less for opening : (-) 13.32 m2
107.91 m2 @ Rs. 105.60 11395.30

c ) Ceiling, Chajja etc.( 10mm th. Plaster.)

Ceiling 1 9.75 4.95 48.26 m2
Chajja 4 1.50 0.45 2.70 m2
50.96 m2 @ Rs. 93.69 4774.68
9 Ordinary Cement Concrete M20 (mix
1:1.5:3) with graded stone chips (20mm
down) excluding shuttering and
reinforcement, if any, in ground floor.as per
IS 456-2000.
(As per P.W.D. Schedule vide Pg-39,no-7)
Ground floor : Column Footing : 8 1.50 1.50 0.25 4.50 m3
Haunch :
8 x ((0.350/6 x (1.52+0.352+ 4 x ((1.5+0.35)/2)2 2.70 m3
Above haunch : 8 0.25 0.25 0.725 0.36 m3
Column above G.L : 8 0.25 0.25 3.60 1.80 m3
Tie beam : 1 32.00 0.25 0.30 2.40 m3
Roof beam : 1 36.80 0.25 0.25 2.30 m3
Roof Slab : 1 10.90 5.65 0.125 7.70 m3
21.76 m3 @ Rs. 5368.35 116818.65

First floor :
Column : 8 0.25 0.25 3.00 1.50 m3
Lintel : 1 28.50 0.125 0.15 0.53 m3
Roof beam : 1 36.80 0.25 0.250 2.30 m3
Chajja : 4 1.50 0.45 0.075 0.20 m3
Roof Slab : 1 10.90 5.65 0.125 7.70 m3
12.24 m3 @ Rs. 5427.23 66402.16
10 Reinforcement for reinforced concrete work
in the 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.
(a) For works in foundation basement and
upto roof of ground fllor/ upto 4 m.
(As per P.W.D. Schedule vide Pg-65,no-15)
(i) Tor Steel / Mild Steel.
( 34.00 x 1.50 x 7850 ) / 100 4002.98 kg
Say 4003.00 kg
4.003 MT @ Rs. 55888.86 223723.11
11 Hire & Labour charges for shuttering with
centering and necessary staging upto 4m
using approved stout props and thick hard
wood planks of approved thickness with
required bracing for concrete slab, beams,
columns, lintel 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.
(As per P.W.D. Schedule vide Pg-7,no-6)
 (a) In foundation footing :
8 6.00 0.250 12.00 m2
8 1.00 0.725 5.80 m2
17.80 m2 @ Rs. 162.42 2891.08

(b) In Suspended floor :

Column above G.L. : 8 3.60 1.00 28.80 m2
Roof beam : 1 36.80 0.90 33.12 m2
Roof Slab : 1 10.90 5.65 61.59 m2
123.51 m2 @ Rs. 256.18 31639.51

First Floor :
Column : 8 3.00 1.00 24.00 m2
Roof beam : 1 36.80 0.90 33.12 m2
Roof Slab : 1 10.90 5.65 61.59 m2
Lintel : 1 28.50 0.30 8.55 m2
Chajja : 4 1.50 0.45 2.70 m2
129.96 m2 @ Rs. 267.33 34740.87

12 Wood work in door and window frame fitted

and fixed complete including a protective
coat of painting at the contact surface of
the frame. d) Sal (local)
(As per P.W.D. Schedule vide Pg. No. 179)
First Floor :
Door : 3 5.40 0.100 0.075 0.12 m3
Window : 4 4.80 0.100 0.075 0.14 m3
0.27 m3 @ Rs. 58309.00 15481.04

13 Panel shutter of door and window, as per

design (each panel consisting of single
plank without joint) including fitting and
fixing the same in position but excluding
the cost of hinge and other fittings.
(iii) 35 mm. thick shutter with 19 mm. thick
panel.( local wood )
(As per P.W.D.Schedule vide Pg-227,no-84)
First Floor :
Door : 3 1.10 2.05 6.77 m2
Window : 4 1.10 1.10 4.84 m2
11.61 m2 @ Rs. 1276.48 14813.55

14 M.S. or W.I. ornamental grill or approved

design joints continuously welded with M.S,
W.I. flats and bars for windows, railing etc.
fitted and fixed with necessary screws and
lugs..
(As per P.W.D.Schedule vide Pg-155,no-10(ii)
First Floor : Window : 4 1.10 1.10 4.84 m2
Verandah : 1 11.20 2.10 23.52 m2
28.36 m2

28.36 x 16 kg/sqm = 453.76 kgs @ Rs. 62.78 28487.05

15 Artificial stone floor, dado, staircase etc.
with cement concrete (4:2:1) with stone
chips, laid in panels as directed with
topping made with ordinary or white
cement (as necessary) and marble dust in
proportion (2:1) including smooth finishing
and rounding off corners and including
application of cement slurry before flooring
works, using cement @ 1.75 kg/sqm all
complete including all materials and labour.
In ground floor.
3mm thick topping (High polishing grinding
on this item is not permitted with ordinary
cement.
(As per P.W.D.Schedule vide Pg-91,No-3(iii)

35mm thick. Ground Floor : 1 9.75 3.75 36.56 m2 @ Rs. 248.89 9100.04

First Floor : 1 9.625 4.95 47.64 m2 @ Rs. 252.62 12035.76

16 Colour washing with pigments of any

shade with a coat of white wash priming
including cleaning and smoothening
surface thoroughly.
b) Two coats of colour wash ( on new work
only )
(As per P.W.D.Schedule vide Pg-329,No-5)
a) Internal surface : L.S ( Details in bill ) 162.00 m2 @ Rs. 13.74 2225.88
b) External surface : L.S ( Details in bill ) 110.00 m2 @ Rs. 14.62 1608.20

17 Neat cement punning about 1.5 mm thick

in wall, dado, window, sills, floor, drain etc.
(As per P.W.D.Schedule vide Pg-323,No-8)
L.S ( Details in bill ) 20.00 m2 @ Rs. 28.33 566.60

18 Priming one coat on timber, plastered or on

steel or other metal surface with synthetic
enamel/oil bound primer of approved
quality including smoothening surface by
sand papering etc.
a) Wooden surface :
(As per P.W.D.Schedule vide Pg-343,no-7(a)
11.87 x 2.60 ( M.F. ) 30.86 m2 @ Rs. 28.18 869.73
b) Steel surface :
(As per P.W.D.Schedule vide Pg-343,no-7(b)
28.36 x 1.00 ( M.F. ) 28.36 m2 @ Rs. 23.03 653.13
19 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 of necessary.
(As per P.W.D.Schedule vide Pg-343,No-8(A)
a) On timber or plastered surface :
Two coats (with any shade except white) :
11.87 x 2.60 ( M.F. ) 30.86 m2 @ Rs. 62.22 1920.31
b) On steel or other metal surface :
Two coats (with any shade except white) :
28.36 x 1.00 ( M.F. ) 28.36 m2 @ Rs. 59.59 1689.97
20 M.S. clamp for fixing door & window frame
made of flat bent bar, end bifucated, fixed
in cement concrete with stone chips (4:2:1)
fitted and fixed complete as per direction.
(As per P.W.D. Schedule vide Pg-189,No-18)
a) 40mm x 6mm above 250mm upto
350mm length. 18 No @ Rs. 33.97 611.46

21 Iron butt hinges of approved quality fitted

and fixed with steel screws, with ISI mark.
(As per P.W.D. Schedule vide Pg-191,No-20)
iii) 75mm x 40mm x 1.12mm 18 No @ Rs. 25.61 460.98

22 Iron socket bolt of approved quality fitted

and fixed complete.
(As per P.W.D. Schedule vide Pg-197,No-25)
a) 100mm long x 10mm dia bolt 108 No @ Rs. 39.17 4230.36

23 Iron hasp bolt of approved quality fitted and

fixed complete (oxidised) with 16mm dia
rod with centre bolt and round fitting.
(As per P.W.D. Schedule vide Pg-199,No-27)
b) 250mm long. 3 No @ Rs. 173.29 519.87

Total : 702570.47

Add ### Contingency : 21077.11

Grand Total : 723647.58
Say : 723648.00
( Rupees Seven Lakh Forteen Thousand Two Hundred Thirty Six ) Only.

Estimate is prepared on the basis of P.W.D.(W.B.) Schedule of rate for Building works, effective during the Financial Year
2010-2011

Countersigned by Vetted by Estimated by

 Total Cost

1 2220.00

2 15390.52
3 286.91
4 5149.02

6 18229.63

7 931.52
8 43726.95
9 9548.67
10 11395.30

12 116818.65

13 66402.16

14 223723.11

17 34740.87

18 15481.04
19 14813.55
20 28487.05
21 9100.04
 22 12035.76

23 0.00

24 566.60
25 #REF!

26 1920.31
27 1689.97
28 0.00

29 0.00

30 0.00
31 0.00
32 0.00
33 0.00
34 0.00
35 0.00
36 0.00
37 0.00

38 0.00

39 0.00
40 0.00
41 0.00
42 0.00
43 0.00
44 0.00
Total Rs. #REF!
Total concrete (1:2:4) 21.76
12.24
34.00
 125

P.L.
4 nos. 16mm O

3000
600
G.L.
6mm O
Door & Window
125 4 nos. 12mm O @ 150 c/c 725
Schedule

1500
3000
8mm O @ 200 C/C
350 Door : 1200 x 2100
P.L. 12mm O
@ 125 c/c 250
100
G.L. 75
Window : 1200 x1200
1500
Front Elevation
( Not to Scale ) Column Section
( Not to Scale )

P.L.

250 125
600
4 nos. 12mm O
6625 x 3750
4000

3000x3750 G.L.
4 nos.

300
12mm O 250

450
D D D 75
75
1200

Verandah
375 C/S of Roof Beam
10000 C/S of Wall Foundation ( Not to Scale )
( Not to Scale )
Plan
( Not to Scale )

( All Dimension are in MM )

Drawn by