ESTIMATE OF A RESIDENTIAL CUM COMMERCIAL BUILDING OF

FAJLUL HOQUE AND SAHANA BEGAM

O N D A G :- 2 9 7 , K H A T I A N N O .- 3 0 1 6 A N D 3 0 1 4 , M O U Z A .- 1 2 9 - D A U L A T A B A D UNDER DAULATABAD GRAM PANCHAYAT,
DISTRICT.-MURSHIDABAD.

GROUND FLOOR
SL
DESCRIPTION OF ITEM QUANTITY RATE AMOUNT
NO
1 Page- 1 , Item No. 2-a]
Earth work in excavation of foundation trenches or drains,
……………. out water as required complete.
(a) Depth of excavation not exceeding 1,500 mm.
40.50 Cum @ Rs. 12047.00 / % Cum Rs. 4879 .00
2 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 46.00 Sqm @ Rs. 342.00 / Sqm Rs. 15732 .00
3 Page- 33 , Item No. 4 (a)
Cement concrete with graded jhama khoa(30 mm.size)
excluding shuttering.
(a) 6:3:1 proportion
Ground Floor 4.75 Cum @ Rs. 5137.00 / Cum Rs. 24401 .00
4 Page- 69 , Item No. 22(a)
Brick work with 1st class bricks in cement mortar (6:1)
(a) In foundation and plinth 5.62 Cum @ Rs. 5254.00 / Cum Rs. 29527 .00
5 Page- 136 , Item No. 11
25mm. thick damp proof course with cement concrete with
stone chips (4:2:1) …………………………... double
chequered complete as directed (cost of water proofing
compound & polymer based paint to be paid separately).
18.24 Sq.m @ Rs. 579.00 / Sq.m Rs. 10561 .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
(a) With quantity
finished earth obtained
of work)from excavation of foundation.
8.10 Cum @ Rs. 7831.00 / %Cum Rs. 634 .00
7 Page- 5 , Item No. 4(A)
Filling in foundation or plinth by silver sand in layers not
exceeding 150 mm. in…………………..cluding the cost of
supply of sand.
26.80 Cum @ Rs. 74726.00 / %Cum Rs. 20027 .00
8 Page- 79 , Item No. 44
 1st class brick work of width 250 mm. with non-modular
bricks in cement sand mortar (1:6) as per technique
explained in specification and drawings.
(b) In superstructure
Ground Floor 28.46 Cum @ Rs. 5479.00 / Cum Rs. 155932 .00
9 Page- 61 , Item No. 12-a]
Hire and labour charges for shuttering with centreing and
necessary staging upto 4 m……………………...
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 101.15 Sqm @ Rs. 354.00 / Sqm Rs. 35807 .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 21.58 Cum @ Rs. 5204.00 / Cum Rs. 112302 .00
11 Page- 65 , Item No. 15
Reinforcement for reinforced concrete work in all sorts of ,
………………………………….. every inter-section,
complete as per drawing and direction.
Ground Floor 2.54 MT @ Rs. 68359.00 / MT Rs. 173703 .00
12 Page- 179 , Item No. 1-b]
Wood work in door and window ………………at the
contact surface of the frame.
(b) Sal : Siliguri.
Ground Floor 0.12 Cum @ Rs. 98153.00 / Cum Rs. 11778 .00
13 Page- 189 , Item No. 18(a)
M.S. clamp for fixing door and window frame
………………………………. complete as per direction.
(a) 40mm. X 6mm. Above 250mm. Upto 350mm. Length.

Ground Floor 9 Nos. @ Rs. 33.00 / Each Rs. 297 .00

14 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 6.000 Sqm @ Rs. 3358.00 / Sqm Rs. 20148 .00
15 Page- 191 , Item No. 20-viii
Supplying, fitting, fixing Iron Butt hinges.
100mm X 75mm X 3.5mm
Ground Floor 6 Nos. @ Rs. 107.00 / Each Rs. 642 .00
16 Page- 197 , Item No. 25-e]
 Supplying , fitting , fixing Iron Socket Bolt .
300mm long , 10mm dia bolt.
Ground Floor 6 Nos @ Rs. 100.49 / Each Rs. 603 .00
17 Page- 199 , Item No. 27-c]
Supplying , fitting , fixing Iron Hasp Bolt .
300mm long , 16mm dia bolt.
Ground Floor 6 Nos @ Rs. 182.66 / Each Rs. 1096 .00
18 Page- 189 , Item No.16-b
Supplying fitting fixing Hinged Cleat with 75 mm long iron
hinges.
Ground Floor 36 Nos @ Rs. 31.37 / Each Rs. 1129 .00
19 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 6 Nos. @ Rs. 85.44 / Each Rs. 513 .00
20 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 678.00 Kg @ Rs. 72.15 / Kg Rs. 48918 .00
21 Page- 159 , Item No. 15
Supplying , fitting , fixing Collapsible gate with
40mm.x40mm.x6mm……………….. properly rivetted .
4.60 Sqm @ Rs. 4016.00 / Sqm Rs. 18474 .00
22 Page- 319 , Item No. 1(ii)c
10 mm thick plastering with sand cement mortar (4:1).

Ground Floor 64.28 Sqm @ Rs. 135.00 / Sqm Rs. 8678 .00
23 Page- 319 , Item No. 2(i)c
15 mm thick plastering with sand cement mortar (6:1).
Ground Floor
[i] Inside 202.64 Sqm @ Rs. 150.00 / Sqm Rs. 30396 .00
[ii] Outside 118.80 Sqm @ Rs. 150.00 / Sqm Rs. 17820 .00

24 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. 18.00 Metre @ Rs. 669.00 / Metre Rs. 12042 .00
25 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 36.00 Sqm @ Rs. 360.00 / Sqm Rs. 12960 .00
26 Page- 323 , Item No. 8
1.5 mm thick neat cement punning in wall dado.
Ground Floor 64.60 Sqm @ Rs. 38.00 / Sqm Rs. 2455 .00
27 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 385.72 Sqm @ Rs. 2264.00 / %Sqm Rs. 8733 .00
28 Page- 333 , Item No. 14
Applying interior Acrylic primer of approved quality and
brand……………………... Two coats water based
Ground Floor 267.04 Sqm @ Rs. 4798.00 / % Sqm Rs. 12813 .00
29 Page- 335 , Item No. 16
Applying decorative cement based paint of approved
quality incuding preparing the surface. Two coats.
Ground Floor 118.80 Sqm @ Rs. 53.00 / Sqm Rs. 6296 .00
30 Page- 343 , Item No. 7(a)&(b)
a Priming one coat on timber or plastered surface with
synthetic oil bound primer of approved quality.
Ground Floor 16.20 Sqm @ Rs. 41.00 / Sqm Rs. 664 .00
b on steel or metal surface
Ground Floor 22.60 Sqm @ Rs. 31.00 / Sqm Rs. 701 .00
31 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 16.20 Sqm @ Rs. 85.00 / Sqm Rs. 1377 .00
ii) on steel surface with super gloss paint, Two coats.
Ground Floor 22.60 Sqm @ Rs. 83.00 / Sqm Rs. 1876 .00
TOTAL Rs. 803914 .00

FIRST FLOOR
 1 Page- 79 , Item No. 44
1st class brick work of width 250 mm. with non-modular
bricks in cement sand mortar (1:6) as per technique
explained in specification and drawings.
(b) 1st Floor
48.20 Cum @ Rs. 5479.00 / Cum Rs. 264088 .00
2 Page- 73 , Item No. 29
125 mm. thick brick work with 1st class bricks in cement
mortar (4:1) in 1st Floor
50.18 Sqm @ Rs. 725.00 / Sqm Rs. 36381 .00
3 Page- 179 , Item No. 1-b]
Wood work in door and window ………………at the
contact surface of the frame.
(b) Sal : Siliguri.
0.5 Cum @ Rs. 98153.00 / Cum Rs. 49077 .00
4 Page- 189 , Item No. 18(a)
M.S. clamp for fixing door and window frame
………………………………. complete as per direction.
(a) 40mm. X 6mm. Above 250mm. Upto 350mm. Length.

90 Nos. @ Rs. 33.00 / Each Rs. 2970 .00

5 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)
31.660 Sqm @ Rs. 3358.00 / Sqm Rs. 106314 .00
6 Page- 191 , Item No. 20-viii
Supplying, fitting, fixing Iron Butt hinges.
100mm X 75mm X 3.5mm
63 Nos. @ Rs. 107.00 / Each Rs. 6741 .00
7 Page- 197 , Item No. 25-e]
Supplying , fitting , fixing Iron Socket Bolt .
300mm long , 10mm dia bolt.
36 Nos @ Rs. 100.49 / Each Rs. 3618 .00
8 Page- 199 , Item No. 27-c]
Supplying , fitting , fixing Iron Hasp Bolt .
300mm long , 16mm dia bolt.
36 Nos @ Rs. 182.66 / Each Rs. 6576 .00
9 Page- 189 , Item No.16-b
Supplying fitting fixing Hinged Cleat with 75 mm long iron
hinges.
36 Nos @ Rs. 31.37 / Each Rs. 1129 .00

10 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.
16 Nos. @ Rs. 85.44 / Each Rs. 1367 .00
11 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 .
18.360 Sqm @ Rs. 2034.20 / Sqm Rs. 37348 .00
12 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] 68.320 Sqm @ Rs. 472.00 / Sqm Rs. 32247 .00
13 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.
678.00 Kg @ Rs. 72.15 / Kg Rs. 48918 .00
14 Page- 319 , Item No. 1(ii)c
10 mm thick plastering with sand cement mortar (4:1).
146.80 Sqm @ Rs. 135.00 / Sqm Rs. 19818 .00
15 Page- 319 , Item No. 2(i)c
15 mm thick plastering with sand cement mortar (6:1).
[i] Inside 508.90 Sqm @ Rs. 150.00 / Sqm Rs. 76335 .00
[ii] Outside 297.20 Sqm @ Rs. 150.00 / Sqm Rs. 44580 .00
16 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. 58.00 Metre @ Rs. 669.00 / Metre Rs. 38802 .00
17 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 .
102.30 Sqm @ Rs. 1925.00 / Sqm Rs. 196928 .00
18 Page- 113 , Item No. 30(B)ii
Supplying fitting fixing 1st. Quality Ceramic tiles on dado,
skirting etc.
Other than white .
67.23 Sqm @ Rs. 834.00 / Sqm Rs. 56070 .00
19 Page- 333 , Item No. 14
 Applying interior Acrylic primer of approved quality and
brand……………………... Two coats water based
655.70 Sqm @ Rs. 4798.00 / % Sqm Rs. 31460 .00
20 Page- 335 , Item No. 16
Applying decorative cement based paint of approved
quality incuding preparing the surface. Two coats.
655.70 Sqm @ Rs. 73.00 / Sqm Rs. 47866 .00
21 Page- 343 , Item No. 7(a)&(b)
a Priming one coat on timber or plastered surface with
synthetic oil bound primer of approved quality.
56.20 Sqm @ Rs. 41.00 / Sqm Rs. 2304 .00
b on steel or metal surface
78.60 Sqm @ Rs. 31.00 / Sqm Rs. 2437 .00
22 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.
56.20 Sqm @ Rs. 85.00 / Sqm Rs. 4777 .00
ii) on steel surface with super gloss paint, Two coats.
78.60 Sqm @ Rs. 83.00 / Sqm Rs. 6524 .00
FOR FIRST FLOOR TOTAL Rs. 1124673 .00
FOR GROUND FLOOR TOTAL Rs. 803914 .00
FOR GROUND AND FIRST FLOOR TOTAL Rs. 1928587 .00
23 Sanitary, plumbing & water supply works .
10 % of cost of total Building cost . Rs. 192859 .00
24 Electrification, Augmentation of power, distribution panel &
equipments for light & fan including electrical fittings.
9 % of cost of total Building cost . Rs. 173573 .00
25 Unforeseen & contingency .
3 % of cost of total Building cost . Rs. 57858 .00
GRAND TOTAL Rs. 2352877 .00
(Rs. Twenty three lakh fifty two thousand eight hundred seventy seven only)
The estimate has been prepared as per Schedule of Rates of PWD Building .
OWNER:- FAJLUL HOQUE AND PRAPAIRED BY
SAHANA BEGAM
OWNER SIGNATURE

MRIGANKA GHOSH
(DIPLOMA CIVIL ENGG.)
BERHAMPORE , MSD
PH- 9547625259
Compatibility Report for BUILDING ESTIMATE.xls
Run on 6/20/2015 17:47

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.

Minor loss of fidelity # of occurrences

Some cells or styles in this workbook contain formatting that is not supported 20
by the selected file format. These formats will be converted to the closest
format available.