Detail cum Abstract Estimate

Name of work :-Construction of Compound wall (with columns) at APFDC Complex in Kothagude
and Palvancha Division
Nane of Grant

Estimate Cost of Rs.

Sl.
No.

Description of Item

Measurements

Nos.
3

Qty.

Rate / Per

Earthwork excavation and depositing on banks with an initial lead of 10 m

and lift of 2 m in case of head lead only in mixture of gravel and soft
disintegrated rock like shales ordinary gravel, stoney earth and earth
mixed wioth fair sized boulders as per clause SS 20-B

Front

31

1.00

1.00

1.20

37.20

Right Side

33

1.00

1.00

1.20

39.60

Rare Side

39

1.00

1.00

1.20

46.80

Left Side

27

1.00

1.00

1.20

32.40
156.00

cum

134.23

cum

cum

4163.83

cum

Plain Cement Concrete corresponding to M5 grade as per IS 456

equivalent to (1:5:10) proportion nominal mix (cement: fine aggregate:
Coarse aggregate) using 40mm size Hard Broken Granite (IS383, 1970)
metal from approved quarry including cost and conveyance of all
materials like cement, sand, coarse aggregate, water etc. to site,
including seigniorage charges, sales & other taxes on all materials, all
operational, incidental, and labour charges such as mixing, laying and
ramming concrete in layers in position not exceeding 15cm, finishing top
surface, curing concrete, etc., complete for finished item of work for
Foundations and Flooring Bed (APSS No. 402)

Front

31

1.00

1.00

0.15

4.65

Right Side

33

1.00

1.00

0.15

4.95

Rare Side

39

1.00

1.00

0.15

5.85

Left Side

27

1.00

1.00

0.15

4.05
19.50

18.50

Vibrated reinforced cement concrete corresponding M20 grade as per IS

456 equivalent to (1:1.5:3) prop: nominal mix (Cement: fine aggregate:
coarse aggregate using 20mm size Hard Broken Granite (IS383, 1970)
machine crushed metal from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (Sand), coarse
aggregate, water etc. to site including seigniorage charges, sales & other
taxes on all materials, all operational, incidental, and labor charges such
as Providing Centring, shuttering and scaffolding with props and steel
plate as per the approved shuttering plan and other accessories as per
the norms and stability calculations including cost and conveyance of all
accessories Using Cashewrina Ballies and Wooden runners & staging
including all bracings, cross members etc complete for finished item of
work, lift charges, machine mixing, laying concrete, vibrating, curing
concrete etc, complete but excluding cost of steel and its fabrication
charges etc complete for finished item of work (APSS No.402 & 403)

a) Column Footings,
Front

31

1.00

1.00

Page 1

0.15

4.65

267930710.xls

Sl.
No.

Description of Item

Measurements

Nos.
3

Qty.

Rate / Per

Right Side

33

1.00

1.00

0.15

4.95

Rare Side

39

1.00

1.00

0.15

5.85

Left Side

27

1.00

1.00

0.15

4.05
19.50

cum

7646.44

cum

7729.54

cum

cum

8652.90

cum

cum

9205.79

cum

cum

4470.76

cum

b) Pedastals
Front

31

0.60

0.60

0.45

5.02

Right Side

33

0.60

0.60

0.45

5.35

Rare Side

39

0.60

0.60

0.45

6.32

Left Side

27

0.60

0.60

0.45

4.37
21.060

c) Columns
Front

31

0.23

0.23

1.60

2.62

Right Side

33

0.23

0.23

1.60

2.79

Rare Side

39

0.23

0.23

1.60

3.30

Left Side

27

0.23

0.23

1.60

2.29
11.00

d) Plinth Beam
Front

93.00

0.23

0.30

6.42

Right Side

100.00

0.23

0.30

6.90

Rare Side

117.00

0.23

0.30

8.07

Left Side

82.00

0.23

0.30

5.66
27.05

Brick masonry in super structure with CM(1:6) using second class bricks
from approved source having minimum crushing strength of 40 Kg/cm2
including cost and conveyance of all materialsand labour charges etc.
complete for finished item of work. (APSS 501 & 504)

Front

93.00

0.23

1.20

25.67

Right Side

100.00

0.23

1.20

27.60

Rare Side

117.00

0.23

1.20

32.29

Left Side

82.00

0.23

1.20

22.63

Deduct Columns

x 130

0.23

0.230

1.20

-8.25
99.940

Page 2

267930710.xls

Sl.
No.

Description of Item

Measurements

Nos.
3

Qty.

Rate / Per

Plastering 12mm thick in two coats with base coat of 8mm thick in CM
(1:6) and top coat of 4mm thick in CM (1:4) dubara sponge finish
including cost and conveyance of all materials like cement, sand, water
etc., to site, seigniorage charges, sales & other taxes on all materials,all
operational, incidental and labour charges such as mixing mortar,
scaffolding charges, lift charges, including cutting of Grooves wherever
necessary as directed by Engineer - in - charge, finishing, curing, etc.,
for Even Surfaces of brick wall complete for finished item of work. (APSS
901,903 & 904)

Front
Right Side
Rare Side
Left Side

1
1

x
x

2
2

93.00
100.00

1.20
1.20

223.20
240.00

1
1

x
x

2
2

117.00
82.00

1.20
1.20

280.80
196.80
940.80

sqm

3511.42

10sqm

940.80

sqm

1366.84

10sqm

2.00

Ton

57745.00

Ton

Total

Rs

Painting to external walls with snow cem two (2) coats all colours and
shade as approved by Engineer in charge over a base coat of a cement
primer water base exterior Grade-II of approved brand, makind three (3)
coats in all to give an even shade after thourughly brushing the surface to
remove all dirt and remains of loose powdered materials, including cost
and conveyance of all materials to work site and all operational,
incidental, labour charges etc., complete for finished item of work in all
floors for external walls (SS 911)

Front

93.00

1.20

223.20

Right Side

100.00

1.20

240.00

Rare Side

117.00

1.20

280.80

Left Side

82.00

1.20

196.80

Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade
as per IS 1786-1979) of different diameters for RCC works, including
labour charges for straightening, cutting, bending to required sizes and
shapes, placing in position with cover blocks of approved materials and
size and tying and lapsplicing with binding wire of 18 SWG, forming grills
for reinforcement work as per approved designs and drawings, including
cost and conveyance of steel bars, including all wastages such as
overlaps, couplings, chairs, spacer bars including cost and conveyance of
binding wire, cover blocks and all incidental, operational, laour charges
such as cutting, bending placing in position, tying including sales and
other taxes on all materials etc., complete for finished item of work in all
floors. (APSS No.126) NOTE :: Standard data revised vide Chief
Engineer, R&B (Buildings) Procs.No.CEB/TA8/AEE3/SSR: 2010-11 Dt:
21.01.2011.

Providing for Gate

Page 3

267930710.xls

Sl.
No.

Description of Item

Measurements

Nos.
3

Qty.

Rate / Per

Site Engineer
PR/SD/Kothagudem

Page 4

267930710.xls

cum Abstract Estimate

nd wall (with columns) at APFDC Complex in Kothagudem
d Palvancha Division

Amount
9

20,939.00

81,195.00

Page 5

267930710.xls

Amount
9

149,106.00

162,784.00

95,182.00

249,017.00

446,808.00

Page 6

267930710.xls

Amount
9

330,354.00

128,592.00

115,490.00

1,779,467.00
70,533.00

1,850,000.00

Page 7

267930710.xls

Amount
9

Page 8

267930710.xls