MUNICIPAL CORPORATION,ELURU

Name of work: Construction of Compound Wall Janda chettu Area and

Burial ground Kotta Ponangi in 14th Division
Estimate Amount: 784000.00
DETAILED CUM ABSTRACT ESTIMATE
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10
1
Augoring and boring of holes in site for Bored cast-in-situ R.C.C.
Piles for building foundations in loamy, clayey soils like Black
cotton soils and ordinary soils without under reams as per IS
2911 - 1980 as per approved designs including all operations,
incidental, labour charges, hire charges of machinery, augur bore
drill and shell equipment, etc, complete for all depths and for
finished item of work for piles of following diameters.

300mm dia DUR 1 16 2.50 40.00

Burial Ground Compound

1 12 2.50 30.00
wall

70.00

70.00 392.18 1 Rmt 27453.00

2
Supply and placing of the M20 Design Mix Concrete
corresponding to IS 456 using WEIGH BATCHER / MIXER with
20mm size graded machine crushed hard granite metal (coarse
aggregate) from approved quarry including cost and conveyance
of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc., to site and including all operational,
incidental and labour charges such as weigh batching, machine
mixing, laying concrete, curing etc.,complete but excluding cost
of steel and its fabrication charges for finished item of work
(APSS No. 402)with minimum cement content as per IS code
from standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating, curing
etc. complete but excluding cost of steel and its fabrication
charges for finished item of work.

a) for piles 1*28 π/4x (0.23)2 x2.50 2.91

Add for Bulbs 1x28xπ/4x (0.23)3 x2.65 0.71

3.62

say 3.70 7676.74 1 Cum 28404.00

b) For plinth beam alround

1 1 41.00 0.23 0.23 2.17
Janda chettu Area

Burial Ground Compound

1 1 30.00 0.23 0.23 1.59
wall

3.76

say 4.00 13280.73 1 Cum 53123.00

S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10
c) For Columns 1 28 0.23 0.23 1.60 2.37
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10
say 2.40 13832.51 1 Cum 33198.00
3
Providing High Yield Strength Deformed (HYSD)/ Thermo
Mechanically Treated (TMT) / Mild steel (MS) steel bars (Fe 415/
Fe 500 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 lap-
splicing 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, labour 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)

for Piles, plinth and

10.10 Cum *110 Kgs/ Cum 1111
Columns

Say 1200 92 1 Kg 110532.00

4 Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23

x 11 x 7 cms including cost and conveyance of all materials,
operational, incidental, labour charges etc. complete for finished
item of work

Allround to the Janda

1 1 41.00 0.23 1.60 15.09
Chettu Compound wall

Deduction for Gate 1 1 2.00 0.23 1.60 -0.74

1 1 30.00 0.23 2.00 13.80

28.15

say 29.00 7015.54 1 Cum 203451.00

5 Plastering with CM (1:4), mix 12mm thick using OPC including
cost and conveyance of all materials and labour charges for
curing etc., complete

Outside allround 1 1 41.00 2.10 86.10

inside alround 1 1 40.10 1.85 74.19
Outside allround 1 1 30.00 4.75 142.50
302.79
Say 310.00 384.84 1 Sqm 119300.00
6 Painting to new walls with 2 coats of plastic emulsion paint (Supply of
acrylic emulsion paint weather proof waterbased, modified acrylic with
silicon additives exterior grade having VOC (Volatile Organic Compound )
content less than 50 grams/ liter..) of approved brand and shade after
thoroughly 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 as per SS 911 for External walls

Outside allround 1 1 41.00 2.10 86.10

inside alround 1 1 40.10 1.85 74.19
S.No Description of Work No. L B D Content Rate Per Amount
1 2 3 4 5 6 7 8 9 10
Outside allround 1 1 30.00 4.75 142.50
302.79
say 310.00 188.05 1 Sqm 58296.00
7 Painting with Synthetic Enamel paints - Two Coats - for New Iron
Work including cost and conveyance of all materials to work site
and all operational, incidental, labour charges etc. complete for
finished item of work as per SS

For Gate 1 1 2.00 1.60 3.20

say 3.50 197.13 1 Sqm 690.00

10
Manufacture,supply,delivery of MS grill gates,window ornamental
safety grill, made with MS flats,MS angles,MS squares etc
including welding, finishing, applying red oxide paint as primary
coat etc complete including all incidental, operational, material
and labour charges etc. complete for finished item of work

for compound wall grills 1 1 2 1.6 3.20

3.20

3.20x46.05 Kgs 147.36

say 150.00 123.18 1 Kg 18477.00

Total 652924
Provision for GST 18% - - - - - 117526.00
Provision for Seigniorage
Charges @2% 13058.00

Provision for unforeseen items 492.00

Total 784000.00