DETAILED CUM ABSTACT ESTIMATE (WITH 50KM & 60KM)

NAME OF WORK:-CONSTRUCTION OF DRYING PLATFORM (100'X40') with RR Masonry

ESTIMATE Cost Rs. 385000
Area in sft = 4000 No. of Mandays @ Unskilled Labour Component Unskilled Labour % = sft rate= 96.25
Rs.169/- = = Rs. 99555 27.86
589
Sl. Description of Work No L B D Quantity Rate Amount Material component Unskilled Labour Skilled & Semi Skilled Total: Col
No component Labour component 11+13+1
5
Rate Amount Rate Amount Rate Amount

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Earth work excavation for foundation of building and depositing the earth
on bank with initial lead of 10m and initial lift of 2m in Loamy, and clayey
soils like Black cotton,red earth,ordinary gravelly soils including shoring,
strutting, sheeting,planking and dawatering including cost of hire charges
of T&P, labour charges etc., complete for finished item of work.(APSS
No.308)
Drying Platform
1 x 2 30.48 0.45 0.30 8.23
1 x 6 11.74 0.45 0.30 9.51
17.74 145.78 2586.00 0 0 145.78 2586.00 0.00 0.00 2586.00
cum cum
2 Supply and spreading of gravel for filling brought from approved
source to site including cost and conveyance of all materials, labour
charges seigniorage charges for stacking the gravel at the road side to
departmental guage for premeasurements, including all incidental and
operational charges, all water leads and lifts etc., complete for finished
item of work as per standard specifications and as directed by the
Engineer in Charge at site. In foundation

Drying Platform
1 x 5 3.82 11.43 0.45 98.16
98.16 616.93 60555.00 602.46 59135.00 14.47 1420.00 0.00 0.00 60555.00

cum cum
3 PCC (1:5:10) in prop. (Cement : fine aggregate: coarse aggregate ) for
foundation and under flooring bed using 40mm size (SS 5) hard Granite
Machine Crushed Metal from approved quarry including cost and
conveyance of all materials like cement, sand, coarse aggregate water
etc., to site , including seigniorage charges on all materials, all taxes,
labour charges , machine mixing, laying of concrete in foundations and
under flooring bed, ramming in layers not exceeding 15cm thick, finishing
top surface to the required level, curing etc., complete for finished item of
work as per (S.S. No. 402)
Drying Platform
1 x 2 30.48 0.45 0.15 4.11
1 x 6 11.29 0.45 0.15 4.57
8.69 3091.43 26859.00 2667.23 23173 389.20 3381.000 35.00 304.00 26858.00
cum cum

Page 1 of 2
Sl. Description of Work No L B D Quantity Rate Amount Material component Unskilled Labour Skilled & Semi Skilled Total: Col
No component Labour component 11+13+1
5
Rate Amount Rate Amount Rate Amount

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
4 Brick Masonry in CM(1:6) prop: Rat trap bond 2nd class traditional well
burnt bricks having crushing strength not less than 35kg/sqcm including
cost and conveyance of all materials and labour charges for all items of
work, like cement, sand, bricks, curing etc., to site including seigniorage
charges and scaffolding charges and lifting charges, proper soaking of
bricks, the walls should be truely to plumb and maintaining joints and
filling of joints with motor etc., complete as per standard specification and
as directed by the Engineer-in-charge for finished item of work.
Drying Platform
1 x 2 30.48 0.38 0.60 13.90
1 x 6 11.43 0.38 0.60 15.64
29.54 3887.17 ###### 1110.69 32808.00 2216.89 65482.00 559.59 16529.00 114819.00
cum cum
5 Plastering 20mm thick in single coat 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,
finishing,including cutting of Grooves wherever necessary as directed by Engineer -
in - charge, curing, etc., for Uneven Surfaces of Brick Wall complete for finished
item of work. (APSS 901,903 & 904) for External walls

Drying Platform
Sides of the drying platform 1 x 2 30.48 0.45 27.43
1 x 2 12.19 0.45 10.97
38.40 1383.05 5312.00 568.19 2182.00 500.49 1922.00 314.38 1207.00 5311.00
sqm
6 Flooring with Cement Concrete 1:5:10, using 40mm metal, 100mm thick and
plastered over with 12 mm thick in CM(1:4) for

Drying Platform
Top of the Drying platform 1 x 1 30.48 12.19 371.61 396.01 147160.00 306.67 113960 66.64 24764 22.70 8436 147160
sqm /sqm
Sub-Total 357291 231258 99555 26476 357289
7 provision for VAT @ 5% 17865 64.73 27.86 7.41
8 Labour surcharge @1% 3573
9 Provision for insurance @ 0.5% 1786 Mandays for skilled & semi 79.03
skilled @Rs.335/- average rate

21 LS for rounding off 4485 Mandays for unskilled labour @ 589

Rs.169/-
Estimate Cost 385000

Page 2 of 2