DETAILED ABSTRACT ESTIMATE

Construction of Bus Shelter on NH-30 at Durga Kalamadir in 22nd ward in Kothagudem Municipality

Name of the Grant : Pattana Pragathi 2021-22 Estimate Cost : Rs 5.00 Lakhs
Sl. Measurements
Description of Item No Quantity Rate/ Per
No. Length Breadth Depth
1 2 3 4 5 6 7
1 Plain Cement Concrete (1:5:10) proportion (cement: fine aggregate:
Coarse aggregate) using 40mm size Hard Broken Granite (IS383,
1970) machine crushed metal from approved quarry including cost
and conveyance of all materials like cement, sand, coarse aggregate,
water etc. to site, mixing concrete in concrete mixer including
seigniorage charges, sales & other taxes on all materials, all
operational, incidental, and labour charges such as laying and
ramming concrete in layers in position not exceeding 15cm,
finishing top surface, curing concrete, etc., complete for finished
item of work (APSS No. 402) for Levelling Course and Flooring
Bed

Qty Vide P.No.2 of MB.No.93/B/TW/19-20

1 X 2 1.60 0.60 0.15 0.29
For sub grade 1 X 1 9.00 0.60 0.15 0.81
1.10 cum
2 Filling with Gravel in trenches, sides of foundations and basement
with initial lead in layers not exceeding 15cm thick, consolidating
each deposited layer by watering and ramming including all
operational, incidental, labour charges, seignorage charges, hire
charges of T & P etc., complete for finished item of work. APSS
No.309 & 310

Qty Vide P.No.11 to 12 of MB.No.93/B/TW/19-20

1 X 1 9.00 0.60 0.45 2.43
2.43 cum
3 Vibrated Reinforced Cement Concrete M20 Grade Nominal Mix
corresponding to IS 456 using 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
Seigniorage charges, sales & other taxes on all materials including
all operational, incidental and labour charges such as machine
mixing, laying concrete, curing etc.,complete but excluding cost of
steel and its fabrication charges for finished item of work (APSS
No. 402) including centering, shuttering, laying concrete, vibrating,
curing etc. complete for Footings.

B Plinth Beam
1 X 2 1.60 0.50 0.50 0.80

0.80 cum
4 Manufacturing, Supply, delivery and fixing of plain MS sheet 3mm
thick moulded into required 200mm wide hallow frames and
making arrengements for for fixing on concrete bed and applying
iron paste and painting with enamil paint by machinical spay
machine upto required glossary finish including cost and
conveyance of all materials and labour charges, moulding charges
and fabrication charges etc., complete for finished item of work.

1 X 2 2.00

2.00 cum
5 Manufacturing, Supply, delivery and fixing of plain MS columns
150 x150x3 mm and Rafters of 75x75x3mm Square tubes,and
50x50x3mm Purlins for roofing including cost and conveyance of
all materials and labour charges, moulding charges and fabrication
charges etc., complete for finished item of work.

1 X 1 1.00
1.00 cum

6 Providing 10mm thick UV resistant multiwall polycarbonate sheets

fixed to the purlins with aluminum universal glazing set 40mm wide
for jointing and fixing sheets and 14 size selfdrilling screws with
neoprene washer. Side laps are stitched with self-tapping / drilling
screws. End laps are to be sealed with 25x3 mm Butyl tape
including cost and conveyance of all materials and labour charges,
overheads and contractor's profits , etc. complete for

1 X 2 1.15 1.75 4.03

4.03 cum

7 Manufacturing, supply and fixing the base structure is made of a

metal frame in the form of a box 6 to8 inches deep, 0.5 – 0.75 inch
thick, metal pipes to fabricate the box.The box is wrapped by a tin
sheet or ‘patra’ on the back and the sides and fixing LED lights in
side of the board board design / artwork is printed on a specialised
media known as Backlit Star Flex including cost and conveyance of
all materials and labour charges etc complete

1 X 1 9.00 1.00 9.00

1 X 2 3.00 0.80 4.80
1 X 1 9.00 1.40 12.60
26.40 cum

8 Roofing will be provided with 0.5mm thick galvanized / pre painted

G.I. profiled sheets fixed to the purlins with 14
size self-drilling screws with neoprene washer. Side laps are stitched
with selftapping / drilling screws. End laps are to be sealed with
25x3 mm Butyl tape. The sheets are provided with anti-capillary
grove.

1 X 1 9.00 2.70 24.30

 24.30 Sqm

9 Supplying and fixing aluminium composite cladding with skin

material 0.25 mm thick aluminium sheet cover material natural
polyethylene aluminium cladding panel fixed with extruded
aluminium basis frame (50x25x1.5mm) angle cleats, weather
sealants, rivets, GI brackets all as approved, using suitable bolts on
structural steel work including necessary accessories complete in
all respects including all labour charges etc., complete for finished
item of work but excluding cost of structural steel fabrication,
scaffolding charges, if any, ACP Cladding - 4
mm thick

Celing 1 X 1 9.00 3.00 27.00

27.00 Sqm

9 Providing High Yield Strength Deformed (HYSD) steel bars (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 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)

Qty Vide P.No.3 of MB.No.93/B/TW/19-20 0.120

0.120 Mt
10 Brick Masonry in superstructure with CM (1:6) prop with Flyash
Cement solid blocks of size 290 x 225 x 140 mm, for manufacturing
of flyash solid blocks using flyash of 80 kgs, cement of 15 kgs.
Gypsum of 5 kgs. and stone dust with a compresive strength not
lessthan 50 kg/sqm including cost and conveyance of all materials,
labour charges, seiniorage charges, scaffolding and curing etc., for
Superstructure Walls.

Qty Vide P.No.10 to 11 of MB.No.93/B/TW/19-20

1 X 1 9.00 0.40 0.40 1.44
1 X 2 0.80 0.40 0.40 0.26
1 X 1 9.00 0.15 1.00 1.35
5.08
5.08 cum
11 Flooring with Plain Cement tiles, set over base coat of cement
mortar (1:8) 12 mm thick over CC bed already laid or RCC roof
slab, including neat cement slurry of honey like consistency spread
@ 3.3.kgs per sqm & jointed neatly with cement paste mixed with
pigment of matching shade to full depth, including cost of all
materials like cement, sand water and tiles etc., complete, including
seigniorage charges, etc., complete for finished item of work, but
excluding the cost of conveyance of all materials

1 X 1 9.000 2.400 21.60

21.60 sqm

12 Add GST @ 18.00%

13 Add QC @ 0.50%
14 L.S for Unforeseen Itesm