Abstract Estimate TDD Pedapadu

S.No.

1)
2)
3)

Description of Item
Auger Piles of 9" dia for
a depth of 3.0 m
including One under
reamed bulb.
RCC M-25 for Piles
RCC M-25 for Plinth
beam

Nos Length Breadth

130
130

0.04155

Depth/
Height

Quantity

Total
Quantity

Unit

Rate

130

130

Nos

1,492.24

3.00

16.20

16.20

Cum

350.00

0.23

0.23

18.52

18.52

Cum

3,594.90

10.45

Cum

4,235.45

486.55

Sqm

387.23

1348.97

Sqm

149.13

4.5

Tones

4)

RCC M-25 for Columns

130

0.23

0.23

1.52

10.45

5)

Brick Work (Half Brick)

350.00

1.52

532.00

0.23

1.52

-45.45
486.55
1064.00
-90.90
134.37
161.00
80.50
1348.97

Deduct Columns 130

6)

7)

Plastering for Walls

2 350.00
Deduct Columns 260 0.23
For columns
130 0.68
For Plinth
2
350
Wall Top
1
350

Charges for
Reinforcement bending
& Placing

1.52
1.52
1.52
0.23
0.23

5.00

TOTAL =

Analysed
Amount

193,991.20

66,559.57
44,273.33

188,406.56

201,174.89

704,264.50
20,000.00

724,269.50

DATA FOR PILE M-25:

Unit = 1 No
S.No.
Description
1)

2)

3)

Qty

Unit

Rate

Amount

Concrete:
Cement
Metal
Sand

1.520
0.160
0.080

Bag
Cum
Cum

1250.00
920.00

0.00
200.00
73.60

Mixer
Vibrator

0.200
0.200

Cum
Cum

80.00
40.00

16.00
8.00

10
1
10

Rft
Nos
Rft

35.00
350.00
30.00

350.00
350.00
300.00

15%

L.S

Machinary:

Labour:
Excavation
Bulb
Pouring

Sub Total
Over Heads & Profit

1297.60
194.64

TOTAL

1492.24

DATA FOR PLINTH BEAM M-25:

Unit = 1 Cum
S.No.
Description
1)

2)

3)

Qty

Unit

Rate

Amount

Concrete:
Cement
Metal
Sand

7.600
0.800
0.400

Bag
Cum
Cum

1250.00
920.00

0.00
1000.00
368.00

Mixer
Vibrator

1.000
1.000

Cum
Cum

80.00
40.00

80.00
40.00

12.00
7.00

756.00
882.00

Machinary:

Labour:
Labour
Shuttering

63
126

Rft
Rft

Over Heads & Profit

15%

L.S

Sub Total

3126.00
468.90

TOTAL

3594.90

DATA FOR COLUMN M-25:

Unit = 1 Cum
S.No.
Description
1)

2)

3)

Qty

Unit

Rate

Amount

Concrete:
Cement
Metal
Sand

7.600
0.800
0.400

Bag
Cum
Cum

1250.00
920.00

0.00
1000.00
368.00

Mixer
Vibrator

1.000
1.000

Cum
Cum

80.00
40.00

80.00
40.00

15.00
100.00

945.00
1250.00

Machinary:

Labour:
Labour
Shuttering

63
12.5

Rft
Nos

Over Heads & Profit

15%

L.S

Sub Total

3683.00
552.45

TOTAL

4235.45

DATA FOR BRICK MASONRY 115 thick (1:5):

Unit = 1 Sqm
S.No.
Description
1)

Unit

Rate

Amount

Mortar:
Cement
Sand
Bricks

2)

Qty
0.200
0.030
45

Bag
Cum
Nos

920.00
4.00

Sft

12.00

0.00
27.60
180.00

Labour:
Labour

10.76

Sub Total
Over Heads & Profit

15%

129.12

336.72

L.S

50.51

TOTAL

387.23

DATA FOR PLASTERING 12 thick (1:6):

Unit = 1 Sqm
S.No.
Description
1)

Unit

Rate

Amount

Mortar:
Cement
Sand

2)

Qty
0.117
0.024

Bag
Cum

920.00

0.00
22.08

Sft

10.00

107.60

Labour:
Labour

10.76

Sub Total
Over Heads & Profit

15%

L.S

129.68
19.45

TOTAL

149.13