MUNICIPAL CORPORATION, JABALPUR

DETAILED ESTIMATE OF COMPOUND WALL OF OHT NEAR BADSHAH HALWAI MANDIR IDEAL ESTATE
JABALPUR
Abstract Estimate
S.No Cost of SOR
Description of Item Total Cost in Rs.
. Items in Rs.
1 Civil Work

Boundary Wall 901768 901768

Total Civil Work 901768 901768

Sub Total 901768 901768

`Add 3.0% Contingency Charges 27053

Add 4.55% Quality Control Supervision Consultancy 41030

Total 969851

Say in Lacs 9.70

 MUNICIPAL CORPORATION JABALPUR
DETAILED ESTIMATE OF COMPOUND WALL OF OHT NEAR BADSHAH HALWAI MANDIR IDEAL ESTATE
JABALPUR

1. Expasion JOINT-20 M 3NO.Column

2. Dimension of Compound Wall Length 144 m, Width 0.23m, Height AV. 2.60 m
3. No. of Columns-48, Length of Plinth Beam-144 Rmt, Coping-140 Rmt ,Brick Wall- 46 No,of 2.4m Length,
Thicknes = 0.23m

ESTIMATE OF COMPOUND WALL

Rate
S.No Depth/
ITEM NO. PARTICULARS No Length Width Quantity UNIT (in Amount
. Height
Rs)
1 2.8 Earth work in excavation by mechanical
means (Hydraulic excavator) / manual
means in foundation trenches or drains (not
exceeding 1.5 m in width or 10 sqm on
plan)
Footing for column in B/Wall 50 1.3 1.3 1.25 105.63
Total 105.63 cum 129 13626

2 2.27 Supplying and filling in plinth under floors

including, watering, ramming consolidating
and dressing complete.
2.27.3 Moorum/Hard copra
Footing for column in B/Wall 50 1.3 1.3 0.2 16.9
Total 16.9 cum 570 9633

3 4.1.2, Vol Providing and laying in position cement

II, pg 34 concrete of specified grade excluding the
cost of centering and shuttering All work up
to plinth level. 4.1.2 Cement concrete grade
M-15 (Nominal Mix) with 20 mm maximum
size of stone aggregate

Base of Footing for column in B/Wall 50 1.1 1.1 0.1 6.05

Total 6.05 cum 4154 25132

4 5.1 Vol II, Providing and laying in position specified

pg 46 grade of reinforced cement concrete
excluding the cost of centering, shuttering,
finishing and reinforcement - All work up to
plinth level Cement concrete grade M-20
(Nominal Mix) with 20 mm maximum size of
stone aggregate.

Concrete M20 (Beam & Coping)

Footing for column in B/Wall 50 0.352 17.6
Column in B/Wall 50 0.23 0.23 0.55 1.45
Beam in B/wall 144 2.17 0.23 0.23 16.53
Column in B/Wall 50 0.23 0.23 2.00 23
coping in B/wll 1 140 0.23 0.05 1.61
Total 60.19 cum 4728 284602

5 6.38 Vol Brick work will well burnt open bhatta bricks
II, pg 62 crushing strength not less than 25kg/cm
and water absoption not more than 20% in
foundation and plinth In cm 1:4.

Cement mortar 1:4 (1 Cement : 4 Sand)

 ESTIMATE OF COMPOUND WALL
Rate
S.No Depth/
ITEM NO. PARTICULARS No Length Width Quantity UNIT (in Amount
. Height
Rs)
B/Wall (UPTO PLINTH LEVEL) 144 2.17 0.23 0.55 39.53 cum 3136 123962
6.39 B/Wall 46 2.17 0.23 2.00 45.92 cum 3310 151986

6 13.3.1 Vol 12mm. Thick cement plaster. 1:4

II, pg 156
B/Wall Plaster 1 140 2.05 287
B/Wall TOP 1 140 0.23 32.2
Total 319.2 sqm 121 38623
7 13.19 Rough cast plaster upto 10m height above
Vol II, pg ground level with a mixture of sand and
158 gravel or crushed stone from 6mm to 10mm
nominal size dashed over and including the
fresh plaster in two layers, under layer
12mm cement plaster 1:4 (1 cement: 4
coarse sand) and top layer 10mm cement
plaster 1:3 (1 cement: 3 fine sand) mixed
with 10% finely grounded hydrated lime by
volume of cement.

Cement mortar
B/Wall Outer Plaster 1 140 2.17 303.8
Total 303.8 cum 257 78077

8 5.20 Vol Reinforcement for R.C.C. work including

II, pg 49 straightening, cutting, bending, placing in
position and binding including cost of
binding wire upto floor two level including all
wastage etc. complete.

5.20.1 Thermo-Mechanically,Treated Bars

For Column Vartical Bar 10mm# 4 No. 50 4 3.2 0.617 394.9
For Column Ring Bar 8mm# 175 c/c. 50 22 1 0.395 434.5
For Column Footing Cap Bar 10mm# 4 no. 50 2x4 1 0.617 493.6
Plinth Beams 10mm# 4 no. 4 144 0.617 355.4
For Beam Ring Bar 8mm# 150 c/c. 960 1 0.395 379.2
TOTAL 2057.572 kg. 60 123454

9 20.1 Vol Centering and shuttering including strutting

II, pg 209 propping etc and removal of form for
20.1.2 Foundations footings bases of column etc
for mass concrete
Base of Footing 50*4 1.1 0.15 33
Footing 50*5 0.8 0.2 32
Column in B/Wall 50*4 0.23 2.05 94.3
Column in B/Wall (PLINTH LEVEL) 50*4 0.23 0.55 25.3
Beam in B/wall 2 144 0.23 66.24
Total 250.84 sqm 2.16 542
10 13.41.1V Distempering with oil bound washable
ol II, pg distemper of approved brand and
161 manufacture to give an even shade
White Washing 2 140 2.20 616
Total 616 Sqm 52 32032
11 10.25Vol Febricated Gate
II, pg Steel work welded in built up sections/
117 framed work includingm cutting, oisting,
fixing in position and pplying a priming coat
of approved steel primer sing structural
steel etc. as required.

10.25.2 In gratings, frames, guard bar, ladder,

railings, brackets, gates and similar works. 1 300 Kg 67 20100
 ESTIMATE OF COMPOUND WALL
Rate
S.No Depth/
ITEM NO. PARTICULARS No Length Width Quantity UNIT (in Amount
. Height
Rs)
Sub Total901768
Total of SOR items
901768