page - 1

Detail estimate for onstruction of Boundary Wall at 25th ONGC Btn. (Estimate prepared based on APWD SOR 2013-14)
Considering 816.00 m length of the wall
Sl. No. Code Description of Item 1.1 Unit

Measurments

Qnty

Rate

Earthwork in excavation for foundation trenches of walls, retaining walls, footings of column, steps, septic tank etc. including refilling (return filling) the quantity as necessary after completion of work, breaking clods in return filling, dressing, watering and ramming etc. and removal of surplus earth with all lead and lifts as directed and Cum specified in the following classification of soils including bailing out water where necessary as directed and specified. (A) Upto a depth of 2.00 m below the existing G.L. (a) In ordinary soil

Column Footing Boulder wall

360 x 0.75 x 1.75 x 327 = 572.25 Total = 572.25 x

0.75 0.80

0.90

= = =

182.25 412.02 594.27

x 0.90 Total

108.82

4.1.1 Providing

brick soling in foundation and under floor with stone/ best quality picked jhama brick, sand packed and laid to level and in panel after preparing the subgrade as directed Sqm including all labour and materials and if necessary dewatering, complete. (a).Brick on flat soling. Column footing 360 x 0.75 x 0.75 Total = = 202.50 202.50

368.71

2.1.1 Plain cement concrete works

with coarse aggregate of sizes 13mm to 32mm in foundation bed for footing steps, walls, brick works etc. as directed and specified including dewatering if necessary, and curing complete (shuttering where necessary shall be measured and paid Cum separately). (a). In prop. 1:3: 6 (1 cement:3 coarse sand : 6 coarse agg. by volume (using mixture machine)

Column Footing Boulder Wall

360 x 0.60 x 1.90 x 327 = 621.30 Total = 621.30 x

0.60 0.60

0.100

= = =

12.96 37.28 50.24

x 0.100 Total

4292.86

page - 2

Sl. No.

Code Description of Item 2.2.1 Providing

Unit

Measurments

Qnty

Rate

laying plain/reinforced cement croncrete works cement with coarse sand & 20mm down graded stone aggregate including dewatering if necessary, and curing complete but excluding cost of form work and reinforcement for reinforced cement concrete work (form work and reinforcement will be measured and paid separately) (I) Using mixture machine (A) In sub - structure up to Cum plinth level Foundation, footing, columns with base tie and plinth beam, pile cap, base slab, retaining walls, walls of septic tank, inspection pit and the like and other works not less than 100mm thick up to plinth level. a) M15 grade concrete or Prop. 1:2:4

and

Column Footing

360 x

Column Upto tie beam level Tie Beam (B) Super-structure from plinth level upto 1st floor level. (ii) Columns, pillars, posts, struts, suspended floor, roof, landing, shelf and support, balcony, lintel, sill band, beam, girder, bressumer, cantilever, staircase (except spiral Cum staircase and landing ) including preparing the top surface and finishing of nosing. (a) M15 or Prop. 1:2:4 Column above Tie beam level

0.60 x 0.60 x 0.15 0.15 360 x x ((0.6x0.6)+ 3 (0.25x0.25)+(0.6^2 +0.25^2)) 360 x 0.25 x 0.20 x 1.80 1 x 816 x 0.25 x 0.20 Total

19.44

= = = =

10.305 32.40 40.80 102.95

5496.65

360 x

0.25

0.20

x 1.80 Total

= =

32.40 32.40

5496.65

3.1.1.1 Providing form work of ordinary

timber planking so as to give a rough finish including centering, shuttering, strutting and propping etc., height of propping and centering below supporting floor to ceiling not exceeding 4.0M and removal of the same for in-situ reinforced concrete Sqm and plain concrete work in: Foundation, footings, bases of columns, pile cap, raft and mass concrete works etc. (ii) Using 25mm thick plank

Column Footing

360

0.60

0.30

129.60

page - 3

Sl. No.

Code Description of Item

Unit

Measurments 2 x 1 x 360 x 360 2 2 x 0.65 x 0.30 x 816.00 x 0.25 x 1.80 x 0.25 Total

Qnty = 140.40 = 408.00 = 324.00 = 1002.00

Rate

Tie Beam Column Upto Tie Beam level

3.1.1.3 Columns, Pillars, Posts & Strut

252.24

(a) Square, Rectangular, polygonal in plan or any shape like Tee/L etc. having plane Sqm vertical face (ii) Using 25mm thick plank 2 x 360 x 0.25 x 1.80 Total = = 324.00 324.00

364.01

18.1.1 Supplying, fitting and fixing in

position reinforcement bars conforming to relevant I.S. Code for R.C.C. work/ R.B. walling including straightening, cleaning, cutting and bending to proper shapes and length as per details, supplying and binding with 20G annealed black wire and placing in position with Qtl proper blocks, supports, chairs, spacers etc. complete (upto 1st floor level). (a) TMT-Corrosion Resistant Steel (Fe-500) reinforcement bar

Column Footing

360 x

10 mm x 5 x 0.65 = 2340.00 Total Rm = 2340.00 @ 0.62 Kg/Rm =

14.51

Column Laping Tie beam Laping

Stirrups
Tie Beam Column Protroding rod

12 mm 360 x 4 x 4.25 = 6120.00 1 x 1440 x 0.60 = 864.00 1 x 4 x 816.60 = 3266.40 1 x 548 x 0.60 = 328.80 Total Rm = 10579.20 @ 0.89 Kg/Rm = 8 mm 4905 x 0.80 = 3924.00 360 x 29 x 0.80 = 8352.00 360 x 2 x 4 x 0.45 = 1296.00 Total Rm = 13572.00 @ 0.39 Kg/Rm = Total =

94.15

52.93 161.59

7158.90

4.2.1 Stone

masonary work in retaining wall, wing wall, abutment, foundation, steps, plinth etc. in cement mortar in prop 1:6 with levelling course of 1:6:12 with both faces hammer dressed including bonding, providing face stone, through stone and centering including Cum racking of joints, curing and supplying and all carriage of stone as directed including payment of forest royalty and sales tax and carriage. (i) Random Rubble Masonry Boulder wall 2.30 x 327 = 752.10

page - 4

Sl. No.

Code Description of Item

Unit

Measurments Total = 752.10 x (.25+.6) x 1.900 2 Total = =

Qnty 607.32 607.32

Rate 2574.55

4.1.8 112 mm thick 1st class brick

nogged wall in cement mortar including racking out joints and curing complete as directed in super structure above plinth up to 1st floor level (protruding M.S rod/Tor steel of column to be embeded in cement mortar and Sqm will be measured and paid separately) (a). In cement mortar in proportion 1:4.(1 cement:4 sand)

2.30 x

327 = 752.10 Total = 752.10 x 1.80 Total

= 1353.78 = 1353.78

653.01

6.2.2 15 mm thick Cement plaster in

single coat on rough side of single or half brick wall for interior plastering up to 1st floor level including arises, internal rounded angles, not exceeding Sqm 80mm girth and finished even and smooth including curing complete as directed. b) In cement mortar 1:4 2 4 x 816.00 x 1.80 x 0.12 x 1.80 Total = 2937.60 = 311.04 = 3248.64

360 x

147.23

10

13.2.3 b)

Finishing wall with water proofing cement paint of approved brand and manufacture and of required shade on new wall surface (two coats) to give an even shade Sqm after throughly brooming the surfaces to remove all dirt and remains of loose powdered materials. 2 4 x 816.00 x 1.80 x 0.12 x 1.80 Total = 2937.60 = 311.04 = 3248.64

360 x

46.75

11

18.6.1 Supplying

fitting and fixing M.S.angles, M.S. flat, M.S. bolts and nuts including painting with red lead paint one coat complete Qtl as directed. a) M. S. Angles.. 50 x 50 x 5 360 x 1.35 = 486.00 486.00 Total Rm = @ 3.8 Kg/Rm = Total =

18.47 18.47 10344.45

page - 5

Sl. No.

Code Description of Item 17.5

Unit

Measurments

Qnty

Rate

12

Providing barbed wire on the existing barbed wire fencing with seven strands of barbed wire 12 S.W. G.x 2pliesx 4 points at 75mm apart including supplying, fitting and fixing with galvanised staples 38mm x 38mm x 3mm sizes with existing posts of the fencing, including removing rotten barbed wire as directed, Rm complete with strengthening of post and tightening of the old barbed wire and joinining old serviceable pieces on remaining lines as and where necessary and as directed.

x 816.00 Total

= 4896.00 = 4896.00

28.08

TOTAL FOR CIVIL WORKS (A) Labour Cess 1% on (A) Contingency 1% on (A) Work charge 2% on (A) Agency charge 7% on (A) GRAND TOTAL

= = = = = =

(Rupees Sixty Six Lakhs Ninty Six Thousand Three Hundrad and Sixty Five only)

Junior Engineer Assam Police Housing Corporation Ltd. Rehabari, Guwahati - 8.

Asstt. Engineer, Assam Police Housing Corpn. Ltd. Rehabari, Guwahati-8.

Deputy Project Engineer Assam Police Housing Corporation Ltd. Rehabari, Guwahati - 8.

Chief Engineer Assam Police Housing Corporation Ltd. Rehabari, Guwahati - 8.

page - 6

C Btn.

Amount

64668.00

74664.00

215665.00

page - 7

Amount

565853.00

178091.00

page - 8

Amount

252744.00

117939.00

1156833.00

page - 9

Amount

1563578.00

884032.00

478297.00

151874.00

191041.00

page - 10

Amount

137480.00 6032759.00 60328.00 60328.00 120656.00 422294.00

6696365.00

uty Project Engineer e Housing Corporation Ltd. abari, Guwahati - 8.