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.
Code Description of Item Unit Measurments Qnty Rate Amount
No.
1 1.1 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
specified in the following Cum
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 360 x 0.75 x 0.75 x 0.90 = 182.25

Boulder wall 1.75 x 327 = 572.25
Total = 572.25 x 0.80 x 0.90 = 412.02
Total = 594.27 108.82 64668.00
2 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 including all labour and Sqm
materials and if necessary
dewatering, complete.
(a).Brick on flat soling.

Column footing 360 x 0.75 x 0.75 = 202.50

Total = 202.50 368.71 74664.00
3 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
separately). Cum
(a). In prop. 1:3: 6 (1 cement:3
coarse sand : 6 coarse agg. by
volume (using mixture machine)

Column Footing 360 x 0.60 x 0.60 x 0.100 = 12.96

Boulder Wall 1.90 x 327 = 621.30
Total = 621.30 x 0.60 x 0.100 = 37.28
Total = 50.24 4292.86 215665.00
 page - 2

Sl.
Code Description of Item Unit Measurments Qnty Rate Amount
No.
4 2.2.1 Providing and 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
plinth level
Foundation, footing, columns
Cum
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

Column Footing 360 x 0.60 x 0.60 x 0.15 = 19.44

0.15
360 x x ((0.6x0.6)+
3
(0.25x0.25)+√(0.6^2 +0.25^2)) = 10.305
Column Upto tie beam level 360 x 0.25 x 0.20 x 1.80 = 32.40
Tie Beam 1 x 816 x 0.25 x 0.20 = 40.80
Total = 102.95 5496.65 565853.00
(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
staircase and landing ) including Cum
preparing the top surface and
finishing of nosing.
(a) M15 or Prop. 1:2:4

Column above Tie beam level 360 x 0.25 x 0.20 x 1.80 = 32.40
Total = 32.40 5496.65 178091.00
 page - 3

Sl.
Code Description of Item Unit Measurments Qnty Rate Amount
No.
5 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
and plain concrete work in:
Sqm
Foundation, footings, bases of
columns, pile cap, raft and mass
concrete works etc.
(ii) Using 25mm thick plank

Column Footing 2 x 360 x 0.60 x 0.30 = 129.60

2 x 360 x 0.65 x 0.30 = 140.40
Tie Beam 1 x 2 x 816.00 x 0.25 = 408.00
Column Upto Tie Beam level 360 x 2 x 1.80 x 0.25 = 324.00
Total = 1002.00 252.24 252744.00
3.1.1.3 Columns, Pillars, Posts & Strut
(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 = 324.00

Total = 324.00 364.01 117939.00
6 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
proper blocks, supports, chairs, Qtl
spacers etc. complete (upto 1st
floor level).
(a) TMT-Corrosion Resistant
Steel (Fe-500) reinforcement
bar

10 mm ɸ
Column Footing 360 x 2 x 5 x 0.65 = 2340.00
Total Rm = 2340.00
@ 0.62 Kg/Rm = 14.51

12 mm ɸ
Column 360 x 4 x 4.25 = 6120.00
Laping 1 x 1440 x 0.60 = 864.00
Tie beam 1 x 4 x 816.60 = 3266.40
Laping 1 x 548 x 0.60 = 328.80
Total Rm = 10579.20
@ 0.89 Kg/Rm = 94.15
Stirrups 8 mm ɸ
Tie Beam 4905 x 0.80 = 3924.00
Column 360 x 29 x 0.80 = 8352.00
 page - 4

Sl.
Code Description of Item Unit Measurments Qnty Rate Amount
No.
Protroding rod 360 x 2 x 4 x 0.45 = 1296.00
Total Rm = 13572.00
@ 0.39 Kg/Rm = 52.93
Total = 161.59 7158.90 1156833.00
7 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
racking of joints, curing and Cum
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

Total = 752.10 x (.25+.6) x 1.900 = 607.32
2 Total = 607.32 2574.55 1563578.00
8 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
will be measured and paid Sqm
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 = 1353.78
Total = 1353.78 653.01 884032.00
9 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
80mm girth and finished even Sqm
and smooth including curing
complete as directed.
b) In cement mortar 1:4

2 x 816.00 x 1.80 = 2937.60

360 x 4 x 0.12 x 1.80 = 311.04
Total = 3248.64 147.23 478297.00
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
after throughly brooming the Sqm
surfaces to remove all dirt and
remains of loose powdered
materials.
 page - 5

Sl.
Code Description of Item Unit Measurments Qnty Rate Amount
No.
2 x 816.00 x 1.80 = 2937.60
360 x 4 x 0.12 x 1.80 = 311.04
Total = 3248.64 46.75 151874.00
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
Qtl
complete as directed.
a) M. S. Angles……..

50 x 50 x 5
360 x 1.35 = 486.00
Total Rm = 486.00
@ 3.8 Kg/Rm = 18.47
Total = 18.47 10344.45 191041.00
12 17.5 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, complete with
strengthening of post and Rm
tightening of the old barbed wire
and joinining old serviceable
pieces on remaining lines as
and where necessary and as
directed.

6 x 816.00 = 4896.00
Total = 4896.00 28.08 137480.00
TOTAL FOR CIVIL WORKS (A) = 6032759.00
Labour Cess 1% on (A) = 60328.00
Contingency 1% on (A) = 60328.00
Work charge 2% on (A) = 120656.00
Agency charge 7% on (A) = 422294.00
GRAND TOTAL = 6696365.00
(Rupees Sixty Six Lakhs Ninty Six Thousand Three Hundrad and Sixty Five only)

Junior Engineer Asstt. Engineer, Deputy Project Engineer

Assam Police Housing Corporation Ltd. Assam Police Housing Corpn. Ltd. Assam Police Housing Corporation Ltd.
Rehabari, Guwahati - 8. Rehabari, Guwahati-8. Rehabari, Guwahati - 8.

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