U.P. PROJECTS CORPORATION LTD.

Gomti Barrage Left Bank, Gomati Nagar

LUCKNOW

PRELIMINARY ESTIMATE OF PROPOSED

CONSTRUCTION OF BOUNDARY WALL AT 44 TH.
VAHINI P.A.C. CAMPUS DISTRICT MEERUT

ESTIMATED COST :-
Rs.- 426.65 Lacs
(2021-22)

Project Manager Unit-33

U.P.PROJECTS CORPORATION LTD
T-96, PALLAVPURAM, PHASE-II, MEERUT.
PH:0121-7961177 , [email protected]
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut

( FORM 'J' )

S.N. DESCRIPTION OF ITEM AMOUNT(Lacs)

1 COST OF WORK ₹ 352.91

2 LESS 5.0 % DUE TO WORK DONE BY DEPARTMENT ₹ 17.65

TOTAL A ₹ 335.26

3 ADD 12.50 % FOR CENTAGE CHARGES ₹ 41.91

TOTAL B ₹ 377.17

4 ADD FOR LABOUR CESS @ 1% ON TOTAL-(B) ₹ 3.77

TOTAL C ₹ 380.94

5 ADD 12.0% FOR G.S.T. ON TOTAL-(C) ₹ 45.71

G.TOTAL ₹ 426.65

The Total Project cost is Say 426.65 Lacs.

 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut

Summary of work

S.N ITEMS UNIT QTY RATE AMOUNT (Rs.)

COST OF BOUNDARY WALL FOR

1 RM 2276.40 ₹ 12,516.82 ₹ 28,493,294.26
HEIGHT 1800 MM

COST OF BOUNDARY WALL FOR

HEIGHT 2700 MM (BIJLI BAMBA
2 RM 430.00 ₹ 14,198.69 ₹ 6,105,438.61
ROAD SIDE EXTRA HEIGHT OF
PLINTH)

TOTAL LENGTH OF BOUNDARY

3 RM 2706.40 _ _
WALL

TOTAL COST = ₹ 34,598,732.87

ADD 2% CONTIGENCY = ₹ 691,974.66

TOTAL COST = ₹ 35,290,707.53

Say Rs. In Lacs = ₹ 352.91

 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(A) For height 1800 mm in superstructure
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT
Dismantling brick work or stone work in
1 PWD 692 CUM 33.34 316.00 10534.97
lime or cement mortar

Earth work in excavation in trenches for

foundations and pipes cables etc in
ordinary soil (loan clay or sand) including
lift upto 1.5 m, lead upto 50 m and
2 PWD 251 CUM 97.68 90.00 8791.02
dressing of sides and ramming of bottom
and disposal of surplus excavated earth
as directed by the Engineer- in- charge with
in a lead of 50m.

Providing and laying in cement concrete

1:4:8 (1 cement :4 coarse sand :8 stone
3 grit 40 mm nominal size) and curing PWD 281 CUM 8.56 4470.00 38285.33
complete,including cost of form- work,in
foundation and floors.

R.C.C. work with cement approved coarse

sand and 20 mm. guage approved stone
grit in the proportion of 1:1.5:3 (M-20) in
Footing excluding supply of reinforcement
and its fixing and binding the same with 24
PWD 287+
4 B.W.G.G.I. binding wire and including CUM 10.60 5960.00 63161.10
284a-284
necessary centering and shuttering etc.and
also including supply of all materials, labour
and tools and plants etc, required for
proper completion of the works. Binding
wire cost being inluded in the item.

First Class brick work in 1:4 cement and

coarse sand of 2.20 F.M. mortar in
5 foundation and plinth including supply of all PWD 305a CUM 20.07 4300.00 86301.00
materials, labour, tools and plants etc.
required for proper completion of the work

R.C.C. work with cement approved coarse

sand and 20 mm. guage approved stone
ballast in the proportion of 1:1.5:3 (M-20) in
Plinth beam and Top beam excluding
supply of reinforcement and its fixing and
binding the same with 24 B.W.G.G.I. PWD 285+
6 CUM 15.78 7140.00 112669.20
binding wire and including necessary 284a-284
centering and shuttering etc.and also
including supply of all materials, labour and
tools and plants etc, required for proper
completion of the works. Binding wire cost
being inluded in the item.
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(A) For height 1800 mm in superstructure
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT

R.C.C. work with cement approved coarse

sand and 20 mm. guage approved stone
ballast in the proportion of 1:1.5:3 (M-20) in
Column excluding supply of reinforcement
and its fixing and binding the same with 24
7 B.W.G.G.I. binding wire and including PWD 289 CUM 9.40 7170.00 67369.32
necessary centering and shuttering etc.and
also including supply of all materials, labour
and tools and plants etc, required for
proper completion of the works. Binding
wire cost being inluded in the item.

Mild Steel or iron in plain work such as

reinforced concrete or reinforced, brick
work (when not included in anover all
rates ) wrought to required shape as DSR 2021
8 necessary including bending for proper (5.22.6A x QTL. 61.89 7481.29 462990.68
completion of the work and including 0.8345)
supply of steel its wastage bend hooks
and authorised over lapping shall be
measured upto floor two level.

First Class Brick work 1:4 cement and

PWD(305A+
9 coarse sand mortar in superstructure for CUM 32.21 4730.00 152353.87
309+ 310)
230 mm thick wall.

Structural steel work in single section, fixed

with or without connecting plate, including (DSR 2021
10 cutting, hoisting, fixing in position and 10.1 X KG 356.40 77.65 27674.54
applying a priming coat of approved steel 0.8345)
primer all complete.
Providing and fixing concertina coil fencing
with punched tape concertina coil 600 mm
dia 10 metre openable length ( total length
90 m), having 50 nos rounds per 6 metre
length, upto 3 m height of wall with existing
angle iron 'Y' shaped placed 2.4m or 3.00
m apart and with 9 horizontal R.B.T.
reinforced barbed wire, stud tied with G.I.
2021(DSR-
staples and G.I. clips to retain horizontal,
11 16.53 RMT 100.00 253.40 25339.59
including necessary bolts or G.I. barbed
*0.8345)
wire tied to angle iron, all complete as per
direction of Engineer-in-charge, with
reinforced barbed tape(R.B.T.) / Spring
core (2.5mm thick) wire of high tensile
strength of 165 kg/ sq.mm with tape (0.52
mm thick) and weight 43.478 gm/ metre
(cost of M.S. angle, C.C. blocks shall be
paid separately)
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(A) For height 1800 mm in superstructure
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT

12mm cement plaster in single coat

plastering up to floor two level including
internal rounded angles chamfers, and/or DSR 2021
12 rounded angles not exceeding 80mm in (13.4.2 X SQM 409.73 245.64 100643.42
girth and finished even and smooth no 0.8345)
extra for mixing any additive. (1)1 cement :
6 Coarse sand

15mm thick Plinth plaster 1:4 with cement DSR 2021

13 & coarse sand mortar with neat cement (13.5.1 x SQM 76.70 295.83 22689.88
floating complete 0.8345)

Finishing walls with water-proofing on

cement paint of approved make such as
super snowcem, durrocem, robiacem,
guttucem supercem quality and of
(PWD-
14 required shade on undecorated wall SQM 409.73 83.00 34007.37
660+661)
surfaces (two coat) overone and including
one coat white after thoroughly brushing
the surface to powdered materials
including curing and cost of all materials.

Painting two coat over priming coat (but

including cost of priming coat) on steel and
other metal surfaces up to 10 cm. width or
girth or small articles not exceeding
0.10sqm in area white superior synthetic
enamel such as LUXOL3,Hi-gloss apcolite
(PWD-
15 superlac, DULUX specified brushing to SQM 91.09 104.00 9473.05
641+642)
give an even shade and including cleaning
the surface of all dirt,dust and other foreign
matter sand papering and stoping including
cost of all materials, labour tools and plants
etc. required for proper completion of the
work.
DSR 2021
16 Stacking of dismantled Bricks (Item No. Nos 10735.00 0.44 4692.80
2201)
Disposal of dismantling material up to 10 PWD Ch-3
17 CUM 10.00 257.20 2572.40
Kms from site 231(a)

18 Making Earth Pusta along boundary wall Analysis CUM 72.00 307.40 22132.69

Total Cost = ₹ 1,251,682.23

Hence Cost of Boundary wall per Running meter = ₹ 12,516.82
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall
[ Analysis for 100.00 Mtr. Length ]
(A) For height 1800 mm in superstructure
Nos of Panels (100/3 = 33 Nos)

Nos of Column (100/3 = 33 Nos)

Extra Column due to Expension (100/30 = 3 Nos)

Total Nos of columns = 33+3= 36 Nos

S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
1. Dismantling of old existing brick work
1 100.00 0.115 1.65 18.98
1 100.00 0.230 0.08 1.84
2 33.00 0.12 1.65 12.52
TOTAL 33.34 CUM
2 Earth work in excavation
Wall 1 100.00 0.46 1.00 46.00
Extra for Footings (FT1) 66 1.35 0.445 1.00 39.65
33 1.35 1.350 0.20 12.03
TOTAL 97.68 CUM
3 Base concrete (1:4:8)
Wall 1 100.00 0.46 0.10 4.60
Footings (FT1) 66 1.35 0.445 0.10 3.96
TOTAL 8.56 CUM
4 R.C.C. work in Foundation
Footings (FT1) 33 1.20 1.20 0.20 9.50
36 0.45 0.45 0.15 1.09
TOTAL 10.60 CUM
5 First class brick work in Foundation 1:4
1 100.00 0.350 0.15 5.25
1 100.00 0.230 0.75 17.25
-36 0.30 0.350 0.15 -0.57
-36 0.30 0.230 0.75 -1.86
TOTAL 20.07 CUM
6 R.C.C. Work in beams
Plinth Beam 1 100.00 0.30 0.35 10.50
Deduction for Column -36 0.30 0.30 0.35 -1.13
Top band 1 100.00 0.30 0.23 6.90
Deduction for Column -36 0.30 0.30 0.15 -0.49
TOTAL 15.78 CUM
7 R.C.C. work in column
Column up to plinth beam 36 0.30 0.30 1.10 3.56
Column above plinth beam 36 0.30 0.30 1.80 5.83
TOTAL 9.40 CUM
8 Reinforcement in R.C.C. work
Footings taking 1.00% of item no. 4 1 10.60 1.50% 0.785 12.48
Plinth & Top Beam taking 2.25% of item no. 6 1 15.78 2.50% 0.785 30.97
Columns taking 2.50% of item no. 7 1 9.40 2.50% 0.785 18.44
TOTAL 61.89 Qtl
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall
[ Analysis for 100.00 Mtr. Length ]
(A) For height 1800 mm in superstructure
Nos of Panels (100/3 = 33 Nos)

Nos of Column (100/3 = 33 Nos)

Extra Column due to Expension (100/30 = 3 Nos)

Total Nos of columns = 33+3= 36 Nos

S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
9 B/W in 230 mm thick in Boundary wall
Super structure 1 100.00 0.23 1.57 36.11
Less for Columns 36 0.30 0.23 1.57 -3.90
TOTAL 32.21 CUM

M.S. Angle Iron 35x35x5 in 'Y' shape for

10 33 2 1.800 3.000 356.400
barbed wire
TOTAL 356.400 KG

Providing and fixing concertina coil

11 fencing with punched tape concertina 1 1 100.000 100.000
coil 600 mm dia
TOTAL 100.000 RMT.

12 12 mm cement mortar plaster on smooth

Wall 2 100.00 1.80 360.00
Top 1 100.00 0.30 30.00
Offset 66 2.70 0.07 12.47
66 1.57 0.07 7.25
TOTAL 409.73 SQM

13 15 mm cement mortar plaster on Plinth 1:4

Wall 1 100.00 0.35 35.00
1 100.00 0.35 35.00
Offsets 33 2.70 0.07 6.24
66 0.10 0.07 0.46
TOTAL 76.70 SQM

Snowcem Painting on Boundary wall in 2

14 Same as item no 11+12 409.73
coat
TOTAL 409.73 SQM

Painting of steel Surface (MS Iron Grill) in

15 66 1.50 0.15 14.85
2 coat
1 100.00 0.35 35.00
1 100.00 0.35 35.00
33 2.70 0.07 6.24
TOTAL 91.09 SQM

16 Stacking of dismantled Bricks Same as item no 01x460x70% 10735.00

 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall
[ Analysis for 100.00 Mtr. Length ]
(A) For height 1800 mm in superstructure
Nos of Panels (100/3 = 33 Nos)

Nos of Column (100/3 = 33 Nos)

Extra Column due to Expension (100/30 = 3 Nos)

Total Nos of columns = 33+3= 36 Nos

S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
TOTAL 10735.00 Nos

Disposal of dismantling material up to 10

17 Same as item no 01x30% 10.00
Kms from site
TOTAL 10.00 Cum

18 Making Earth Pusta along boundary wall 2 100.00 0.60 0.60 72.00
TOTAL 72.00 Cum
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(Bijli Bamba Road Side Extra Plinth Height)
(B) For height 2700 mm in superstructure from Ground Level
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT
Dismantling brick work or stone work in
1 PWD 692 CUM 33.34 316.00 10534.97
lime or cement mortar
Earth work in excavation in trenches for
foundations and pipes cables etc in
ordinary soil (loan clay or sand) including
lift upto 1.5 m, lead upto 50 m and
2 dressing of sides and ramming of PWD 251 CUM 97.68 90.00 8791.02
bottom and disposal of surplus
excavated earth as directed by the
Engineer- in- charge with in a lead of
50m.
Providing and laying in cement concrete
1:4:8 (1 cement :4 coarse sand :8 stone
3 grit 40 mm nominal size) and curing PWD 281 CUM 8.56 4470.00 38285.33
complete,including cost of form- work,in
foundation and floors.

R.C.C. work with cement approved

coarse sand and 20 mm. guage
approved stone grit in the proportion of
1:1.5:3 (M-20) in Footing excluding
supply of reinforcement and its fixing and
binding the same with 24 B.W.G.G.I. PWD 287+
4 CUM 10.72 5960.00 63885.24
binding wire and including necessary 284a-284
centering and shuttering etc.and also
including supply of all materials, labour
and tools and plants etc, required for
proper completion of the works. Binding
wire cost being inluded in the item.

First Class brick work in 1:4 cement and

coarse sand of 2.20 F.M. mortar in
foundation and plinth including supply of
5 PWD 305a CUM 41.03 4300.00 176447.49
all materials, labour, tools and plants etc.
required for proper completion of the
work
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(Bijli Bamba Road Side Extra Plinth Height)
(B) For height 2700 mm in superstructure from Ground Level
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT

R.C.C. work with cement approved

coarse sand and 20 mm. guage
approved stone ballast in the proportion
of 1:1.5:3 (M-20) in Plinth beam and
Top beam excluding supply of
reinforcement and its fixing and binding
PWD 285+
6 the same with 24 B.W.G.G.I. binding wire CUM 15.52 7140.00 110818.51
284a-284
and including necessary centering and
shuttering etc.and also including supply
of all materials, labour and tools and
plants etc, required for proper completion
of the works. Binding wire cost being
inluded in the item.

R.C.C. work with cement approved

coarse sand and 20 mm. guage
approved stone ballast in the proportion
of 1:1.5:3 (M-20) in Column excluding
supply of reinforcement and its fixing and
binding the same with 24 B.W.G.G.I.
7 PWD 289 CUM 12.26 7170.00 87889.86
binding wire and including necessary
centering and shuttering etc.and also
including supply of all materials, labour
and tools and plants etc, required for
proper completion of the works. Binding
wire cost being inluded in the item.

Mild Steel or iron in plain work such as

reinforced concrete or reinforced, brick
work (when not included in anover all
rates ) wrought to required shape as DSR 2021
8 necessary including bending for proper (5.22.6A x QTL. 67.14 7481.29 502275.41
completion of the work and including 0.8345)
supply of steel its wastage bend hooks
and authorised over lapping shall be
measured upto floor two level.

First Class Brick work 1:4 cement and PWD(305A

9 coarse sand mortar in superstructure for + 309+ CUM 32.21 4730.00 152353.87
230 mm thick wall. 310)
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(Bijli Bamba Road Side Extra Plinth Height)
(B) For height 2700 mm in superstructure from Ground Level
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT
Structural steel work in single section,
fixed with or without connecting plate, (DSR 2021
10 including cutting, hoisting, fixing in 10.1 X KG 356.40 77.65 27674.54
position and applying a priming coat of 0.8345)
approved steel primer all complete.
Providing and fixing concertina coil
fencing with punched tape concertina coil
600 mm dia 10 metre openable length (
total length 90 m), having 50 nos rounds
per 6 metre length, upto 3 m height of
wall with existing angle iron 'Y' shaped
placed 2.4m or 3.00 m apart and with 9
horizontal R.B.T. reinforced barbed wire,
stud tied with G.I. staples and G.I. clips to 2021(DSR-
11 retain horizontal, including necessary 16.53 RMT 100.00 253.40 25339.59
bolts or G.I. barbed wire tied to angle *0.8345)
iron, all complete as per direction of
Engineer-in-charge, with reinforced
barbed tape(R.B.T.) / Spring core
(2.5mm thick) wire of high tensile
strength of 165 kg/ sq.mm with tape (0.52
mm thick) and weight 43.478 gm/ metre
(cost of M.S. angle, C.C. blocks shall be
paid separately)
12mm cement plaster in single coat
plastering up to floor two level including
internal rounded angles chamfers, and/or DSR 2021
12 rounded angles not exceeding 80mm in (13.4.2 X SQM 409.73 245.64 100643.42
girth and finished even and smooth no 0.8345)
extra for mixing any additive. (1)1 cement
: 6 Coarse sand

15mm thick Plinth plaster 1:4 with cement DSR 2021

13 & coarse sand mortar with neat cement (13.5.1 x SQM 118.09 295.83 34933.12
floating complete 0.8345)
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
ABSTRACT OF COST OF UNIT LENGTH 100.00 MTR
(Bijli Bamba Road Side Extra Plinth Height)
(B) For height 2700 mm in superstructure from Ground Level
S.N. ITEM SOR NO. UNIT QTY RATES AMOUNT
Finishing walls with water-proofing on
cement paint of approved make such
as super snowcem, durrocem, robiacem,
guttucem supercem quality and of
required shade on undecorated wall (PWD-
14 SQM 409.73 83.00 34007.37
surfaces (two coat) overone and 660+661)
including one coat white after
thoroughly brushing the surface to
powdered materials including curing and
cost of all materials.

Painting two coat over priming coat (but

including cost of priming coat) on steel
and other metal surfaces up to 10 cm.
width or girth or small articles not
exceeding 0.10sqm in area white
superior synthetic enamel such as
LUXOL3,Hi-gloss apcolite superlac, (PWD-
15 SQM 132.94 104.00 13825.24
DULUX specified brushing to give an 641+642)
even shade and including cleaning the
surface of all dirt,dust and other foreign
matter sand papering and stoping
including cost of all materials, labour
tools and plants etc. required for proper
completion of the work.
DSR 2021
16 Stacking of dismantled Bricks (Item No. Nos 10735.00 0.44 4692.80
2201)
Disposal of dismantling material up to 10 PWD Ch-3
17 CUM 10.00 257.20 2572.40
Kms from site 231(a)

18 Making Earth Pusta along boundary wall Analysis CUM 81.00 307.40 24899.27

Total Cost = ₹ 1,419,869.44

Hence Cost of Boundary wall per Running meter = ₹ 14,198.69
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall (Bijli Bamba Road Side Extra Plinth Height)
[ Analysis for 100.00 Mtr. Length ]
(A) For height 2700 mm in superstructure from Ground Level
Nos of Panels (100/3 = 33 Nos)
Nos of Column (100/3 = 33 Nos)
Extra Column due to Expension (100/30 = 3 Nos)
Total Nos of columns = 33+3= 36 Nos
S.NO. DESCRIPTION OF ITEM NO. L B H QTY UNIT
1. Dismantling of old existing brick work
1 100.00 0.115 1.65 18.98
1 100.00 0.230 0.08 1.84
2 33.00 0.12 1.65 12.52
TOTAL 33.34 CUM
2 Earth work in excavation
Wall 1 100.00 0.46 1.00 46.00
Footings (FT1) 66 1.35 0.445 1.00 39.65
33 1.35 1.350 0.20 12.03
TOTAL 97.68 CUM
3 Base concrete (1:4:8)
Wall 1 100.00 0.46 0.10 4.60
Footings (FT1) 66 1.35 0.445 0.10 3.96
TOTAL 8.56 CUM
4 R.C.C. work in Foundation
Footings (FT1) 33 1.20 1.20 0.20 9.50
36 0.50 0.45 0.15 1.22
TOTAL 10.72 CUM
5 First class brick work in Foundation 1:4
1 100.00 0.460 0.15 6.90
1 100.00 0.350 0.75 26.25
1 100.00 0.230 0.60 13.80
-36 0.35 0.460 0.15 -0.87
-36 0.35 0.350 0.75 -3.31
-36 0.35 0.230 0.60 -1.74
TOTAL 41.03 CUM
6 R.C.C. Work in beams
Plinth Beam 1 100.00 0.30 0.35 10.50
Deduction for Column -36 0.30 0.30 0.35 -1.13
Top band 1 100.00 0.30 0.23 6.90
Deduction for Column -36 0.30 0.30 0.23 -0.75
TOTAL 15.52 CUM
7 R.C.C. work in column
Column up to plinth beam 36 0.35 0.30 1.70 6.43
Column above plinth beam 36 0.30 0.30 1.80 5.83
Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall (Bijli Bamba Road Side Extra Plinth Height)
[ Analysis for 100.00 Mtr. Length ]
TOTAL 12.26 CUM
8 Reinforcement in R.C.C. work
Footings taking 1.50% of item no. 4 1 10.72 1.50% 0.785 12.62
Plinth & Top Beam taking 2.25% of item no. 61 15.52 2.50% 0.785 30.46
Columns taking 2.50% of item no. 7 1 12.26 2.50% 0.785 24.06
TOTAL 67.14 Qtl
9 B/W in 230 mm thick in Boundary wall
Super structure 1 100.00 0.23 1.57 36.11
Less for Columns 36 0.30 0.23 1.57 -3.90
TOTAL 32.21 CUM

M.S. Angle Iron 35x35x5 in 'Y' shape

10 33 2 1.800 3.000 356.400
for barbed wire
TOTAL 356.400 KG

Providing and fixing concertina coil

11 fencing with punched tape concertina 1 1 ###### 100.000
coil 600 mm dia
TOTAL 100.000 RMT.

12 12 mm cement mortar plaster on smooth

Wall 2 100.00 1.80 360.00
Top 1 100.00 0.30 30.00
Offset 66 2.70 0.07 12.47
66 1.57 0.07 7.25
TOTAL 409.73 SQM

13 15 mm cement mortar plaster on Plinth 1:4

Wall 1 100.00 0.35 35.00
1 100.00 0.75 75.00
Offsets 33 2.70 0.07 6.24
66 0.07 0.40 1.85
TOTAL 118.09 SQM

Snowcem Painting on Boundary wall

14 Same as item no 11+12 409.73
in 2 coat
TOTAL 409.73 SQM

Painting of steel Surface (MS Iron

15 66 1.50 0.15 14.85
Grill) in 2 coat
Plinth 1 100.00 0.35 35.00
1 100.00 0.75 75.00
33 2.70 0.07 6.24
66 0.07 0.40 1.85
Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut
Detailed Measurment of Boundary Wall (Bijli Bamba Road Side Extra Plinth Height)
[ Analysis for 100.00 Mtr. Length ]
TOTAL 132.94 SQM

16 Stacking of dismantled Bricks Same as item no 01x460x70% 10735.00

TOTAL 10735.00 Nos

Disposal of dismantling material up to

17 Same as item no 01x30% 10.00
10 Kms from site
TOTAL 10.00 Cum

18 Making Earth Pusta along boundary wall

(1.20+0.60)/2 = 0.90 1 100.00 0.90 0.90 81.00
TOTAL 81.00 Cum
 Construction of Boundary Wall at 44th Vahini P.A.C. at Meerut

ANALYSIS OF RATES
1 Earth work in filling including cutting loading cartage upto 8.00 Km. and unloading including
cost of Earth etc complete.
a) Cost of Item
S. No. Description Unit Qty. Rate Amount
1 Irr. SOR Cost of Earth 1 Cum 36.10 36.10
2 253 PWD Excavation Charges 1 Cum 78.00 78.00
Total 114.10

b) Cartage Charges
1 261 (b) PWD 1st km. Km. 1.00 48.00 48.00
231 (a) PWD 2nd Km Km. 1.00 24.10 24.10
3rd Km Km. 1.00 21.40 21.40
4th Km Km. 1.00 19.50 19.50
5th Km Km. 1.00 17.80 17.80
6th Km Km. 1.00 16.50 16.50
7th Km Km. 1.00 15.50 15.50
8th Km Km. 1.00 14.60 14.60
177.40
Ist KM. Kaccha Road add @ 33.33%
Foot
2 PWD After deduction loading & Unloading 33.33 % of Rs. 47.70 15.90
note
(100.70-(35.0+18.0) ] = 47.70
Total 193.30
G.Total (a+b) = 307.40