ESTIMATE FOR CONSTRUCTION OF BOUNDARY WALL OF

GRAVEYARD() AT
([Incorporation of GST Act, 2017 & All addenda & Corrigenda of SOR, 01.12.2015]

NO. of Column :- 84 NOS Span:- 2.5 M Length:- 215 M

1 Page no.1/ Item no.2

Earth work in excavation of foundation trenches or drains. In all sorts of soil (including mixed soil but excluding laterite
or sandstone ) including removing, spreading or stacking the spoils within the lead of 75m. as directed. The item
includes necessary trimming the sides of trenches, leveling, dressing and ramming the bottom. Bailing out water as
required complete.
(a) Depth of excavation not exceeding 1.500mm

For Column Footing

84 x 0.75 x 0.75 x 0.75 ,= 35.4375 cmu
Tie beam
( 215 - ( 84 x 0.75 )) x 0.375 x 0.475 = 27.075 cmu

Total'= 62.513 cmu

@Rs, 11927 /%m3 = Rs, 7455.87

2 ITEM NO-2,P-11-ITEM 1
. Single brick flat soling of picked jhama bricks including ramming & dressing bed to proper level & filling joints with
powdered earth or local sand.

For Column Footing

84 x 0.75 x 0.75 = 47.25 sqm

Base of Tie Beam ( 215 - ( 84 x 0.25 ) ) x 0.375 = 72.75 sqm

Total'= 120.00 sqm

@Rs, 323.00 / %sqm = Rs, 38760.00

3 ITEM NO -4(a) PG.NO.12

(B) In ground floor (With N.B variety stone metal)
(a) 6:3:1 proportion

For Column Footing

84 X 0.75 x 0.75 x 0.1 = 4.725
Base of Tie Beam
( 215 -- ( 84 x 0.25 )) x 0.375 0.1 = 7.275

Total 12.000

@Rs, 3307.00 /sqm = Rs, 39684.00

4 PG NO. 1./ITEM NO 3(a)

Earth wowk in filling in foundation trenches or pilenth with good earth , in layers not exceeding 150 mm.
including watering and rammining etc. layer complete . (payment to be made on the basis of
measurement of finished quantity of work) a) with earth obtained from excavation of foundation.

1/3 x 62.513 = 20.82 cmu

@Rs, 7754.00 / %sqm = Rs, 1614.12

5 PG NO.1/ITEM NO 7 (II)
Nominal Mix M-20cement concrete (3:1.5:1) with graded stone chips (20mm. size) excludin
 shuttering & reinforcement, if any in ground floor.[

Base of Column 84 x 0.75 x 0.75 x 0.2 = 9.45 cmu

Base Tapper
84 x (( 0.25 x 0.25 )+( 0.75 x 0.75 ))x 0.275 = 14.44 cmu
TieBeam 1x 231.25 x 0.25 x 0.3 = 17.34 cmu
Column 84 x 0.25 x 0.25 x 1.65 = 8.66 cmu
Top Beam 1x 231.25 x 0.25 x 0.150 = 8.67 cmu

Total. = 58.57 cmu

@ Rs. 4666.00 /cmu Rs. 273267.2063

6 Page no.28/Item no.12.(a)
Reinforcement for reinforced concrete work in all sorts of structures including distribution bars, stirrups,
binders etc. including supply of rods, initial straightening & removal of loose lust (if necessary), cutting to
requisite length, hooking & bending to correct shape, placing in proper position & binding with 16 gauge
black annealed wire at every inter-section, complete as per drawing & direction

58.57 x 1.00% x 7.85 = 4.60

@ Rs. 60205.00 /MT = Rs. 276786.5611

7 Page no.27/Item no.12(a)
Hire & labour charges for shuttering with centering & necessary staging up to 4m. using approved stout
props & thick hard wood planks of approved thickness with required bracing for concrete stabs, beams,
columns, lintels curved or straight including fitting, fixing & striking out after completion of works. (Up to
roof of ground floor)

Column Base 84 x 4x 0.75 x 0.3 = 75.60 sqm

Tie base ( 215 -- ( 84 x 0.25 ))x 2x 0.4 = 155.20 sqm
Column 84 x 4x 0.25 x 1.65 = 138.60 sqm
copping ( 215 -- ( 84 x 0.25 )) x 2x 0.15 = 58.20 sqm

Total 427.60 sqm

@ Rs. 328.00 /sq Rs. 140252.8

8 Page no. 32/Item no.29

125mm thick brick work with 1st class bricks in cement mortar (4:1) in ground floor.

( 215 -- ( 84 x 0.25 ))x 1x 1.50 = 291 sqm

Dedection
Gate 1x x 2.5 x 1.65 = -- 4.13 sqm
286.88 sqm
@ Rs. 668.00 /sqm Rs. 191632.50

9 Page no.164/Item no 2 ii(b)

Plaster ( To wall, floor, ceiling etc. ) with sand & cement mortar including rounding off & chamfering
corners as directed & raking out joints roughening of concrete surface including throating, nosing & drip
course where necessary (ground floor).

with 1:4 cement motear (b) 15 mmthik plaster

1x 2x 215 x 1.65 = 709.50 sqm

@ Rs. 154.00 Rs. 109263.00

10 Page no.168/Item no.42 (ii)
Color washing with pigments of any shade with a coat of white wash priming including cleaning &
smoothening surfac thoroughly:same s item no.2, ii(b)] (i) external surface (all floors). Two coats of color
wash (on new work only)

Saame as Item no 2.(ii)(b) 709.50

@ Rs. 2046 /% sqm Rs, 14516.37
11 Page no./Item no13
MS gate of jail type as per approved design made of strong MS frame work intermediate stiffeners and
round square bar or angle MS sheet ( not less than 14 gauge ) gussets cleate etc, including necessary
riveting bolting locking and hanging arrangement fitting and fax complete as per direction of Engineer in
charge.
 2.5 x 1.65 = 4.13 sq.m

16 kg/m = 0.66

@ Rs. 7693 /qnt. Rs, 5077.38

12 Page no 177/ item no.8(b)(iv)

Priming one coat on steel or other metal surface with synthetic oil bound primer of approval quality
including smoothening surface by sand prapering ect( This item is applicable to new work or old work
when the original surface has been exposed by removal of old paint.)

1x 2.5 x 1.65 x 1 4.13 sq.m

@ Rs. 29.00 /sqm Rs,= 119.625

13 Page no. 177/item no 8(b)(iv)

(A) Painting with bast quality synthentic enamel paint of approved make and brand including smootheng
surface by sand papering etc .including using of approved putty etc on the surface if necessary. (b) on steel or
other or other metal surface with gloss (hi- gloss) iv. Two coats.with any shade except whit)

1x 2.5 x 1.65 x = 4.13 sq.

@ Rs. 78.00 /sq. Rs,= 321.75

Total. Rs,= 1098751.18

Add GST 12% Rs 131850.1419

Rs 1230601.32

Add CESS 1% Rs 12306.01324

Rs 1242907.34

Add Contingency 0.02 Rs 24858.14675

GRAND TOTAL Rs 1267765.48

PRODHAN EA NS
RUNGAMUTTEE G.P RUNGAMUTTEE G.P RUNGAMUTTEE G.P
 ESTIMATE FOR CONSTRUCTION OF BOUNDARY WALL OF GRAVEYARD() AT

0.250
copping 250x150

0.150
COPPING SEC.
0.150

0.250

8 ɸ 150MM C/C 0.300

1.500
PCC 1:3:6 0.100
0.075 B F S
Base of Tie beam
0.375
4 nos12 mmɸ

G.L

0.250

0.275

10ɸ 150MM C/C

0.200

0.250
75 mm thick PPC(1:3:6) 0.100
0.075
0.250
0.750

SECTION AT -AB 0.750

DETAILS OF COLUMN FOUNDATION TIE BEAM AND TOP BAND

2.50 2.50 2.50

NOTE:- GATE
 2.5 X 1.65 M
PART PLAN BOUNDARY WALL