ROUGH COST ESTIMATE FOR CONSTRUCTION OF BOUNDARY WALL

AGRICULTURE OFFICE AT TAUNSA SHARIF.

1 Boundary Wall 747 x 2406 Rs 1797282

2 Gate & Gate Pillar Rs 223000

Total 2,020,282

ADD 3% Contigency Rs 60,608

ADD 16% PRA Rs 323,245

Total 2,404,136

Say Rs. 2,404,100

Or 2.404 M

Sub Engineer Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Taunsa Sharif Dera Ghazi Khan
 DETAILED ESTIMATE FOR THE CONSTRUCTION OF BOUNDARY WALL
1st Bi annual 2022

S.No Description No Length Breadth Depth Contents Amount

1 Excavation in foundation of building bridges i/c dag belling

refilling watering bridges i/c dag belling refilling watering refilling,
ramming, dressing around the structure with excavated earth lead
upto one chain and lift upto 5' in ordinary soil.

1 x 100 x 2 x 1.5 = 300 Cft

Total = 300 Cft
@ 8,949.60 %0Cft 2685
2 Dry rammed brick or stone ballast,1½" to 2"gauge.

1x 100 x 2 x 0.5 = 100 Cft

Total = 100 Cft
@ 4554 %Cft 4554
3 Pacca brick work in foundation and plinth in:-Cement, sand mortar,
1:6
1x 100 x 1.5 x 0.25 = 38 Cft
1x 100 x 1.125 x 3 = 338 Cft
Total = 376 Cft
@ 23134.00 %Cft 86984
4 Providing and laying damp proof course of cement concrete
1:2:4(using cement, sand and shingle),including bitumen coating :-
(b) with 2 coats of bitumen

1x 100 x 1.125 = 113 Sft

Total = 113 Sft
@ 6994 %Sft 7868
5 Pacca brick work other than building upto 10ft. (3 m)
height.cement, sand mortar:-1:6

1x 100 X 0.75 x 5 = 375 cft

16 x 1.125 X 0.375 x 5 = 34 cft
Total: = 409 Cft
@ 24056.4 %Cft 98391
6 Cement pointing struck joints, on walls, upto 20' hiehgt:- a) ratio
1:2 Extra cost of labour and material for red oxide pigment in
cement pointing to match with the colour of bricks.

1 x 100 x 5 = 500 cft

2 X 100 x 1 = 200 cft
Total: = 700 Cft
2896.10 + 588 @ 3484.10 %Cft 24389
7 Cement concrete plain including placing, compacting, finishing and
curingcomplete (including screening and washing of stone
aggregate):Ratio 1: 2: 4

1 x 100 x 0.75 x 0.125 = 9 Cft

16 X 1.125 x 0.375 x 0.125 = 1 Cft
Total = 10 Cft
@ 29158.8 %Cft 2916

8 Cement plaster 1:5 upto 20' height:-½"(13 mm) thick

1x 100 x 5= 500 Sft

Total = 500 Sft
@ 2554.8 %Sft 12774
Total 240560
240600 Say Rs 240600
Rate P/Rft = 100 = 2406

Sub Divisional Officer

Sub Engineer Building Sub Division
Taunsa Sharif
 ANALYSIS OF RATE FOR GATE AND GATE PILLARS
S. No. Description of items No Lenghth Breadth Height Contents Amount
1 Excavation in foundation of building, bridges
and other Excavation in foundation of
building, bridges and other structure with
excavated earth, watering and rammiing lead
upto one chain (30 m) and lift upto 5 ft. (1.5
m) b) in ordinary soil.

Pillars. 2 4 4 3 96 Cft
@ 8,949.60 %oCft 859
2 Cement concrete brick or stone ballast 1½ "
to 2" (40 mm to 50 mm) gauge, in foundation
and plinth:- (e) Ratio 1: 6: 12

Pillars. 2 4 4 0.5 16 Cft

@ 14230.80 %Cft 2277
3 Reinforced cement concrete in slab of rafts /
strip foundation, base slab of column and
retaining walls; etc and other structural
members other than those mentioned in 5(a)
(i) above not requiring form work (i.e.
horizental shuttering) complete in all
respects:- (3) Type C (nominal mix 1: 2: 4)

Pillars base slab. 2 4 4 0.5 16 Cft

Pillars. 2 1.25 1.25 10 31 Cft
Total: 47 Cft
@ 354.15 P.Cft 16645
4 Fabrication of mild steel reinforcement for
cement concrete, including cutting, bending,
laying in position, making joints and
fastenings, including cost of binding wire
and labour charges for binding of steel
reinforcement (also includes removal of rust
from bars):- (b) Deformed bars (Grade-40)

47 6.75 0.454 -- 144 Kgs

@ 26003.05 %Kgs 37444
5 Pacca brick work other than building upto
10ft. (3 m) height. i) cement, sand mortar:-
Ratio 1:4
2 2.25 2.25 10 101 Cft
Deduction
2 1.5 1.5 10 45 Cft
Total: 56 Cft
@ 25225.2 % Cft 14126
6 Cement pointing struck joints, on walls, upto
20' (6.00 m) hiehgt:- a) ratio 1:2 i/c Extra
cost of labour and material for red oxide
pigment in cement pointing to match with
the colour of bricks.

Pillars. 8 2.25 - 10 180 Sft

Total: 180 Sft
2896.10+588 @ 3484.10 %Sft 6271
 7 Making and fixing steel grated door with
1/16" thick (1.5mm) sheeting, including
angle iron frame 2"x2"x3/8" (50x50x10 mm)
and ¾" (20 mm) square bars 4" (100 mm)
centre to centre, with locking arrangement.

Door. 1 10 - 7 70 Sft
Total: 70 Sft
@ 2045.9 P.Sft 143213
8 Painting new surface:- d) Preparing surface
and painting guard bars, gates of iron bars,
gratings, railing (including standards,
braces, etc.) and in similar open work:- i)
three coats

Gate. 2 10 - 7 140 Sft

Total: 140 Sft
727.80+400.60+400.60 @ 1529 %Sft 2141

Total: 222977

Say Rs: 223000

Sub Divisional Officer

SUB ENGINEER
Buildings Sub Division
Taunsa Sharif