Name of work: Construction of Boundary Fencing at PHC Tizit.

Annexure V
ABSTRACT OF COST

i) All particulars as per the detailed estimate of the measurement sheet

ii) All amounts as per the Nagaland PWD Schedule of Rates for buildings 2021 for Mon District

Amount
Sl. No. Particulars/Items of work Length(M) Rate
(in Rupees)
A
1 Construction of boundary wall 72.00 9735.55 Rs. 7,00,959.45
Total Rs. 7,00,959.45
Add 6.13% for price escalation above SOR 2021 Rs. 42,968.81
Sub total Rs. 7,43,928.26
Add 5.31% for Gst Rs. 39,502.59
Sub total Rs. 7,83,430.85
Add 3% for contingency Rs. 23,502.93
TOTAL Rs. 8,06,933.78
Say ₹ 800,000.00

Rupees Eight Lakhs only

29206.6
 Name of work: Construction of Boundary Fencing at PHC Tizit.
ABSTRACT OF COST as per NPWD SOR 2021

Estimate for 150m

Sl. SOR Particulars Quantity Unit Rate
no No: (`)
1 A Earthwork in excavation over areas (exceeding 30
2.8 cm in depth, 1.5 m in width as well as 10 sqm. on
plain) including disposal of excavated earth lead up
to 50 m and lift 1.5 m disposed earth to be levelled
and neatly dressed.
68.76 cum ₹ 278.20
2 A random ruble masonry with hard stone in
7.1 foundation and plintincluding levelling up with
cement concrete 1:6:12 at plinth level. 10.78 cum ₹ 7,518.40
3 A Providing and laying cement concrete of specified
4.1.5 grade excluding cost of centering & shuttering: in
prop. 1:3:6 (1 cement: 3 coarse sand: 6 stone chips
of 40mm and down gauge) 10.78 cum ₹ 10,198.00
4 A R.C.C. work in 1:2:4 (1 cement: 2 coarse sand: 4
5.1.3 graded stone aggregate 20 mm nominal size)
excluding cost of centering, shuttering,finishing
and reinforcement.All works upto plinth level 15.46 cum ₹ 11,442.30
5 A R.C.C work in walls (any thickness) I/c attached
5.2.2 pilasters, buttresses, plinth and string courses,
fillets, columns, pillars, piers, abutments, post and
struts, etc upto fifth floor level excluding cost of
centering, shuttering, finishing and reinforcement.
(1:1.5:3)
3.34 Cu.m ₹ 13,455.10
6 A R.C.C. work in beams, suspended floors, roofs
5.3 having slope upto 15º,landings, balconies,shelves,
chajjas, lintels,bands, plain window sills, staircase
& spiral staircase upto 5th floor level excluding
cost of centering, shuttering,finishing and
reinforcement with 1:2:4 (1 cement: 2 coarse sand:
4 graded stone aggregate 20 mm nominal size)

10.26 Cu.m ₹ 13,811.90

7 A Torsteel Reinforcement for R.C.C. work including
5.22 bending and placing in position complete.
1297.34 Kgs ₹ 98.00
8 A.5.9 Centering and shuttering including strutting,
propping etc. and removal of formwork.
A.5.9.1 footing 28.95 Sq.m ₹ 266.70
A5.9.6 Columns. 31.84 Sq.m ₹ 667.40
9 A5.9.5 Beams 82.11 Sq.m ₹ 502.90
11 A6.13.2 Brickwork in superstructure in cement mortar 1:4
(1 cement: 4 coarse sand). 167.31 Sq.m ₹ 1,633.80
12 A 15 mm cement plaster 1:4 (1 cement : 4 coarse
13.5.1 sand). 371.23 Sq.m ₹ 376.10
13 A 13.48.1 Two or more coats applied @ 1.25 ltr/ 10 Sqm.
Over and including one coat of special primer C-W
applied @ 0.75 ltr / 10 Sqm 371.23 Sq.m ₹ 146.40
14 A13.45.1 Finishing walls with textured exterior paint
"Sandtex Matt" of M/s Snowcem India Ltd., or
equivalent of required shade 371.23 Sq.m ₹ 260.60
15 A 10.25.2 Steel work welded in build up sections/framed
work including cutting hoisting, fixing in position
and applying a priming coat of approved steel
primer 96.00 Kgs ₹ 145.80
Providing and fixing G.I Chain Link Fabric fencing
of required width in mesh size 50x50 mm
10 A 16.70.1 including strengthening with 2 mm dia wire or
nuts, bolts and washers as required complete as per
the direction of Engineer-in-Charge. 35 Sq.m ₹ 823.00
( For 150 m )Sub Total =
Cost per meter =
Amount (`)

19129.15

81051.57

109938.81

176893.87

44995.30

141754.49

127139.03

0.00
7719.82
21250.21
41290.96

273358.08

139619.07

54347.86
 96742.17

13996.80

28805.00
₹ 1,378,032.18
₹ 9,186.88
 Name of work: Construction of Boundary Fencing at PHC Tizit.

MEASUREMENT SHEET
Sl. Particulars Nos. L B H Quantity Unit
No. (m) (m) (m) (m3)
1 Earthwork in excavation over areas (exceeding
30 cm in depth, 1.5 m in width as well as 10
sqm. on plain) including disposal of excavated
earth lead up to 50 m and lift 1.5 m disposed
earth to be levelled and neatly dressed.
a) In foundations F1 43.86 1.10 1.10 0.90 47.76
b) Under Plinth Beam B1 1 150.00 0.40 0.35 21.00
68.76 Cu.m
2 random ruble masonry with hard stone in
foundation and plintincluding levelling up with
cement concrete 1:6:12 at plinth level.
43.86 1.10 1.10 0.1 5.31
cement mortar 1:6. 1 136.84 0.40 0.1 5.47
10.78 cum
3 Providing and laying cement concrete of
specified grade excluding cost of centering &
shuttering:
in prop. 1:3:6 (1 cement: 3 coarse sand: 6
stone chips of 40mm and down gauge)

a) In foundations bed F1 43.86 1.10 1.10 0.10 5.31

b) Under Plinth Beam B1 1 136.84 0.40 0.10 5.47
10.78 Cu.m
4 R.C.C. work in 1:2:4 (1 cement: 2 coarse sand:
4 graded stone aggregate 20 mm nominal size)
excluding cost of centering, shuttering,finishing
and reinforcement. All works upto plinth level

a) In foundations bed F1 44 1.10 1.10 0.25 13.27

a) columns C1 up to plinth 44 0.25 0.25 0.80 2.19
15.46 Cu.m
5 R.C.C work in walls (any thickness) I/c
attached pilasters, buttresses, plinth and string
courses, fillets, columns, pillars, piers,
abutments, post and struts, etc upto fifth floor
level excluding cost of
centering,shuttering,finishing and re-
inforcement.(1:1.5:3)

a) Columns C1 44 0.25 0.25 1.22 3.34

3.34 Cu.m
6 R.C.C. work in beams, suspended floors, roofs
having slope upto 15º,landings,
balconies,shelves, chajjas, lintels,bands, plain
window sills, staircase & spiral staircase upto
5th floor level excluding cost of centering,
shuttering,finishing and reinforcement
with1:2:4 (1 cement: 2 coarse sand: 4 graded
stone aggregate 20 mm nominal size)

a) Tie Beam B1 1 136.84 0.25 0.30 10.26

10.26 cum
7 Torsteel Reinforcement for R.C.C. work
including bending and placing in position
complete.
Refer Annexure A 1297.34 Kgs
8 Centering and shuttering including strutting,
propping etc. and removal of formwork.
a) footing 44 1.10 0.30 14.47
44 1.10 0.30 14.47
28.95 sqm
a) Columns C1 44 0.30 1.22 16.05
44 0.30 1.20 15.79
31.84 sqm
b) Tie Beam B1 2 136.84 0.30 82.11
82.11 sqm
9 Brickwork:
10 First class brick work in cement mortar 1:4.
(1 cement: 4 coarse sand) in superstructure
above ground level up to Fifth floor level.

43 3.20 1.22 167.31

167.31 sqm
11 Finishing:
15 mm cement plaster 1:4 (1 cement: 4 coarse
sand).
2 42.86 3.30 1.22 345.09
2 42.86 0.25 1.22 26.14
371.23 sqm
Two or more coats applied @ 1.25 ltr/ 10 Sqm.
12 Over and including one coat of special primer
C-W applied @ 0.75 ltr / 10 Sqm
2 42.86 3.30 1.22 345.09
2 42.86 0.25 1.22 26.14
371.23 sqm
Finishing walls with textured exterior paint
"Sandtex Matt" of M/s Snowcem India Ltd., or
equivalent of required shade
13
13 New work (Two or more coats applied @ 3.28
Itr/10 Sqm) over and including base coat of
water proofing cement paint "Snowcem Plus"
or equivalent applied @ 220kg/10 sq 2 42.86 3.30 1.22 345.09
2 42.86 0.25 1.22 26.14
371.23 sqm
Steel work welded in build up sections/framed
work including cutting hoisting, fixing in
position and applying a priming coat of
14 approved steel primer
40x40x5mm angle 16 2.00 32.00 m
3.00 kg/m
96.00 Kgs
Total = 96.00 Kgs

Providing and fixing G.I Chain Link Fabric

fencing of required width in mesh size 50x50
15 mm including strengthening with 2 mm dia
wire or nuts, bolts and washers as required
complete as per the direction of Engineer-in-
Charge.
43 3.50 0.9 135 sqm
52.5