CONTRACT NO.

SHK-001 (PACKAGE I)
DESIGN, MANUFACTURE, SUPPLY, INSTALLATION, TESTING AND COMMISSIONING OF PLANT FOR UPGRADATION OF
THE EXISTING 220 KV SHIKARPUR SUBSTATION TO 500 KV LEVEL
ESTIMATED COST OF DISMANTLING & RECONCILATION OF BOUNDARY WALL OVER RETAINING OF STONE
MASONARY AROUND 500/220 SWITCHYARD AS PER DRAWING NO. BQB/NTDC/SHK/BW-107-13 AND SHK/NEIE/RW/1312
Detail Estimate:
Sr.No/ BOQ
Description
Item
1/
Dismantling work of Concrete /
K.1.5
Brick Work

2/
K 11 A -1

3/
K 6.4

Details
Old wall
Below DPC
Concrete Footing

Excavation for below grade Extension Portion

construction as per Drawings and
specification or as directed by the
Engineer complete in all respects
including
backfilling
and
compacting to the specified
density

Price

195 x 343 x 343 x 2000

194 x 2657 x 230 x 2000
1 x 683.500 x 800 x 230

=
=
=

45.88
237.11
0.125

Total
@ 924 p Cu.mtr
1 x 370000 x 1950 x 550
=

283.115
261,598.26
396.82

Total
@ 364 pcum
1 x 313.5 x 1950 x 450
=
1 x 370000 x 1950 x 450
=
Total
@ 4047 pcum

396.82
144,442.48
0.274
324.675
324.949

Lean Concrete 140 kg/cm2

Old Portion
Extension Portion

Variation approved vide Barqaab

Rable Stone Masonary

1st 683.500 x 1150 x 400
2nd 683.500 x 1035 x 300

=
=

3rd
4th
5th
6th
7th
8th

Variation Approval Vide

BARQAAB letter No.
5

6/
K 11 A 4i

7/
K 1.6

Damp proofing
Horizontal 1 thick (1:2:4)
210kg/cm2 concrete with damp
proofing compound

683.500 x 920 x 300

683.500 x 805 x 300
683.500 x 690 x 300
683.500 x 575 x 220
683.500 x 460 x 220
683.500 x 343 x 150

Providing Laying 75mm

dia PVC Pipe
1st 456 x 1300
2nd 456 x 1000
3rd 456 x 800

Wall

Construction of brick work Wall piller

retaining wall around 500kv Draft Wall
Switchyard to retain borrow fill in
1:4 cement/ sand motor

=
=
=
=
=
=
Total
@

=
=
=
Total
@
=

683500 x 343

Total
@ 675 pSq.m
229 x 343 x 343 x 2000 =
228 x 2657 x 230 x
=
2000
Total
@ 7885 p Cu.mtr

Plaster
Providing and laying minimum Below DPC
8/
1/2 thick cement plaster (1:4) Wall
K 11A B using ordinary Portland cement Top
whenever required as per
Drawing
&
Specification/

683500 x 2200
229 x 2657 x 2000
683500 x 230

=
=
=

approved by the Engineer

9/
K 11 A 24

Flush Pointing 1:2 on Roof tiles

Edges
Wall

10

Analysis Attached 20/06/---

G.I Angle Post

11

Analysis attached

Barbed Wire

12

Analysis attached

Fixing (20/09/83)

Analysis attached

Fixing Barbed Wire

Old Section

13

Total
@ 260 p Sq.m
229 x 2 x 115 x 2000
=
229 x 3343 x 2000
=
Total
@ 219 P Sq.m
124 No.
=
Total
@ 1200
370 m
=
Total
@ 250/- PRm
105 No.
=
Total
@ 120/ 313.5 Rm

ANALYSIS OF RATE FOR CEMENT POINTING STRUCTURE JOINTS ON WALL

Unit : Sqm
A. Material
(i)

Cement

0.059 Bags @ 550/-

= 32.45/-

(ii)

Sand

0.006 Cum @ 1336/-

= 8.00/-

Total = 40.46/-

B. Labour
(i)

Mason

0.108 @ 850/-

= 91.80/-

(ii)

Cooly

0.108 @ 425/-

= 45.90/-

(iii)

Water Man

0.027 @ 450/-

= 12.15/Total = 149.85/-

Add 3% Sundry = 4.49

Total = 154.34/Total A + B = 40.46 + 154.34 = 194.80/Add 20% profit & overhead = 38.96/= 233.76/Add 6% Income Tax = 14.02/Total = 247.78/-

ANALYSIS OF RATE FOR CEMENT PROVIDING & FIXING 700MM LONG

50X50X6MM ANGLE IRON POST FOR BORBED WIRE FENCING AROUND
BOUNDING WELL AS PER DRAWING
Unit : Each
A. Material
(i)

Angle Iron 50x50x6m

700mm long

5.520 kg @ 172/-kg

= 949.44/-

(ii)

Cement

0.180 kg @ 12/-kg

= 2.16/-

(iii)

Sand

0.013 cum @ 1800 pcum

= 23.4/-

(iv)

Crush

0.025 Cum @ 2543 pcum

= 63.57/-

Total = 1038.57/-

B. Labour
(i)

Mason

0.200 @ 850/-

= 170/-

(ii)

Cooly

0.200 @ 425/-

= 85/-

(iii)

Water Man

0.050 @ 450/-

= 22.5/Total = 277.5/-

Add 3% Sundry = 8.325

Total = 285.825/Total A + B = 1038.57 + 285.825 = 1324.39/Add 20% profit & overhead = 264.87/= 1589.26/Add 6% Income Tax = 95.35/Total = 1684.62/-

ANALYSIS OF RATE FOR CEMENT PROVIDING & FIXING 4 rows barbed wire
fencing around bounding . 4! Wire - . 2 ply 4 points 100 apart complete
Unit : Meter
A. Material
(i)

Eye Hook

2.297 No @ 50/-

= 114.85/-

(ii)

Nat Bolts

2.297 No @ 16/-

= 36.75/-

(iii)

Barbed Wire

0.521 kg @ 150/-

= 78.15/-

(iv)

Binding Wire

0.022 kg @ 110/-

= 2.42/Total = 232.17/-

B. Labour
(i)

Black Smith

0.025 No @ 950/-

= 23.75/-

(ii)

Smithy Coolly

0.033 No @ 450/-

= 14.85/-

(iii)

Coolly

0.0980 No @ 450/-

= 44.1/-

Total = 82.7/Add 3% Sundry = 2.48

Total = 85.18/Total A + B = 232.17 + 85.18 = 317.35/Add 20% profit & overhead = 63.47/= 380.82/Add 6% Income Tax = 22.85/Total = 403.67/-

ANALYSIS OF RATE FOR FIXING & .. ANGLE FROM POST WITH PEC 1:2:4
Unit : Each
A. Material
(i)

Cement

0.0015 bags @ 560/-

= 0.84/-

(ii)

Sand

0.0033 cum @ 1800/-

= 5.94/-

(iii)

Crush

0.0069 cum @ 2543/-

= 17.55/-

Total = 24.33/-

B. Labour
(i)

Mason

0.0623 @ 850/-

= 52.96/-

(ii)

Coolly

0.0636 @ 450/-

= 28.62/-

(iii)

Water Man

0.0002 @ 450/-

= 0.09/Total = 81.67/-

Add 3% Sundry = 2.45

Total = 84.12/Total A + B = 24.33 + 84.12 = 108.45/Add 20% profit & overhead = 21.69/= 130.14/Add 6% Income Tax = 7.81/Total = 137.94/-

ANALYSIS OF RATE FOR DISMANTLING & REFIXING OF BARBED WIRE WITH

ANGLE IRON POST OF BOUNDARY WALL
Unit : Meter
A. Material
Labour
(i)

Dismantled by Smith Coolly

1 No @ 450/-

= 450/-

(ii)

Fixing by Smith Coolly

0.050 @ 450/-

= 22.5/-

Total = 472.5/Add 3% Sundry = 14.17

Total = 486.675/Add 20% profit & overhead = 97.34/= 584.01/Add 6% Income Tax = 35.04/Total = 619.05/-