PRICE EST NO:2022/289/P1

TS Register No: 684/2021-2022

AS Register No:511/2021-2022
Detailed Estimate

GPS - I - Urgent Rectification Works Of LB Main Canal Between Ch 7/950 Km To 8/100 Km

(Cost Index Applied for this estimate is 34.75%)

Sl No Description No L B D CF Quantity Remark

1 Silt Trap & Transition

1 2.31
Clearing jungle including uprooting of rank vegetation, grass, brush wood, trees and saplings of girth up
to 30 cm measured at a height of 1 m above ground level and removal of rubbish up to a distance of 50
m outside the periphery of the area cleared

Clearing Jungle

Clearing Jungle 1 13.600 4.000 54.400

Total Quantity 54.400 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 54.400 sqm

Say 54.400 sqm @ Rs 14.69 / sqm Rs 799.14

2 60.7.2
DR PACKING Under foundation - Dry stone packing under foundation with good quality blasted rubble
Irrigation
including conveyance of material and labour charges etc. complete as per direction of departmental
officers at site.

DR Packing
PRICE1 6.600
DR Packing

5.800 0.300 11.484

Total Quantity 11.484 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 11.484 cum

Say 11.484 cum @ Rs 2590.30 / cum Rs 29747.01

3 15.2.2
Demolishing cement concrete manually / by mechanical means including disposal of material within 50
metres lead as per direction of Engineer - in-Charge.Nominal concrete 1:4:8 leaner mix ( including
equivalent design mix)

Demolition

Silt Trap Portion R/S &

2*2 2.500 0.600 0.800 4.800
L/S

Silt Trap Portion R/S 1 6.600 0.600 0.800 3.168

Silt Trap Portion R/S 1 2.100 0.400 0.800 0.672

printed on 15-03-2023 07:18:04 page 1

PRICE EST NO:2022/289/P1

Total Quantity 8.640 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 8.640 cum

Say 8.640 cum @ Rs 1254.99 / cum Rs 10843.11

4 2.6.1
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means over areas
(exceeding 30 cm in depth, 1.5 m in width as well as 10 sqm on plan) including disposal of excavated
earth, lead up to 50 m and lift up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of
soil

Earthwork - Trap Portion

Trap Portion 2 13.600 1.000 0.350 9.520

Total Quantity 9.520 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 9.520 cum

Say 9.520 cum @ Rs 212.70 / cum Rs 2024.90

5 4.1.8
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)

Irrigation
Bed Concrete - Trap portion

PRICE
Trap portion 2 11.600 1.000 0.100 2.320

Lap For Trap Portion 2*2 1.000 1.000 0.100 0.400

Total Quantity 2.720 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.720 cum

Say 2.720 cum @ Rs 6772.67 / cum Rs 18421.66

6 4.1.5
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm
nominal size)

Concrete - Trap portion

Trap Portion 2 11.600 0.800 0.250 4.640

Lap For Trap Portion 2*2 1.000 0.800 0.250 0.800

Total Quantity 5.440 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 5.440 cum

printed on 15-03-2023 07:18:04 page 2

PRICE EST NO:2022/289/P1

Say 5.440 cum @ Rs 7321.91 / cum Rs 39831.19

7 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of
columns, etc for mass concrete

Centering & Shuttering

Trap Portion - I/S 2 6.600 2.400 31.680

(2.4+1.4)/
-Do- 2*2 2.500 19.000
2

Lap
-Do- 2*2 1.000 1.400 5.600
Length

Trap Portion - O/S 2 13.600 2.420 65.824

Foundation 2*2 13.600 0.250 13.600

Total Quantity 135.704 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 135.704 sqm

Say 135.704 sqm @ Rs 333.24 / sqm Rs 45222.00

8 4.1.3
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size) Irrigation

PRICE
Wearing Coat

Trap Portion - WC 1 6.600 5.800 0.200 7.656

Trap Portion - Haunch

2*0.5 6.600 0.150 0.150 0.149
(Trap Bottom)

Trap Portion - Haunch

2*0.5 2.700 0.150 0.150 0.061
(Slope Portion)

Sidewall Concrete

(0.6+0.3)/
Trap Portion 2 11.600 2.400 25.056
2

(0.6+0.3)/
Lap For Trap Portion 2*2 1.000 2.400 4.320
2

Total Quantity 37.242 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 37.242 cum

Say 37.242 cum @ Rs 7941.36 / cum Rs 295752.13

9
5.22.6

printed on 15-03-2023 07:18:04 page 3

PRICE EST NO:2022/289/P1

Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more

Steel Works

Steel Works 1 42.682 17.5 746.935

Total Quantity 746.935 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 746.935 kilogram

Say 746.935 kilogram @ Rs 97.69 / kilogram Rs 72968.08

10 50.13.1
9 mm cement plastering of mix : 1:3 (1 cement : 3 fine sand ) including all cost of materials, labour
charges etc complete

Plastering

Silt Trap Portion 2 13.600 2.450 66.640

Total Quantity 66.640 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 66.640 sqm

Say 66.640 sqm @ Rs 289.51 / sqm Rs 19292.95

11 2.25
Irrigation
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.

Filling
PRICE 2 13.600
Earth Filling

(0.5+0.1)/
1.450 11.832
2

Earthwork

Earthwork - Deduction 1 9.520 -9.520

Total Quantity 11.832 cum

Total Deducted Quantity -9.520 cum

Net Total Quantity 2.312 cum

Say 2.312 cum @ Rs 256.97 / cum Rs 594.11

Total Amount 535496.00

Provision for GST payments (in %) @ 12.0%

Amount reserved for GST payments 64259.52

Total 599755.52

Lumpsum for round off 244.48

printed on 15-03-2023 07:18:04 page 4

PRICE EST NO:2022/289/P1

TOTAL Rs 600000.00

Rounded Total Rs 6,00,000

Rupees Six Lakh Only

(Cost Index Applied for this estimate is 34.75%)

Irrigation

PRICE

printed on 15-03-2023 07:18:04 page 5