Detailed Estimate For construction Of Water Harvesting Tank At Pora Bala U/H

Horticulture Dev. For The Year 2024-25 Pyt: - Pora Bala Block :- Changa
[Link] PARTICULARS OF ITEMS AMOUNT
DISCRIPTION NO LENGTH WIDTH HEIGHT QUANTITY UNIT RATE
Earth work in Bulk excavation ( exceeding 30cm in depth 1.5m in width as
well as 10 Sqm on Plan) Incl. disposal of excavated earth with in leads of
25.00 mtr and lift up to [Link] disposed earth to be leveled and neatly
1 dressed . All kind of soil .
Lavelling 0.50 9.00 6.00 1.50 40.50
Total 40.50 Cum 592.9 24012.45
Earth work in excavation in trenches( exceeding 30cm in depth 1.5m in
width as well as 10 Sqm on Plan) Incl. disposal of excavated earth with in
leads of 25.00 mtr and lift up to [Link] disposed earth to be leveled and
2 neatly dressed . All kind of soil .
1 7.00 7.00 2.00 98.00
Total 98.00 Cum 576.45 56492.10
3 Dry stone pitching any thickness excl. cost of stones on horizontal level
1 7.00 7.00 0.15 7.35
Total 7.35 Cum 535.55 3936.29
Providing and laying cement concrete of specified grade excluding cost of
centering and shuttering all work up to plinth level (1:4:8) mix and size of
4 stone aggregate 40mm.
1 7.00 7.00 0.15 7.35
Total 7.35 Cum 5202.9 38241.32
Random Rubble masonry with hard stone in foundation and plinth including
leveling up with cement concrete 1:6:12 (1 Cement : 6 coarse sand : 12
graded stone aggregate 20mm nominal size) upto plinth level and curing
complete with: Cement mortar 1:6 (1 Cement : 6 coarse sand) Using Nallah
5 Stone
LW 2 7.00 0.60 1.30 10.92
SW 2 5.80 0.60 1.30 9.05
Total 19.97 Cum 5402.9 107885.11
15mm Cement plaster on the rough side of single or half brick wall of mix: 1
6 : 6 ( 1 cement : 6 coarse sand)
4 5.80 1.30 30.16
Total 30.16 Sqm 306.85 9254.60
Cement concrete flooring 1:2:4 (1cement: 2 coarse sand: 4 graded stone
aggregate) finished with a floating coat of neat cement including cement
slurry and curing complete, but excluding the cost of nosing of steps etc.
7 complete. 50 mm thick with 20mm nominal size stone aggregate
Flooring 1 5.80 5.80 33.64
 Copping 1 25.60 0.80 20.48
Total 54.12 Sqm 562.15 30423.56
8 Carriage of Stone from an av. Distance of 0 km by M T and 500 Mtrs by H/L
Qtty vide [Link]. 3 = 7.35 7.35
Qtty vide [Link]. 5 = 19.97 19.97
Total 27.32 Cum 698.68 19086.54
Carriage of sand and stone aggregates av. Distance of 10 km by MT and 300
9 Mtrs by H/L
Qtty. Vide [Link] =4 3
7.35 @1.36 m /m
3
10.00
Qtty. Vide [Link] =5 3
19.97 @0.38 m /m
3
7.59
Qtty. Vide [Link] =6 30.16 @0.018 m /m
3 2
0.54
Qtty. Vide [Link] =7 54.12 @0.066 m /m
3 2
3.57
Total 21.70 Cum 698.16 15149.12
Total 304481.08
RS IN LACS = 3.04
The Estimate is framed on the request of Smt. Meena Devi W/O Dhayan
Singh R/O Pora Bala and the work is executed through Horticulture
Department.
Detailed Work done Estimate For construction Of Water Harvesting Tank At Pora
Bala U/H Horticulture Dev. For The Year 2024-25 Pyt: - Pora Bala Block :- Changa

[Link] PARTICULARS OF ITEMS AMOUNT

DISCRIPTION NO LENGTH WIDTH HEIGHT QUANTITY UNIT RATE
Earth work in Bulk excavation ( exceeding 30cm in depth 1.5m in width as
well as 10 Sqm on Plan) Incl. disposal of excavated earth with in leads of
25.00 mtr and lift up to [Link] disposed earth to be leveled and neatly
1 dressed . All kind of soil .
Lavelling 0.50 6.00 4.50 2.00 27.00
27.00 Cum 592.9 16008.30
Earth work in excavation in trenches( exceeding 30cm in depth 1.5m in
width as well as 10 Sqm on Plan) Incl. disposal of excavated earth with in
leads of 25.00 mtr and lift up to [Link] disposed earth to be leveled and
2 neatly dressed . All kind of soil .
1 5.00 4.80 3.00 72.00
Total 72.00 Cum 576.45 41504.40
3 Dry stone pitching any thickness excl. cost of stones on horizontal level
1 5.00 4.80 0.20 4.80
Total 4.80 Cum 535.55 2570.64
Providing and laying cement concrete of specified grade excluding cost of
centering and shuttering all work up to plinth level (1:4:8) mix and size of
4 stone aggregate 40mm.
1 5.00 4.80 0.15 3.60
Total 3.60 Cum 5202.9 18730.44
Providing and laying in position cement concrete of specified grade
including curing but excluding the cost of centring and shuttering. All work
upto plinth level with: 1:3:6 (1 cement : 3 coarse sand : 6 graded stone
5 aggregate 20 mm nominal size)
LW 2 5.00 0.30 2.50 7.50
SW 2 4.20 0.30 2.50 6.30
Total 13.80 Cum 5733.6 79123.68
15mm Cement plaster on the rough side of single or half brick wall of mix: 1
6 : 6 ( 1 cement : 6 coarse sand)
2 9.20 2.50 46.00
46.00 Sqm 306.85 14115.10
Cement concrete flooring 1:2:4 (1cement: 2 coarse sand: 4 graded stone
aggregate) finished with a floating coat of neat cement including cement
slurry and curing complete, but excluding the cost of nosing of steps etc.
7 complete. 50 mm thick with 20mm nominal size stone aggregate
Flooring 1 4.40 4.20 18.48
 Copping 1 18.40 0.30 5.52
Total 24.00 Sqm 562.15 13491.60
8 Carriage of Stone from an av. Distance of 0 km by M T and 500 Mtrs by H/L
Qtty vide [Link]. 3 = 4.80 4.80
Qtty vide [Link]. 5 = 13.80 13.80
Total 18.60 Cum 698.68 12995.45
Carriage of sand and stone aggregates av. Distance of 10 km by MT and 300
9 Mtrs by H/L
Qtty. Vide [Link] =4 3.60 @1.36 m3/m3 4.90
Qtty. Vide [Link] =5 3
13.80 ,@1.36 m /m 3
18.77
Qtty. Vide [Link] =6 46.00 @0.018 m /m3 2 0.83
Qtty. Vide [Link] =7 24.00 @0.066 m /m3 2 1.58
Total 26.08 Cum 698.16 18205.22
Total 216744.83
RS IN LACS = 2.17
The Estimate is framed on the request of Smt. Meena Devi W/O Dhayan
Singh R/O Pora Bala and the work is executed through Horticulture
Department.