NAME OF WORKS :- CONSTRUCTION OF PERCOLATION POND AT MUGU ROAD

DETAILED ESTIMATE

ESTIMATE AMOUNT:- Rs-84,

Sl. No. Description No L B H
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.
Hard rock (blasting prohibited )

for pond 1 75.00 60.00 5.00

Total
Deductions - Steps 20.00 0.20 5.00
20.00 0.20 4.80
20.00 0.20 4.60
20.00 0.20 4.40
20.00 0.20 4.20
20.00 0.20 4.00
20.00 0.20 3.80
20.00 0.20 3.60
20.00 0.20 3.40
20.00 0.20 3.20
20.00 0.80 3.00
20.00 0.20 2.80
20.00 0.20 2.60
20.00 0.20 2.40
20.00 0.20 2.20
20.00 0.20 2.00
20.00 0.20 1.80
20.00 0.20 1.60
20.00 0.20 1.40
20.00 0.20 1.20
20.00 0.20 1.00
20.00 0.20 0.80
20.00 0.20 0.60
20.00 0.20 0.40
20.00 0.20 0.20

Net quantity after deductions =

Say 22239.40 m3 @ Rs 275.85 /m3

 Earth work in excavation by mechanical
means (Hydraulic excavator)/manual means
over areas including disposal of excavated
earth, lead up to 50 m and lift up to 5 m,
disposed earth to be levelled and neatly
dressed.
Hard Rock

2
percolation pond 1 75.00 60.00 1.00

Say 4500.00 m3 @ Rs 221.05 / m3

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
3

pond area 1 75.00 60.00 1.00

Total
Say 4500.00 m2 @ Rs 7.2 /sqm

Laterite masonry in CM 1:6 for superstructure

upto 5m height in GF including cost and
conveyance of all materials and all labour
charges etc complete.

4
compound wall 1 0.20 1.00
seat 6 0.40 0.40 0.40

deduction(holes) 135 0.20 0.20 0.30

Say 47.78 m3 @ Rs 2543.12 / m3

5 Trenching in ordinary soil up to a depth of 60

cm including removal and stacking of
serviceable materials and then disposing of
surplus soil, by spreading and neatly levelling
within a lead of 50 m and making up the
trenched area to proper levels by filling with
earth or earth mixed with sludge or / and
manure before and after flooding trench with
water (excluding cost of imported earth,
sludge or manure).

30 2.00 2.00 0.50

Total
Say 60.00 dm3 @ Rs 45.5 / m3
6 Digging holes in ordinary soil and refilling the
same with
excavated earth mixed with manure or sludge
in the ratio of
2:1 by volume (2 parts of stacked volume of
earth after
300
Total
Say 300.00 @ Rs 101.40 / each

7 Providing and fixing M. S. tree guard 45 cm

square in plan, height 1.20 metre above
ground level and 0.40 metre below ground 300
Total
Say 300.00 @ Rs 1849.40 / Each

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)

for compund wall 1 270.00 0.25 0.20

Say 13.50 m3 @ Rs 5912.20 / m3

Total
Unseen items

say
Eighty four Lak
POND AT MUGU ROAD

ESTIMATE AMOUNT:- Rs-84,00000

Qty Amount

22500.00

22500.00
20.00
19.20
18.40
17.60
16.80
16.00
15.20
14.40
13.60
12.80
12.00
11.80
10.40
9.60
8.80
8.00
7.20
6.40
5.60
4.80
4.00
3.20
2.40
1.60
0.80
260.60

260.60
22239.40

6134738
 0

4500.00
4500.00
994725

4500.00
4500.00
32400

0.00
0.38
53.18
5.40
47.78
121510

60.000
60.000 2730
2730 3042
 55482
61254

300.000
300.000
30420

300.000
300.00 39
554820

13.500
13.500
79815

7948428
389467
8337895

Total 8,400,000
Eighty four Lakh Only
Sl No Items of work Cost Remarks
Construction of
1 percolation pond
2 Compound wall
3