NARAYANPUR LEFT BANK CANAL SYSTEM - JEWARGI BRANCH CANAL FROM CH. 20.00 TO 40.

00 KM REMODELLING OF JEWARGI BRANCH CANAL FROM KM 20.00 TO 40.00 PACKAGE J2 ABSTRACT ESTIMATE
Nos. Item Unit Total Qty Weighted Average Total Amount in Rs rate

I. Part A For Canal Works Clearing thin jungle growth (less than 50 percent open Sqm space) including bushes upto 300 mm / parthenium Cutting and removing jauliflora bushes upto 1.50m girth excluding removal of stumps and including burning or disposing off the materials with initial lead uto 50m and all Each lifts. Excavation and removal of silt or silt mixed with sand in Cum slussy condition from canal bed Excavation in all kinds of soil including boulders upto 0.6 Cum m diameter (0.113 cum) for canal Excavation in soft rock without blasting including boulders Excavation in hard rock by blasting including boulders Cum Cum

274120.00

0.83

2,27,519/-

200000.00

8.32

16,64,000/-

3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

20856.00 360673.00 154577.00 29415.00 514245.00 188281.00 414133.22 7265.69 4891.53 2640.85 750349.00 22964.10 393359.00 23897.00 37610.00 8885.00 14918.80 180.00

117.52 64.48 88.40 348.40 375.76 362.83 696.48 4490.20 5427.48 6271.96 59.70 76.96 300.56 335.92 293.62 374.70 1155.42 868.56

24,50,997/2,32,56,196/1,36,64,608/1,02,48,186/19,32,33,085/6,83,13,263/28,84,34,976/3,26,24,383/2,65,48,668/1,65,63,306/4,47,98,645/17,67,319/11,82,27,977/80,27,481/1,10,42,930/33,29,251/1,72,37,532/1,56,340/-

Providing semi-pervious/ pervious casing embankment Cum with soil from approved borrow areas Providing cohesive non-swelling (CNS) soil lining to Cum canals using soil collected in heaps M-15 grade CC with 20 mm for canal lining with paver Sqm including dismantaling. M-10 grade CC using 40 mm for foundation filling M-15 grade CC using 20 mm for bed lining of canal M-15 grade CC using 20 mm for Side lining of canal Cum Cum Cum

Providing, fabricating and position reinforcement steel Kgs bars for RCC works 20 mm thick 100 mm depth tarfelt expansion joint Rm Providing and fixing LDPE sheet for bed and sides of Sqm canal Providing and fixing 50 mm dia perforated GI pressure Each relief pipes 750 mm long Providing and constructing 250mm thick dry rubble stone Sqm pitching Providing and constructing dry rubble rock toe using rubble and stone chips from approved source Cum Providing and constructing graded filter media below and Cum behind rock-toe 650 x 150 x 100 mm thick IRC standard hectometre stone Each

Nos. 21 22

Item

Unit

Total Qty 2060.00 20.00

Weighted Average Total Amount in Rs rate 121.93 1314.95 2,51,186/26,299/-

200 x 200 x 750 mm roughly dressed boundary/ Each demarcation/ chainage/ arrow stones one line dressed 1110 x 350 x 250 mm thick IRC standard Each kilometre stone Dismantling of existing structures like culverts, bridges , retaining walls and other structure comprising of masonry, Sqm cement concrete, wood work, steel work, Total II. Part - B For Structures

23

12519.90

270.30

33,84,130/88,54,78,277/-

1 2 3 4 5

Clearing thin jungle growth ( less than 50 percent open Sqm space ) Clearing thick jungle growth ( less than 50 percent open Sqm space ) Excavation and removal of silt and silt mixed with sand Cum from canal bed in dry condition Excavation and removal of silt or silt mixed with sand in Cum slussy condition from canal bed Cleaning parapet inner face and top using oxalic acid and Rm water by scrubbing / brushing Cleaning concrete / masonry / rock surface for guniting / shotcreting by sand blasting method Sqm Excavation in all kinds of soil including boulders upto 0.6 m diameter (0.113 cum) for canal, seating of Cum embankment, filter drains/ catch water drains etc., M-15 grade CC using 20 mm for bed lining of canal M-15 grade CC using 20 mm for Side lining of canal

230.00 15025.00 277.00 4233.00 2527.00

0.84 1.30 93.61 117.52 41.75

193/19,530/25,931/4,97,461/1,05,513/-

1235.00

329.56

4,07,006/-

5605.10

98.23

5,50,609/-

8 9 10

Cum Cum

95.18 167.12 1191.60

5208.28 6052.76 353.83

4,95,724/10,11,537/4,21,618/-

Providing cohesive non-swelling (CNS) soil lining to canals using soil from approved borrow area including Cum spreading soil in layers of thickness Providing and laying insitu vibrated M-10 grade cement concrete using 40 mm downsize for foundation filling Cum Providing and laying insitu vibrated M-15 grade cement concrete using 20 mm downsize for sub structure works Cum Providing and laying insitu vibrated M-15 grade cement concrete using 40 mm downsize for gravity type retaining Cum walls / abutments works Providing and laying insitu vibrated M-20 grade cement Cum concrete using 40 mm downsize for piers Providing and laying insitu vibrated M-20 grade cement concrete using 20 mm downsize for columns Cum

11

53.00

4550.08

2,41,154/-

12

1145.00

5652.17

64,71,730/-

13 14 15

626.30 173.50 42.90

5625.62 6388.93 7887.86

35,23,328/11,08,480/3,38,389/-

Nos.

Item

Unit

Total Qty

Weighted Average Total Amount in Rs rate 6529.12 14,23,348/-

16

Providing and laying insitu vibrated M-20 grade cement concrete using 20 mm downsize for sub structure works Cum Providing and laying insitu vibrated M-20 grade cement concrete using 20 mm downsize for deck slab and kerb Cum Providing and fixing 20 mm thick 100 mm depth tarfelt expansion joint filler boards for cement concrete lining for Rm canal Providing 25 mm thick guniting over 50 x 50 x 13 gauge weld mesh in cement mortar 1 : 3 proportion by weight Sqm Providing and filling murrum/ gravelly soil (CNS soil) for foundation or around pipes including cost of all Cum materials,machinery,labour,breaking clods, Providing and laying insitu vibrated M-20 grade cement concrete using 20 mm downsize for wearing coat Cum Providing, fabricating and placing in position reinforcement Kgs steel bars for RCC works KSRRB M2800-8. Applying epoxy mortar over leached, honey combed and spalled concrete surface Sqm Providing and laying of apron with cement concrete blocks for upstream and downstream protection works Cum KSRRB M200-12.3. Dismantling of existing structures like culverts, bridges, retaining walls and other structure Cum comprising of masonry, KSRRB M2800-6. Patching of damaged concrete surface with polymer concrete and curing compounds Cum Providing and constructing 300 mm thick dry rubble stone pitching with pin headers at 2 per sqm including Sqm Total Total Rs. (Part-A + Part-B) Part C for Weightage Weightage of 25% for Modernisation works during closure period (As per para 16 of General Notes of WRDO SR during 2012-13) Grand Total(Part A + Part B + Part C) Add contingencies @ 3.5 % Add for miscellaneous and Rounding off Estimated Amount

218.00

17

456.20

8023.63

36,60,378/-

18

264.83

76.96

20,381/-

19

9260.50

735.89

68,14,687/-

20

78.90

593.93

46,861/-

21 22 23

134.90 71852.00 80.00

5398.24 59.73 390.10

7,28,222/42,91,458/31,208/-

24

379.40

4265.45

16,18,310/-

25

210.00

721.86

1,51,591/-

26

220.00

638.12

1,40,386/-

27

1830.60

307.25

5,62,461/3,47,07,494/92,01,85,771/-

III

22,34,15,956/114,36,01,727/4,00,26,060/92,213/118,37,20,000/-