Volume: II Section IV Page No:
Section 4: Estimates & Cost Models LIVE HEDGE ESTIMATE Item No
Unit
Quantity
Unit Cost
Preparation of furrows for live hedge fencing
Rms
1
0.95
Planting of live hedge plant species in furrows
Rms
1
8.65
Total
9.6
BRUSHWOOD ESTIMATE Item No
Unit
Quantity
Unit Cost
Brushwood Check dams
Rms
1
31.8
Add 96.08% increase on above i.e. on Rs 31.8
Rms
1
30.55
Total
62.35
Or Say
62
Comprehensive CAT Plan of Satluj River Basin
176
Volume: II Section IV Page No:
CHECK DAM ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2
0.5
1
1
1
2
0.3
0.6
Rate
Unit
Amount
198.6
m3
317.76
2900
m3
9715
Say Per Rm
Check Dam Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size – 1.5X1.5M a) Excavation
1.6 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
0.5
0.75
1
1
2
0.5
1
1
1
2
0.3
0.6 3.35
Total Comprehensive CAT Plan of Satluj River Basin
10032.76
10033
177
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
178
Volume: II Section IV Page No:
CHECK DAM ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05
Rate
Unit
Amount
198.6
m3
456.78
2900
m3
16820
Say Per Rm
Check Dam Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size –2X2.5M a) Excavation
2.3 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1
1
1.5
1
1.5
2
0.5
1
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05 5.8
Total Comprehensive CAT Plan of Satluj River Basin
17276.78
17277
179
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
180
Volume: II Section IV Page No:
CHECK DAM ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05
Rate
Unit
Amount
198.6
m3
456.78
2900
m3
19720
Say Per Rm
Check Dam Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size – 2.5X3M a) Excavation
2.3 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05 6.8
Total
Comprehensive CAT Plan of Satluj River Basin
20176.78
20177
181
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
182
Volume: II Section IV Page No:
CHECK DAM ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
3
0.5
1.5
1
1
4.5
0.3
1.35
Rate
Unit
Amount
198.6
m3
566.01
2900
m3
28565
Say Per Rm
Check Dam Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition.Gabions of Size – 3X4M a) Excavation
2.85 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
2
2
1
2
1
1
2.5
1
2.5
1
1
3
0.5
1.5
1
1
4.5
0.3
1.35 9.85
Total
Comprehensive CAT Plan of Satluj River Basin
29131.01
29131
183
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
184
Volume: II Section IV Page No:
185
RETAINING WALL ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2
0.5
1
1
1
2
0.3
0.6
Rate
Unit
Amount
198.6
m3
317.76
2900
m3
9715
Say Per Rm
Check Wall/ Retaining Wall in Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size – 1.5X1.5M a) Excavation
1.6 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
0.5
0.75
1
1
2
0.5
1
1
1
2
0.3
0.6 3.35
Total
Comprehensive CAT Plan of Satluj River Basin
10032.76
10033
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
186
Volume: II Section IV Page No:
RETAINING WALL ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05
Rate
Unit
Amount
198.6
m3
456.78
2900
m3
16820
Say Per Rm
Check Wall/ Retaining Wall in Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size –2X2.5M a) Excavation
2.3 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1
1
1.5
1
1.5
2
0.5
1
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05 5.8
Total Comprehensive CAT Plan of Satluj River Basin
17276.78
17277
187
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
188
Volume: II Section IV Page No:
RETAINING WALL ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05
Rate
Unit
Amount
198.6
m3
456.78
2900
m3
19720
Say Per Rm
Check Wall/ Retaining Wall in Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size – 2.5X3M a) Excavation
2.3 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
2.5
0.5
1.25
1
1
3.5
0.3
1.05 6.8
Total
Comprehensive CAT Plan of Satluj River Basin
20176.78
20177
189
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
190
Volume: II Section IV Page No:
RETAINING WALL ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
3
0.5
1.5
1
1
4.5
0.3
1.35
Rate
Unit
Amount
198.6
m3
566.01
2900
m3
28565
Say Per Rm
Check Wall/ Retaining Wall in Gabion Providing & laying steel Gabions or equivalent type of required section including boxes made of mechanically woven, double Twisted , hexagonal shaped steel wire mesh Gabions as per En standards mesh type 10 x 12 as per EN 10223 , edges are to be mechanically selvedge made of heavily ( Zn+PVC) coated G.I. wire as per B.S. 443 mesh wire 3 mm die & edge wire dia 3.9mm dia of maccaferri type or equivalent type & filled with 20 to 50 kg weight trap Stones ,including conveying with all leads & lifts and required placing at required places in required line , level, slope, section as directed. etc complete under tidal condition. Gabions of Size – 3X4M a) Excavation
2.85 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
2.5
1
2.5
1
1
3
0.5
1.5
1
1
4.5
0.3
1.35 9.85
Total
Comprehensive CAT Plan of Satluj River Basin
29131.01
29131
191
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
192
Volume: II Section IV Page No:
SPUR ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
2
1
2
1
1
3
0.3
0.9
Rate
Unit
Amount
198.6
m3
575.94
2900
m3
15660
Say Per Rm
Deflecting Spur Gabions of Size – 1.5X2M a) Excavation
2.9 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
3
0.3
0.9 5.4
Total
Comprehensive CAT Plan of Satluj River Basin
16235.94
16236
193
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
194
Volume: II Section IV Page No:
195
SPUR ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
1
1
3
1
3
1
1
4
0.3
1.2
Rate
Unit
Amount
198.6
m3
834.12
2900
m3
28855
Say Per Rm
Gabions of Size – 2X3.5M a) Excavation
4.2 b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
2.5
0.5
1.25
1
1
3
1
3
1
1
4
0.3
1.2 9.95
Total
Comprehensive CAT Plan of Satluj River Basin
29689.12
29689
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
196
Volume: II Section IV Page No:
SPUR ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Deflecting Spur Gabions of Size – 2X3M
1
1
2.5
1
2.5
a) Excavation
1
1
4
0.3
1.2 3.7
b) Gabion Structure
c) Apron
1
1
1
1
1
1
1
1.5
1
1.5
1
1
2
1
2
1
1
2.5
1
2.5
1
1
4
0.3
1.2 8.2
Rate
Unit
198.6
m3
734.82
2900
m3
23780
Total
Comprehensive CAT Plan of Satluj River Basin
Amount
24514.82
Say Per Rm
24515
197
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
198
Volume: II Section IV Page No:
199
DROP STRUCTURE ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Rate
Unit
Amount
Say Per Rm
Drop Structure Gabion Gabions of Size – 3X4M a) Excavation
1
1
3
1
3
1
1
5
0.5
2.5 5.5
b) Gabion Structure
5
1
3
1
15
d) Apron
1
1
5
0.5
2.5 17.5
198.6
m3
1092.3
2900
m3
50750
Total
Comprehensive CAT Plan of Satluj River Basin
51842.3
51842
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
200
Volume: II Section IV Page No:
201
DROP STRUCTURE ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Rate
Unit
Amount
Say Per Rm
Drop Structure Gabion Gabions of Size – 4X5M a) Excavation
1
1
3
1
3
1
1
5
0.5
2.5 5.5
b) Gabion Structure
5
1
3
1
15
d) Apron
1
1
5
0.5
2.5 17.5
198.6
m3
1092.3
2900
m3
50750
Total
Comprehensive CAT Plan of Satluj River Basin
51842.3
51842
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
202
Volume: II Section IV Page No:
203
SILT DETENTION DAMS ESTIMATE
Item No Silt Detention Dams in Gabion Gabions of Size – 2X3M a) Excavation
b) Gabion Structure
c) Apron
No
1 1 1 1 1 1 1
Length Breadth Depth Quantity
1 1 1 1 1 1 1
2.5 3.5 1 1.5 2 2.5 3.5
0.5 0.3 1 1 1 0.5 0.3
Rate
Unit
1.25 1.05 2.3 198.6 m3 1 1.5 2 1.25 1.05 6.8 2900 m3 Total
Comprehensive CAT Plan of Satluj River Basin
Amount
Say Per Rm
456.78
19720 20176.78
20177
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
204
Volume: II Section IV Page No:
205
SILT DETENTION DAMS ESTIMATE
Item No Silt Detention Dams in Gabion Gabions of Size – 3X4M a) Excavation
b) Gabion Structure
c) Apron
No
Length
Breadth
Depth Quantity
1 1
1 1
3 4.5
0.5 0.3
1 1 1 1 1 1
1 1 1 1 1 1
1 1.5 2 2.5 3 4.5
1 1 1 1 0.5 0.3
Comprehensive CAT Plan of Satluj River Basin
Rate
Unit
1.5 1.35 2.85 198.6 m3 1 1.5 2 2.5 1.5 1.35 9.85 2900 m3 Total
Amount
Say Per Rm
566.01
28565 29131.01
29131
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
206
Volume: II Section IV Page No:
207
DROP STRUCTURE ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Rate
Unit
Amount
Say Per Rm
Drop Structure Gabion Gabions of Size – 3X3M a) Excavation
1
1
3
1
3
1
1
4
0.5
2 5
b) Gabion Structure
4
1
3
1
12
d) Apron
1
1
4
0.5
2 14
198.6
m3
993
2900
m3
40600
Total
Comprehensive CAT Plan of Satluj River Basin
41593
41593
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
208
Volume: II Section IV Page No:
209
Spill Way in Gabion ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Rate
Unit
Amount
Say Per Rm
Spill Way in Gabion Gabions of Size – 5X3M a) Excavation
2
1
2.5
1
5.00
1
1
5
0.5
2.50 7.50
b) Gabion Structure
d) Apron
2
1
1
1
2.00
2
1
1.5
1
3.00
2
1
2
1
4.00
2
1
2.5
1
5.00
1
1
5
0.5
2.50 16.50
198.6
m3
993
2900
m3
47850.00
Total
Comprehensive CAT Plan of Satluj River Basin
49339.50
49340
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
210
Volume: II Section IV Page No:
211
Toe Wall Gabion ESTIMATE Item No
No
Length
Breadth
Depth
Quantity
Rate
Unit
Amount
Say Per Rm
Toe Wall Gabion Gabions of Size – 4X6M a) Excavation
1
1
4
1
4.00
1
1
5
0.3
1.50 5.50
b) Gabion Structure
d) Apron
1
1
1
1
1.00
1
1
1.5
1
1.50
1
1
2
1
2.00
1
1
2.5
1
2.50
1
1
3
1
3.00
1
1
4
1
4.00
1
1
5
0.3
1.50 15.50
198.6
m3
993
2900
m3
44950.00
Total
Comprehensive CAT Plan of Satluj River Basin
46042.30
46042.00
Volume: II Section IV Page No:
Comprehensive CAT Plan of Satluj River Basin
212