ESTIMATE FOR PA POND AT SIKKA UNIT :-

(A) CIVIL WORK FOR POND

Sr. No. Description Qty Unit Rate Amount in Rs
1 Excavation for soft rock 2450 Cum 150 3,67,500
2 Excavation for hard rock 3400 Cum 750 25,50,000
3 Fly ash brick linning with pointing 1130 Sqm 500 5,65,000
4 Rolling, watering and compaction in embankment 631 Sqm 30 18,930
5 Providing & Laying of sand 660 Cum 800 5,28,000
6 PCC 33 Cum 3000 99,000
7 Fly ash brick masonry 100 Cum 3500 3,50,000
8 Railing 6 MT 22000 1,32,000
TOTAL 46,10,430
Free issue materials
Sr. No. Description Qty Unit Rate Amount in Rs
1 Cement 30 MT 5400 1,62,000
2 structural steel 6 MT 48000 2,88,000
TOTAL (B) 4,50,000
Total cost of civil works- (C ) = (A) + (B) 50,60,430
Say Rs. 51 LACS

(B) LINING WORK FOR POND

Qty Unit Rate Amount in Rs
1 450 GSM PP Non-Woven Geotextile - single layer
2 2.00mm thick HDPE Black Smooth Liner
3300 Sq.m 725 23,92,500

Total 23.93 LACS

Say Rs 24 LACS
(C) NET ON THE PERIPHERY OF THE POND

Qty Unit Rate Amount in Rs

1 NET AROUND PERIPHERY FOR 1.5M HEIGHT 205.92 Sq.m 1100 2,26,512

Total 2.27 LACS

Say Rs 2.5 LACS

(D) ROOFING ARRANGEMENT

Amount in Rs
1 RCC COLUMNS 4,10,000
250 MICRON 0.2MM THICK HDPE BLACK SMOOTH FILM
2 3,50,000
3 ROPE 2,00,000

Total 9.60 LACS

Say Rs 10 LACS

(E) PUMP, MOTOR AND PIPING

Amount in Rs
1 PUMP 10,00,000
2 MOTOR & CABLES 3,00,000
3 PIPING & SUPPORTS 5,00,000
4 FOUNDATION AND SUMP 2,00,000

Total Rs 20.00 LACS