Crate Wire Structure,Field Drop Structure, Retaining Wall

DEPARTMENT OF SOIL AND WATER CONSERVATION, PUNJAB

Tender No. DSWC/HSP/2026-2027/08

Construction of Stone Masonry Retaining wall, Inlet Structure of pond, ROC and Crate Wire Structures at Vill. Beh Khushala, Beh Nangal, Beh Chur (Manjhali Patti), Andhwar Patti (Kothi), Beh Jogan, Dhagrol Patti (Beh Chur), Beh Ranga (Lakhar Palli), Beh Atta, Damowal, Rakri Datarpur and Parelian under sub division Talwara and at Vill. Balaggan, Hardothla and Miyan Da pind under Sub Division Dasuya

RATES FOR CIVIL WORK( Approved by CCS PUNJAB Chandigarh)

Name & Address of Firm/ Bidder

Total Estimated Cost 6440300

Quoted by Contractor (as %age less of estimated Amount) Less (-%) Amount Quoted

1. Stone Masonry Retaining wall, ROC & Crate Wire Structure

Village Beh Khushala Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4013 dated 11/02/2026 Amount = 4,28,400/- o/o COS, SAS Nagar

1.1 Crate Wire Structure

1.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 93.75 per cum 858.09

2 Cost of wire (including GST) & Carriage 962.5 per kg 62.16

1.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 45.75 per cum 38.98

2 Weaving of wire mesh 15x15cm 437.5 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 437.5 per sqm 73.75

4 Filling of stones into wire crates hand pack 93.75 per cum 338.17

1.2 ROC Structure 1

1.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 33 per bag 299.99

2 Cost of Crusher Sand 5.5 per cum 1073.16

3 Cost of Stone Aggregate 1.58 per cum 763.63

4 Cost of Bajri 0.7 per cum 704.8

5 Cost of Boulder 3-40 kg 15.21 per cum 858.09

1.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 7.47 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.58 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.78 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 5.55 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 8.28 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 13.05 per sqm 159.07

1.3 ROC Structure 2

1.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 20 per bag 299.99

2 Cost of Crusher Sand 3.25 per cum 1073.16

3 Cost of Stone Aggregate 1.07 per cum 763.63

4 Cost of Bajri 0.43 per cum 704.8

5 Cost of Boulder 3-40 kg 8.64 per cum 858.09

Sub Total = 18018

1.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 4.34 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.07 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.48 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.09 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.76 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 8.98 per sqm 159.07

1.4 Retaining Wall

1.4.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 23 per bag 299.99 6900.07

2 Cost of Crusher Sand 4.13 per cum 1073.16 0.00_

3 Cost of Stone Aggregate 1.2 per cum 763.63 916.35

4 Cost of Bajri 0.00_ per cum 704.8 95.15

5 Cost of Boulder 3-40 kg 12.71 per cum 858.09 10902.06

1.4.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 6 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.2 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.15 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 4.8 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 6.75 per cum 3486

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (A) SAY = 428400

2. Stone Masonry Retaining wall of pond, ROC & Crate Wire Structure

Village Beh Nangal Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4233 dated 25/02/2026 Amount = 4,64,100/- o/o COS, SAS Nagar

2.1 Crate Wire Structure

2.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 93.38 per cum 858.09

2 Cost of wire (including GST) & Carriage 899.25 per kg 62.16

2.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 44.78 per cum 38.98

2 Weaving of wire mesh 15x15cm 408.75 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 408.75 per sqm 73.75

4 Filling of stones into wire crates hand pack 93.38 per cum 338.17

2.2 ROC Structure 1

2.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 36 per bag 299.99

2 Cost of Crusher Sand 5.92 per cum 1073.16

3 Cost of Stone Aggregate 1.58 per cum 763.63

4 Cost of Bajri 0.72 per cum 704.8

5 Cost of Boulder 3-40 kg 16.72 per cum 858.09

2.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 7.47 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.58 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.8 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 5.55 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 9.65 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 13.05 per sqm 159.07

2.3 ROC Structure 2

2.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 20 per bag 299.99

2 Cost of Crusher Sand 3.25 per cum 1073.16

3 Cost of Stone Aggregate 1.07 per cum 763.63

4 Cost of Bajri 0.43 per cum 704.8

5 Cost of Boulder 3-40 kg 8.64 per cum 858.09

Sub Total = 17905

2.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 4.34 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.07 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.48 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.09 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.76 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 8.98 per sqm 159.07

2.4 Retaining Wall

2.4.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 38 per bag 299.99

2 Cost of Crusher Sand 6.89 per cum 1073.16

3 Cost of Stone Aggregate 2 per cum 763.63

4 Cost of Bajri 0.23 per cum 704.8

5 Cost of Boulder 3-40 kg 21.18 per cum 858.09 18170.09

Sub Total = 38646

2.4.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 10 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 2 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.25 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 8 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 11.25 per cum 2999.31

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (B) SAY = 464100

3. Stone Masonry Retaining wall of pond, ROC & Crate Wire Structure

Village Beh Chur Manjhali Patti Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4017 dated 11/02/2026 Amount = 4,78,200/- o/o COS, SAS Nagar

3.1 Crate Wire Structure

3.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 60 per cum 858.09

2 Cost of wire (including GST) & Carriage 616 per kg 62.16

3.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 24 per cum 38.98

2 Weaving of wire mesh 15x15cm 280 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 280 per sqm 73.75

4 Filling of stones into wire crates hand pack 60 per cum 338.17

3.2 Retaining Wall

3.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 82.89 per bag 299.99

2 Cost of Crusher Sand 14.94 per cum 1073.16

3 Cost of Stone Aggregate 4.8 per cum 763.63

4 Cost of Bajri 0.54 per cum 704.8

5 Cost of Boulder 3-40 kg 44.99 per cum 858.09

3.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 24 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 4.8 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.6 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 19.2 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 21.7 per cum 3486

3.3 ROC Structure 1

3.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 21 per bag 299.99

2 Cost of Crusher Sand 3.58 per cum 1073.16

3 Cost of Stone Aggregate 1.2 per cum 763.63

4 Cost of Bajri 0.5 per cum 704.8

5 Cost of Boulder 3-40 kg 9.44 per cum 858.09

Sub Total = 19501

3.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 5.16 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.2 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.55 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.48 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 5.1 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 9.68 per sqm 159.07

3.4 ROC Structure 2

3.4.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 20 per bag 299.99

2 Cost of Crusher Sand 3.4 per cum 1073.16 3653.44

3 Cost of Stone Aggregate 1.2 per cum 763.63

4 Cost of Bajri 0.42 per cum 704.8 298.13

5 Cost of Boulder 3-40 kg 0.99_ per cum 858.09 7683.34

Sub Total = 18556

3.4.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 4.86 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.2 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.47 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.48 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.66 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 9.73 per sqm 159.07

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (C) SAY = 478200

4. Stone Masonry Retaining wall of pond,, Inlet Structure of pond, ROC & Crate Wire Structure

Village Andhwar Patti (Kothi) Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4231 dated 25/02/2026 Amount = 4,62,400/- o/o COS, SAS Nagar

4.1 Crate Wire Structure

4.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 79.13 per cum 858.09

2 Cost of wire (including GST) & Carriage 792.55 per kg 62.16

Sub Total = 117166

4.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 34.13 per cum 38.98

2 Weaving of wire mesh 15x15cm 360.25 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 360.25 per sqm 73.75

4 Filling of stones into wire crates hand pack 79.13 per cum 338.17

Sub Total = 76670

4.2 Retaining Wall

4.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 46 per bag 299.99

2 Cost of Crusher Sand 8.27 per cum 1073.16 0.00_

3 Cost of Stone Aggregate 2.4 per cum 763.63

4 Cost of Bajri 0.27 per cum 704.8

5 Cost of Boulder 3-40 kg 25.41 per cum 858.09

4.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 12 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 2.4 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.3 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 9.6 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 13.5 per cum 2999.31

4.3 Inlet Structure

4.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 31 per bag 299.99

2 Cost of Crusher Sand 4.68 per cum 1073.16

3 Cost of Stone Aggregate 3.2 per cum 763.63

4 Cost of Bajri 1.64 per cum 704.8

5 Cost of Boulder 3-40 kg 8.27 per cum 858.09

Sub Total = 24611

4.3.2 Labour Charges

Sr. No. Qty unit Rate Amount

1 E/w in excavation of foundation of structure 9.9 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 3.2 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 1.82 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 5.36 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 2.16 per cum 3486

Sub Total = 29713

4.4 ROC Structure 1

4.4.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 20 per bag 299.99

2 Cost of Crusher Sand 3.26 per cum 1073.16

3 Cost of Stone Aggregate 1.07 per cum 763.63

4 Cost of Bajri 0.47 per cum 704.8

5 Cost of Boulder 3-40 kg 8.6 per cum 858.32

Sub Total = 17977.32

4.4.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 4.34 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.07 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.52 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.09 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.73 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 8.98 per sqm 159.07

Sub Total = 29624

4.5 ROC Structure 2

4.5.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 18 per bag 299.99

2 Cost of Crusher Sand 3.03 per cum 1073.16

3 Cost of Stone Aggregate 1.07 per cum 763.63

4 Cost of Bajri 0.45 per cum 704.8

5 Cost of Boulder 3-40 kg 7.81 per cum 858.32

Sub Total = 16632.87

4.5.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 4.34 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.07 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.5 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 3.09 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.01 per cum 3486

6 Plaster work on sides of structure in 1:4 sand mortar 8.98 per sqm 159.07

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (D) SAY = 462400

5. Stone Masonry Retaining wall of pond,, Inlet Structure of pond & Crate Wire Structure

Village Beh Jogan Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4427 dated 12/03/2026 Amount = 4,31,500/- o/o COS, SAS Nagar

5.1 Retaining Wall

5.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 89 per bag 299.99

2 Cost of Crusher Sand 15.94 per cum 1073.16

3 Cost of Stone Aggregate 3.9 per cum 759.61

4 Cost of Bajri 0.00_ per cum 698.13

5 Cost of Boulder 3-40 kg 50.77 per cum 858.09

Sub Total = 90390

5.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 19.5 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 3.9 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.33 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 15.6 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 30.55 per cum 2999.31

Sub Total = 145080.54

5.2 Inlet Structure

5.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 58 per bag 299.99

2 Cost of Crusher Sand 0.99_ per cum 1073.16

3 Cost of Stone Aggregate 6.35 per cum 759.61

4 Cost of Bajri 3.38 per cum 698.13

5 Cost of Boulder 3-40 kg 14.4 per cum 858.09

Sub Total = 46367

5.2.2 Labour Charges

Sr. No. Qty unit Rate Amount

1 E/w in excavation of foundation of structure 19.94 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 6.35 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 3.75 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 10.03 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 3.06 per cum 2999.31

5.3 Crate Wire Structure

5.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 39 per cum 858.09

2 Cost of wire (including GST) & Carriage 365.75 per kg 62.16

5.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 20.4 per cum 38.98

2 Weaving of wire mesh 15x15cm 166.25 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 166.25 per sqm 73.75

4 Filling of stones into wire crates hand pack 39 per cum 338.17

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (E) SAY = 431500

6. Stone Masonry Retaining wall of pond & Crate Wire Structure

Village Dhagrol Patti (Beh Chur) Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4429 dated 12/03/2026 Amount = 4,71,900/- o/o COS, SAS Nagar

6.1 Retaining Wall

6.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 77 per bag 299.99

2 Cost of Crusher Sand 13.78 per cum 1073.16

3 Cost of Stone Aggregate 4 per cum 763.63

4 Cost of Bajri 0.45 per cum 704.8

5 Cost of Boulder 3-40 kg 42.35 per cum 858.09

Sub Total = 77494.91

6.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 20 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 4 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.5 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 16 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 22.5 per cum 2999.31

6.2 Crate Wire Structure

6.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 111 per cum 858.09

2 Cost of wire (including GST) & Carriage 1086.8 per kg 62.16

6.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 51 per cum 38.98

2 Weaving of wire mesh 15x15cm 494 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 494 per sqm 73.75

4 Filling of stones into wire crates hand pack 111 per cum 338.17

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (F) SAY = 471900

7. Crate Wire Structure

Village Beh Ranga (Lakhar Palli) Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4431 dated 12/03/2026 Amount = 4,62,600/- o/o COS, SAS Nagar

7.1 Crate Wire Structure

7.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 192 per cum 858.09

2 Cost of wire (including GST) & Carriage 1832.6 per kg 62.16

7.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 96 per cum 38.98

2 Weaving of wire mesh 15x15cm 833 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 833 per sqm 73.75

4 Filling of stones into wire crates hand pack 192 per cum 338.17

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (G) SAY = 462600

8. Stone Masonry Inlet Structure of pond & Crate Wire Structure

Village Beh Atta Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 4437 dated 12/03/2026 Amount = 4,73,100/- o/o COS, SAS Nagar

8.1 Inlet Structure

8.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 41 per bag 299.99

2 Cost of Crusher Sand 6.21 per cum 1073.16

3 Cost of Stone Aggregate 4.46 per cum 759.61

4 Cost of Bajri 2.34 per cum 698.13

5 Cost of Boulder 3-40 kg 10.3 per cum 858.09

Sub Total = 32818

8.1.2 Labour Charges

Sr. No. Qty unit Rate Amount

1 E/w in excavation of foundation of structure 14.25 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 4.46 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 2.6 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 7.2 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 2.16 per cum 2999.31

Sub Total = 38487

8.2 Crate Wire Structure

8.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 166.8 per cum 858.09

2 Cost of wire (including GST) & Carriage 1587.74 per kg 62.16

8.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 84 per cum 38.98

2 Weaving of wire mesh 15x15cm 721.7 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 721.7 per sqm 73.75

4 Filling of stones into wire crates hand pack 166.8 per cum 338.17

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (H) SAY = 473100

9. Stone Masonry Retaining wall, ROC & Crate Wire Structure

Village Damowal Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 918 dated 25/05/2026 Amount = 4,84,900/- o/o COS, SAS Nagar

9.1 Retaining Wall

9.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 54 per bag 299.99

2 Cost of Crusher Sand 9.69 per cum 1031.87

3 Cost of Stone Aggregate 2.86 per cum 722.33

4 Cost of Bajri 0.00_ per cum 663.5

5 Cost of Boulder 3-40 kg 29.74 per cum 816.79

Sub Total = 52697

9.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 14.3 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 2.86 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.33 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 11.44 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 15.6 per cum 2999.31

9.2 ROC Structure

9.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 21 per bag 299.99

2 Cost of Crusher Sand 3.6 per cum 1031.87

3 Cost of Stone Aggregate 0.00_ per cum 722.33

4 Cost of Bajri 0.4 per cum 663.5

5 Cost of Boulder 3-40 kg 10.01 per cum 816.79

Sub Total = 19371

9.2.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 6.33 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 1.1 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.44 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 4.3 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 4.8 per cum 2999.31

6 Plaster work on sides of structure in 1:4 sand mortar 7.65 per sqm 199.11

9.3 Crate Wire Structure

9.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 120 per cum 816.79

2 Cost of wire (including GST) & Carriage 1227.05 per kg 62.16

9.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 62.4 per cum 38.98

2 Weaving of wire mesh 15x15cm 557.75 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 557.75 per sqm 73.75

4 Filling of stones into wire crates hand pack 120 per cum 338.17

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (I) SAY = 484900

10. Stone Masonry Retaining wall, Inlet Structure of pond & Crate Wire Structure

Village Rakri Datarpur Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 189 dated 17/04/2026 Amount = 4,65,800/- o/o COS, SAS Nagar

10.1 Retaining Wall

10.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 54 per bag 299.99

2 Cost of Crusher Sand 9.64 per cum 1048.39

3 Cost of Stone Aggregate 2.8 per cum 738.85

4 Cost of Bajri 0.32 per cum 680.02

5 Cost of Boulder 3-40 kg 29.65 per cum 833.3

Sub Total = 53195

10.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 14 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 2.8 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 0.35 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 11.2 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 15.75 per cum 2999.31

10.2 Inlet Structure

10.2.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Cement 65 per bag 299.99

2 Cost of Crusher Sand 9.75 per cum 1048.39

3 Cost of Stone Aggregate 7 per cum 738.85

4 Cost of Bajri 3.72 per cum 680.02

5 Cost of Boulder 3-40 kg 0.00_ per cum 833.3

10.2.2 Labour Charges

Sr. No. Qty unit Rate Amount

1 E/w in excavation of foundation of structure 21.92 per cum 38.98

2 Laying of stone aggregate in foundation beds in 1:8:16 7 per cum 1396.94

3 Cement concerete 1:2:4 on top of wall 4.13 per cum 1396.94

4 Squared Rubbled Stone Masonary 1:5 Below Ground Level 11.04 per cum 2999.31

5 Squared Rubbled Stone Masonary 1:5 Above Ground Level 3.6 per cum 2999.31

10.3 Crate Wire Structure

10.3.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 90 per cum 833.3

2 Cost of wire (including GST) & Carriage 854.7 per kg 62.16

Sub Total = 128125

10.3.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 45.6 per cum 38.98

2 Weaving of wire mesh 15x15cm 388.5 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 388.5 per sqm 73.75

4 Filling of stones into wire crates hand pack 90 per cum 338.17

10.4 Sign Board

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (J) SAY = 465800

11. Crate Wire Structure

Village Parelia Tehsil Mukerian & Distt. Hoshiarpur

Estimate Sanction No. 1162 dated 12/06/2026 Amount = 4,68,500/- o/o COS, SAS Nagar

11.1 Crate Wire Structure

11.1.1 Material Charges

Sr. No. Particulars Qty unit Rate Amount

1 Cost of Stone including royalty & carriage upto pucca place (dump site) (size 3-40 kg) 187.5 per cum 858.09

2 Cost of wire (including GST) & Carriage 1925 per kg 62.16

11.1.2 Labour Charges

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 91.5 per cum 38.98

2 Weaving of wire mesh 15x15cm 875 per sqm 61.1

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 875 per sqm 73.75

4 Filling of stones into wire crates hand pack 187.5 per cum 338.17

11.2 Sign Board

Sr. No. Particulars Qty unit Rate Amount

1 Sign Board 6'X4' in size (Complete in all respect) 1 no. 3000

TOTAL (K) SAY = 468500

12. Stone Masonry Retaining wall for pond protection

Village Balaggan Tehsil Dasuya & Distt. Hoshiarpur

Estimate Sanction No. 1054 dated 05/06/2026 Amount = 3,95,500/- o/o COS, SAS Nagar

12.1 Stone Masonry Retaining wall

Sr. No. Particulars Qty unit Rate Amount

1 E/w in excavation of foundation of structure 0.00_ Per Cum 191.74

2 Laying of stone aggregate in foundation beds in 1:8:16 6.6 Per Cum 3294.29

3 Cement concerete 1:2:4 1.2 Per Cum 4919.84

4 Squared Rubbled Stone Masonary 1:5 62.6 Per Cum 5329.66

5 Carriage of material from Quarry 93.46 Per Sqm 294.17

TOTAL (L) SAY = 395500

13. Stone Masonry ROC and Crate Wire Structure

Village Hardothla Tehsil Dasuya & Distt. Hoshiarpur

Estimate Sanction No. 1056 dated 05/06/2026 Amount = 4,76,100/- o/o CCS Punjab, Chandigarh

13.1 Stone Masonry ROC and Crate Wire structure

Sr. No. Particulars Qty unit Rate Amount

1 E/w excavation in gravel soil for trench of masonry str. CSR 6.19 as per PWD specifications 51.72 Per Cum 35.82

2 C.C. 1:8:16 in foundation with 40 mm gauge stone aggregate CSR 10.6(b)(i) as per PWD specifications. 5.64 Per Cum 3294.29

3 Cement concerete 1:2:4 with stone aggregate CSR 10.13 a(i) as per PWD specifications. 1.92 Per Cum 4919.84

4 Squared Rubbled Masonary 1:5 Below ground level CSR 12.17 17.57 Per Cum 5329.66

5 Square rubble boulder masonary 1:5 above ground level CSR 12.17 as per PWD specifications. 29.86 Per Cum 5772.13

6 Plaster 1:4 12.5 mm thick CSR 15.9 as per PWD specifications. 24.7 Per Sqm 199.11

7 Weaving of wire mesh 15x15cm as per PWD specifications CSR 23.29 241.6 Per Sqm 191.74

8 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 241.6 Per Sqm 67.42

9 Filling of stones into wire crates hand pack as per PWD specifications CSR 23.32 51.9 Per Cum 1427.49

10 Carriage of material 131.24 Per Cum 294.17

TOTAL (M) SAY = 476100

14. Crate Wire Structure

Village Miyan da pind Tehsil Dasuya & Distt. Hoshiarpur

Estimate Sanction No. 1058 dated 05/06/2026 Amount = 4,77,300/- o/o CCS Punjab, Chandigarh

14.1 Crate Wire structure

Sr. No. Particulars Qty unit Rate Amount

1 E/w excavation in gravel soil for trench of masonry str. CSR 6.19 as per PWD specifications 97.5 Per Cum 35.82

2 Weaving of wire mesh 15x15cm as per PWD specifications CSR 23.29 665 Per Sqm 191.74

3 Spreading of wire mesh 15x15cm as per PWD specifications CSR 23.37 665 Per Sqm 67.42

4 Filling of stones into wire crates hand pack as per PWD specifications CSR 23.32 211.25 Per Cum 1427.49

TOTAL (N) SAY = 477300

GRAND TOTAL (A+B+C+D+E+F+G+H+I+J+K+L+M+N) =