PRICE TS No: 91138/2018-2019 EST NO:2018/124436

LSGD Section Kanjikuzhy

Kanjikuzhy GP 2018-2019 : Churuli SNDP Padi Attikalam Road Culvert (273/19)

Detailed Estimate

(Cost Index Applied for this estimate is 54.9%)

Sl No Description No L B D CF Quantity Remark

1 CULVERT

1 8.3.2.A
Earthwork in Hill Road
(ii)Excavation in Hilly Areas in Soil by mechanical means
A)Excavation in soil in Hilly Area by mechanical means including cutting and trimming of side slopes and
disposing of excavated earth with a lift upto 1.5 m and a lead upto 20 m as per Technical Specification
Clause 1603.1

FOUNDATION 1 6.300 2.400 1.500 22.680

WINGS 4 0.600 0.700 1.500 2.520

Total Quantity 25.200 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 25.200 cum

Say25.200 cum @ Rs 152.05 / cum Rs 3831.66

2 12.5.3
Plain/reinforced cement concrete in substructure complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 ans 1204
For height upto 5 m
III.R.C.C grade M 20

foundation 1 6.300 2.400 0.150 2.268

Wings 4 0.600 0.700 0.150 0.252

Total Quantity 2.520 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.520 cum

Say2.520 cum @ Rs 9803.29 / cum Rs 24704.29

3 12.5.1.1
Plain/reinforced cement concrete in substructure complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 ans 1204
For height upto 5 m
I.P.C.C grade M 15
(i)Nominal mix (1:2.5:5)

ABUTMENTS 2 6.000 0.600 1.500 10.800

WINGS 4 0.500 0.500 1.500 1.500

printed on 09-07-2019 15:17:15 page 1

PRICE TS No: 91138/2018-2019 EST NO:2018/124436

Total Quantity 12.300 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 12.300 cum

Say12.300 cum @ Rs 8562.34 / cum Rs 105316.78

4 13.1.1.1
Providing and laying reinforced cement concrete in superstructure as per drawing and technical
specifications Clauses 800, 1205.4 and 1205.5
I.R.C.C grade M 20
(i)For nominal mix 1:2:4

Deck Slab 1 6.000 2.000 0.180 2.160

Total Quantity 2.160 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.160 cum

Say2.160 cum @ Rs 10694.49 / cum Rs 23100.10

5 13.20.2
Providing and laying parapet with PCC M 15 as per drawing & technical specifications Clauses 800 and
1208.4
II.Nominal Mix (1:2.5:5)

PARAPET 2 2.000 0.150 0.600 0.360

Total Quantity 0.360 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.360 cum

Say0.360 cum @ Rs 8562.34 / cum Rs 3082.44

6 13.3
Supplying, fitting and placing TMT bar reinforcement in superstructure complete as per drawing and
technical specifications Clauses 1002,1010 and 1202

STEEL 1 0.216 0.216

Total Quantity 0.216 tonne

Total Deducted Quantity 0.000 tonne

Net Total Quantity 0.216 tonne

Say0.216 tonne @ Rs 82681.77 / tonne Rs 17859.26

7 11.4.2.2
Providing concrete for plain/reinforced concrete in open foundations complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203
II.P.C.C grade M 15
(ii)Nominal mix 1:2.5:5 (Hand mixing)

printed on 09-07-2019 15:17:15 page 2

PRICE TS No: 91138/2018-2019 EST NO:2018/124436

RETAINING WALL
1 3.000 2.100 0.150 0.946
FOUNDATION

1 3.000 1.700 0.150 0.765

Total Quantity 1.711 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.711 cum

Say1.711 cum @ Rs 8290.68 / cum Rs 14185.35

8 od227880/2018_2019
Dry rubble masonry without concrete leveling coarse, with good quality blasted rubble including packing
to compactness in lines and levels all cost ,conveyance and labour charges etc. complete.

SUPER 1 3.000 1.500 2.000 9.000

1 3.000 0.750 1.850 4.163

1 4.000 1.100 2.000 8.800

1 4.000 0.550 0.850 1.870

1 1.500 1.300 0.500 0.976

SUPER 1 1.500 0.800 2.000 2.401

Total Quantity 27.210 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 27.210 cum

Say27.210 cum @ Rs 3097.13 / cum Rs 84272.91

Service Tax Amount Rs 0.0

Total with Service Tax Rs 276352.80

Sl No Description No L B D CF Quantity Remark

2 Pipe culvert

1 9.1.1
Excavation for Structures
Earthwork in excavation for foundation of structures upto 3 m depth as per drawing and technical
specification clause 1104 including setting out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom and backfilling with approved material.
I. Ordinary soil
(i) Upto 3 m depth

1 5.000 1.000 1.200 6.000

Total Quantity 6.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 6.000 cum

Say6.000 cum @ Rs 576.19 / cum Rs 3457.14

printed on 09-07-2019 15:17:15 page 3

PRICE TS No: 91138/2018-2019 EST NO:2018/124436

2 9.2.1
Bedding for Pipe
(i)Type A (Concrete Cradle) Bedding
Laying concrete cradle bedding with M15 Grade Cement Concrete as per Clause 1105 (i)

1 5.000 1.000 0.150 0.750

Total Quantity 0.750 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.750 cum

Say0.750 cum @ Rs 8095.30 / cum Rs 6071.48

3 od228907/2018_2019
Providing and laying non-pressure NP2 class (light duty) R.C.C. pipes with collars jointed with stiff
mixture of cement mortar in the proportion of 1:2 ( 1 cement : 2 fine sand) including testing of joints etc.
complete:600 mm dia R.C.C. pipe

1 5.000 5.000

Total Quantity 5.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 5.000 metre

Say5.000 metre @ Rs 2254.49 / metre Rs 11272.45

Service Tax Amount Rs 0.0

Total with Service Tax Rs 20801.07

Sl No Description No L B D CF Quantity Remark

3 Irish Drain

1 3.5.2
Excavation in Soil with Dozer with lead upto 100 m
Excavation for roadway in soil by mechanical means including cutting and pushing the earth to site of
embankment upto a distance of 100 m, including trimming bottom and side slopes in accordance with
requirements of lines, grades and cross-sections.

1 35.000 1.200 0.200 8.400

Total Quantity 8.400 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 8.400 cum

Say8.400 cum @ Rs 61.78 / cum Rs 518.95

2 od228921/2018_2019
Filling with Quarry Muck Filling up low lying and water logged areas with local material/ quarry muck,
spreading in layers, leveling
the top at site and consolidation by ramming, etc complete for improving the CB R value of sub grade"

1 39.000 1.200 0.050 2.340

printed on 09-07-2019 15:17:15 page 4

PRICE TS No: 91138/2018-2019 EST NO:2018/124436

Total Quantity 2.340 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.340 cum

Say2.340 cum @ Rs 932.00 / cum Rs 2180.88

3 11.4.3.1
Providing concrete for plain/reinforced concrete in open foundations complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203
III.P.C.C. grade M 20 (i)Nominal mix (1:2:4)

1 39.000 1.200 0.120 5.616

Total Quantity 5.616 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 5.616 cum

Say5.616 cum @ Rs 8923.27 / cum Rs 50113.08

Service Tax Amount Rs 0.0

Total with Service Tax Rs 52812.92

Sl No Description No L B D CF Quantity Remark

4 Unforseen

Lump-Sum Total Rs 33.00

TOTAL Rs 350000.00

Rounded Total Rs 3,50,000

Rupees Three Lakh Fifty Thousand Only

(Cost Index Applied for this estimate is 54.9%)

printed on 09-07-2019 15:17:15 page 5