PRICE EST NO:2018/1297/IA

Detailed Estimate

Construction of kadavu at the right bank of Chalakudy river in ward No.13 of Pariyaram grama
panchayath.
(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Detailed Estimate

1 60.1.2
RING BUND Type II Putting up ring bund with earth fille gunny bags of top width 1.0m bottom width 2.0m
height 2.0 m side and filling in between with earth to form ring bund and maintaining the same leak proof
till the completion of the work and clearing the site by dismantling the bund after completion of the
work.etc.complete.

Ring bund

a)Muniparakadavu 1 20.000 20.000

b)Konnanparakadavu 1 30.000 30.000

c)Puvathinkalkadavu 1 25.000 25.000

Total Quantity 75.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 75.000 metre

Say 75.000 metre @ Rs 1012.76 / metre Rs 75957.00

Irrigation
2 60.2.2

PRICE
Bailing out water Using 5HP Pump- Bailing out water with 5HP engine and pump set including
conveyance to site and erection,cost of fuel, lubrication oil and other stores, pay of staff etc complete

Bailing out

a)Muniparakadavu 1 10.000 5.000 50.000

b)Konnanparakadavu 1 15.000 5.000 75.000

c)Puvathinkalkadavu 1 10.000 5.000 50.000

Total Quantity 175.000 hour

Total Deducted Quantity 0.000 hour

Net Total Quantity 175.000 hour

Say 175.000 hour @ Rs 254.33 / hour Rs 44507.75

3 2.6.1
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means over areas
(exceeding 30 cm in depth, 1.5 m in width as well as 10 sqm on plan) including disposal of excavated
earth, lead up to 50 m and lift up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of
soil

Earthwork

printed on 24-11-2018 10:12:20 page 1

PRICE EST NO:2018/1297/IA

(0.40+1.10
a) Muniparakadavu 1 7.350 4.500 24.807
)/2

b)Konnanparakadavu-
1 12.000 0.400 0.600 2.881
curtain wall

For steps at Platform - (0.30+.87)

1 12.000 2.000 14.040
2 /2

(0.00+0.73
For Platform - 2 1 12.000 4.600 20.148
)/2

For steps at Platform - (0.53+0.92

1 4.150 2.400 7.222
1 )/2

Toe wall 1 7.850 0.500 0.570 2.238

(0.00+1.00
For Platform - 1 1 5.400 3.800 10.260
)/2

For Rubble pitching 1 6.000 3.700 0.300 6.661

Toe wall at road 1 3.700 0.500 0.500 0.925

For Drain 1 14.000 1.000 0.450 6.300

1 2.700 1.400 0.450 1.701

c)Puvathinkalkadavu-
1 5.000 1.400 0.500 3.500
For Steps

1
Irrigation
5.000 1.200
(0.500+1.1
4.920
4)/2

PRICE 1 5.000 3.800

(0.000+1.9
1)/2

Total Quantity
18.145

123.748 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 123.748 cum

Say 123.748 cum @ Rs 172.87 / cum Rs 21392.32

4 60.7.1
DRY RUBBLE MASONRY _ Dry rubble without concrete levelling course masonry with good quality
blasted rubble including packing to compactness to lines and levels cost and conveyance of all materials
labour charges etc. complete as per direction of Departmental officers at site

DR masonry

a) Muniparakadavu 1 7.350 0.600 0.400 1.764

1 7.350 1.200 0.600 5.292

1 7.350 1.200 0.800 7.056

1 7.350 1.100 1.000 8.086

printed on 24-11-2018 10:12:20 page 2

PRICE EST NO:2018/1297/IA

b )
Konnanparakadavu- (0.30+1.2)
1 12.000 1.800 16.201
For steps at Platform - /2
2

1 12.000 0.200 1.200 2.881

For Platform - 2 1 12.000 4.600 0.400 22.080

For steps at Platform - (0.3+1.4)/

1 4.150 2.200 7.761
1 2

1 4.150 0.200 1.400 1.162

Toe wall 1 7.850 0.500 0.300 1.178

For Platform - 1 1 5.400 3.800 0.500 10.260

Toe wall at road 1 3.700 0.500 0.500 0.925

For Drain 1 14.000 1.000 0.300 4.200

1 2.700 1.400 0.300 1.134

c)Puvathinkalkadavu- (0.75+1.85
1 5.000 2.200 14.300
For Steps )/2

1 5.000 0.600 0.710 2.130

(0.81+1.91
1 5.000 2.200 14.960
)/2

1 Irrigation
5.000 1.000 1.910 9.550

PRICE Total Quantity

Total Deducted Quantity

Net Total Quantity

130.920 cum

0.000 cum

130.920 cum

Say 130.920 cum @ Rs 2634.24 / cum Rs 344874.70

5 od1952/2018_2019/IA
Random rubble masonry in cement mortar 1:8 for top belt of retaining wall including simultaneous
pointing to the exposed faces of masonry, labour charges, cost and conveyance of materials,
etc.complete as per the direction of departmental officers at site.<br>

RR masonry

Konnanparakadavu-
For Platform - 2-Toe 1 7.850 0.500 0.500 1.963
wall

Total Quantity 1.963 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.963 cum

Say 1.963 cum @ Rs 3811.62 / cum Rs 7482.21

printed on 24-11-2018 10:12:20 page 3

PRICE EST NO:2018/1297/IA

6 60.7.4
DR PACKING FOR APRONS - Rough stone dry packing for apron with good quality blasted rubble
including packing to compactness to lines levels, cost and conveyance of all materials labour charges
etc. complete as per direction of Departmental officers at site

Rubble pitching

a)Konnanparakadavu 1 6.000 3.700 0.300 6.661

Total Quantity 6.661 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 6.661 cum

Say 6.661 cum @ Rs 2723.52 / cum Rs 18141.37

7 4.1.8
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)

Konnanparakadavu-
1 14.000 1.000 0.150 2.100
For Drain foundation

1 2.700 1.400 0.150 0.567

Total Quantity 2.667 cum

Total Deducted Quantity 0.000 cum

Irrigation Net Total Quantity 2.667 cum

PRICE
Say 2.667 cum @ Rs 6146.26 / cum Rs 16392.08

8 od1953/2018_2019/IA
Cement concrete 1:3:6 using graded hard granite broken stones(60% of 40mm <br>& 40% 20mm)
including cost and conveyance of all materials,form work,labour <br>charges for mixing,
laying,compacting,watering,curing etc.complete as dierected <br>by Deptl officers. <br>

For Drain Side walls 1 14.000 0.200 0.650 1.821

1 15.400 0.200 0.650 2.003

1 2.500 0.200 0.650 0.325

1 1.700 0.200 0.650 0.222

Total Quantity 4.371 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.371 cum

Say 4.371 cum @ Rs 4690.81 / cum Rs 20503.53

9 4.1.5
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm
nominal size)

printed on 24-11-2018 10:12:20 page 4

PRICE EST NO:2018/1297/IA

Konnanparakadavu-
For Platform - 2-Toe 1 7.850 0.500 0.075 0.295
wall

Total Quantity 0.295 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.295 cum

Say 0.295 cum @ Rs 6762.31 / cum Rs 1994.88

10 4.1.3
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size)

a) Muniparakadavu-
curtain wall- end of 1 7.350 0.400 0.400 1.176
step

Steps - Tread 1 7.350 0.900 0.100 0.662

3 7.350 1.200 0.100 2.646

Steps - Rise 3 7.350 0.200 0.100 0.441

b )
Konnanparakadavu-
1 12.000 0.400 0.600 2.881
For Platform - 2-Steps
- front portion Irrigation
Steps

For Platform - 2

For Platform - 1 -
PRICE
5

1
12.000

12.000
0.400

4.700
0.100

0.100
2.401

5.641
0.10-
Average

0.10-
6 4.150 0.400 0.100 0.997
Steps Average

For Platform - 1 1 5.400 3.900 0.100 2.107

Steps on Platform - 1 1 1.450 0.500 0.250 0.182

Do - Rise 1 1.450 0.100 0.250 0.037

On existing Steps 1 1.450 1.400 0.100 0.203

6 1.450 0.700 0.100 0.609

2 1.450 0.800 0.100 0.232

Do - Rise 9 1.450 0.100 0.250 0.327

Toe wall at road 1 3.700 0.500 0.100 0.186

Drain - Wearing coat. 1 14.200 0.600 0.050 0.426

1 2.500 1.000 0.050 0.125

printed on 24-11-2018 10:12:20 page 5

PRICE EST NO:2018/1297/IA

c) Puvathinkalkadavu-
curtain wall- end of 1 5.000 0.400 0.750 1.500
step

0.100-
Steps 6 5.000 0.400 0.100 1.201
Average

0.500-
1 5.000 0.500 0.100 0.250
Average

0.100-
Steps 6 5.000 0.400 0.100 1.201
Average

0.900-
1 5.000 0.900 0.100 0.450
Average

Total Quantity 25.881 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 25.881 cum

Say 25.881 cum @ Rs 7523.98 / cum Rs 194728.13

11 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more

Steel Reinforcement

Vide Item no 10 above 1 25.881 60.0 1552.861

Irrigation
(1552.861
Add wastage-5%

Add extra
PRICE 1

1
77.643

0.496
77.643

0.496
*5%)

(1552.861
*5%)

Total Quantity 1631.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 1631.000 kilogram

Say 1631.000 kilogram @ Rs 77.68 / kilogram Rs 126696.08

12 4.3.1
Centering and shuttering including strutting, propping etc. and removal of form work for:Foundations,
footings, bases for columns

Form work

a) Muniparakadavu-
1 7.350 0.500 3.675
Steps - Front side

Do - Sides 2 0.400 0.500 0.400

Steps - sides 2 0.600 0.100 0.120

2*2 1.200 0.100 0.480

printed on 24-11-2018 10:12:20 page 6

PRICE EST NO:2018/1297/IA

2 1.100 0.100 0.221

Steps - Face 3 7.350 0.200 4.410

3*2 0.100 0.200 0.121

b )
Konnanparakadavu-
1 12.000 0.600 7.200
For Platform - 2 -
Steps

Do - Sides 2 0.400 0.600 0.480

Steps - Face 5 12.000 0.200 12.001

0.10-
Steps - Sides 2*5 0.200 0.100 0.201
Average

For Platform - 2 -
2 4.700 0.100 0.941
Sides

For Platform - 1-Steps

6 4.150 0.200 4.980
- Face

0.10-
Steps - Sides 2*6 0.200 0.100 0.241
Average

For Platform - 1- Sides 1 3.900 0.100 0.390

1 1.250 0.100 0.125

Steps on Platform - 1 1 Irrigation

1.450 0.250 0.363

PRICE
Do - Rise 2 0.500 0.250 0.250

2 0.100 0.250 0.050

On existing Steps 2 1.400 0.100 0.280

6 0.700 0.100 0.420

2 0.800 0.100 0.161

2*9 0.100 0.250 0.450

Toe wall at road 2 3.700 0.100 0.741

2 0.500 0.100 0.100

Drain - Side walls 1 15.400 0.650 10.010

1 15.200 0.650 9.880

1 14.200 0.650 9.230

1 14.000 0.650 9.100

1 2.700 0.650 1.756

1 2.500 0.650 1.625

1 1.900 0.650 1.235

printed on 24-11-2018 10:12:20 page 7

PRICE EST NO:2018/1297/IA

1 1.700 0.650 1.105

4 0.200 0.650 0.520

c) Puvathinkalkadavu-
1 5.000 0.750 3.750
Steps - Front side

Do - Sides 2 0.400 0.750 0.601

Steps - Face 6 5.000 0.200 6.000

0.100-
Steps - Sides 2*6 0.200 0.100 0.241
Average

0.500-
1 0.500 0.100 0.050
Average

Steps - Face5 6 5.000 0.200 6.000

0.100-
Steps - Sides 2*6 0.200 0.100 0.241
Average

0.900-
1 0.900 0.100 0.091
Average

Total Quantity 100.236 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 100.236 sqm

Say 100.236 sqm @ Rs 266.20 / sqm Rs 26682.82

Sl No Description No
Irrigation
L B D CF Quantity Remark

Sl No
PRICE
Description
2 Add GST @ 12%

Lump-Sum Total
No L B D
Rs 107922.36
CF Quantity

Remark 3 Contingencies and unforeseen items if any

Lump-Sum Total Rs 22725.00

TOTAL Rs 1030000.00

Rounded Total Rs 10,30,000

Rupees Ten Lakh Thirty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

printed on 24-11-2018 10:12:20 page 8