PRICE EST NO:2020/8846

RIDF XXVI: Renovation of Ayirakulam and Puliyoorkulam in karode panchayath in

Parasala
Detailed Estimate

(Dsor year: 2016,Cost Index Applied for this estimate is 37.93%)

Sl No Description No L B D CF Quantity Remark

1 Part 1: Ayirakulam App A concrete retaining wall

1 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

Road side-sides of Existing rubble work

1 150.000 2.400 1.000 360.000

Total Quantity 360.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 360.000 cum

Say 360.000 cum @ Rs 173.72 / cum Rs 62539.20

2 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of
columns, etc for mass concrete

foundation
Other2 Engineering
150.000
Organisations
(.2+.26)/2 69.000

stem

PRICE 2 150.000 3.750

Total Quantity

Total Deducted Quantity

1125.000

1194.000 sqm

0.000 sqm

Net Total Quantity 1194.000 sqm

Say 1194.000 sqm @ Rs 267.52 / sqm Rs 319418.88

3 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)

1 150.000 2.200 0.100 33.000

Total Quantity 33.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 33.000 cum

Say 33.000 cum @ Rs 6176.71 / cum Rs 203831.43

4 5.1.3
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of

printed on 24-06-2020 15:32:13 page 1

PRICE EST NO:2020/8846

centering, shuttering, finishing and reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)

foundation 1 150.000 2.400 (.2+.26)/2 82.800

Stem 1 150.000 (.31+.2)/2 3.740 143.055

Key 1 150.000 0.300 0.300 13.500

Total Quantity 239.355 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 239.355 cum

Say 239.355 cum @ Rs 7962.22 / cum Rs 1905797.17

5 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

70 Kg/m3 1 239.355 70.000 16754.850

Total Quantity 16754.850 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 16754.850 kilogram

Say 16754.850 kilogram @ Rs 78.07 / kilogram Rs 1308051.14

Sl No Description No L B D CF Quantity Remark

Other Engineering Organisations

2 App B Retaining wall

PRICE
1 2.31
Clearing jungle including uprooting of rank vegetation, grass, brush wood, trees and saplings of girth up
to 30 cm measured at a height of 1 m above ground level and removal of rubbish up to a distance of 50
m outside the periphery of the area cleared

1 600.000 2.000 1200.000

Total Quantity 1200.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 1200.000 sqm

Say 1200.000 sqm @ Rs 9.93 / sqm Rs 11916.00

2 60.2.3
Bailing out water using pump above 5 HP and Up to 10 HP-Bailing out water with engine and pump set
above 5HP and up to 10HP, including conveyance to site and erection,cost of fuel, lubrication oil and
other stores, pay of staff etc complete

1 250.000 250.000

Total Quantity 250.000 hour

Total Deducted Quantity 0.000 hour

Net Total Quantity 250.000 hour

printed on 24-06-2020 15:32:13 page 2

PRICE EST NO:2020/8846

Say 250.000 hour @ Rs 293.12 / hour Rs 73280.00

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

FOUNDATION 1 250.000 1.900 0.600 285.000

DEEPENING OF
1 200.000 100.000 1.500 30000.000
POND

Side cutting 1 250.000 1.200 3.000 900.000

Total Quantity 31185.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 31185.000 cum

Say 31185.000 cum @ Rs 173.72 / cum Rs 5417458.20

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

FOUNDATION 1 250.000 1.900 0.600 285.000

D R S U P E R
S T R U C T U R E
Other1 Engineering Organisations
250.000 (.7+1.7)/2 2.500 750.000

belt

RR SUPER 1.15 PRICE 1

1
250.000

250.000
(1.7+.5)/2

(.7+.5)/2
0.150

0.500

Total Quantity
-41.250

75.000

1110.000 cum

Total Deducted Quantity -41.250 cum

Net Total Quantity 1068.750 cum

Say 1068.750 cum @ Rs 2647.29 / cum Rs 2829291.19

5 13.33.1
Pointing on stone work with cement mortar 1:3 ( 1 cement : 3 fine sand):Flush/ Ruled pointing

1 250.000 0.500 125.000

Total Quantity 125.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 125.000 sqm

Say 125.000 sqm @ Rs 232.34 / sqm Rs 29042.50

6
5.1.3
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of

printed on 24-06-2020 15:32:13 page 3

PRICE EST NO:2020/8846

centering, shuttering, finishing and reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)

1 250.000 0.940 0.150 35.250

Total Quantity 35.250 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 35.250 cum

Say 35.250 cum @ Rs 7962.22 / cum Rs 280668.26

7 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)

top 1 250.000 0.500 0.075 9.375

Total Quantity 9.375 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 9.375 cum

Say 9.375 cum @ Rs 6795.81 / cum Rs 63710.72

8 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

45kg/m3 Other1 Engineering

35.250 Organisations
80.000 2820.000

PRICE Total Quantity

Total Deducted Quantity

Net Total Quantity

2820.000 kilogram

0.000 kilogram

2820.000 kilogram

Say 2820.000 kilogram @ Rs 78.07 / kilogram Rs 220157.40

Sl No Description No L B D CF Quantity Remark

3 App C Ramp - 3 numbers

1 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

3 7.300 1.800 0.300 11.826

Total Quantity 11.826 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 11.826 cum

Say 11.826 cum @ Rs 173.72 / cum Rs 2054.41

printed on 24-06-2020 15:32:13 page 4

PRICE EST NO:2020/8846

2 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

3 7.300 1.800 0.300 11.826

LANDING 3 2.000 1.500 3.000 27.000

SLOPED PORTION 3 5.000 1.500 (3+.3)/2 37.125

Total Quantity 75.951 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 75.951 cum

Say 75.951 cum @ Rs 2647.29 / cum Rs 201064.32

3 13.33.1
Pointing on stone work with cement mortar 1:3 ( 1 cement : 3 fine sand):Flush/ Ruled pointing

LANDING 3 2.000 3.000 18.000

SLOPED PORTION 3 5.000 (3+.3)/2 24.750

Total Quantity 42.750 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 42.750 sqm

Other Engineering Organisations

Say 42.750 sqm @ Rs 232.34 / sqm Rs 9932.54

PRICE
4 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)

3 2.000 1.500 0.075 0.675

3 1.500 5.140 0.075 1.735

Total Quantity 2.410 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.410 cum

Say 2.410 cum @ Rs 6795.81 / cum Rs 16377.90

Sl No Description No L B D CF Quantity Remark

4 Part 2:Puliyoorkulam. APP A :Retaining wall

1 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

printed on 24-06-2020 15:32:13 page 5

PRICE EST NO:2020/8846

Deepening 1 100.000 20.000 1.000 2000.000

except existing RR
1 125.000 1.550 0.500 96.875
wall -founadtion

Side cutting 1 125.000 1.300 2.500 406.250

Total Quantity 2503.125 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2503.125 cum

Say 2503.125 cum @ Rs 173.72 / cum Rs 434842.88

2 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

FOUNDATION 1 125.000 1.550 0.500 96.875

(.67+1.35)
SUPER 1 125.000 2.000 252.500
/2

1 125.000 (.67+.5)/2 0.500 36.563

Total Quantity 385.938 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 385.938 cum

Other Engineering Organisations
Say 385.938 cum @ Rs 2647.29 / cum Rs 1021689.81

3 5.1.3
PRICE
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)

1 125.000 0.925 0.150 17.344

Total Quantity 17.344 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 17.344 cum

Say 17.344 cum @ Rs 7962.22 / cum Rs 138096.74

4 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
girders bressumers and cantilevers

2 125.000 0.150 37.500

Total Quantity 37.500 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 37.500 sqm

printed on 24-06-2020 15:32:13 page 6

PRICE EST NO:2020/8846

Say 37.500 sqm @ Rs 472.96 / sqm Rs 17736.00

5 5.22A.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete above plinth level.Thermo - Mechanically Treated bars of grade Fe-500D or more

50/kg 1 17.344 60.000 1040.641

Total Quantity 1040.641 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 1040.641 kg

Say 1040.641 kg @ Rs 78.07 / kg Rs 81242.84

6 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)

1 125.000 0.500 0.075 4.688

Total Quantity 4.688 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.688 cum

Say 4.688 cum @ Rs 6795.81 / cum Rs 31858.76

7 13.33.1
Other Engineering Organisations
Pointing on stone work with cement mortar 1:3 ( 1 cement : 3 fine sand):Flush/ Ruled pointing

PRICE 1 125.000 1.000

Total Quantity

Total Deducted Quantity

125.000

125.000 sqm

0.000 sqm

Net Total Quantity 125.000 sqm

Say 125.000 sqm @ Rs 232.34 / sqm Rs 29042.50

8 60.2.2
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

1 150.000 150.000

Total Quantity 150.000 hour

Total Deducted Quantity 0.000 hour

Net Total Quantity 150.000 hour

Say 150.000 hour @ Rs 255.53 / hour Rs 38329.50

Sl No Description No L B D CF Quantity Remark

5 APP B: Concrete Retaining wall

printed on 24-06-2020 15:32:13 page 7

PRICE EST NO:2020/8846

1 2.8.1
Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil

1 40.000 1.000 0.450 18.000

Total Quantity 18.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 18.000 cum

Say 18.000 cum @ Rs 229.52 / cum Rs 4131.36

2 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)

1 40.000 1.000 0.250 10.000

Total Quantity 10.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 10.000 cum

Say 10.000 cum @ Rs 6176.71 / cum Rs 61767.10

3 5.9.1 Other Engineering Organisations

Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of

fondation PRICE
columns, etc for mass concrete

1 40.000 0.200

Total Quantity
8.000

8.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 8.000 sqm

Say 8.000 sqm @ Rs 267.52 / sqm Rs 2140.16

4 5.1.3
Providing and laying in position specified grade of reinforced cement concrete, excluding the cost of
centering, shuttering, finishing and reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)

foundation 1 40.000 1.000 0.200 8.000

(.45+0.3)/
stem 2 40.000 1.500 45.000
2

Total Quantity 53.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 53.000 cum

printed on 24-06-2020 15:32:13 page 8

PRICE EST NO:2020/8846

Say 53.000 cum @ Rs 7962.22 / cum Rs 421997.66

5 5.9.2
Centering and shuttering including strutting, etc. and removal of form for:Walls (any thickness) including
attached pilasters, butteresses, plinth and string courses etc.

wall 1 40.000 1.500 60.000

Total Quantity 60.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 60.000 sqm

Say 60.000 sqm @ Rs 522.20 / sqm Rs 31332.00

Sl No Description No L B D CF Quantity Remark

6 Unforseen

Lump-Sum Total Rs 422500.00

Sl No Description No L B D CF Quantity

Remark 7 Project preparation charges @1 %

Lump-Sum Total Rs 175240.00

Sl No Description No L B D CF Quantity

Remark 8 Quality control charges @ 0.65 %

Lump-Sum Total Rs 114233.00

Sl No Description No L B D CF Quantity

Remark
Other Engineering Organisations
9 Establishment charges @ 3 %

Remark
Sl No
PRICE
Lump-Sum Total
Description No L

10 Supervision charges @ 7%
B D
Rs 527227.00
CF Quantity

Lump-Sum Total Rs 1230198.00

Provision for GST payments (in %) @ 12.0%

Amount reserved for GST payments 2128583.58

Total 19866780.58

Lumpsum for round off 0.00

TOTAL Rs 19866780.58

Rounded Total Rs 1,98,66,781

Rupees One Crore Ninety Eight Lakh Sixty Six Thousand Seven Hundred and Eighty One Only

(Cost Index Applied for this estimate is 37.93%)

printed on 24-06-2020 15:32:13 page 9