Chellanam CDP 15.10.2022

ASE- Reformation of Damaged Sunken Sea wall Using Tetrapods in between CP stone 976 and 1052 for 10 km stretches
along Chellanam
Coast- Phase I for a length of 7.350 Km between CP 986 and CP 1026 (Revised for a length of 7.35km between CP 980 and CP 1023)
CONTRACT DEVIATION PROPOSAL

DSR Code Description Qty Quoted/ Unit Amount
Admissible
No L B H Rate
1.00 Reformation of damaged sunken sea wall
1.01 Od Dismantling stones in the sea wall to construct the Groyne portion and Dumping in position
suitably to form the armour course of sea wall as per approved design(dumping with a lead upto
50m)using rail track or pneumatic type equipment with crane or winches or by any other method
As per initial level quantity for 30254.68 30,254.68

sea wall
Total 30,254.68
Net Qty 30,254.68
Quantity upto 125% 17,781.25 1000.00 cum ₹ 17,781,250.00
Quantity above 125% (c/o to EA1) 12,473.43
1.02 2.33.1 Felling trees of the girth (measured at a height of 1 m above ground level) including cutting
of trunks and branches, removing the roots and stacking of serviceable material and disposal of
unserviceable material beyond 30cm girth upto and including 60 cm girth
Item deleted and proposed as extra Item "E4" 0.00 499.00 E ₹ 0.00
1.03 Od od113686/2021_2022
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means /with Dozer
including cutting and pushing the earth to site of embankment upto a distance of 100 metres
(average lead 50 metres), including trimming bottom and side slopes in accordance with
requirements of lines, grades and cross sections. All kinds of soil
All kinds of soil
Seawall 1 2,000.00 15.00 0.30 9,000.00

Drain 1 6,660.00 3.20 1.00 21,312.00
0.00
Total 30,312.00
Net Qty 30,312.00 194.00 cum ₹ 5,880,528.00
1.04 Od od171342/2021_2022
Supply and Installation of Geo Mat for sea wall- The geo mat must be of a non woven composite
material. The composite must be of a laid geogrid made of stretch monolithic polypropylene (PP)
flat bars with welded junctions and mechanical bonded filter geotextile welded within the geogrid
structure. Joins of geomats must have an overlap of not less than 1.5 metres. The Contractor must
submit details of the fixing and joining arrangements of the geomats to be approved by the
Engineer. Outer edges of the geomats must be hemmed using high strength nylon. Temporary
fixing of the geomat is required and the Contractor must submit details of this for approval by the
Engineer
seawall 1 6,660.00 10.00 66,600.00

Total 66,600.00
Net Qty 66,600.00 250.00 sqm ₹ 16,650,000.00
1.05 Od od111515/2021_2022
ASE- Chellanam- Supplying and laying Core layer using 10 kg to 50 kg blasted granite stones of
specific gravity not less than 2.65 as per approved design including supply of stones, sorting at
quarry, loading from quarry , conveying to site in tipper/lorry , weighing on Weigh Bridge
established at site by the contractor(Certified by Legal Metrology), Installation of PC loaded with
Software approved by the Departmental officers for measurement , unloading , dumping at site to
lines and levels, rehandling stones for forming the section with the help of tippers and suitable
crane/hydraulic excavator/manually and packing of stones including hire and operational charges
of all tools and plants and all sundry expenses , providing and maintaining the runway for
movement of vehicles, crane using spalls gravel or sand etc. complete as per the direction of
departmental officers at site.(Specifications as per 60.59.3)
As per initial level quantity for 154,595.57

sea wall
Bazar groyne
Core for T groyne 3 4854.14 2.65*0.7 27,013.29
Core for T groyne 1 8450.81 2.65*0.7 15,676.25
Core for Transition 2 301.89 2.65*0.70 1,120.01
Groyne
add extra 15% for sinkage 6,571.43
allowance
Net Quantity 204,976.56 1,300.00 Tonne ₹ 266,469,528.00
1.06 Od od111518/2021_2022
ASE- Chellanam- Supplying and laying Toe layer using 200 kg to 400 kg blasted granite stones of
specific gravity not less than 2.65 as per approved design including supply of stones, sorting of
stones at quarry, loading from quarry , conveying to site in tipper/lorry, weighing on Weigh Bridge
software approved by the Departmental officers for measurement , unloading , dumping at site to
As per initial level quantity for 1 44254.97 2.65*0.70 82,092.97

sea wall
Bazar groyne
Trunk T Groyne 3 454.33 2.65*0.70 2,528.35
Trunk T Groyne 1 511.04 2.65*0.70 947.98
Trunk Short Groyne 2 174.00 2.65*0.70 645.54
add extra 15% for sinkage 618.28
allowance
Total 86,833.11
Net Qty 86,833.11
Quantity upto 125% 52,329.55 1400.00 Tonne ₹ 73,261,370.00
1.07 Od od111516/2021_2022
ASE- Chellanam- Supplying and laying Under layer using 150 kg to 200 kg blasted granite stones of
stones at quarry , loading from quarry , conveying to site in tipper/lorry, weighing on Weigh Bridge
15.12
As per initial level quantity for 1 57781.95 2.65*0.70 107,185.52
sea wall
Bazar Groyne
Trunk T Groyne 3 569.40 2.65*0.70 3,168.71
Trunk T Groyne 1 652.53 2.65*0.7 1,210.44
Trunk Short Groyne 2 163.00 2.65*0.70 604.73
allowance
Total 112,916.98
Net Qty 112,916.98 1330.00 Tonne ₹ 150,179,583.00 4380
1.08 Od od169945/2021_2022
specific gravity not less than 2.65 as per approved design including supply of stones, sorting at
quarry, loading from quarry, conveying to site in tipper , weighing on Weigh Bridge established at
site by the contractor(Certified by Legal Metrology), Installation of PC loaded with software
approved by the Departmental officers for measurement , unloading , dumping at site to lines and
levels, rehandling stones for forming the section with the help of tippers and suitable crane and
packing of stones including hire and operational charges of all tools and plants and all sundry
expenses , providing and maintaining the runway for movement of vehicles, crane using spalls
gravel or sand etc. complete as per the direction of departmental officers at site.(Specifications as
per 60.59.3)

sea wall
0.00
Total 201,830.36
Net Qty 201,830.36 1400.00 Tonne ₹ 282,562,504.00
1.09 Od od169946/2021_2022
specific gravity not less than 2.65 as per approved design including supply of stones , sorting at
quarry, loading from quarry , conveying to site in tipper , weighing on Weigh Bridge established at
per 60.59.3)

sea wall
Total 92,117.99
Net Qty 92,117.99
Quantity upto 125% 71,742.13 1520.00 Tonne ₹ 109,048,030.00
1.10 Od od111535/2021_2022
Chellanam- Moulding and supplying 0.8 cum(2T) tetrapod with graded aggregate of 40% 75mm to
40mm, 30% 40mm to 20mm and 30% 20mm to 6mm using 380kg cement/ m3 of concrete
designed for M30 grade concrete (specific gravity of fine aggregate and coarse aggregate should
not be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum
cube strength requirement (i) @7 day - 20 N/mm2 (ii) @ 28 day - 30 N/mm2 and minimum density
of concrete 2.5 g/cc including hire and operational charges of tools and plants, mould, curing,
rehandling and stacking charges etc., complete as per the instruction of departmental officers at
site .
substituted with extra item E1 0.00

Total 0.00 7523.69 E ₹ 0.00
1.11 65.104 Conveying 0.8cum (2T) tetrapod from stacking yard and placing in position in two layers according
to specification and forming the armour layer of breakwater to lines and levels over the secondary
armour layer including hire and operational charges of tools and plants etc., complete as per the
direction of the departmental officers at site
As per initial level quantity for 52054

sea wall
Bazar groyne
Armour layer Trunk Tgroyne 3 1490.00 4470
Armour layer Trunk Tgroyne 1 2218.00 2218
Armour layer Trunk 2 289.00 578
Short
Total Groyne 59,320.00
Net Qty 59,320.00 1000.00 E ₹ 59,320,000.00
1.12 Od od169949/2021_2022
Chellanam - Moulding and supplying 1.2 cum(3T) tetrapod with graded aggregate of 40% 75mm to
40mm, 30% 40mm to 20mm and 30% 20mm to 6mm using 380kg cement/ m3 of concrete
designed for M30 grade concrete (specific gravity of fine aggregate and coarse aggregate should
not be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum
cube strength requirement (i) @7 day - 20 N/mm2 (ii) @ 28 day - 30 N/mm2 and minimum density
of concrete 2.5 g/cc including hire and operational charges of tools and plants, mould, curing,
rehandling and stacking charges etc., complete as per the instruction of departmental officers at
site

Total 0.00 10800.00 E ₹ 0.00
1.13 Od od169950/2021_2022
Conveying 1.2 cum (3T) tetrapod from stacking yard and placing in position in two layers according
to specification and forming the armour layer of breakwater to lines and levels over the secondary
armour layer including hire and operational charges of tools and plants etc., complete as per the
direction of the departmental officers at site

Total 0.00 1400.00 E ₹ 0.00
1.14 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)
Levelling course for walkway 1 1400.00 3.85 0.10 539.00
do 1 1400.00 4.02 0.10 562.80
Total 1,101.80
Net Qty 1,101.80 7157.00 cum ₹ 7,885,583.00
1.15 5.37.1 Providing and laying in position ready mixed M-25 grade concrete for reinforced cement concrete
work, using cement content as per approved design mix, manufactured in fully automatic batching
plant and transported to site of work in transit mixer for all leads, having continuous agitated
mixer, manufactured as per mix design of specified grade for reinforced cement concrete work
including pumping of R.M.C. from transit mixer to site of laying, excluding the cost of centering,
shuttering finishing and reinforcement including cost of admixtures in recommended proportions
as per IS: 9103 to accelerate/ retard setting of concrete, improve workability without impairing
strength and durability as per direction of the Engineer - in -charge. Note:- Cement content
considered in this item is @330 kg/cum. Excess /less cement used as per design mix is
payable/recoverable separately.
All work upto plinth level
Walkway(-1 section) C/S Area of 1 1400.00 1.86 2,604.00

1.86m2 taken
Walkway(-2 from the AutoCAD
section)C/S Area of 1 1400.00 2.3 3,220.00
drawing
2.30m2
Steps taken from the AutoCAD 100 2.00 0.5 0.50 50.00
drawing
Total 5,874.00
Net Qty 5,874.00 9200.00 cum ₹ 54,040,800.00
1.16 5.34.1 Extra for providing richer mixes at all floor levels. Note:- Excess/less cement over the specified
cement content used is payable/ recoverable separately.Providing M-30 grade concrete instead of
M-25 grade BMC/RMC. (Note:- Cement content considered in M-30 is @ 340 kg/cum).
Total 0.00
Net Qty 0.00 83.00 cum ₹ 0.00
1.17 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.
For retaining wall (Long) 1 1400.00 1.4+0.412+.4+0. 3,376.80

1 1400.00 2
1.8+0.412+0.4+ 3,936.80
For retaining wall (trans) 62 2.25 0.2 139.19
62 2.70 167.52
Total 7,620.31
Net Qty 7,620.31 820.00 sqm ₹ 6,248,657.00
1.18 Od od172887/2021_2022
Using high corrossion resistant steel (HCR) for RCC work including straightening,
cutting,bending ,placing in position and binding all complete .Thermo-Mechanically treated bars of
grade Fe 500d or more
Concrete @80kg/cum 5874.00 80.00 469,920.00

Total 469,920.00
Net Qty 469,920.00 124.00 kg ₹ 58,270,080.00
1.19 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
1 6660.00 3.2 0.45 9,590.40

2 6660.00 (0.60+0.50)/2 0.55 4,029.30
Total 13,619.70
Net Qty 13,619.70 3493.00 cum ₹ 47,573,612.00
1.20 51.2.3 Filling of quarry muck, Filling up low lying and water logged areas with local material/quarry muck,
spreading in layers, levelling the top at site and consolidation by ramming, etc complete for
improving the CBR value of subgrade
For walkway 1 0.00 0.00

Total 0.00 902.00 cum ₹ 0.00
EXTRA ITEMS
E1 Substitute Chellanam- Moulding and supplying 0.8 cum(2T) tetrapod with graded aggregate of max. nominal
for 1.10 size 20mm using 380kg cement/cum of concrete designed for M30 grade concrete (specific gravity
of fine aggregate and coarse aggregate should not be less than 2.73 and 2.5 respectively) and the
cement shall be 43 grade or higher) minimum density of concrete 2.5 g/cc including hire and
operational charges of tools and plants, mould, curing, rehandling and stacking charges etc.,
complete as per the instruction of departmental officers at site.
As per initial level quantity for 52,054

sea wall
Bazar groyne
Armour layer Trunk Tgroyne 3 1490.00 4,470.00
Armour layer Trunk Tgroyne 1 2218.00 2,218.00
Armour layer Trunk 2 289.00 578.00
Short Groyne
Total 59,320.00 7523.69 E ₹ 446,305,291.00
E2 Substitute Chellanam- Moulding and supplying 1.4 cum(3.5T) tetrapod with with graded aggregate of max.
for 1.12 nominal size 20mm using 380kg cement/cum of concrete designed for M30 grade concrete
(specific gravity of fine aggregate and coarse aggregate should not be less than 2.73 and 2.5
respectively) and the cement shall be 43 grade or higher) minimum density of concrete 2.5 g/cc
including hire and operational charges of tools and plants, mould, curing, rehandling and stacking
charges etc., complete as per the instruction of departmental officers at site.
As per initial level quantity for 53,053

sea wall
Total 53,053.00 14790.11 E ₹ 784,659,706.00
E3 Substitute Conveying 1.4 cum (3.5T) tetrapod from stacking yard and placing in position in two layers
for 1.13 according to specification and forming the armour layer of breakwater to lines and levels over the
secondary armour layer including hire and operational charges of tools and plants etc., complete
as per the direction of the departmental officers at site

sea wall
Total 53,053.00 1653.64 E ₹ 87,730,563.00
E4 2.33.1 Felling trees of the girth (measured at a height of 1 m above ground level) including cutting
of trunks and branches, removing the roots Beyound 30 cm girth up to and including 60 cm girth .
Total 1500.00 1,500.00

Net Qty 1,500.00 338.40 Nos ₹ 507,600.00
E5 Supplying of Mechanically Bonded, Needle Punchered Polypropylene Non-Woven geotextile Mat
as filter/seperation media below sea wall as per MoRTH 700 Type-I Geotextile suitable for harsh
installation with elongation failure at <50%. The width of geotextile roll shall not be less than 4.5
m, at all locations with all leads and lifts, manpower and machinery, materials, labour etc.
complete and as directed by
Engineer - In - Charge.
Bazar groyne
T-Groyne 3 6685.81 20,057.43
T-Groyne 1 7169.19 7,169.19
Short Groyne 2 892.00 1,784.00

0.00
Total 29,010.62 160.62 sqm ₹ 4,659,685.14
E6 ASE- Chellanam- Supplying and laying Filter layer 10cm thick at site of work using 1 kg to 10 kg
blasted granite stones as per approved design including supply of stones , sorting, loading from
quarry, conveying to site in tipper/lorry , weighing on Weigh Bridge established at site by the
contractor(Certified by Legal Metrology), approved by the Departmental officers for
measurement, unloading, dumping at site to lines and levels, re-handling stones for forming the
section with the help of tippers and suitable
Bazar Groyne
T-Groyne 3 6685.81 0.1*2.65*.7 3,720.65
1 7169.19 0.1*2.65*.7 1,329.88
Short Groyne 2 892.00 0.1*2.65*.7 330.93

allowance
Total 6,188.69 1219.90 Tonne ₹ 7,549,582.51
E7 ASE- Chellanam- Supplying and laying Under layer using 300 kg to 500 kg blasted granite stones of
Software approved by the Departmental officers for measurement , unloading , dumping at site to
movement of vehicles, crane using spalls gravel or
sand etc. complete as per the direction of departmental officers at site.(Specifications as per
60.59.3)
Bazar Groyne
Head T Groyne 3 2124.00 (2.65*.7) 11,820.06
Head T Groyne 1 2415.00 (2.65*.7) 4,479.83
Head Short Groyne 2 83.00 (2.65*.7) 307.93
allowance
Total 19,098.99 1400.80 Tonne ₹ 26,753,861.34
E8 ASE- Chellanam- Supplying and laying Toe layer using 500 kg to 1000 kg blasted granite stones of
specific gravity not less than 2.65 as per approved design including supply of stones sorting of
stones at quarry, loading from quarry , conveying to site in tipper , weighing on Weigh Bridge
Software approved by the
Departmental officers for measurement , unloading , dumping at site to lines and levels,
rehandling stones for forming the section with the help of tippers and suitable crane/hydraulic
excavator/manually and packing of stones including hire and operational charges of all tools and
plants and all sundry expenses , providing and maintaining the runway for movement of vehicles,
crane using spalls gravel or
60.59.3)
Bazar groyne
Head T Groyne 3 3758.00 (2.65*.7) 20,913.27
Head T Groyne 1 4643.00 (2.65*.7) 8,612.77
Head Short Groyne 2 468.00 (2.65*.7) 1,736.28
allowance
Total 35,951.66 1384.90 Tonne ₹ 49,789,457.05
E9 ASE - Moulding and supplying cement concrete 2m3 (5T) tetrapodwith graded aggregate of max.
nominal size 20mm using 380 kg cement /m3 of concrete designed for M30 grade concrete
( specific gravity of fine aggregate and course aggregateshould not be less than 2.73 and 2.5
respectively) and the cement shall be 43 grade or higher) minimum cube strength requirement (i)
@ 7 day - 20N/mm2 (ii) @ 28 day - 30N/mm2 and minimum density of concrete 2.5 g/cc.
including hire and operational charge of tools and plants moulding and rehandling and stacking
charge etc complete according to specification and instructions of Engineer
Bazar groyne
Armour layer Head T groyne 3 1582.00 4,746.00
Armour layer Head 2 76.00 152.00
Short
Total Groyne 6,702.00 21952.46 E ₹ 147,125,386.92
E10 65.115 Conveying 2 m3 (5T) tetrapods from stacking and placing in two layer according to
specification and forming the armour layer of break water to lines and levels at depth of water 8m
and above including hire and operational charges of tools and plants etc complete
Bazar groyne
Armour layer Head 2 76.00 152.00
Short
Total Groyne 6,702.00 2055.13 E ₹ 13,773,481.26
E11 ASE- Chellanam- Supplying and laying primary layer using 500 kg to 800 kg blasted granite stones
of specific gravity not less than 2.65 as per approved design including supply of stones sorting of
stones at quarry, loading from quarry , conveying to site in tipper , weighing on Weigh Bridge
Software approved by the
Departmental officers for measurement , unloading , dumping at site to lines and levels,
rehandling stones for forming the section with the help of tippers and suitable crane/hydraulic
excavator/manually and packing of stones including hire and operational charges of all tools and
plants and all sundry expenses , providing and maintaining the runway for movement of vehicles,
crane using spalls gravel or
60.59.3)
Bazar seawall inbetween groyne 12865.98 (2.65*.7) 23,866.39

Primary Layer
10% extra for sinkage 2386.63929
Total 26,253.03 1384.90 Tonne ₹ 36,357,824.28
E12 Extra for providing richer mixes at all floor levels. Note:- Excess/less cement over the specified
cement content used is payable/ recoverable separately.Providing M-30 grade concrete instead of
M-25 grade BMC/RMC. (Note:- Cement content considered in M-30 is @ 380 kg/cum).
Total 5,874.00
Net Qty 5,874.00 452.29 cum ₹ 2,656,751.00
EXTRA ADDITIONAL ITEMS(exceeding 125% of agreed qty)
EA1 Od Dismantling stones in the sea wall to construct the Groyne portion and Dumping in position
suitably to form the armour course of sea wall as per approved design(dumping with a lead upto
50m)using rail track or pneumatic type equipment with crane or winches or by any other method,
without stacking.
B/f item No. 1.01 12,473.43 879.84 cum ₹ 10,974,622.65
EA6 od111518/2021_2022
B/f item No. 1.06 34,503.56 913.00 Tonne ₹ 31,501,750.00
EA9 od169946/2021_2022
specific gravity not less than 2.65 as per approved design including supply of stones , sorting at
quarry, loading from quarry , conveying to site in tipper , weighing on Weigh Bridge established at
per 60.59.3)
B/f item No. 1.09 20,375.87 936.51 Tonne ₹ 19,082,201.00
TOTAL ₹ 2,824,599,288.16
GST @18% ₹ 508,427,871.87
GRAND TOTAL ₹ 3,333,027,160.03
% excess 9.95%
ASE- Reformation of Damaged Sunken Sea wall Using Tetrapods in between CP stone 976 and 1052 for 10 km stretches along Chellanam Coast- Phase I for a length of 7.350 Km between CP 986 and CP 1026 (Revised for a length of 7.35km between CP 980 and CP 1023)
Agreed estimate Revised estimate Exceeded Quantity
Savings (Minus)
(Plus)
DSR Rate in Rs
Quantity Quantity within 125% of agreed Quantity RE Amount in Rs.
Amount in Rs
125% of agreed quantity exceeded above
Amount upto
Sl. Sub -heads of estimates and name of
saved/Norm
125% (extra
Amount for
Quoted quantity
Total (Rs)
DSR + tender Remarks
No. work Already To be Total
al item
Quantity Rate in item)
125%
Excess
Rs execute LMR variation(13.33 Admissible rate Amount
executed d %)
Reformation of damaged sunken sea wall
Dismantling stones in the sea wall to

construct the Groyne portion and
₹ 14,225,000.00
₹ 17,781,250.00
₹ 17,781,250.00
₹ 3,556,250.00
Dumping in position suitably to form
Rs. 1,000.00
14225.000
Quantity increased slightly and the revised quantity
30,254.68
30254.68
the armour course of sea wall as per
₹ 816.73
proposed is as per the initial level calculations.The excess
cum
0.00
1.01 approved design(dumping with a lead -- 17,781.25 12,473.43 ₹ 17,781,250.00
--
--
upto 50m)using rail track or quantity beyond 125% of the agreed quantity is taken as
extra item EA1.
pneumatic type equipment with crane
or winches or by any other method
2.33.1 Felling trees of the girth

(measured at a height of 1 m above
ground level) including cutting of ₹ 249,501.50
₹ 249,501.50
Rs. 499.00
trunks and branches, removing the
₹ 447.99
500.000
Item deleted and new specification proposed as extra
₹ 0.00
₹ 0.00
0.00
0.00
1.02 roots and stacking of serviceable 0.00 -- -- -- ₹ 0.00 item
--
--
E
material and disposal of

unserviceable material beyond 30cm
girth upto and including 60 cm girth
od113686/2021_2022
Earth work in excavation by
₹ 6,308,880.00
₹ 5,880,528.00
mechanical means (Hydraulic
₹ 5,880,528.00
₹ 428,352.00
32520.000
Rs. 194.00
30,312.00
30312.00
excavator)/manual means /with Dozer

₹ 155.31 Slight variation in quantity neccesittaed due to decrease
cum
0.00
1.03 including cutting and pushing the -- -- -- ₹ 5,880,528.00
--
--
earth to site of embankment upto a in seawall length to be executed as per actuals
distance of 100 metres (average lead
50 metres), including
trimming bottom and side slopes
in accordance with requirements of
od171342/2021_2022
lines, grades and
Supply and Installation of Geo
cross sections. All kinds Matof for
₹ 18,375,000.00
₹ 16,650,000.00
₹ 16,650,000.00
₹ 1,725,000.00
sea
soil wall- The geo mat must be of a
73500.000
Rs. 250.00
66,600.00
66600.00
non woven composite material. The

₹ 79.66
All kinds of soil

sqm
0.00
1.04 composite must be of a laid geogrid -- -- -- ₹ 16,650,000.00 same as above
--
--
made of stretch monolithic
polypropylene (PP) flat bars with
welded junctions and mechanical
bonded filter geotextile welded within
the geogrid structure. Joins of
od111515/2021_2022
geomats must have an overlap of not
ASE- Chellanam- Supplying and
₹ 269,870,900.00
₹ 266,469,528.00
less than 1.5 metres. The Contractor
₹ 266,469,528.00
₹ 3,401,372.00
laying Core layer using
must submit details of the fixing 10 kg to and
50 kg
207593.000
Rs. 1,300.00
204,976.56
204976.56
blasted granite stonesofofthe specific

₹ 757.74
joining arrangements geomats

Tonne
Slight Change only and as per initial level quantity

0.00
1.05 gravity not less than

to be approved by the 2.65 as per
Engineer. -- -- -- ₹ 266,469,528.00
--
--
approved design including calculations
Outer edges of the geomatssupply must be of
stones,
hemmedsorting using at quarry,
high loading
strength nylon. from
quarry
Temporary, conveying
fixing oftothe site in
geomat is
tipper/lorry
required and , weighing on Weigh
the Contractor must
Bridge
submit established
details of this atfor
siteapproval
by the by
od111518/2021_2022
contractor(Certified by Legal
the
ASE- Engineer
Chellanam- Supplying
Metrology), Installation of PCand loaded
₹ 58,609,096.00
₹ 73,261,370.00
₹ 73,261,370.00
₹ 14,652,274.00
laying Toe layer
with Software using 200
approved by kgtheto 400
Rs. 1,400.00
41863.640
The increase in quantity is due to increase in width of toe

86,833.11
86833.11
kg blasted granite stones

for of specific
₹ 817.93
Departmental officers
Tonne
layer in GFC drawings for -1m depth cross-section.The

0.00
1.06 gravity not less, unloading

measurement than 2.65 as per
, dumping -- 52,329.55 34,503.56 ₹ 73,261,370.00
--
--
approved design excess quantity beyond 125% of the agreed quantity is

at site to lines andincluding supply of
levels, rehandling taken as extra item EA6.
stones,
stones for sorting
formingof stones at quarry,
the section with the
loading from quarry
help of tippers , conveying to site
and suitable
in tipper/lorry, weighing
crane/hydraulic on Weigh
excavator/manually
Bridge
and established
packing of stonesat site by the hire
including
od111516/2021_2022
and
ASE- operational
Chellanam- charges
Supplying of all tools
Metrology), Installation PCand
of expensesloaded,
₹ 138,125,859.90
₹ 150,179,583.40
₹ 150,179,583.40
₹ 12,053,723.50
and plants
laying Under and all sundry
layer using 150
with software approved thekg
by the to
Rs. 1,330.00
103854.030
112,916.98
112916.98
providing
200 kg and
blasted maintaining
granite stones runway
of
₹ 757.74
Departmental officers for crane using

Tonne
for movement
gravityof vehicles, The slight increase in quantity is due to the changes in
0.00
1.07 specific
measurement , not less than
unloading 2.65 as
, dumping 9,062.95 -- -- ₹ 150,179,583.00
--
--
spalls
per gravel
approved or sand
design etc. complete
including supply as revised GFC drawings vetted by NCCR.
at
persite to lines
the direction and levels, rehandling
ofofdepartmental
of stones,
stones sorting stones at quarry the,
officersfor
loading at
from
forming the section as
site.(Specifications
quarry , conveying to
withpersite
help of
60.59.3) tippers and suitable
in tipper/lorry, weighing
crane/hydraulic on Weigh
excavator/manually
Bridge established
and packing of stones at site by the hire
including
and operational charges of all tools
Metrology),
and plants and Installation
all sundry of expenses
PC loaded,
with software approved by the
KIIDC Alappuzha Page 10 of
od169945/2021_2022
₹ 228,195,144.80
₹ 282,562,504.00
₹ 282,562,504.00
₹ 54,367,359.20
laying Toe layer using 250 kg to 350
162996.532
Rs. 1,400.00
201,830.36
201830.36
kg blasted granite stones of specific
₹ 817.93
Tonne
The increase in quantity is due to the changes in revised
0.00
1.08 gravity not less than 2.65 as per 38,833.83 -- -- ₹ 282,562,504.00
--
--
approved design including supply of GFC drawings vetted by NCCR.
stones, sorting at quarry, loading from
quarry, conveying to site in tipper ,
weighing on Weigh Bridge
established at site by the
od169946/2021_2022
ASE- Chellanam-
Metrology), Supplying
Installation of PCand loaded
₹ 109,048,030.00
₹ 109,048,030.00
₹ 87,238,424.00
₹ 21,809,606.00
laying Toe layer
with software using 350
approved by thekg to 700
Rs. 1,520.00
57393.700
The increase in quantity is due to increase in width of toe
92,117.99
92117.99
₹ 920.20
Departmental officers for
Tonne
layer in GFC drawings for -1m depth cross-section.The
0.00
1.09 gravity
measurementnot less, unloading
than 2.65 as per
, dumping -- 71,742.13 20,375.87 ₹ 109,048,030.00
--
--
approved design excess quantity beyond 125% of the agreed quantity is
at site to lines andincluding supply of
levels, rehandling taken as extra item EA9.
stones
stones ,for sorting
forming at quarry,
the section loadingwith the
from
help ofquarry
tippers , conveying
and suitable to site
cranein and
tipper
packing , weighing
of stoneson Weigh Bridge
including hire and
established
operational chargesat site byofthe all tools and
od111535/2021_2022
contractor(Certified
plants
Chellanam-and all sundrybyexpenses
Moulding
Legal ,
and supplying
Metrology),
providing and Installation
maintaining of PCtheloaded
runway In the minutes of Technical sanction committee meeting
0.8 cum(2T) tetrapod with graded
₹ 442,270,712.04
₹ 442,270,712.04
with
for software
movement approved
of vehicles, by the using
crane held in chamber of Chief Project Examiner, KIIFB on
aggregate of 40% 75mm to 40mm, Rs. 7,523.69
58783.750
Departmental
graveltoorofficers for
₹ 7,794.48
spalls40mm sand etc. 4/01/2022, the committee decided to go ahead with
30% ,20mm and complete
30% 20mm as
₹ 0.00
₹ 0.00
measurement unloading , dumping 20mm aggregates intead of graded, since the smaller
0.00
0.00
0.00
1.10 per6mm
to the direction
using of departmental
380kg cement/ m3 of -- -- -- ₹ 0.00
--
--
E
at site to lines and levels, rehandling aggregates provide more workability and reduces the
officers
concrete atdesigned
for M30 as per
grade chances of honeycombing.The item no 1.10 in orginal
stones
60.59.3)for(specific
forming the section with the
concrete gravity
help of tippers and suitable crane and of fine estimate is being replaced with E1 as there is change in
aggregate
packing of and stones coarse aggregate
including hire and specifications.
should
operationalnot be less than
charges 2.73
of all toolsand and 2.5
respectively)
plants and all sundry expenses , be
and the cement shall
Conveying
43 grade or
providing and0.8cum
higher) (2T)
minimum
maintaining tetrapod
the cube from
runway
stacking
strength
for movement yard and
requirement placing
of vehicles,(i) @7 in position
day
crane -using
20
in two
N/mm2 layers
(ii) @ according
28 day - to
30 N/mm2 and In the minutes of Technical sanction committee meeting
spalls gravel or sand etc. complete as held in chamber of Chief Project Examiner, KIIFB on
specification
minimum andof
density forming
ofdepartmental
concrete the 2.5armourg/cc
₹ 58,783,750.00
₹ 59,320,000.00
per the direction
₹ 59,320,000.00
5/02/2022, it was decided to include work at Bazar, as
₹ 536,250.00
layer of
including breakwater
hire and to lines
operational and levels
Rs. 1,000.00
58783.750
officers at site.(Specifications as per 59,320.00 this is the most affected area in Chellanam and this
59320.00
₹ 912.92
over
chargesthe of
60.59.3) secondary
tools andarmour plants,layer mould, portion needs to be completed before this year's
0.00
1.11 including hire and operational

curing, rehandling and stacking 536.25 -- -- ₹ 59,320,000.00
--
--
E
monsoon. Therefore groynes series of 6no's has been

charges of etc.,tools and plants
complete as per etc.,
the incorporated in the revised estimate along with seawall
complete
instructionas ofper the direction
departmental of theat
officers inbetween the groynes using quarry stones.The increase
departmental
site . officers at site in quantity is due to the inclusion of Groynes at Bazar.
The primary armour layer of groynes is designed for 2T.
od169949/2021_2022
Chellanam - Moulding and supplying
₹ 833,658,750.00
₹ 833,658,750.00
In the minutes of Technical sanction committee meeting
1.2 cum(3T) tetrapod with graded
Rs. 10,800.00
held in chamber of Chief Project Examiner, KIIFB on

₹ 11,186.13
77190.625
aggregate of 40% 75mm to 40mm, 4/01/2022, it was stated that NCCR who is authorised to
₹ 0.00
₹ 0.00
0.00
0.00
0.00
1.12 30% 40mm to 20mm and 30% 20mm -- -- -- ₹ 0.00 authenticate the design has confirmed to adopt 3.5T
--
--
E
to 6mm using 380kg cement/ m3 of tetrapods during construction instead of 3.0T.Accordingly

concrete designed for M30 grade The item no 1.12 in orginal estimate is substituted with
concrete (specific gravity of fine E2 in this revised estimate.
aggregate and coarse aggregate
should not be less than 2.73 and 2.5
od169950/2021_2022
respectively) and the cement shall be
Conveying
43 grade or1.2 cum minimum
(3T) tetrapodcubefrom
₹ 108,066,875.00
₹ 108,066,875.00
higher) In the minutes of Technical sanction committee meeting
stacking yard and placing
strength requirement (i) @7 in day
position
- 20 held in chamber of Chief Project Examiner, KIIFB on
Rs. 1,400.00
77190.625
₹ 1,312.02
in two layers
N/mm2 (ii) @according
28 day - 30 to N/mm2 and 4/01/2022, it was stated that NCCR who is authorised to
₹ 0.00
₹ 0.00
0.00
0.00
0.00
1.13 specification
minimum density and forming
of concretethe 2.5
armour
g/cc -- -- -- ₹ 0.00 authenticate the design has confirmed to adopt 3.5T
--
--
E
layer of breakwater
including to lines and levels
hire and operational tetrapods during construction instead of 3.0T.Accordingly
over the of
charges secondary
tools andarmour
plants,layer
mould, The item no 1.12 in orginal estimate is substituted with
including hire and operational E3 in this revised estimate.
curing, rehandling and stacking
charges
charges of tools
etc., and plants
complete as peretc.,
the
complete
instructionas ofper the direction
departmental of theat
officers
Providing
departmental and laying
officers in
at position
site
site
cement concrete of specified grade
₹ 23,671,777.50
₹ 15,786,194.90
excluding the cost of centering and ₹ 7,885,582.60
₹ 7,885,582.60
Rs. 7,157.00
₹ 6,814.89
3307.500
shuttering - All work up to plinth

1,101.80
1101.80
Slight decrease in quantity due to the revised vetted GFC

cum
0.00
1.14 level:1:4:8 (1 cement : 4 coarse -- -- -- ₹ 7,885,583.00

--
--
sand : 8 graded stone aggregate 40 drawing from NCCR
nominal size)
Providing and laying in position ready

mixed M-25 grade concrete for
₹ 117,350,600.00
₹ 54,040,800.00
₹ 63,309,800.00
₹ 54,040,800.00
reinforced cement concrete work,

Rs. 9,200.00
12755.500
₹ 9,886.00
using cement content as per

5,874.00
5874.00
Length of the walkway is reduced to 1750 m, hence the

cum
0.00
1.15 approved design mix, manufactured -- -- -- ₹ 54,040,800.00

--
--
in fully automatic batching plant and savings

transported to site of work in transit
mixer for all leads, having continuous
agitated mixer, manufactured as per
mix design of specified grade for
reinforced cement concrete work
including pumping of R.M.C. from
Extra for providing richer mixes at all
floor levels. Note:- Excess/less
₹ 1,058,706.50
₹ 1,058,706.50
cement over the specified cement
12755.500
content used is payable/ recoverable Item deleted and new specification proposed as extra
Rs. 83.00
₹ 82.10
₹ 0.00
₹ 0.00
item E12 for the reason cement content design is for 380
0.00
0.00
cum
0.00
1.16 separately.Providing M-30 grade -- -- -- ₹ 0.00
--
--
concrete instead of M-25 grade kg/cum rather than 340 kg/cum
BMC/RMC. (Note:- Cement content
considered in M-30 is @ 340 kg/cum).
Centering and shuttering including

strutting, etc. and removal of form
₹ 21,377,400.82
₹ 15,128,743.34
₹ 6,248,657.48
for:Walls (any thickness) including
₹ 6,248,657.48
26070.001
Rs. 820.00
attached pilasters, butteresses, plinth
₹ 717.20
7,620.31
7620.31
Decrease in quantity due to the revised vetted GFC
sqm
0.00
1.17 and string courses etc. -- -- -- ₹ 6,248,657.00
--
--
drawing from NCCR.
od172887/2021_2022
Using high corrossion resistant steel
₹ 79,084,100.00
₹ 58,270,080.00
₹ 20,814,020.00
₹ 58,270,080.00
(HCR) for RCC work including
637775.000
469,920.00
469920.00
straightening, cutting,bending ,placing Rs. 124.00
₹ 125.87
Quantity of steel got reduced as the length of the
0.00
1.18 in position and binding all -- -- -- ₹ 58,270,080.00 walkway is reduced to 1750 m.
kg
--
--
complete .Thermo-Mechanically
treated bars of grade Fe 500d or
more
DRY RUBBLE MASONRY _ Dry

rubble without concrete levelling
₹ 52,502,413.24
₹ 47,573,612.10
₹ 47,573,612.10
₹ 4,928,801.14
course masonry with good quality
Rs. 3,493.00
15030.751
₹ 3,491.49
13,619.70
13619.70
blasted rubble including packing to
cum
0.00
1.19 compactness to lines and levels cost -- -- -- ₹ 47,573,612.00 Slight change due to decrease in length of seawall.
--
--
and conveyance of all materials
labour charges etc. complete as per
direction of Departmental officers at
site
Filling of quarry muck, Filling up low
lying and water logged areas with
₹ 9,944,550.00
₹ 9,944,550.00
local material/quarry muck, spreading
11025.000
Rs. 902.00
in layers, levelling the top at site and

₹ 902.34
₹ 0.00
₹ 0.00
0.00
0.00
cum
0.00
1.20 consolidation by ramming, etc -- -- -- ₹ 0.00 Item deleted
--
--
complete for improving the CBR value
of subgrade
EXTRA ITEMS
Chellanam- Moulding and supplying

0.8 cum(2T) tetrapod with graded In the minutes of Technical sanction committee meeting
₹ 446,305,290.80
₹ 446,305,291.00
aggregate of max. nominal size
₹ 446,305,290.80
20mm using 380kg cement/cum of
₹ 7,636.73
4/01/2022, the committee decided to go ahead with

59,320.00
59320.00
concrete designed for M30 grade 20mm aggregates intead of graded, since the smaller
E1 8861.75 8654.70 7523.69 ₹ 446,305,291.00
--
E
concrete (specific gravity of fine aggregates provide more workability and reduces the
aggregate and coarse aggregate chances of honeycombing.The item no 1.10 in orginal
should not be less than 2.73 and 2.5 estimate is being replaced with E1 as there is change in
respectively) and the cement shall be specifications.
43 grade or higher) minimum density
of concrete 2.5
Chellanam- g/cc including
Moulding hire and
and supplying
operational
1.4 cum(3.5T)charges
tetrapodof tools and
with with
₹ 784,659,705.83
₹ 784,659,706.00
plants, In the minutes of Technical sanction committee meeting
graded mould, curing, rehandling
nominaland
₹ 784,659,705.83
aggregate of max. held in chamber of Chief Project Examiner, KIIFB on

₹ 13,464.85
stacking charges etc., complete as

53,053.00
53053.00
size 20mm using 380kg cement/cum 4/01/2022, it was stated that NCCR who is authorised to
per the instruction of departmental
of concrete designed for M30 grade
E2 15603.33 15259.71 14790.11 ₹ 784,659,706.00 authenticate the design has confirmed to adopt 3.5T
--
E
officers
concreteat(specific
site. gravity of fine tetrapods during construction instead of 3.0T.Accordingly
aggregate and coarse aggregate The item no 1.12 in orginal estimate is substituted with
should not be less than 2.73 and 2.5 E2 in this revised estimate.
respectively) and the cement shall be
43 grade or higher) minimum density
Conveying
of concrete 1.42.5 cum
g/cc (3.5T) tetrapod
including hire and
from
operational charges of tools andin
stacking yard and placing
₹ 87,730,562.92
₹ 87,730,563.00
₹ 87,730,562.92
position in two curing,

plants, mould, layers according
rehandlingtoand held in chamber of Chief Project Examiner, KIIFB on
₹ 1,459.13
53,053.00
53053.00
specification
stacking chargesand forming the armour
etc., complete as 4/01/2022, it was stated that NCCR who is authorised to
E3 layer
per theof instruction
breakwateroftodepartmental
lines and levels 2083.17 1653.64 1653.64 ₹ 87,730,563.00 authenticate the design has confirmed to adopt 3.5T
--
E
over theatsecondary
officers site. armour layer tetrapods during construction instead of 3.0T.Accordingly
including hire and operational The item no 1.13 in orginal estimate is substituted with
charges of tools and plants etc., E3 in this revised estimate.
complete as per the direction of the
departmental officers at site

2.33.1 Felling trees of the girth
(measured at a height of 1 m above
ground level) including cutting of
trunks and branches, removing the
₹ 507,600.00
₹ 507,600.00
Item no. 1.02 is replaced and proposed as extra item.
₹ 298.60
1,500.00
roots Beyound 30 cm girth up to and
1500.00
353.56
338.40
including 60 cm girth . 338.40 ₹ 507,600.00 Since the trees belongs to the native people, it is not
E4
E
possible to stack the serviceable for auction.The rates for
stacking is deducted in extra item.
Supplying of Mechanically Bonded,

Needle Punchered Polypropylene
Non-Woven geotextile Mat as
filter/seperation media below sea wall
as per MoRTH 700 Type-I Geotextile In the minutes of Technical sanction committee meeting
suitable for harsh installation with held in chamber of Chief Project Examiner, KIIFB on
₹ 4,659,685.14
₹ 4,659,685.14
elongation failure at <50%. The width 5/02/2022, it was decided to include work at Bazar, as
this is the most affected area in Chellanam and this
29,010.62
29010.62
of geotextile roll shall not be less than
₹ 160.62
160.62
182.03
portion needs to be completed before this year's
SQM
E5 4.5 m, at all locations with all leads 160.62 ₹ 4,659,685.00
and lifts, manpower and machinery, monsoon. Therefore groynes series of 6no's has been
incorporated in the revised estimate along with seawall
materials, labour etc. complete and as inbetween the groynes using quarry stones. This item is
directed by the proposed geotextile mat to be placed at the bottom
Engineer - In - Charge. of groynes.

laying Filter layer 10cm thick at site of
work using 1 kg to 10 kg blasted
granite stones as per approved
design including supply of stones , In the minutes of Technical sanction committee meeting
sorting, loading from quarry, held in chamber of Chief Project Examiner, KIIFB on
₹ 7,549,582.51
₹ 7,549,582.51
conveying to site in tipper/lorry , 5/02/2022, it was decided to include work at Bazar, as
₹ 1,076.41
weighing on Weigh Bridge this is the most affected area in Chellanam and this
6,188.69
6188.69
1435.57
1219.90
E6 established at site by the
MT
1219.90 ₹ 7,549,583.00
contractor(Certified by Legal monsoon. Therefore groynes series of 6no's has been
Metrology), approved by the inbetween the groynes using quarry stones. This item is
Departmental officers for the proposed filter layer of 10cm thick to be placed on
measurement, unloading, dumping at top of geomat.
site to lines and levels, re-handling
stones for forming the section with the
help of tippers and suitable
crane/hydraulic excavator/manually
and packing of stones including hire
ASE- Chellanam-
and operational Supplying
charges of alland
tools
laying Under layer using 300
and plants and all sundry expenses kg to ,
500 kg blasted
providing granite stones
and maintaining the of
runway
specific gravity not less
for movement of vehicles, cranethan 2.65using
as
per approved
spalls gravel or design
sand including supply
etc. complete as
of In the minutes of Technical sanction committee meeting
perstones, sortingofofdepartmental
the direction stones at quarry,
₹ 26,753,861.34
₹ 26,753,861.34
loading from
officers at quarry , conveying
site.(Specifications asto site
per 5/02/2022, it was decided to include work at Bazar, as
₹ 1,353.96
19,098.99
19098.99
in tipper/lorry, weighing on Weigh this is the most affected area in Chellanam and this
1534.44
60.59.3)
1400.8
E7 Bridge established at site by the
MT
1400.80 ₹ 26,753,861.00 portion needs to be completed before this year's

Metrology), Installation of PC loaded incorporated in the revised estimate along with seawall
with Software approved by the inbetween the groynes using quarry stones. This is the
Departmental officers for secondary layer of the T- portion of groynes.
measurement , unloading , dumping
at site to lines and levels, rehandling
ASE- Chellanam-
and packing Supplying
of stones andhire
including
laying Toe layer charges
and operational using 500 of kg
all to 1000
tools
kg blasted granite stones of
and plants and all sundry expenses ,specific
gravity
providingnotandlessmaintaining
than 2.65 as theper
runway
approved design including
for movement of vehicles, crane supplyusing
of
stones sortingorof stones at quarry, In the minutes of Technical sanction committee meeting
spalls gravel held in chamber of Chief Project Examiner, KIIFB on
₹ 49,789,457.05
₹ 49,789,457.05
loading
sand etc. from quarry as
complete , conveying
per the to site 5/02/2022, it was decided to include work at Bazar, as
₹ 1,358.68
35,951.66
35951.66
in tipper , weighing on Weigh Bridge this is the most affected area in Chellanam and this
1539.79
direction of departmental officers at 1384.9
E8 established at site byasthe
MT
site.(Specifications per 60.59.3) 1384.90 ₹ 49,789,457.00 portion needs to be completed before this year's
Metrology), Installation of PC loaded incorporated in the revised estimate along with seawall
with Software approved by the inbetween the groynes using quarry stones.This item
Departmental officers for represents the toe layer of T-head portion of groynes.
and packing of stones including hire
and operational charges of all tools
ASE - Moulding and supplying
cement concrete 2m3 (5T)
tetrapodwith graded aggregate of
max. nominal size 20mm using 380
kg cement /m3 of concrete designed In the minutes of Technical sanction committee meeting
for M30 grade concrete ( specific held in chamber of Chief Project Examiner, KIIFB on
₹ 147,125,386.92
₹ 147,125,386.92
gravity of fine aggregate and course 5/02/2022, it was decided to include work at Bazar, as
₹ 19,370.39
aggregateshould not be less than this is the most affected area in Chellanam and this
22485.39
21952.46
6,702.00
6702.00
2.73 and 2.5 respectively) and the portion needs to be completed before this year's
E9 21952.46 ₹ 147,125,387.00
E
cement shall be 43 grade or higher) monsoon. Therefore groynes series of 6no's has been
minimum cube strength requirement inbetween the groynes using quarry stones.This item is
(i) @ 7 day - 20N/mm2 (ii) @ 28 day - the primary armour layer to be placed on the head
30N/mm2 and minimum density of portion of groynes.
concrete 2.5 g/cc. including hire and
operational charge of tools and plants
moulding and rehandling and stacking
charge etc complete according to
specification and instructions of
65.115
EngineerConveying 2 m3 (5T)
tetrapods from stacking and placing in
two layer according to specification
and forming the armour layer of break
water to lines and levels at depth of In the minutes of Technical sanction committee meeting
water 8m and above including hire held in chamber of Chief Project Examiner, KIIFB on
₹ 13,773,481.26
₹ 13,773,481.26
and operational charges of tools and 5/02/2022, it was decided to include work at Bazar, as
₹ 1,930.19
plants etc complete this is the most affected area in Chellanam and this
6,702.00
6702.00
2055.13
2187.48
E10 2055.13 ₹ 13,773,481.00
E
monsoon. Therefore groynes series of 6no's has been

inbetween the groynes using quarry stones.This item is
the primary armour layer to be placed on the head
portion of groynes.

laying primary layer using 500 kg to
800 kg blasted granite stones of held in chamber of Chief Project Examiner, KIIFB on
₹ 36,357,824.28
₹ 36,357,824.28
specific gravity not less than 2.65 as 5/02/2022, it was decided to include work at Bazar, as
₹ 1,358.68
26,253.03
26253.03
per approved design including supply this is the most affected area in Chellanam and this
1539.79
1384.9
E11 of stones sorting of stones at quarry,
MT
1384.90 ₹ 36,357,824.00 portion needs to be completed before this year's

loading from quarry , conveying to site monsoon. Therefore groynes series of 6no's has been
in tipper , weighing on Weigh Bridge incorporated in the revised estimate along with seawall
established at site by the inbetween the groynes using quarry stones.This item is
contractor(Certified by Legal the primary layer for seawall inbetween the groynes.
Metrology), Installation of PC loaded
with Software approved by the
Extra for providing
Departmental richer
officers for mixes at all
floor levels. Note:-
measurement Excess/less
, unloading , dumping
cement
at site toover
linesthe specified cement
₹ 2,656,751.46
₹ 2,656,751.46
and levels, rehandling
content
stones forused is payable/
forming recoverable
the section with the Item no 1.16 deleted and new specification proposed for
₹ 399.09
5,874.00
5874.00
680.52
452.29
separately.Providing M-30 grade the reason cement content design is for 380 kg/cum
cum
E12 help of tippers and suitable

concrete insteadexcavator/manually
of M-25 grade 452.29 ₹ 2,656,751.00
rather than 340 kg/cum
crane/hydraulic
BMC/RMC.
and packing(Note:-
of stonesCement content
including hire
considered
and operational charges of allkg/cum).
in M-30 is @ 380 tools
and plants and all sundry expenses ,
providing and maintaining the runway
for movement
Dismantling of vehicles,
stones crane
in the sea using
wall to
spalls gravel
construct the or
Groyne portion and
sand etc. in
Dumping complete
positionas per theto form
suitably
₹ 10,974,622.65
₹ 10,974,622.65
₹ 10,974,622.65
direction
the armour of course
departmental
of sea officers at
wall as per
12,473.43
12473.43
₹ 816.73
approved as per 60.59.3)
design(dumping with a lead The revised quantity proposed is as per the initial level
cum
EA1 upto 50m)using rail track or 879.84 925.60 879.84 ₹ 10,974,622.65 calculations.The excess quantity beyond 125% of the
pneumatic type equipment with crane agreed quantity is taken as extra item EA1.
or winches or by any other method,
without stacking.
od111518/2021_2022
₹ 31,501,750.28
₹ 31,501,750.28
₹ 31,501,750.28

34,503.56
34503.56
₹ 817.93
gravity not less than 2.65 as per Excess quantity b/f item no. 1.06. The increase in
MT
EA6 approved design including supply of 913 926.96 913.00 ₹ 31,501,750.28 quantity is due to increase in width of toe layer in GFC
stones, sorting of stones at quarry, drawings for -1m depth cross-section.
loading from quarry , conveying to site
in tipper/lorry, weighing on Weigh
Bridge established at site by the
od169946/2021_2022
₹ 19,082,201.33
₹ 19,082,201.00
₹ 19,082,201.33
20,375.87
gravity not less than 2.65 as per
20375.87
₹ 920.20
Excess quantity b/f item no. 1.09. The increase in
EA9 approved design including supply of
MT
936.51 1042.86 936.51 ₹ 19,082,201.00 quantity is due to increase in width of toe layer in GFC
--
stones , sorting at quarry, loading drawings for -2m depth cross-section.
from quarry , conveying to site in
tipper , weighing on Weigh Bridge
established at site by the
TOTAL
₹ 2,568,967,441.30
₹ 2,824,599,289.36
₹ 1,520,771,378.42
₹ 1,776,403,226.60
stones for forming the section with the ₹ 2,824,599,288.00
help of tippers and suitable crane and
packing of stones including hire and
operational charges of all tools and
plants and all sundry expenses ,
providing and maintaining the runway
.
for movement of vehicles, crane using
₹ 255,631,848.18
spalls gravel or sand etc. complete as
₹ 255,631,848.06
per the direction of departmental
officers at site.(Specifications as per
9.95%
60.59.3) above

DSR/TS WITH TENDER Quoted Admissible
Item DSR/TS EXCESS (13.33%) Local Market Rate Rate Rate
E1 7636.73 8654.7 8861.75 7523.69
E2 13464.85 15259.71 15603.33 14790.11
E3 1459.13 1653.64 2083.17 1653.64
E4 298.6 338.4 353.56 338.4
E5 160.62 182.03 160.62 160.62
E6 1076.41 1219.9 1435.57 1219.9
E7 1353.96 1534.44 1400.8 1400.8
E8 1358.68 1539.79 1384.9 1384.9
E9 19370.39 21952.46 22485.39 21952.46
E10 1930.19 2187.48 2055.13 2055.13
E11 1358.68 1539.79 1384.9 1384.9
E12 399.09 452.29 680.52 452.29
EA1 816.73 925.6 879.84 879.84
EA6 817.93 926.96 913 913
EA9 920.2 1042.86 936.51 936.51
Chellanam- Moulding and supplying 0.8 cum(2T) tetrapod with graded aggregate of max. nominal size 20mm using 380kg
cement/cum of concrete designed for M30 grade concrete (specific gravity of fine aggregate and coarse aggregate should not
DATA
be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum density of concrete 2.5 g/cc
including hire and operational charges of tools and plants, mould, curing, rehandling and stacking charges etc., complete as per
E1 the instruction of departmental officers at site.
Code Description
Rate as per item number65.94of SH:OD Harbour - Unit Quantity Rate Amount
65.94
65.95 Rate for one no. of tetrapod
Rate as per item number65.95of SH:OD Harbour - cum 0.8 4971 3976.80
Hire
Rate charges of mould
as per item number65.96of SH:OD Harbour - each 1 403.39 403.39
Assembling
65.96 Rate and dismantling
as per item number65.97of SH:OD Harbour - cum 0.8 103.78 83.02
65.97 Hire and labour for setting mould
Rate as per item number65.99of SH:OD Harbour - cum 0.8 337.3 269.84
65.99 Lifting, loading in lorries, unloading and stacking cum 0.8 304.91 243.93
TOTAL 4976.98
cost for 1.00 each 4976.98
say 4976.98
Add Water Charges @ 1% 39.77
Add CPOH Profit @ 15.0% 752.51
Cost index 35.59 % 1867.47
Total with Cost index 7636.73
Say 7636.73
Chellanam- Moulding and supplying 1.4 cum(3.5T) tetrapod with graded aggregate of max. nominal size 20mm using 380kg
Code Description
Rate as per item number65.94of SH:OD Harbour Unit Quantity Rate
4971.01376 Amount
65.94 Rate for one no. of tetrapod cum 1.4 3 6959.42
A Hire charge of mould cum 1 703.4 703.40
Hire of pulley and labour charges for setting the 3.5T
B Assembling
tetrapod and dismantling
mould for laying cement concrete with earth cum 1.4 111.09375 155.53
C cushion
Lifting and loading 3.5T tetrapod in to lorries, unloading cum 1.4 361.40625 505.97
D and stacking. cum 1.4 317.8125 444.94
TOTAL 8769.26
say 8769.26
Cost index 35.59 % 3300.17
Say 13464.85
65.94 Cement concrete average graded metal 40% 75 to 40 mm, 35% 40 mm yo 20 mm and 30% 20 to 5 mm using average
380kg. Cement /cum of concrete (2T tetrapod)
Code Description Unit Quantity Rate Amount

291 Stone Aggregate(single size):63 mm nominal size cum 0.14395 1000 143.95
293 Stone Aggregate(single size): 40 mm nominal size cum 0.14395 1300 187.135
2206 Carriage of Stone aggregate 40 mm nominal size and cum 0.2879 112.79 32.472241
above
2202 Carriage of Stone aggregate below 40 mm nominal size cum 0.4318 103.77 44.807886
982 Coarse sand (zone III) cum 0.3468 1350 468.18
2203 Carriage of Coarse sand cum 0.3468 103.77 35.987436
367 Portland Cement tonne 0.38 4940 1877.2
2209 Carriage of Cement 35.0512
tonne 0.38 92.24 0
Labour 0
114 Beldar Day 0.9 558 502.2
115 Coolie Day 0.78 558 435.24
101 Bhisti Day 0.7 617 431.9
123 Mason (brick layer) Ist class Day 0.06 738 44.28
124 Mason (brick layer )2nd class Day 0.06 679 40.74
2 Hire charges of Concrete Mixer 0.25 to 0.40 cum with
Day 0.07 800 56
Hopper
12 Vibrator (Needle type 40 mm) Day 0.07 370 25.9
9999 Sundries - L.S 13.52 cost of2 1 27.04
cum 4971.013763
A. Hire charges of mould for casting 3.5T tetrapod. Assuming that the mould can be used 50 times
Hence hire of 3.5T tetrapod
MR Cost of mould for casting 3.5T tetrapod each 0.02 35000 700
9999 Sundries-For minor repair L.S 1.7 2 3.4
Total 703.4
B Assembling, dismantling and cleaning the mould for casting 3.5T tetrapod

(Rate for one that
It is assumed day work)
32 Nos of tetrapod having
0.80cum/Each can be moulded per day. i.e. Daily out turn
=Data
32x1.40
for 48= cum
44.80 cum
139 Skilled Beldar (for floor rubbing etc.) Day 8 617 4936
9999 Sundries-Oil and sundries L.S 20.5 2 41
TOTAL 4977
Cost for
cost
44.8 of
cum1 4977
cum 111.09375
C. Hire of pulley and labour charges for setting the 3.5T tetrapod mould for laying cement concrete with earth cushion

Data for 44.8cum
139 Skilled Beldar (for floor rubbing etc.)

Day 12 617 7404
- for setting mould
115 Coolie
Day 12 558 6696
- For keeping sea sand for earth cushion
117 Assistant Fitter or 2nd class fitter
Day 3 679 2037
- For setting
MR1265 Hire of pulley block each 2 27 54
costTOTAL
of 1 16191
cum 361.40625
D Lifting and loading 3.5T tetrapod in to lorries, unloading and stacking.

Data for 44.8 cum
65.98 Rate as per item Number65.98 of SH: 1008
OD Harbour each 32 31.5 0
- Hire and operational charges lorry ( 48/0.8= 60nos) 0
- Hire and operational charges of mobile crane per day
0
per each
costTOTAL
of 1 14238
cum 317.8125
Hire and operational charge of lorries for conveying one 3.5T tetrapod including cost of services of operating
G
staff, supply of lubricating oil and diesel

For 3.5T tetrapod average lead 3km from the casting yard
and quantity = 3x3.5 = 10.50tkm
53 Tipper -5 cum tonne km 10.5 3 31.5
TOTAL 31.5
F Hire and operational charges of coles mobile crane for lifting 1 no. of 3.5T tetrapod

Assuming that 40 nos. of 3.5T tetrapod (1.4m3) can be
shifted per day
65.4 Rate as per item Number65.4 of SH:

Day 1 11910 11910
OD Harbour
of 40 11910
cost TOTAL
each
cost of 1 11910
each 297.75
65.4 Mobile crane

37
Mobile crane Day 1 7500 7500
1235 Diesel oil Litre 60 73.5 4410
TOTAL 11910
Conveying 1.4cum (3.5T) tetrapod from stacking yard and placing in position in two layers according to specification and
forming the armour layer of breakwater to lines and levels over the secondary armour layer including hire and operational
E3 charges of tools and plants etc., complete as per the direction of the departmental officers at site
Code Labour charges for loading Description

tetrapods in lorries by hoisting Unit Quantity Rate Amount
E with
Hire crane (coles crane is used) data
colesfor 3.5T crane
tetrapod no. 1 67.79 67.79
Hire and
and operational
operational charges
charge ofoflorries mobile
for conveying for
one
F lifting 1 no. of 3.5T tetrapod
3.5T tetrapod including cost of services of operating staff, each 1 297.75 297.75
G supply
Labour of lubricating
charges oil and diesel
for unloading and placing 3.5T tetrapodes each 1 31.5 31.50
H to lines and levels no. 1 360.622125 360.62
I Hire of crane for unloading and placing 3.5T tetrapods Day 1 297.75 297.75
TOTAL 1055.41
cost for 1 each 1055.41
say 1055.41
Cost index 35.59 % 245.41
Say 1459.13
E Labour charges for loading tetrapods in lorries by hoisting with crane (coles crane is used) data for 2T tetrapod

Data for 60 nos.

Day 2 617 1234
- For putting rings
- Bringing tetrapod in position in lorries and untying Day 2 617 1234
strings
65.8.1 Rate as per item Number65.8.1 of SH:
tonne 140 1.74 243.6
65.8.1
tonne 140 1.74 243.6
OD Harbour
cost of 40 no 2711.6
cost of each 67.79
Depreciation for chain and hook for lifting armour stones( assuming that one number M.S. link chain, 7m long
65.8.1
with shackle having a market rate of Rs. 1200/m will lift a maximum of 6000 T)
MR1210 Cost of crane hook each 0.0001 3060 0.306

metre 0.00017 8400 1.428
OD Harbour cost of 1
tonne 1.734
65.8 Cost of one meter link chain 7 meter long with shackle
MR1202 Cost of link chain and shackle metre 7 1200 8400

TOTAL 8400
H Labour charges for unloading and placing 3.5T tetrapodes to lines and levels

Data for 60.Nos.
139 Skilled Beldar (for floor rubbing etc.) Day 2.5 617 1542.5
MR1208 Divers using diving set each 5 1500 7500
MR1207 Divers without diving set Day 4 1200 4800
103 Blacksmith 2nd class Day 0.25 679 169.75
115 Coolie Day 0.25 558 139.5
MR1266 Cost of Charcoal quintal 0.025 675 16.875
9999 Sundries - - Hire of crew/other tools L.S 6.75 2 13.5
65.8.1 Rate as per item Number65.8.1 of SH: 242.76
tonne 140 1.734
65.8.1
tonne 140 1.734
OD Harbour cost of 40 0
no 14424.885
cost of each 360.622125
I Hire of crane for unloading and placing 2T tetrapods
65.92 Rate as of
Details percost
item
forNumber65.92
one tree of 15cmof SH:dia and
average height 3m each 1 297.75 297.75
OD Harbour
LABOUR:
quantity of wood- total 297.75
3.14/4x0.15x0.15x3
2.33.1 Felling trees = 0.053
of the girth (measured at cum.
a height of 1 m above ground level) including cutting of trunks and branches,
E4 removing the rootsAddBeyound
20% for 30 branches = 0.011cum.
cm girth up to and including 60 cm girth .
Total = 0.064 cum.
Labour for cutting in trees removing the
Code roots from the soil and Description
then filling in Pit and Unit Quantity Rate Amount
depresions
Beldar Day 0.33 558 184.14
Sundries L.S 2.73 2 5.46
Total 189.6
Add water charges @ 1% 1.896
Total 191.496
Add CPOH @ 15% 28.7244
Total 220.2204
Supplying of Mechanically
Cost index Bonded,
35.59% Needle Punchered Polypropylene Non-Woven geotextile Mat as filter/seperation media
78.37644036
below sea wall as per MoRTH
Grand Total 700 Type-I Geotextile suitable for harsh installation with elongation failure at <50%.298.6width of
The
geotextile roll shall not be less than 4.5 m, at all locations with all leads and lifts, manpower and machinery, materials, labour
etc. complete and as directed by
E5 Engineer - In - Charge.
LABOUR- DIVING TEAM Dive
ADAS Commercial divers- Per Team Leader-
day rate working
Code Per Description Unit Quantity Rate Amount
hours 6 hrs /day- Rs 15646 For 15 days -RsRs 15646*
day rate working hours 6 hrs /day-
MR 27332 For
15= Rs 15 days - Rs 27332* 15= Rs 409980 
234690 Day 0.0072 409980 2951.856
Dive Team Assistant Per day rate working hours 6
MR hrs /day- Rs 15646 For 15 days Day 0.03 234690 7040.7
Semi Skilled labours for stitching of -geomat Per
Rs 15646* 15= Rs day
MR 234690 
rate working hours 6 hrs /day- Rs 500 For 15 days - Day 0.03 234690 7040.7
MR Rs
Land500* 15= Rs 7500 Day 0.069 7500 517.5
Land site labour Per
Construction day rate working
Specialist Per hours
day rate 6 hrs
working
MR /day-
hours Rs 300 For
6 hrs 15 days - Rs 300*
/day- Rs 10365 For 15= Rs
15 days - Rs4500
10365* Day 0.1155 4500 519.75
MR 15= Rs 155475 Day 0.0114 155475 1772.415
Hydra Crane- For lifting and placing of Geomat on to the
vessel Per
Dumbscrew day rate
flat pontoon -Dumbworking hours 6 hrs
flatHPpontoon /day-
of(total
36m Rs m
x 12
MR
Twin
6000 For tug
15boat-
days 2- Rs
x 450
6000* engines
15= Rs 90000 900 HP ) Day 0.0057 90000 513
2.5 m Per day rate working hours 6 hrs /day-
for towing the dumb flat pontoon and positioning Per Rs
MR 28000 For
day rate 15 days -6Rshrs28000* 15=32000 For
Rs 420000 Day 0.0057 420000 2394
50 HP 5.5working
m Rigidhours /day- Rs
Inflatable Per day rate working15
MR days
hours- 6Rshrs
32000*
/day- 15= Rs 480000
Rs 2000 For 15 days - Rs 2000* Day 0.0057 480000 2736
MR 15= Rs 30000
Rib boat Operator Per day rate working hours 6 hrs Day 0.0057 30000 171
MR /day- Rs 1200
Complete set For 15 days
of commercial - Rs 1200*
Diving 15= Rs
equipment Per Day 0.0057 18000 102.6
18000
MR day rate working hours 6 hrs /day- Rs
Range of Tools Per day rate working hours 1800 For
6 hrs15 L.S 0.0057 27000 153.9
days - Rs 1800* 15= Rs 27000
MR /day- Rs 1600
Compressor for For 15 days
Diving Tanks and- Rs 1600* 15= Rs
surface 0.0057 24000 136.8
24000
MR supply Per
Diesel Rs 80/ day
75/ lit-
litre- rate
70 working
litresPer
perDay hours
day(20 6Twin
hrs scew
for Litres /day- Rs
tug 0.0057 23250 132.525
Petrol For
1550 Rs 15 30 Litres
days - Rs 1550* 15= Rs for Rib
23250
MR boat. Per
Boat, 10 Litresdayfor rate - Rs 5250
Hydraulic Power For
Packer15and days - Rs
Small 0.5 78750 39375
5250* 15= Rs 78750
MR Honda Gensets for Operating stitching machines and 0.5 36000 18000
grinders etc) Per daynos)
rate -- Rs
Rs 78000
2400 For 15 days -
MR Attachment Plates (230
Rs 2400* 15= Rs 36000
Day 0.5 78000 39000
MR Blocks 15 nos - Rs 99500 Day 0.5 99500 49750
MR Bouys and ropes - Rs 25000 Day 0.5 25000 12500
Polypropylene Needle punched Non Woven Geotextile
MR
 For 1981 m2 -Rs 45 x 1981 =Rs 89145
Day 1 89145 89145
TOTAL
cost for 273952.746
1981.0 273952.746
cost for one
tonne 138.29
sq m
say
Add Water 138.29
Charges @ 1.38
1% 139.67
TOTAL
Add CPOH @
15%
20.95
TOTAL 160.62
Cost of 1.0
tonne
160.62
Say 160.62
ASE- Chellanam- Supplying and laying Filter layer 10cm thick at site of work using 1 kg to 10 kg blasted granite stones as per
approved design including supply of stones , sorting, loading from quarry, conveying to site in tipper/lorry , weighing on Weigh
Bridge established at site by the contractor(Certified by Legal Metrology), approved by the Departmental officers for
measurement, unloading, dumping at site to lines and levels, re-handling stones for forming the section with the help of tippers
and suitable crane/hydraulic excavator/manually and packing of stones including hire and operational charges of all tools and
plants and all sundry expenses , providing and maintaining the runway for movement of vehicles, crane using spalls gravel or
E6 sand etc. complete as per the direction of departmental officers at site.(Specifications as per 60.59.3)
MR504 Blasted Granite stones 1 to 10kg for Groynes - Ernakulam cum 100 1565.07 156507
115 Coolie Day 20 558 11160
9999 Sundries Day 100 2 200
TOTAL 167867
cost for 185.5
167867
tonne
cost for one
904.9433962
tonne
say
Add Water 904.94
Charges @ 9.05
TOTAL1% 913.99
Add CPOH @
15%
137.1
TOTAL 1051.09
Cost of 1.0
tonne
1051.09
Say 1051.09
Cost index 35.59% 25.32
Say 1076.41
ASE- Chellanam- Supplying and laying Under layer using 300 kg to 500 kg blasted granite stones of specific gravity not less than
E7 2.65 as per approved design including supply of stones, sorting of stones at quarry, loading from quarry , conveying to site in
tipper/lorry, weighing on Weigh Bridge established at site by the contractor(Certified by Legal Metrology), Installation of PC
loaded with Software approved by the Departmental officers for measurement , unloading , dumping at site to lines and levels,
rehandling stones for forming the section with the help of tippers and suitable crane/hydraulic excavator/manually and packing
of stones including hire and operational charges of all tools and plants and all sundry expenses , providing and maintaining the
runway for movement of vehicles, crane using spalls gravel or sand etc. complete as per the direction of departmental officers
at site.(Specifications as per 60.59.3)
Blasted Granite stone 300Kg and above for Groynes -
MR524 cum 100 1956.9 195690
Ernakulam
Rate as per item Number65.4 of SH:
65.4 Day 0.642 11329.8 7273.7316
OD Harbour
65.7 Hydraulic excavator Day 0.985 8000 7880
TOTAL 210843.7316
cost for 185.5
210843.7316
tonne
cost for one
1136.62389
tonne
say
Add Water 1136.62
Charges @ 11.37
TOTAL1% 1147.99
Add CPOH @
15%
172.2
TOTAL 1320.19
Cost of 1.0
tonne
1320.19
Say 1320.19
Cost index 35.59% 33.77
Say 1353.96
E8
ASE- Chellanam- Supplying and laying Toe layer using 500 kg to 1000 kg blasted granite stones of specific gravity not less than 2.
MR524 cum 100 1956.9 195690
Ernakulam
9999 Sundries L.S 267 2 534
25 Hire and running charges of light crane Day 0.89 3000 2670
100 Bandhani Day 5.34 617 3294.78
100 Bandhani Day 3.56 617 2196.52
9999 Sundries L.S 130 2 260
25 Hire and running charges of light crane Day 0.44502 3000 1335.06
100 Bandhani Day 2.67 617 1647.39
100 Bandhani Day 1.78 617 1098.26
100 Bandhani Day 4.01 617 2474.17
9999 Sundries L.S 100 2 200
TOTAL 211400.18
cost for 185.5
211400.18
tonne
cost for one
1139.623612
tonne
say
Add Water 1139.62
Charges @ 11.4
TOTAL1% 1151.02
Add CPOH @
15%
172.65
TOTAL 1323.67
Cost of 1.0
tonne
1323.67
Say 1323.67
Cost index 35.59% 35.01
Say 1358.68
65.114 ASE - Moulding and supplying cement concrete 2m3 (5T) tetrapodwith graded aggregate of max. nominal size 20mm
E9 using 380 kg cement /m3 of concrete designed for M30 grade concrete ( specific gravity of fine aggregate and course
aggregateshould not be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum cube
strength requirement (i) @ 7 day - 20N/mm2 (ii) @ 28 day - 30N/mm2 and minimum density of concrete 2.5 g/cc. including
hire and operational charge of tools and plants moulding and rehandling and stacking charge etc complete according to
specification and instructions of Engineer
Code Description
Rate as per item number65.94of SH:OD Harbour Unit Quantity Rate Amount
65.94 Rate for one no. of tetrapod cum 2 5716.65 11433.30
65.106 Hire charge of mould no. 1 1084.9 1084.90
Hire of pulley and labour charges for setting the 5T
65.107 Assembling and dismantling
tetrapod mould for laying cement concrete with earth cum 2 136.3 272.60
65.108 cushion
Lifting and loading 3.5T tetrapod in to lorries, unloading cum 2 443.35 886.70
65.11 and stacking. cum 2 304.25 608.50
TOTAL 14286.00
Cost index 35.59 % 5084.39
Say 19370.39
65.115 Conveying 2 m3 (5T) tetrapods from stacking and placing in two layer according to specification and forming the armour
layer of break water to lines and levels at depth of water 8m and above including hire and operational charges of tools and
E10 plants etc complete

65.111 Labour
Hire andcharges for loading
operational tetrapods
charges of coles in lorriescrane for
mobile no. 1 101.8 101.80
65.105 lifting each 1 354.05 354.05
65.109 Hire and operational charge of lorries for conveyance each 1 51.75 51.75
65.112 Labour charges for unloading and placing no. 1 453.05 453.05
65.113 Hire of crane for unloading and placing 2T tetrapods Day 1 462.9 462.90
TOTAL 1423.55
Cost index 35.59 % 506.64
Say 1930.19
E11
ASE- Chellanam- Supplying and laying primary layer using 500 kg to 800 kg blasted granite stones of specific gravity not less
than 2.65 as per approved design including supply of stones sorting of stones at quarry, loading from quarry , conveying to site
in tipper , weighing on Weigh Bridge established at site by the contractor(Certified by Legal Metrology), Installation of PC
loaded with Software approved by the
Departmental officers for measurement , unloading , dumping at site to lines and levels, rehandling stones for forming the
section with the help of tippers and suitable crane/hydraulic excavator/manually and packing of stones including hire and
operational charges of all tools and plants and all sundry expenses , providing and maintaining the runway for movement of
vehicles, crane using spalls gravel or
sand etc. complete as per the direction of departmental officers at site.(Specifications as per 60.59.3)
Remarks/
Blasted Granite stone 300Kg and above for Groynes - Input ref
MR524 cum 100 1956.9 195690 MR
Ernakulam
9999 Sundries L.S 267 2 534
100 Bandhani Day 5.34 617 3294.78
100 Bandhani Day 3.56 617 2196.52
9999 Sundries L.S 130 2 260
100 Bandhani Day 2.67 617 1647.39
100 Bandhani Day 1.78 617 1098.26
100 Bandhani Day 4.01 617 2474.17
9999 Sundries L.S 100 2 200
TOTAL 211400.18
cost for 185.5
211400.18
tonne
cost for one
1139.623612
tonne
say
Add Water 1139.62
Charges @ 11.4
TOTAL1% 1151.02
Add CPOH @
15%
172.65
TOTAL 1323.67
Cost of 1.0
tonne
1323.67
Say 1323.67
Cost index 35.59% 35.01
Say 1358.68
E12 Extra for providing richer mixes at all floor levels. Note:- Excess/less cement over the specified cement content used is payable/
recoverable separately.Providing M-30 grade concrete instead of M-25 grade BMC/RMC. (Note:- Cement content considered in
M-30 is @ 380 kg/cum).
Details of cost for 1cum, Cement for M-30 mix = 0.380t,

cement for M-25 mix = 0.330t, Difference =0.05 t
O367 Portland cement tonne 0.05 4940.00 247.00
2209 Carriage of cement tonne 0.05 92.24 4.61
7318 Plasticizers / super plasticizers Kg 0.05 36.00 1.80
TOTAL 253.41
Add water charge @1% 2.53
TOTAL 255.95
Add CPOH @ 15% 38.39
TOTAL 294.34
Cost index 35.59 % 104.75
Say 399.09
Details of cost for one tree of 15cm dia and
average height 3m
LABOUR:
quantity of wood- LOCAL MARKET RATE
3.14/4x0.15x0.15x3
2.33.1 Felling trees of the girth (measured = 0.053 at cum.
a height of 1 m above ground level) including cutting of trunks and branches,
E4 Add 20% for branches = 0.011cum.
removing the roots Beyound 30 cm girth up to and including 60 cm girth .
Total = 0.064 cum.
Labour for cutting in trees removing the
Code roots from the soil and Description then filling in Pit and Unit Quantity Rate Amount
depresions
OO14 Beldar Day 0.33 900 297
9999 Sundries L.S 2.73 2.71 7.3983
Total 304.3983
Add water charges @ 1% 3.043983
Total 307.442283
Add CPOH @ 15% 46.11634245
Supplying of Mechanically
Total Bonded, Needle Punchered Polypropylene Non-Woven geotextile Mat as filter/seperation media
353.5586255
below sea wall as per MoRTH
Grand Total 700 Type-I Geotextile suitable for harsh installation with elongation failure at <50%. The width of
353.56
geotextile roll shall not be less than 4.5 m, at all locations with all leads and lifts, manpower and machinery, materials, labour
etc. complete and as directed by
E5 Engineer - In - Charge.
LABOUR-
ADAS DIVING TEAM Dive
Commercial divers- Per Team Leader-
day rate working
Code Per day/day-
rate working Description
hours 6 hrs Unit Quantity Rate Amount
hours 6 hrs Rs 15646 For 15/day-
days -RsRs 15646*
MR 27332 For
15= 15 days - Rs 27332* 15= Rs 409980 Day 0.0072 409980 2951.856
DiveRs Team234690 
Assistant Per day rate working hours 6
MR hrs /day- Rs 15646 For 15 days Day 0.03 234690 7040.7
Semi Skilled labours for stitching of -geomat Per
Rs 15646* 15= Rs day
MR 234690 
rate working hours 6 hrs /day- Rs 500 For 15 days - Day 0.03 234690 7040.7
MR Rs
Land500*site15= Rs 7500
labour Per day rate working hours 6 hrs Day 0.069 7500 517.5
Land Construction Specialist Per day rate working
MR /day-
hours Rs 300 For 15 days - Rs 300* 15= Rs 4500 Day 0.1155 4500 519.75
Hydra 6Crane-
hrs /day- Rs 10365 For
For lifting and placing15 of days
Geomat - Rson10365*
to the
MR 15= Rs 155475
vessel Per day rate working hours 6 hrs /day- Rs m Day 0.0114 155475 1772.415
Dumb
Twin flat pontoon
screw tug boat- -Dumb
2- Rs
x 450flat pontoon
HP 15=
engines of 36m x 12
(total 900 HP )
MR 6000 For
2.5 m Per 15 days 6000* Rs 90000 Day 0.0057 90000 513
for towing theday dumb rateflat working
pontoon hours
and6positioning Per
hrs /day- Rs
MR 28000 For
day rate 15 days -6Rshrs 28000* 15=32000 For
Rs 420000 Day 0.0057 420000 2394
50 HP 5.5working
m Rigidhours Inflatable Per /day- Rs day rate working15
MR days - 6Rshrs
hours 32000*
/day- 15= Rs 2000 Rs 480000
 For 15 days - Rs 2000* Day 0.0057 480000 2736
MR 15= Rs 30000
Rib boat Operator Per day rate working hours 6 hrs Day 0.0057 30000 171
MR /day- Rs 1200
Complete set For 15 days
of commercial - Rs 1200*
Diving 15= Rs
equipment Per Day 0.0057 18000 102.6
18000
MR day rate working hours 6 hrs /day-
Range of Tools Per day rate working hours 6 hrsRs 1800 For 15 L.S 0.0057 27000 153.9
days - Rs 1800* 15= Rs 27000
MR /day- Rs 1600
Compressor for For 15 days
Diving Tanks and- Rs 1600* 15= Rs
surface 0.0057 24000 136.8
24000
MR supply Per
Diesel Rs 80/ day
75/ lit-
litre- rate
70 working
litresPer perDayhours
day(20 6 hrs
for Litres /day-
Twin scew Rs
tug 0.0057 23250 132.525
Petrol
1550 Rs
 For 1530 Litres
days - RsRs 5250
1550* For
15= Rs for Rib
23250
MR boat. Per day rate -
Boat, 10 Litres for Hydraulic Power Packer and Small 15 days - Rs 0.5 78750 39375
5250*
Honda15= Rs 78750
MR Gensets for Operating stitching machines and 0.5 36000 18000
grinders etc) Per day rate - Rs 2400 For 15 days -
MR Attachment Plates (230 nos) - Rs 78000
Rs 2400* 15= Rs 36000
Day 0.5 78000 39000
MR Blocks 15 nos - Rs 99500 Day 0.5 99500 49750
MR Bouys and ropes - Rs 25000 Day 0.5 25000 12500
Polypropylene Needle punched Non Woven Geotextile
MR
 For 1981 m2 -Rs 45 x 1981 =Rs 89145
Day 1 89145 89145
TOTAL
cost for 273952.746
1981.0 273952.746
cost for one
tonne 138.29
sq m
say
Add Water 138.29
Charges @ 1.38
1% 139.67
TOTAL
Add CPOH @
15%
20.95
TOTAL 160.62
Cost of 1.0
tonne
160.62
Say 160.62
ASE- Chellanam- Supplying and laying Filter layer 10cm thick at site of work using 1 kg to 10 kg blasted granite stones as per
E6 approved design including supply of stones , sorting, loading from quarry, conveying to site in tipper/lorry , weighing on Weigh
Bridge established at site by the contractor(Certified by Legal Metrology), approved by the Departmental officers for
measurement, unloading, dumping at site to lines and levels, re-handling stones for forming the section with the help of tippers
and suitable crane/hydraulic excavator/manually and packing of stones including hire and operational charges of all tools and
plants and all sundry expenses , providing and maintaining the runway for movement of vehicles, crane using spalls gravel or
MR504 Blasted Granite stones 1 to 10kg for Groynes - Ernakulam cum 100 2114 211400
115 Coolie Day 20 880 17600
9999 Sundries Day 100 2.71 271
TOTAL 229271
cost for 185.5
229271
tonne
cost for one
1235.962264
tonne
say
Add Water 1235.96
Charges @ 12.36
TOTAL1% 1248.32
Add CPOH @
15%
187.25
TOTAL 1435.57
Cost of 1.0
tonne
1435.57
ASE- Chellanam- Supplying and laying Under layer using 300 kg to 500 kg blasted granite stones of specific gravity not less than
2.65 as per approved design including supply of stones, sorting of stones at quarry, loading from quarry , conveying to site in
tipper/lorry, weighing on Weigh Bridge established at site by the contractor(Certified by Legal Metrology), Installation of PC
loaded with Software approved by the Departmental officers for measurement , unloading , dumping at site to lines and levels,
Say 1435.57
E7 at site.(Specifications as per 60.59.3)
MR524 cum 100 1982 198200
Ernakulam
Rate as per item Number65.4 of SH:
65.4 Day 0.642 15200 9758.4
OD Harbour
65.7 Hydraulic excavator Day 0.985 16000 15760
TOTAL 223718.4
cost for 185.5
223718.4
tonne
cost for one
1206.029111
tonne
say
Add Water 1206.03
Charges @ 12.06
TOTAL1% 1218.09
Add CPOH @
15%
182.71
TOTAL 1400.8
Cost of 1.0
tonne
1400.8
Say 1400.8
Say 1400.8
E8
ASE- Chellanam- Supplying and laying Toe layer using 500 kg to 1000 kg blasted granite stones of specific gravity not less than
2.65 as per approved design including supply of stones sorting of stones at quarry, loading from quarry , conveying to site in
tipper , weighing on Weigh Bridge established at site by the contractor(Certified by Legal Metrology), Installation of PC loaded
with Software approved by the Departmental officers for measurement , unloading , dumping at site to lines and levels,
at site.(Specifications as per 60.59.3)
MR524 cum 100 1982 198200
Ernakulam
9999 Sundries L.S 267 2.71 723.57
100 Bandhani Day 5.34 900 4806
100 Bandhani Day 3.56 900 3204
9999 Sundries L.S 130 2.71 352.3
100 Bandhani Day 2.67 900 2403
100 Bandhani Day 1.78 900 1602
100 Bandhani Day 4.01 900 3609
9999 Sundries L.S 100 2.71 271
TOTAL 221178.46
cost for 185.5
221178.46
tonne
cost for one
1192.336712
tonne
say
Add Water 1192.34
Charges @ 11.92
TOTAL 1% 1204.26
Add CPOH @
15%
180.64
65.114 ASE - Moulding and supplying cement concrete 2m3 (5T) tetrapodwith graded aggregate of max. nominal 1384.9
TOTAL size 20mm
Cost
using 380 kg cement /m3 of concrete designed for M30 grade concrete ( specific gravity of fine aggregate andof 1.0
course
tonne
1384.9
aggregateshould not be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum cube
Say 1384.9
E9 specification and instructions of Engineer
Code Description
Rate as per item number65.94of SH:OD Harbour Unit Quantity Rate Amount
65.94 Rate for one no. of tetrapod cum 2 5716.65 11433.30
tetrapod mould for laying cement concrete with earth cum 2 136.3 272.60
65.108 cushion
Lifting and loading 3.5T tetrapod in to lorries, unloading cum 2 443.35 886.70
65.11 and stacking. cum 2 304.25 608.50
TOTAL 14286.00
Cost index 35.59 %
Say 14286.00

65.111 Labour
Hire andcharges for loading
operational tetrapods
charges of coles in lorriescrane for
mobile no. 1 101.8 101.80
65.105 lifting each 1 354.05 354.05
65.109 Hire and operational charge of lorries for conveyance each 1 51.75 51.75
65.112 Labour charges for unloading and placing no. 1 453.05 453.05
65.113 Hire of crane for unloading and placing 2T tetrapods Day 1 462.9 462.90
TOTAL 1423.55
Cost index 35.59 %
ASE- Chellanam- Supplying and laying primary layer Total
using with
500 kg to index
Cost 800 kg blasted granite stones of specific gravity not less
1423.55
than 2.65 as per approved design including supply of stones sorting of stones at quarry, loading from quarry , conveying to site
Say
in tipper , weighing on Weigh Bridge established at site by the contractor(Certified by Legal Metrology), Installation of PC1423.55
loaded with Software approved by the
E11 Departmental officers for measurement , unloading , dumping at site to lines and levels, rehandling stones for forming the
section with the help of tippers and suitable crane/hydraulic excavator/manually and packing of stones including hire and
operational charges of all tools and plants and all sundry expenses , providing and maintaining the runway for movement of
vehicles, crane using spalls gravel or
Remarks/
Blasted Granite stone 300Kg and above for Groynes - Input ref
MR524 cum 100 1982 198200 MR
Ernakulam
9999 Sundries L.S 267 2.71 723.57
100 Bandhani Day 5.34 900 4806
100 Bandhani Day 3.56 900 3204
9999 Sundries L.S 130 2.71 352.3
100 Bandhani Day 2.67 900 2403
100 Bandhani Day 1.78 900 1602
100 Bandhani Day 4.01 900 3609
9999 Sundries L.S 100 2.71 271
TOTAL 221178.46
cost for 185.5
221178.46
tonne
cost for one
1192.336712
tonne
say
Add Water 1192.34
Charges @ 11.92
TOTAL1% 1204.26
Add CPOH @
15%
180.64
TOTAL 1384.9
Cost of 1.0
tonne
1384.9
Say 1384.9
E12 Extra for providing richer mixes at all floor levels. Note:- Excess/less cement over the specified cement content used is payable/
recoverable separately.Providing M-30 grade concrete instead of M-25 grade BMC/RMC. (Note:- Cement content considered in
M-30 is @ 380 kg/cum).
Details of cost for 1cum, Cement for M-30 mix = 0.380t,

cement for M-25 mix = 0.330t, Difference =0.05 t
O367 Portland cement tonne 0.05 8500.00 425.00
2209 Carriage of cement tonne 0.05 92.24 4.61
7318 Plasticizers / super plasticizers Kg 0.05 50.00 2.50
TOTAL 432.11
Add water charge @1% 4.32
TOTAL 436.43
Add CPOH @ 15% 65.46
TOTAL 501.90
Cost index 35.59 % 178.63
Say 680.52
Dismantling stones in the sea wall to construct the Groyne
portion and Dumping in position suitably to form the armour
od113685/2021_
EA1 2022 :
course of sea wall as per approved design(dumping with a lead
upto 50m)using rail track or pneumatic type equipment with
crane or winches or by any other method Remarks/
Input ref
25 Hire and running charges of light crane Day 0.00625 4500 28.125
0100 Bandhani Day 0.5 900 450
0100 Bandhani Day 0.1 900 90
TOTAL 568.125
cost for 0.75
568.125
cum
cost for one
757.5
cum
say
Add Water 757.5
ASE- Chellanam- Supplying and laying Toe layer using 200 Charges @ 7.58
kg to 400 kg blasted granite stones of specific gravity not 1.0%
less than 2.65 as per approved design including supply of TOTAL
Add CPOH 765.08
stones, sorting of stones at quarry, loading from quarry , Profit @ 114.76
conveying to site in tipper/lorry, weighing on Weigh 15.0%
TOTAL 879.84
Bridge established at site by the contractor(Certified by SAY 879.84
Legal Metrology), Installation of PC loaded with software
approved by the Departmental officers for
od111518/202
EA6 measurement , unloading , dumping at site to lines and
1_2022 :
levels, rehandling stones for forming the section with the
help of tippers and suitable crane/hydraulic Remarks/
Code excavator/manually andDescription Unit Quantity Rate Amount
MR514 Blasted Granite stone 10packing of stones
to 300Kg including
for Groynes - hire cum 50 1982 99100
Input ref
MR
and operational charges of all tools and plants and all
Ernakulam
Blasted Granite stone
sundry expenses 300Kgand
, providing andmaintaining
above for Groynes -
the runway
MR524 cum 50 1982 99100 MR
Ernakulam
for movement of vehicles, crane using spalls gravel or
9999 Sundries L.S 133.5 2.71 361.785
sand etc. complete as per the direction of departmental
25 Hire and
officers at running charges of light
site.(Specifications crane
as per 60.59.3) Day 0.445 4500 2002.5
100 Bandhani Day 2.67 900 2403
100 Bandhani Day 1.78 900 1602
9999 Sundries L.S 65 2.71 176.15
100 Bandhani Day 1.335 900 1201.5
100 Bandhani Day 0.89 900 801
100 Bandhani Day 2.005 900 1804.5
9999 Sundries L.S 100 2.71 271
TOTAL
cost for 209824.73
267.0 209824.73
cost for one
tonne 785.860412
tonne
say 785.86
Add Water
Charges @
1% 7.8586
TOTAL 793.7186
Add CPOH @
15%
119.05779
TOTAL 912.77639
Cost of 1.0
tonne
913
Say 913
ASE- Chellanam- Supplying and laying Toe layer using 350 kg to

700 kg blasted granite stones of specific gravity not less than
2.65 as per approved design including supply of stones , sorting
at quarry, loading from quarry , conveying to site in tipper ,
weighing on Weigh Bridge established at site by the
contractor(Certified by Legal Metrology), Installation of PC
loaded with software approved by the Departmental officers for
od169946/2021_
EA9 2022 :
measurement , unloading , dumping at site to lines and levels,
rehandling stones for forming the section with the help of tippers
and suitable crane and packing of stones including hire and
operational charges of all tools and plants and all sundry
expenses , providing and maintaining the runway for movement
of vehicles, crane using spalls gravel or sand etc. complete as
per the direction of departmental officers at site.(Specifications
as per 60.59.3)
Remarks/
Input ref
MR524 cum 100 1982 198200 MR
Ernakulam
9999 Sundries L.S 190.91 2.71 517.3661
100 Bandhani Day 3.818 900 3436.2
100 Bandhani Day 2.546 900 2291.4
9999 Sundries L.S 92.95 2.71 251.8945
100 Bandhani Day 1.909 900 1718.1
100 Bandhani Day 1.908 900 1717.2
100 Bandhani Day 2.867 900 2580.3
9999 Sundries L.S 100 2.71 271
TOTAL 215279.6106
cost for 267.0
215279.6106
tonne
cost for one
806.2906764
tonne
say
Add Water 806.2906764
Charges @ 8.062906764
TOTAL1% 814.3535832
Add CPOH @
15%
122.1530375
TOTAL 936.5066206
Cost of 1.0
tonne
936.51
Say 936.51
65.7 Hydraulic excavator

oo51 Hydraulic Excavator of 1 cum bucker hour 8 2000 16000
Hire
DATA
Chellanam- Moulding and supplying 0.8 cum(2T) tetrapod with graded aggregate of max. nominal size 20mm using 38
E1 cement/cum of concrete designed for M30 grade concrete (specific gravity of fine aggregate and coarse aggregate sh
be less than 2.73 and 2.5 respectively) and the cement shall be 43 grade or higher) minimum density of concrete 2.5
including hire and operational charges of tools and plants, mould, curing, rehandling and stacking charges etc., compl
the instruction of departmental officers at site.
Code Description
Rate as per item number65.94of SH:OD Harbour - Unit Quantity
65.94 Rate as
Rate forper
oneitem
no. of tetrapod
number65.95of SH:OD Harbour - cum 0.8
65.95
Hire charges of mould
Rate as per item number65.96of SH:OD Harbour - cum 1
Rate as per item number65.97of SH:OD Harbour - cum 0.8
65.97 Hire
Rate as per itemfor
and labour setting mouldSH:OD Harbour -
number65.99of cum 0.8
65.99 Lifting, loading in lorries, unloading and stacking cum 0.8
TOTAL
cost for 1.00 each
say
Add Water Charges @ 1%
Add CPOH Profit @ 15.0%
Total with Cost index
Say
65.94 Cement concrete average graded metal 40% 75 to 40 mm, 35% 40 mm yo 20 mm and 30% 20 to 5 mm using av
Code Description Unit Quantity

291 Stone Aggregate(single size):63 mm nominal size cum 0.14395

293 Stone Aggregate(single size): 40 mm nominal size cum 0.14395
2206 Carriage of Stone aggregate 40 mm nominal size and
cum 0.2879
above
2202 Carriage of Stone aggregate below 40 mm nominal size cum 0.4318
982 Coarse sand (zone III) cum 0.3468
2203 Carriage of Coarse sand cum 0.3468
367 Portland Cement tonne 0.38
2209 Carriage of Cement
tonne 0.38
Labour
114 Beldar Day 0.9
115 Coolie Day 0.78
101 Bhisti Day 0.7
123 Mason (brick layer) Ist class Day 0.06
124 Mason (brick layer )2nd class Day 0.06
2 Hire charges of Concrete Mixer 0.25 to 0.40 cum with Day 0.07
Hopper
12 Vibrator (Needle type 40 mm) Day 0.07
9999 Sundries - L.S 13.52
65.95 Hire charges of mould for casting 2T tetrapod. Assuming that the mould can be used 50 times

Hence hire of 2T tetrapod
MR1264 Cost of mould for casting 2T tetrapod each 0.02
9999 Sundries-For minor repair L.S 1.7
Total
65.96 Assembling, dismantling and cleaning the mould for casting 2T tetrapod

(Rate for one day work)
It is assumed that 60 Nos of tetrapod having
=Data
60x0.80
for 48= cum
48.0 cum
139 Skilled Beldar (for floor rubbing etc.) Day 8
9999 Sundries-Oil and sundries L.S 22.4
65.97 Hire of pulley and labour charges for setting the 2T tetrapod mould for laying cement concrete with earth cush

Data for 48.0cum. Daily out turn 60*0.8=48 cum

Day 12
- for setting mould
115 Coolie
Day 12
Day 3
- For setting
MR1265 Hire of pulley block each 2
65.99 Lifting and loading 2T tetrapod in to lorries, unloading and stacking.

Data for 48 cum
139 Skilled Beldar (for floor rubbing etc.) Day 6

OD Harbour each 60
- Hire and operational charges lorry ( 48/0.8= 60nos)
OD Harbour each 60
65.92
each 60
per each
Hire and operational charge of lorries for conveying one 2T tetrapod including cost of services of oper
65.98 supply of lubricating oil and diesel

For 2T tetrapod average lead 3km from the casting yard
and quantity = 3x2 = 6tkm
53 Tipper -5 cum tonne km 6
65.92 Hire and operational charges of coles mobile crane for lifting 1 no. of 2T tetrapod

Assuming that 60 nos. of 2T tetrapod (0.80m3) can be
shifted per day

Day 1
OD Harbour
65.4 Mobile crane
37
Mobile crane Day 1
1235 Diesel oil Litre 32
. nominal size 20mm using 380kg
gate and coarse aggregate should not
mum density of concrete 2.5 g/cc
stacking charges etc., complete as per
Rate
7875.72296 Amount
3 6300.58
404.607 404.61
159.598
524.583333 127.68
3
487.916666 419.67
7 390.33
7642.86
7642.86
7642.86
63.01
1155.88
8861.75
8861.75
and 30% 20 to 5 mm using average
Rate Amount
Rate Amount
1900 273.505
1950 280.7025
1950 210.5025
2150 232.0925
2150 232.0925
2200 237.49
112.79 32.472241
103.77 44.807886
2350 814.98
103.77 35.987436
7500 2850
35.0512
92.24 0
0
900 810
880 686.4
900 630
1100 66
1100 66
3000 210
1300 91
cost2.71
of 1 36.6392
cum 7875.722963
ed 50 times
Rate Amount
20000 400
2.71 4.607
404.607
Rate Amount
950 7600
2.71 60.704
TOTAL 7660.704
Cost for 48
cost of 1
cum 7660.704
cum 159.598
ent concrete with earth cushion
Rate Amount
950 11400
880 10560
1050 3150
35 70
costTOTAL
of 1 25180
cum 524.5833333
Rate Amount
950 5700
2520
42 0
0
15200
253.333333
0
3
253.333333
3
0
costTOTAL
of 1 23420
cum 487.9166667
uding cost of services of operating staff,
Rate Amount
7 42
TOTAL 42
tetrapod
Rate Amount
15200 15200
of 60 15200
cost TOTAL
each
cost of 1 15200
each 253.3333333
Rate Amount
12000 12000
100 3200
TOTAL 15200
DATAwith graded aggregate of max. nominal size 20mm using 380kg
Chellanam- Moulding and supplying 1.4 cum(3.5T) tetrapod
Code Description
7875.72296 Amount
65.94 Rate for one no. of tetrapod cum 1.4 3 11026.01
Hire charge of mould cum 1 704.607
170.882924 704.61
Hire of pulley and labour charges for setting the 3.5T
Assembling and dismantling
tetrapod mould for laying cement concrete with earth cum 1.4 1
561.696428 239.24
cushion
Lifting and loading 3.5T tetrapod in to lorries, unloading cum 1.4 6
501.160714 786.38
and stacking. cum 1.4 3 701.63
TOTAL 13457.86
say 13457.86
Total 15603.33
Say 15603.33

above cum 0.2879 112.79 32.472241
367 Portland Cement tonne 0.38 7500 2850
tonne 0.38 92.24 0
Labour 0
114 Beldar Day 0.9 900 810
115 Coolie Day 0.78 880 686.4
101 Bhisti Day 0.7 900 630
123 Mason (brick layer) Ist class Day 0.06 1100 66
124 Mason (brick layer )2nd class Day 0.06 1100 66
Day 0.07 3000 210
Hopper
12 Vibrator (Needle type 40 mm) Day 0.07 1300 91
9999 Sundries - L.S 13.52 cost2.71
of 1 36.6392
cum 7875.722963
65.95 Hire charges of mould for casting 3.5T tetrapod. Assuming that the mould can be used 50 times

Hence hire of 3.5T tetrapod
MR Cost of mould for casting 3.5T tetrapod each 0.02 35000 700
9999 Sundries-For minor repair L.S 1.7 2.71 4.607
Total 704.607
65.96 Assembling, dismantling and cleaning the mould for casting 3.5T tetrapod

(Rate for one that
It is assumed day work)
32 Nos of tetrapod having
=Data
32x1.40
for 48= cum
44.80 cum
9999 Sundries-Oil and sundries L.S 20.5 2.71 55.555
TOTAL 7655.555
Cost for
cost
44.8 of
cum1 7655.555
cum 170.8829241
65.97 Hire of pulley and labour charges for setting the 3.5T tetrapod mould for laying cement concrete with earth cushion
Data for 44.8cum

Day 12 950 11400
- for setting mould
115 Coolie
Day 12 880 10560
Day 3 1050 3150
- For setting
costTOTAL
of 1 25164
cum 561.6964286
65.99 Lifting and loading 3.5T tetrapod in to lorries, unloading and stacking.
Data for 44.8 cum
- Hire and operational charges lorry ( 48/0.8= 60nos) 0
OD Harbour each 32 450 0
0
per each
costTOTAL
of 1 22452
cum 501.1607143
Hire and operational charge of lorries for conveying one 3.5T tetrapod including cost of services of operating
65.98
staff, supply of lubricating oil and diesel

For 3.5T tetrapod average lead 3km from the casting yard
and quantity = 3x3.5 = 10.50tkm
53 Tipper -5 cum tonne km 10.5 7 73.5
TOTAL 73.5
65.92 Hire and operational charges of coles mobile crane for lifting 1 no. of 3.5T tetrapod

Assuming that 40 nos. of 3.5T tetrapod (1.4m3) can be
shifted per day

Day 1 18000 18000
OD Harbour
of 40 18000
cost TOTAL
each
cost of 1 18000
each 450
65.4 Mobile crane
37
1235 Diesel oil Litre 60 100 6000
TOTAL 18000
Conveying 1.4cum (3.5T) tetrapod from stacking yard and placing in position in two layers according to specification and
forming the armour layer of breakwater to lines and levels over the secondary armour layer including hire and operational
E3 charges of tools and plants etc., complete as per the direction of the departmental officers at site
Code Labour charges for loading Description

tetrapods in lorries by hoisting Unit Quantity Rate Amount
with
Hire crane (coles crane is used) data
colesfor 3.5T crane
tetrapod no. 1 125.72935 125.73
Hire and
and operational
operational charges
charge ofoflorries mobile
for conveying for
one
liftingtetrapod
3.5T 1 no. of including
3.5T tetrapod
cost of services of operating staff, each 1 450 450.00
supply
Labour of lubricating
charges oil and diesel
for unloading and placing 3.5T tetrapodes each 1 73.5
498.824162 73.50
to lines and levels no. 1 5 498.82
Hire of crane for unloading and placing 3.5T tetrapods Day 1 450 450.00
TOTAL 1598.05
say 1598.05
Cost index 35.59 % 245.41
Say 2083.17
65.100 Labour charges for loading tetrapods in lorries by hoisting with crane (coles crane is used) data for 3.5T tetrapod

Data for 40 nos.

Day 2.5 950 2375
- For putting rings
- Bringing tetrapod in position in lorries and untying Day 2.5 950 2375
strings
tonne 140 1.9941 279.174
OD Harbour
cost of 40 no 5029.174
Depreciation for chain and hook for lifting armour stones( assuming that one number M.S. link chain, 7m long
65.8.1 with shackle having a market rate of Rs. 1200/m will lift a maximum of 6000 T)

metre 0.00017 9660 1.6422
tonne 1.9941

TOTAL 9660
65.101 Labour charges for unloading and placing 3.5T tetrapodes to lines and levels

Data for 60.Nos.
139 Skilled Beldar (for floor rubbing etc.) Day 2.5 950 2375
115 Coolie Day 0.25 880 220
MR1266 Cost of Charcoal quintal 0.025 920 23
9999 Sundries - - Hire of crew/other tools L.S 6.75 2.71 18.2925
tonne 140 1.9941
no 19952.9665
65.102 Hire of crane for unloading and placing 2T tetrapods

each 1 450 450
OD Harbour
total 450
65.114 ASE - Moulding and supplying cement concrete 2m3 (5T) tetrapodwith graded aggregate of max. nominal size 20mm
using 380 kg cement /m3 of concrete designed for M30 grade concrete ( specific gravity of fine aggregate and course
aggregateshould not be less than 2.73 and 2.5 respectively)
DATA and the cement shall be 43 grade or higher) minimum cube
E9 specification and instructions of Engineer
Code Description
7875.72296 Amount
65.94 Rate for one no. of tetrapod cum 2 3 15751.45
65.107 Assembling
tetrapod and dismantling
mould for laying cement concrete with earth cum 2 182.275119
599.523809 364.55
65.108 cushion
Lifting and loading 5T tetrapod in to lorries, unloading cum 2 5
354.575892 1199.05
65.110 and stacking. cum 2 9 709.15
TOTAL 19395.00
say 19395.00
Total 22485.39
Say 22485.39

cum 0.2879 112.79 32.472241
above
367 Portland Cement tonne 0.38 7500 2850
tonne 0.38 92.24
2209
tonne 0.38 92.24 0
Labour 0
114 Beldar Day 0.9 900 810
115 Coolie Day 0.78 880 686.4
101 Bhisti Day 0.7 900 630
123 Mason (brick layer) Ist class Day 0.06 1100 66
124 Mason (brick layer )2nd class Day 0.06 1100 66
Day 0.07 3000 210
Hopper
12 Vibrator (Needle type 40 mm) Day 0.07 1300 91
9999 Sundries - L.S 13.52 cost2.71
of 1 36.6392
cum 7875.722963
65.106 Hire charges of mould for casting 5T tetrapod.
MR1267 Cost of mould for casting 5T tetrapod (the mould can be

each 0.02 68310 1366.2
used 50times)
9999 Sundries-For minor repair L.S 1.7 2.71 4.607
Total 1370.807
65.107 Assembling, dismantling and cleaning the mould for casting 5T tetrapod

(Rate for one day work)
It is assumed that 21 Nos of tetrapod having 2cum/Each
can be moulded per day. i.e. Daily out turn = 21x2 = 42
cum
9999 Sundries-Oil and sundries L.S 20.5 2.71 55.555
TOTAL 7655.555
Cost for 42
cost of 1
cum 7655.555
cum 182.275119
65.108 Hire of pulley and labour charges for setting the 5T tetrapod mould for laying cement concrete with earth cushion

Data for 42cum

Day 12 950 11400
- for setting mould
115 Coolie
Day 12 880 10560
Day 3 1050 3150
- For setting
costTOTAL
of 1 25180
cum 599.5238095
65.110 Lifting and loading 5T tetrapod in to lorries, unloading and stacking.

Data for 42 cum
2205
65.109 Rate as per item Number65.109 of SH: OD Harbour each 21 105 0
0
Rate as per item Number65.92 of SH: 7980
65.105 OD Harbour each 21 380 0
0
per each
costTOTAL
of 1 15885
cum 354.5758929
Hire and operational charge of lorries for conveying one 5T tetrapod including cost of services of operating staff,
65.109
supply of lubricating oil and diesel

For 5T tetrapod average lead 3km from the casting yard
and quantity = 3x5 = 15tkm
53 Tipper -5 cum tonne km 15 7 105
TOTAL 105
65.105 Hire and operational charges of coles mobile crane for lifting 1 no. of 5T tetrapod
Assuming that 32 nos. of 5T tetrapod (2m3) can be
shifted per day

Day 1 15200 15200
OD Harbour
of 40 15200
cost TOTAL
each
cost of 1 15200
each 380
65.4 Mobile crane
37
TOTAL 15200
Code Description Unit Quantity Rate

131.836281 Amount
65.111 Labour charges for loading
Hire and operational chargestetrapods
of coles in lorriescrane for
mobile no. 1 3 131.84
65.105 lifting each 1 380 380.00
65.109 Hire and operational charge of lorries for conveyance each 1 105
545.232765 105.00
65.112 Labour charges for unloading and placing no. 1 6 545.23
65.113 Hire of crane for unloading and placing 2T tetrapods Day 1 625 625.00
TOTAL 1787.07
say 1787.07
Say 2055.13
65.111 Labour charges for loading tetrapods in lorries by hoisting with crane (coles crane is used) data for 5T tetrapod

Data for 32 nos.

Day 2 950 1900
- For putting rings
- Bringing tetrapod in position in lorries and untying Day 2 950 1900
strings
tonne 210 1.9941 418.761
OD Harbour
cost of 32 no 4218.761
65.8.1 Depreciation for chain and hook for lifting armour stones( assuming that one number M.S. link chain, 7m long
with shackle having a market rate of Rs. 1200/m will lift a maximum of 6000 T)

metre 0.00017 9660 1.6422
tonne 1.9941

TOTAL 9660
65.112 Labour charges for unloading and placing 5T tetrapodes to lines and levels
Data for 32.Nos.
115 Coolie Day 0.17 880 149.6
MR1266 Cost of Charcoal quintal 0.025 920 23
9999 Sundries - - Hire of crew/other tools L.S 6.75 2.71 18.2925
tonne 160 1.9941
no 17447.4485
65.113 Hire of 20T capacity crane for unloading and placing 5T tetrapods

each 1 20000 20000
OD Harbour
Cost for
32nos 20000
Cost of each 625
65.5 20T capacity crane
oo28 Hire and running charges of crane 20tonne Day 1 12000 12000
. 20000
13683 7523.69 102946650.3 77209987.7
9914 15259.71 151284764.9 113463573.7
4000 1653.64 6614560 4960920

Chellanam CDP 15.10.2022

Uploaded by

Copyright:

Available Formats

You might also like

Chellanam CDP 15.10.2022

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Chellanam CDP 15.10.2022

Uploaded by

Copyright:

Available Formats

ASE- Reformation of Damaged Sunken Sea wall Using Tetrapods in between CP stone 976 and 1052 for 10 km stretches

CONTRACT DEVIATION PROPOSAL

1.00 Reformation of damaged sunken sea wall

As per initial level quantity for 30254.68 30,254.68

Seawall 1 2,000.00 15.00 0.30 9,000.00

seawall 1 6,660.00 10.00 66,600.00

As per initial level quantity for 154,595.57

As per initial level quantity for 1 44254.97 2.65*0.70 82,092.97

As per initial level quantity for 201,830.36

As per initial level quantity for 92,117.99

substituted with extra item E1 0.00

As per initial level quantity for 52054

substituted with extra item E2 0.00

substituted with extra item E3 0.00

Walkway(-1 section) C/S Area of 1 1400.00 1.86 2,604.00

For retaining wall (Long) 1 1400.00 1.4+0.412+.4+0. 3,376.80

Concrete @80kg/cum 5874.00 80.00 469,920.00

1 6660.00 3.2 0.45 9,590.40

For walkway 1 0.00 0.00

As per initial level quantity for 52,054

As per initial level quantity for 53,053

As per initial level quantity for 53,053.00

Total 1500.00 1,500.00

Short Groyne 2 892.00 1,784.00

Short Groyne 2 892.00 0.1*2.65*.7 330.93

Bazar seawall inbetween groyne 12865.98 (2.65*.7) 23,866.39

EXTRA ADDITIONAL ITEMS(exceeding 125% of agreed qty)

B/f item No. 1.01 12,473.43 879.84 cum ₹ 10,974,622.65

B/f item No. 1.06 34,503.56 913.00 Tonne ₹ 31,501,750.00

B/f item No. 1.09 20,375.87 936.51 Tonne ₹ 19,082,201.00

Reformation of damaged sunken sea wall

Dismantling stones in the sea wall to

2.33.1 Felling trees of the girth

trunks and branches, removing the

Item deleted and new specification proposed as extra

material and disposal of

excavator)/manual means /with Dozer

1.03 including cutting and pushing the -- -- -- ₹ 5,880,528.00

non woven composite material. The

All kinds of soil

1.04 composite must be of a laid geogrid -- -- -- ₹ 16,650,000.00 same as above

blasted granite stonesofofthe specific

joining arrangements geomats

Slight Change only and as per initial level quantity

1.05 gravity not less than

The increase in quantity is due to increase in width of toe

kg blasted granite stones

layer in GFC drawings for -1m depth cross-section.The

1.06 gravity not less, unloading

approved design excess quantity beyond 125% of the agreed quantity is

Departmental officers for crane using

1.11 including hire and operational

monsoon. Therefore groynes series of 6no's has been

held in chamber of Chief Project Examiner, KIIFB on

to 6mm using 380kg cement/ m3 of tetrapods during construction instead of 3.0T.Accordingly

shuttering - All work up to plinth

Slight decrease in quantity due to the revised vetted GFC

1.14 level:1:4:8 (1 cement : 4 coarse -- -- -- ₹ 7,885,583.00

Short Groyne 2 892.00 0.12.65.7 330.93