Project Summary

Conveyance statement (Taluk Conveyance) for Panmana and Clappana Panchayath
Sl. Head Load Lorry Load

Materials Source/Quarry Unit Total Remarks
No. Distance Amount Distance Amount
1 Blasted rubble Mannady M3 100 m 107.00 32 Km 500.00 607.00
2 Sand Karette M3 100 m 107.00 68 Km 932.00 1039.00

3 Cement and Steel District Store M.T 100 m 52.00 5 Km 323.00 375.00
4 Timber Scantling Pathanapuram M3 100 m 52.00 32 Km 804.00 856.00
5 Earth Local M3 100 m 107.00 5 Km 218.00 325.00
6 Red Earth 0 M3 100M 107.00 0 Km 0.00 107.00
Certified that the conveyance leads and lifts provided in the data have been verified and are the minimum necessary for the
procurement of materials
Project Engineer
THE KERALA LAND DEVELOPMENT CORPORATION LIMITED
Data Sheet For Panmana and Clappana Panchayath
Item no of DATA SHEET
Per Unit
estimate
Rate Amount
Quantity Description Remarks
Rs. Ps. Rs. Ps.
1 10 m3 Earth work excavation in Ordinary soil and
depositing on bank with initial lead and lift
neat banking etc.Complete
Labour
0.9 Man 240.00 E 216.00
2.063 Man 240.00 E 495.12
Total 711.12
Add 15% , Revised SOR 106.67
Total 817.79
Rate 817.79 818 / 10m3
2 10 m3 Earth work excavation in ordinary soil in
or under water or in liquid mud and
Labour Charges 711.12 10 m3 711.12

Add 20% Labour Charges for in or under
142.22
water
Total 853.34
Total 981.34
Rate 981.34 981 / 10m3
3 m3 Dismantling clearing away and carefully
stacking materials useful for reuse of any
thickness of walls of bricks, laterite of
rubble in cement mortar including disposal
or debris within a distance of 150m
Labour
0.7 Man 240.00 E 168.00
Total 168.00
Total 193.20
Add 5% Overhead charges 9.66
Rate 202.86 203 / m3
4 m3 Dry stone masonry using dismantled rubble
including labour charges only
Labour
0.8 Rubble Mason 471.00 E 376.80
0.7 Man 240.00 E 168.00
Total 544.80
Total 626.52
Rate 626.52 627 / m3
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
5 m 3
Dry stone masonry for retaining wall
including cost and conveyance of rubble
and all labour charges etc. Complete
Material
1.05 m 3
Blasted rubble 420.00 m3 441.00
1.05 m3 Conveyance 607.00 m 3
637.35
Labour
0.8 Mason 471.00 E 376.80
0.7 Man 240.00 E 168.00
Total 1623.15
Total 1866.62
Rate 1866.62 1867 / m3
6 m3 Dry stone masonry for retaining wall in or
under water or in liquid mud including cost
and conveyance of rubble and all labour
charges etc. Complete
Labour Charge
0.80 Mason 471.00 E 376.80
0.7 Man 240.00 E 168.00
Add 20% Labour for in or water 108.96
1.05 m3 Conveyance of rubble 607.00 m3 637.35
1.05 m3 Cost of rubble 420.00 m3 441.00
Total 1732.11
Total 1991.93
Rate 1991.93 1992 / m3
7 m3 Random rubble masonry in cement mortar
1:6 for retaining wall including
simultaneous pointing of the exposed faces
and conveyance of material and all labour
Conveyance
1 m3 Blasted rubble 607.00 m3 607.00
0.3 m3 Sand 1039.00 m 3
311.70
72 kg Cement 375.00 T 27.00
Cost of Materials
0.3 m3 Sand 2314.00 m3 694.20
72 kg Cement 5940.00 T 427.68
Labour
0.70 Mason 471.00 E 329.70
0.35 Man 240.00 E 84.00
0.70 Woman 377.00 E 263.90
Total 3165.18
Total 3639.96
Rate 3639.96 3640 / m3
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
8 10 dm 3
Cement concrete 1:3:6 using 20mm
(nominal size)broken stone including cost
and conveyance of materials and all labour
Cost of Materials
0.009 m3 Broken Stone 942.00 m3 8.48
0.0045 m3 Sand 2314.00 m 3
10.41
2.16 kg Cement 5940.00 T 12.83
Conveyance
0.009 m3 Broken Stone 607.00 m3 5.46
0.0045 m3 Sand 1039.00 m 3
4.68
2.16 kg Cement 375.00 T 0.81
Labour
0.002 Mason 325.00 E 0.65
0.010 Man 240.00 E 2.40
0.035 Woman 240.00 E 8.40
Total 54.12
Total 62.24
Rate 62.24 62 / 10dm3
9 Each Supplying at site 1/2 split well matured
coconut posts 3m long including cost
conveyance and all labour charges etc.
Complete
Sub Data
Cost of full size coconut post7.5
1.0 No 406.00 E 406.00
(Average) long
Sawying(4.30sawyer post10m2
2.25 m2 1960.80 10m2 441.18
sawing)
0.02 Man for assisting sawyer 240.00 E 4.80
Total 851.98
Hence for 1Metre 820.05/(7.5x2) 56.80
3.02 1/2 split coconut post 56.80 M 171.53
Add Conveyance LS 25.00
Total 196.53
Total 226.01
Rate 226.01 226 /E
10 E Driving down the above coconut posts
to lines and levels 2.5m below bed
level including all labour charges
etc.Complete
0.05 Carpenter for sharpen the post 500.00 E 25.00
0.30 Man for handling fixing in position
113.10
and helping in driving down the posts 377.00 E
0.30 Pile driver for driving the posts 456.00 E 136.80
Hire for tools and plants LS 5.00
Total 279.90
Total 321.89
Total 321.89 322 /E
M 100=
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
11 10 m 3
M 100=
Formation of bund using excavated earth
including labour charges for trimming,
dressing and sectioning of berms or slopes
etc. complete.
0.35
Man for trimming, dressing and sectioning
377.00 E 131.95
of berms

Total 151.74
Rate 303.49 303 / 10m3
12 10 m 3
Supplying and spreding of red earth or
gravel over the finished bund including
conveyance and all labour charges for
trimming, dressing and sectioning of berms
or slopes etc. complete
10 m3 Earth work excavation 711.12 10m3 711.12
10 m 3
Conveyance of earth 325.00 m 3
3250.00
0.35 man for trimming, dressing etc. 377.00 E 131.95
Total 4093.07
2.1 Deduct Woman 377.00 E 791.70
Total 3301.37
Total 3796.58
Rate 7593.15 7593 /10m3
Data Sheet For Panmana and Clappana Panchayath
DATA SHEET
Item no of
Per Unit
estimate Rate Amount
Rs. Ps. Rs. Ps.
1 10 m 3
Earth work excavation in Ordinary soil and
Labour
0.9 Man 377.00 E 339.30
2.063 Man 377.00 E 777.75
Total 1117.05
Total 1284.61
Rate 1284.61 1285/ 10m3
2 10 m3 Earth work excavation in ordinary soil in
Labour Charges 1117.05 10 m3 1117.05

Add 20% Labour Charges for in or under
223.41
water
Total 1340.46
Total 1541.53
Rate 1541.53 1542/ 10m3
3 m 3
Dismantling clearing away and carefully
stacking materials useful for reuse of any
thickness of walls of bricks, laterite of
rubble in cement mortar including disposal
or debris within a distance of 150m
Labour
0.7 Man 377.00 E 263.90
Total 263.90
Total 303.49
Rate 303.49 303/ m3
4 m3 Dry stone masonry using dismantled rubble
including labour charges only
Labour
0.8 Rubble Mason 471.00 E 376.80
0.7 Man 377.00 E 263.90
Total 640.70
Total 736.81
Rate 736.81 737/ m3
5 m 3
Dry stone masonry for retaining wall
Material
1.05 m 3
Blasted rubble 420.00 m3 441.00
1.05 m3 Conveyance 607.00 m 3
637.35
Labour
0.8 Mason 471.00 E 376.80
0.7 Man 377.00 E 263.90
Total 1719.05
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Total 1976.91
Rate 1976.91 1977/ m3
6 m3 Dry stone masonry for retaining wall in or
Labour Charge
0.80 Mason 471.00 E 376.80
0.7 Man 377.00 E 263.90
Add 20% Labour for in or water 128.14
1.05 m3 Conveyance of rubble 607.00 m3 637.35
3
1.05 m Cost of rubble 420.00 m3 441.00
Total 1847.19
Total 2124.27
Rate 2124.27 2124/ m3
7 m3 Random rubble masonry in cement mortar
Conveyance
0.3 m3 Sand 1039.00 m 3
311.70
72 kg Cement 375.00 T 27.00
Cost of Materials
0.3 m3 Sand 2314.00 m 3
694.20
72 kg Cement 5940.00 T 427.68
Labour
0.70 Mason 471.00 E 329.70
0.35 Man 377.00 E 131.95
0.70 Woman 377.00 E 263.90
Total 3213.13
Total 3695.10
Rate 3695.10 3695/ m3
8 10 dm3 Cement concrete 1:3:6 using 20mm
Cost of Materials
0.009 m3 Broken Stone 942.00 m3 8.48
0.0045 m 3
Sand 2314.00 m3 10.41
2.16 kg Cement 5940.00 T 12.83
Conveyance
0.009 m3 Broken Stone 607.00 m3 5.46
0.0045 m3 Sand 1039.00 m 3
4.68
2.16 kg Cement 375.00 T 0.81
Labour
0.002 Mason 325.00 E 0.65
0.010 Man 377.00 E 3.77
0.035 Woman 377.00 E 13.20
Total 60.28
Total 69.33
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Rate 69.33 69/ 10dm3
9 10 M Putting up ring bund using 1st class

bamboo post 3.00m average long 2m above
ground level and driving down 1.00m
below ground level at 60cm centre to
centre in two rows at 1.5m apart and tied
with two rows of 1/2 split bamboo strut on
either side and 1./ split bamboo strut on the
top of vertical post and inside screening
with double planted coconut cudjans
madals tied with 1/4th split bamboo
reapers at 30cm centre to centre with coir
yarns and filling with earth excavated from
in or under water including all leads and
lifts involved and maintaining the bunds
leak proof till the completed work
including dismounting the bund and
cleaning the site neatly etc. Complete
Details for 10m length
1st Class bamboo post for vertical post
2x10x30
6 M 100=
No.of bamboo posts 100/9=11.11Nos 11Nos
1/2 split bamboo wailing pieces 2x2x10 40M
No.of bamboo required 40/(2x9) 2Nos
1/2 split bamboo struts 11x2 22.00
No.of bamboo required 32/(2x9) 1.00
1/2 split bamboo reapers
30cm c/c 2x10x2/(0.3x4) 33.33M
No.of Bamboo required 33.33/9 4Nos
Totalnos.ofbamboo require(11+2+1+4) 18Nos
18.0 Nos Hire charge of M
bamboo
100=1st class(1/2rate) 105/2 E 945.00
18.0 Nos Conveyance LS 108.00
40x30
30Nos of cudjans madals is required to
120
screen 10m2 area No. of cudjans madals
10
120 Nos Coconut cudjan madals 900.00 100Nos 1080.00
120 Nos Conveyance LS 108.00
2.0 kg Coir Yarn 161.00 kg 322.00
1.0 Nos Carpenter 500.00 E 500.00
10.0 Nos Special man masdoor for driving down the
post laying coconut cudjan madals etc.
Compete. 408.00 E 4080.00
30.0 m3 earth work filling (1x10x0.8x1.5)=12 1340.46 10m3 4021.38
30.0 m3 Conveyance of earth 325.00 m3 9750.00
Labour for dismantling
6.0 Nos Man 377.00 E 2262.00
30.0 m3 Earth work cutting 1340.46 10m3 4021.38
Total 27197.77
Total 31277.43
Total 31277.43
Hence for 1Metre 3127.74 3128/ m
10 1 Hr Bailing out water using 5HP diesel engine
and pump set including hire charge,
conveyance to site and errection cost of
fuel, lubricating oil and other stores, pay of
staff etc. Compete.
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Cost of 5HP Diesel engine and pump set 25000.00 E
25000x30
Hire charges E 7500.00
100
Hire charges for one month 7500/10 E 750.00
Hire charge for one day 750/20 E 37.50
1 Day Hire charge of engine 70.00 Day 70.00
10 Lt H.S.D oil 45.00 Lt 450.00
Lubricating oil LS 5.00
1 Driver 396.00 E 396.00
1 Cleaner 396.00 E 396.00
Installation charges LS 5.00
Conveyance charges LS 5.00
Total 1327.00
Total 1526.05
Total 1526.05 1526/ day
Hence for 1 Hr. =1077.25/8 190.76 191/ Hr.
11 10 m2 Shoring the side of trench using wooden
planks and joists and labour for taking
down after completion including hire and
labour charges for maintaining the
structure until dismantling
10 m2 Form work for cement concrete using
wooden planks joists , bamboo posts and
labour for taking down after completion
including hire and labour charges for
maintaining the structure until dismantling
10 dm3 Sub Data For Form Work

14.40 dm3 Mango log 9522.00 m3 137.12
0.02 Man for assisting sawyer 377.00 E 7.54
0.33 m2 Sawing(4.3 sawyers for 10m2 sawing) 1960.80 10m2 64.71
Total 209.36
Deduct cost of outer slab @ 25% of log
3.8 dm m3
3
9522.00 9.05
value
Net 200.31
320 dm3 mango wood planks 200.31/4 10dm3 1602.48
(Taking the materials can be used four
times)
190 dm3 Jungle wood joist (used 8 times) 200.31/8 10dm3 475.74
510 dm3 Conveyance 856.00 m 3
436.56
1.0 kg Wire nails 48.50 kg 48.50
9.0 Nos Bamboo (used 6 times) 105/6 E 157.50
9.0 Nos Conveyance of Bamboo LS 55.00
Coir LS 12.00
Labour
4.0 Nos Carpenters 471.00 E 1884.00
2.5 Man 377.00 E 942.50
Total 5614.28
Total 6456.42
Rate 6456.42 6456/ 10m2
12 m3 Supplying at site course river sand and
spread in uniform layers in the foundation
trench including cost and conveyance of
sand and labour charges
1.0 m3 Cost of sand 2314.00 m3 2314.00
1.0 m 3
Conveyance 1039.00 m3 1039.00
0.35 Man for and consolidation 377.00 E 131.95
Total 3484.95
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Total 4007.69
Rate 4007.69 4008/ m3
13 1.0 m 3
Cement concrete 1:4:8 using 40mm
and conveyance of materials, , curing and
all labour charges etc. Complete
Materials
0.95 m 3
Broken stone 659.00 m3 626.05
0.48 m3 Sand 2314.00 m3 1110.72
171 kg Cement 5940.00 T 1015.74
Conveyance
0.95 m3 Broken stone 607.00 m3 576.65
0.48 m3 Sand 1039.00 m3 498.72
171 kg Cement 375.00 T 64.13
Labour
0.1 Mason 471.00 E 47.10
1.0 Man 377.00 E 377.00
1.4 Women 377.00 E 527.80
Total 4843.91
Total 5570.49
Rate 5570.49 5570/ m3
14 1.0 m3 Graded cement concrete 1:3:6 using 60%
of 40mm and 40% 20mm(nominal size)
broken stone including cost and
conveyance of materials , consolidation,
curing, but excluding cost of
reinforcement etc.complete.
Materials
0.57 m3 40mm Broken stone 659.00 m3 375.63
0.47 m3 Sand 2314.00 m3 1087.58
223.2 kg Cement 5940.00 T 1325.81
Conveyance
0.93 m3 Broken stone 607.00 m3 564.51
0.47 m 3
Sand 1039.00 m 3
488.33
223.2 kg Cement 375.00 T 83.70
Labour
0.140 Mason 471.00 E 65.94
1.00 Man 377.00 E 377.00
2.24 Women 377.00 E 844.48
Total 5552.10
Total 6384.91
Rate 6384.91 6385/ m3
15 10 dm 3
Reinforced cement concrete 1:2:4 using
20mm (nominal size)broken stone
including cost and conveyance of materials
Cost of Materials
0.009 m3 Broken Stone 942.00 m3 8.48
0.0045 m3 Sand 2314.00 m 3
10.41
3.30 kg Cement 5940.00 T 19.60
Conveyance
0.009 m3 Broken Stone 607.00 m3 5.46
0.0045 m3 Sand 1039.00 m 3
4.68
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
3.30 kg Cement 375.00 T 1.24
Labour
0.002 Mason 325.00 E 0.65
0.010 Man 377.00 E 3.77
0.035 Woman 377.00 E 13.20
Total 67.48
Total 77.60
Rate 77.60 78/ 10dm3
16 10.0 dm 3
Reinforced cement concrete
1:11/2:3 using 20mm(nominal size) broken
stone including cost and conveyance of
materials, consolidation, curing but
excluding steel reinforcement etc.complete.
Materials
0.0045 m 3
Sand 2314.00 m 3
10.41
4.32 kg Cement 5940.00 T 25.66
Conveyance
0.009 m3 Broken stone 607.00 m3 5.46
0.0045 m 3
Sand 1039.00 m3 4.68
4.32 kg Cement 375.00 T 1.62
Labour
0.002 Mason 325.00 E 0.65
0.01 Man 377.00 E 3.77
0.035 Women 377.00 E 13.20
Total 73.93
Total 85.01
Rate 85.01 85/ 10dm3
16 Qtl Re-inforcement for RCC work bent, tied

and placed in position (plain grill requiring
bending cold)including cost, conveyance
and all labour charges etc. complete
Materials
1.0 Qtl Steel 5210.00 Qtl 5210.00
0.45 kg Iron Wire 87.00 kg 39.15
Conveyance
1.0 Qtl Steel 375.00 T 37.50
0.45 kg Iron Wire 375.00 T 0.169
Labour
1.0 No Blacksmith 500.00 E 500.00
1.48 Man for tying grills 377.00 E 557.96
Total 6344.78
Total 7296.50
Rate 7296.50 7296/ Qtl
17 10 dm3 Supplying and fixing Anjili wood paneled
and framed shutters including cost,
conveyance and all labour charges
etc.Complete
Sub Data
14.40 dm3 Anjili 33063.00 m3 476.11
0.02 Man 377.00 E 7.54
0.33 m2 Sawing(4.3 sawyers for 10m2 sawing) 1960.80 10m2 64.71
Total 548.35
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
3.80 dm 3
Deduct cost of outer slab @ 25% of log m 3
33063.00 31.41
value
Net 516.94
10.5 dm3 Anjili wood scantling 516.94 10dm3 542.79
10.5 dm3 Conveyance 856.00 m3 8.99
Labour
0.04 Carpenter 500.00 E 20.00
0.04 Man 377.00 E 15.08
Total 586.86
Total 674.89
Rate 674.89 675/ 10dm3
18 10 m2 Tarring with coal tar for wood work two

coats including cost and conveyance of
materials and all labour charges
etc.Complete
1.0 Kg Coal tar 28.00 L 28.00
1.0 Kg Conveyance LS 1.00
0.35 Man 377.00 E 131.95
Sundries LS 1.00
Total 161.95
Additional cost for 2nd coat
105.27
143 x 0.65
Total 267.22
Total 307.30
Rate 307.30 307/ 10m2
19 Supplying and fixing new Anjili or any
other good quality wood shutter of size1.8
x 1.50 x 0.06 m equal angle 50 x 50x 6 mm
size, M.S rod 12mm dia, M.S rod 50mm
dia and M.S plate 20 mm thick and
all bolts and nuts for shutter with all cost
an dconveyance of materials and vertical
shaft threading charge, pointing and labour
charge etc. complete.
a Anjily wood
Vide item No.3030- Sub data
Cost of Materials
14.400 dm3 Anjily wood 33063.00 m3 476.11
Labour
Man - Put log in position and to assist
0.020 377.00 E 7.54
sawyers
0.330 m2 Sawyer ( 6.40 sawyers for 10m2) 2918.40 10 m2 96.31
Deduct cost of outerslab at 25% of log
3.800 dm3 8265.75 m3 -31.41
value
14.400 dm3 conveyance 856.00 m3 12.33
Total 560.87
Rate 560.87 561/ Qtl

Main data-Vide item No.309
Anjili wood wrought and putup

Cost of Materials
10.500 dm3 Anjily wood scantling 557.67 10 dm3 585.55
Labour
0.040 Carpenter 500.00 E 20.00
0.040 Man 377.00 E 15.08
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Add 10% total labour charge extra 3.51
Total 624.14
Rate 624.14 624/ 10dm3
Rate of Anjily wood
Volume of shutter 1 x 1.80 x 1.50 x 0.06 0.162

Total 0.162
Say 0.162@ 610/10dm3 9882.00 Rs. 9882.00

b Qtl Steel works
Vide item No- 754

Cost of Materials
1.050 Qtl M.S Angles, Iron plates etc 3800.00 Qtl 3990.00
Revets, bolts & nuts of suitable size and
2.000 Kg 65.00 Kg 130.00
length
Iron primer one coat(1 Kg primer used for

3.000 m2 85.00 Littre 25.50
10m2)
Labour
0.500 Black smith 500.00 E 250.00
0.200 Heavy load Mazdoor 396.00 E 79.20
0.300 Fitter for marking 456.00 E 136.80
Cutting the plates, Angles for size
1.250 Black smith 500.00 E 625.00
Punching holes
0.500 Black smith 500.00 E 250.00
Welding- Vide item No.755
Cost of Materials
100.000 Nos Welding rod (8 gauge) 420.00 Nos 420.00
Labour
1.000 Welder 471.00 E 471.00
2.500 Blacksmith for grinding 500.00 E 1250.00
Current charge, hire for welding plant 0.00 LS 55.00
Sundries 0.00 LS 30.00
Grinding stone 0.00 LS 20.00
Total 8961.30
Rate 8961.30 8961/ Qtl
Quantity of steel used for the shutter
Steel plate 5. x 6 mm thick
Front side shutter
Vertical 3 x 1.80 5.40
Horizontal
3 x 1.50 4.50
Diagonal
4 x 0.30 1.20
Back side the shutter
Vertical
2 x 1.80 3.60
Horizontal
2 x 1.50 3.00
Inclined
2 x 2.34 4.68
Total 22.38
Say 22.38m @ 2.40 Kg/m 53.71 54/ Kg
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Equal angles 50 x 50x 6 mm size
Vertical
2 x 1.80 3.60
Horizontal
2 x 1.50 3.00
Diagonal
4 x 0.30 1.20
Total 7.80
Say 7.80m @ 4.50Kg/m 35.10 35/ Kg
M.S Rod 12mm

Diagonal
4 x 0.75 3.00
Total 3.00
Say 3.00m @0.89 Kg/m 2.67 3/ Kg
M.S Steel plate- 6 mm thick

Shutter front & back portion
2 Nos x 0.30 x 0.30 m 0.18
Face- centre 1 x 0.25 x 0.25m 0.0625
Total 0.2425 m2
Say 0.2425 m2 @ 47.10 Kg/m2 11.42 11/ Kg
M.S plate- 20 mm thick

Vertical shaft connecting the rotating
nut fixing the concrete slab
Plate 1 x 0.30 x 0.30 m 0.09

Total 0.0900 m2
Say 0.09m2 @ 157 kg/m2 14.13 14/ Kg
M.S.Rod (50mm dia) shutter

connecting verticla
Vertical shaft lengthshaft length - 2m
2.00 m
Say 2 m@ 15.41 Kg/m 30.82 31/ Kg
Rotating nut -3.50 kg ( Suitable size) 3.50 Kg

Total steel = 53.71+35.10+ 2.67+ 11.42+ 14.13 +30.82
151.354 Kg
+3.50 =
Add 5% wastage 7.568 Kg
Total 158.921 Kg
Say 158.921Kg@ 7470.75/Qtl Rs. 14241.427 Rs. 14241
C Threading charge of 50mm dia M.S.
Rod vertical shaft of shutter and
rotating nut( rotating nut height 10
Cm) including labour charge, current
charge, hiore for machinery etc.
Vertical shaft 2.00 m 2.00

Rotating nut 0.10 m 0.10
Total 2.10 m
Say 2.10 m@ 1000/m 2100.00 Rs. 2100.00

Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
d Painting with shutter of suitable
colour, using quality of paint, two
coats including labour charge etc
complete.
Vide item No.606 (First coat)
1L approved quality of paint 57.00 Litre 57.00
Sundries, brush, Soap,putty Ls 10.00
Labour
0.250 Painter 396.00 E 99.00
Vide item No.607 (Second coat)
0.65 L approved quality of paint 57.00 Litre 37.05
Sundries, brush, Soap,putty Ls 5.00
Labour
0.200 Painter 396.00 E 79.20
Total 287.25
Rate 287.25 287/ 10m2
Painting charge shutter

Area of shutter
1 x 1.8 x 1.5 2.70
Total side
2 x 2.7 5.40
Say 10.80 m2 @ 231/10 m2 124.74 Rs. 125.00
e Filling the shutter correct position

( Inside the grue post)
4.00 Nos Mazdoor 377.00 E 1508.00

Total 1508.0000 Rs. 1508
Total Amount of shutter
a Anjily wood 9882.00
b Steel 14241.00
c Threading charge 2100.00
d Painting charge 125.00
e Filling charge 1508.00
Total 27856.00
Say 32034.40 ###/ E

Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
1 Supplying and sitting in position M.S
Shutter of size 2.15m x 2.00m with screw
gear arragement doing M.S plates 6mm
thick over M.S Angle frame width 65 x65
x65 mm allround and that of 2 nos
intermediate vertical and two nos
intermediate horizontal with same angle
section providing screw gear arragement
with 56 mm dia M.S spiral shaft Collar
nuts and sitting over M.S plate of require
size and guide grooves fro rotating . The
collar nut looking arragement with plates
and nuts, supplying one number spanner
with handle to suitable size and shape to
operate the shutter . Painting the whole
with Black Japan paint over a priming coat
etc. complete after dismantling and
removing the existing damaged wooden
shutter including all cost and conveyance
of materials and all labour charges but
excluding cost of concrete.
1 Qtl Sub data for M.S plate
Cost of Materials
1.050 Qtl M.S. Plate 5000.00 Qtl 5250.00
Conveyance
1.050 Qtl M.S. Plate 323.00 Qtl 339.15
Labour
0.500 Blacksmith 500.00 E 250.00
1.000 Man Mazdoor 377.00 E 377.00
Sundries LS 3.00
Total 6219.15
Rate 6219.15 6219/ Qtl
2 Qtl Sub data for M.S Angles
Cost of Materials
1.050 Qtl M.S. Angles 4410.00 Qtl 4630.50
Conveyance
1.050 Qtl M.S. Angles 323.00 Qtl 339.15
Labour
2.000 Blacksmith 500.00 E 1000.00
Total 5969.65
Rate 5969.65 5970/ Qtl
3 30 m Sub data for welding
Cost of Materials
180.000 Nos Welding Electrode (8 g) 541.00 100 Nos 973.80
Labour
3.750 Nos Welders 471.00 E 1766.25
Consumer charge and hire charges for
LS 10.00
welding plant
Total 2750.05
Hence for 1Metre 91.67
Rate 91.67 92/ m

4 m Sub data for M.S round for spiral shaft
Cost of Materials
1.000 Nos 1 No 56 mm dia shaft 19.34 Kg
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
19.340 Kg 19.34 kg @ Rs.3710/Qtl 717.51
Conveyance
19.340 Kg 1 No 56 mm dia shaft 323.00 T 6.25
Total 723.76
Total 723.76
Rate 723.76 724/ m

5 10 m2 Sub data for primimg coat using Iron
primer
Cost of Materials
0.750 L Iron primer 110.00 Litre 82.50
Sundries including breshes, sand paper etc. Ls 2.00
Labour
0.400 Painter 396.00 E 158.40
Total 242.90
Rate 242.90 243/ 10m2
6 10 m2 Sub data for painting with Black Japan
Paint
Cost of Materials
1.400 L Black Japan Paint 74.00 Litre 103.60
Sundries including breshes, sand paper etc. Ls 1.00
Labour
0.500 Painter 396.00 E 198.00
Total 302.60
Rate 302.60 303/ Qtl
7 E Sub data for Spiral threading over 56 m dia
MS rod
Spiral threading 20.00 E 15.00
Total 15.00
Rate 15.00 15/ E
8 E Collar nut, other bolt and nuts
1.000 Kg Spiral threading 75.00 Kg 75.00

Total 75.00
Rate 75.00 75/ Kg
9 Labour for dismantling and fitting the
shutter
1.000 No Fitter 456.00 456.00
Total 456.00
Rate 456.00 456/ E
1.000 No Heavy load man mazdoor 396.00 396.00
Total 396.00
Rate 396.00 396/ E
1.000 No man mazdoor 377.00 377.00
Total 377.00
Rate 377.00 377/ E
1.000 Nos Mason 471.00 471.00
Total 471.00
Rate 471.00 471/ E
M 100=
Details of materials of work

Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
1 M.S Plate 6mm thick for shutter 0.00 0.00
1 x 2.15 x 2.00 x 0.06 0.26
7.90 Kg/m2/mm thick 203.82
Gride plate for driving spiral shaft plate

396.00 0.00
level shapped
4.50 x 3.00 x 40 mm
1 x 0.45 x 0.30 x 0.40 0.05
7.90 T/m2/mm thick 42.66
Gride plate 200mm dia and 6 mm thick and

456.00 0.00
20mm height
3.14 x 0.20 0.628
0.628 x 7.9 Kg/m2/mm thick 4.96
@ 4.96
Clamping shuttter with plate 6mm thick
2 x 0.30 x 0.20 x 0.06 0.0072
0.072 @ 7.90 kg/m2/mm thick 5.69

Spanner with handle 10.00
Total 267.13 Kg
2 M.S Angle 65 x 65 x 6 mm
Shutter allround - 2 x 2.15 0.00 4.30
Shutter allround - 2 x 2.00 4.00
Intermediate Vertical - 2 x 2.00 4.00
Intermediate horizontal - 2 x 2.15 4.30
Corner pieces - 4 x 0.30 1.20
Total 17.80
17.80m @ 5.80kg/m 103.24 103/ E
3 Welding
Angle with shutter 4 x 2 x 2.00 16.00
4 x 2 x 2.15 17.20
Corner 4 x 2 x 0.13 1.04
Place to join shaft 2 x 2 x 0.3 1.20
Side plate 2 x 0.60(av) 1.20
Total 36.64
4 56mm dia M.S rod for spiral shaft 2.00 m
5 Painting priming coat shutter 2 x 2.15 x 2 x 1.125 9.68 m2
6 Painting with Black japan paint 2 x 2.15 x 2 x 1.125 9.68 m2
7 Spiral threading to 56mm dia rod 2m x 50 Nos/m 100.00 Nos
8 Collar nut, bolt and nuts
Collar nut to 56mm dia shaft (110mm dia
0.15m x 74.60 Kg/m 11.19
rod,15m length)
Add for collar 2.00
Nuts & collars to plates, shutter etc 5.00
Total 18.19 Kg
9 Labour for dismantling the existing shutter
and stacking in position
1.0 No Fitter 456.00 E 456.00
2.0 Nos Heavy load man mazdoor 396.00 E 792.00
1.0 No Man mazdoor 377.00 E 377.00
Total 1625.00 E
10 Labour for fitting the shutter in position
2.0 Nos Fitter 456.00 E 912.00
2.0 Nos Heavy load man mazdoor 396.00 792.00
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
2.0 Nos man mazdoor 377.00 754.00
1.0 No Mason 471.00 471.00
Total 2929.00 E
Main Data
1 M.S.Plate
267.13 Kg @ 4430.70/Qtl 16613.17 Rs 16613.00
2 M.S Angle
103.24 Kg @ 4885.70/Qtl 6163.07 Rs 6163.00
3 Welding
36.64 m @ 66.16/m 3358.73 Rs 3359.00
4 M.S rod for spiral shaft
2.00 m @ 633.08/m 1447.52 Rs 1448.00
5 Painting primimng coat
9.68 m2 @ 172.75/10m2 235.01 Rs 235.00
6 Painting Black Japan Paint
9.68 m2 @ 215.30/10m2 292.77 Rs 293.00
7 Spiral threading
100 Nos @ 15/E 1500.00 Rs 1500.00
8 Collar nut, Bolt & Nut
18.19 Kg @ 65/Kg 1364.25 Rs 1364.00
9 Labour for dismantling & stocking
shutter
1 No fitter @ 300/E 456.00 Rs 456.00
2 Nos Heavy load man mazdoor @
792.00 Rs 792.00
270/E
1 No man mazdoor @ 240/E 377.00 Rs 377.00
10 Labour for fitting shutter in position
2 Nos fitter @ 300/E 912.00 Rs 912.00
2 Nos Heavy load man mazdoor @
792.00 Rs 792.00
270/E
2 Nos man mazdoor @ 240/E 754.00 Rs 754.00
1 No Mason @ 325/E 471.00 Rs 471.00
Total 35528.50 Rs 35529.00
Add 15% Revised SOR 5329.28 Rs 5329.00
Grand Total 40857.78 Rs 40858.00
SAY @ RS.30651/E
20 10 m3
Earth work excavation in ordinary soil and
forming bunds to lines and levels with in
all leads and lifts including conveyance
and all labour charges for trimming,
dressing and sectioning of berms or slopes
etc. complete (contractor’s own earth)
10 m3 Earth work excavation 1117.05 10m3 1117.05
10 m 3
Conveyance of earth 325.00 m 3
3250.00
0.35 man for trimming, dressing etc. 377.00 E 131.95
Total 4499.00
2.1 Deduct Woman 377.00 E 791.70
Total 3707.30
Total 4263.40
Item no of
Per Unit
estimate
Rate Amount
Rs. Ps. Rs. Ps.
Rate 4263.40 4263/ 10m3
DETAILED ESTIMATE
District: Alappuzha
Name of Work: Name of Work: RKVY 2015 -'16 - Drainage and Flood control projects for Alummoottil
padom andChenthitta Padom in Chettikulangara Panchayath in Alappuzha District
Sl.N Measurements
Details Of Work Number Area of Contents
o Length Breadth Depth
Part I - Alummoottil padom
App: A - Construction of Concrete Leadingchal
1 Earth work excavation in Ordinary
soil in or under water or in liquid
mud and depositing on bank with
initial lead and lift neat banking
etc.Complete
1 100.00 1.20 0.60 72.00 m3
Total 72.00 m3
Say 72 m3
2 Rough stone dry packing
1 100.00 1.20 0.30 36.00 m3
Total 36.00 m3
Say 36 m3
3 Cement concrete 1:4:8 using 40mm
(nominal size)broken stone
including cost and conveyance of
materials, , curing and all labour
1 100.00 1.20 0.25 30.00 m3

Total 30.00 m3
Say 30 m3
(nominal size)broken stone
including cost and conveyance of
materials and all labour charges etc.
Complete
1 100.00 1.20 0.10 12.00 m3
2 100.00 0.20 1.00 40.00 m3
Total 52.00 m3
Say 52 m3
5 Form work for cement concrete
using wooden planks joists ,
bamboo posts and labour for taking
down after completion including
hire and labour charges for
maintaining the structure until
dismantling
2x2 100.00 1.00 400.00 m2
2x2 0.20 1.00 0.80 m2
Total 400.80 m2
Say 401 m2
Sl.N Measurements
6 Re-inforcement for RCC work
bent, tied and placed in position
(plain grill requiring bending
cold)including cost, conveyance
Steel 52m3 @60kg/m3 3120.00 Kg

Total 3120.00 Kg
Say 3120 Kg
7 Formation of bund using
Contractor's own earth conveyed
and deposited and consolidation by
waterring raming etc. complete
(av)
100 (2+2.5)/2 0.50 112.50 m3
deduct cut earth 43.20 m3
Total 69.30 m3
Say 70 m3
App: B - Construction of Culvert
1 Earth work excavation in
Ordinary soil and depositing on
bank with initial lead and lift
neat banking etc.Complete.
(av)
Foundation 1 6.30 2.30 1.50 21.74
Wing 4 1.50 0.90 1.50 8.10
Total 29.84 m3
Say 30 m3
2 Shoring the side of trench using
wooden planks and joists and
labour for taking down after
completion including hire and
labour charges for maintaining
the structure until dismantling.
2 7.80 1.00 15.60

Total 15.60 m2
Say 16 m2
3 Bailing out water using diesel
engine and pump set including
hire charge, conveyance to site
and errection cost of fuel,
lubricating oil and other stores,
pay of staff etc. Complete.
80.00 KL
Total
Say 80 KL
4 Cement concrete 1:4:8using
40mm (nominal size)broken
stone including cost and
conveyance of materials, curing
and all labour charges etc.
Complete.
1 6.30 2.30 0.45 6.52
Sl.N Measurements
4 1.50 0.65 0.45 1.76
Total 8.28 m3
Say 9 m3
5 Form work for reinforcement
cement concrete using wooden
planks joists, bamboo posts and
Abutment vertical 2 10.00
(.45 1.00 20.00
End face 4 + .3/2)
(8.8+8.2 1.00 1.50
Inside 2 )/2 1.05 17.85
Top slab side 15.80 0.20 3.16
Bottom 16.80 0.20 3.36
Foundation 1 16.80 0.45 7.56
Foundation Wing 4 3.65 0.45 6.57
Total 60.00 m2
Say 60 m2
Sl.N Measurements
6 Reinforcement Cement concrete
1:2:4 using 20mm (nominal
size)broken stone including cost
and conveyance of materials and
all labour charges etc. Complete.
(0.45+0.3)/
Abutment 2 6.10 2 1.00 4.58
Bed slab 1 6.30 (0.45+0.3)/
(1.9+1.6 2.10 0.20 2.65
Wing wall 4 5)/2 2 1.00 2.66
Total 9.88 m3
Say 10 m3
7 Reinforcement cement concrete
1:11/2:3 using 20mm (nominal
all labour charges, but excluding
cost of reinforcement etc.
Complete
Bed slab 6.00 1.80 0.20 2.16
Total 2.16 m3
Say 3 m3
complete
RCC-1:2:4 -90Kg/m3 - 10m3 x 900.00
90 Kg/m3
RCC-1:11/2:3 -110Kg/m3- 3m3
x110Kg/m 3
330.00
Total 1230.00 Kg
Say 1230 Kg
9 Back filling and formation of
road on within side of culvert
using contractor's own earth.
2 5.00 6.00 0.40 24.00
Total 24.00 m3
Say 24 m3
Part II - Chenthitta padom
App: A - Construction of Culvert
1 Earth work excavation in
Ordinary soil and depositing on
bank with initial lead and lift
(av)
Foundation 1 6.30 2.30 1.50 21.74
Wing 4 1.50 0.90 1.50 8.10
Total 29.84 m3
Say 30 m3
Sl.N Measurements
2 Shoring the side of trench using
wooden planks and joists and
2 7.80 1.00 15.60

Total 15.60 m2
Say 16 m2
3 Bailing out water using diesel
engine and pump set including
hire charge, conveyance to site
and errection cost of fuel,
lubricating oil and other stores,
pay of staff etc. Complete.
80.00 KL
Total
Say 80 KL
4 Cement concrete 1:4:8using
40mm (nominal size)broken
stone including cost and
conveyance of materials, curing
Complete.
1 6.30 2.30 0.45 6.52
4 1.50 0.65 0.45 1.76
Total 8.28 m3
Say 9 m3
5 Form work for reinforcement
cement concrete using wooden
planks joists, bamboo posts and
Abutment vertical 2 10.00

(.45 1.00 20.00
End face 4 + .3/2)
(8.8+8.2 1.00 1.50
Inside 2 )/2 1.05 17.85
Top slab side 15.80 0.20 3.16
Bottom 16.80 0.20 3.36
Foundation 1 16.80 0.45 7.56
Foundation Wing 4 3.65 0.45 6.57
Total 60.00 m2
Say 65 m2
6 Reinforcement Cement concrete
1:2:4 using 20mm (nominal
all labour charges etc. Complete.
Sl.N Measurements
(0.45+0.3)/
Abutment 2 6.10 2 1.00 4.58
Bed slab 1 6.30 (0.45+0.3)/
(1.9+1.6 2.10 0.20 2.65
Wing wall 4 5)/2 2 1.00 2.66
Total 9.88 m3
Say 10 m3
7 Reinforcement cement concrete
1:11/2:3 using 20mm (nominal
all labour charges, but excluding
cost of reinforcement etc.
Complete Bed slab 6.00 1.80 0.20 2.16
Total 2.16 m3
Say 3 m3
complete
RCC-1:2:4 -90Kg/m3 - 10m3 x 900.00
90 Kg/m3
RCC-1:11/2:3 -110Kg/m3- 3m3
x110Kg/m3
330.00
Total 1230.00 Kg
Say 1230 Kg
9 Back filling and formation of

road on within side of culvert
using contractor's own earth.
2 5.00 6.00 0.40 24.00
Total 24.00 m3
Say 24 m3
App: - B - Formation of bund
1 Formation of bund using
Contractor's own earth conveyed
and deposited and consolidation by
waterring raming etc. complete
(av)
450 (3+4)/2 0.50 787.50 m3
Total 787.50 m3
Say 788 m3
Project Engineer
Office of the Project Engineer, Kayamkulam
Abstract Of Estimate
Name of Work: RKVY 2015 -'16 - Drainage and Flood control projects for Alummoottil padom
andChenthitta Padom in Chettikulangara Panchayath in Alappuzha District
Sl. Rate Amount in

Quantity Particulars Unit
No Rs. PS. Rs.
Part I - Alummoottil padom
App: A - Construction of Concrete Leadingchal
1 72.00 m3 Earth work excavation in Ordinary soil in
neat banking 187 m3 13444.00
2 36.00 m3 Rough stone dry packing 3005 m3 108169.00
3 30.00 m3 Cement concrete 1:4:8 using 40mm
4301 m3 129034.00
4 52.00 m3 Cement concrete 1:2:4 using 20mm
5466 m3 284248.00
5 401 m2 Form work for cement concrete using
361 m2 144681.00
6 3120.00 Kg Re-inforcement for RCC work bent, tied
68 Kg 212472.00
7 70 m3 Formation of bund using Contractor's own
earth conveyed and deposited and
consolidation by waterring raming etc.
Complete
422 m3 29515.00
Total 921564.00
Sl. Rate Amount in
No Rs. PS. Rs.
App: B - Construction of Culvert
1 30.00 m3 Earth work excavation in Ordinary soil and
187 m3 5602.00
labour charges for maintaining the structure
until dismantling. 191 m2 3056.00
3 80 KL Bailing out water using diesel engine and
pump set including hire charge, conveyance
to site and errection cost of fuel, lubricating
oil and other stores, pay of staff etc.
Complete. 94 KL 7520.00
4 9 m3 Cement concrete 1:4:8using 40mm
and conveyance of materials, curing and all
labour charges etc. Complete.
4301 m3 38710.00
5 60 m2 Form work for reinforcement cement
concrete using wooden planks joists,
bamboo posts and labour for taking down
after completion including hire and labour
charges for maintaining the structure until
dismantling 361 m2 21648.00
6 10 m3 Reinforcement Cement concrete 1:2:4 using
and all labour charges etc. Complete.
5466 m3 54663.00
7 3 m3 Reinforcement cement concrete 1:11/2:3
using 20mm (nominal size)broken stone
and all labour charges, but excluding cost
of reinforcement etc. Complete
6230 m3 18690.00
8 1230 kg Re-inforcement for RCC work bent, tied
68 kg 83763.00
9 24 m3 Back filling and formation of road on
within side of culvert using contractor's
own earth. 422 m3 10119.00
Total 243771.00
Grand Total 1165335.00
Sl. Rate Amount in
No Rs. PS. Rs.
Part II - Chenthitta padom
App: A - Construction of Culvert
1 30.00 m3 Earth work excavation in Ordinary soil and
187 m3 5602.00
labour charges for maintaining the structure
until dismantling. 191 m2 3056.00
3 80 KL Bailing out water using diesel engine and
pump set including hire charge, conveyance
to site and errection cost of fuel, lubricating
oil and other stores, pay of staff etc.
Complete. 94 KL 7520.00
4 9 m3 Cement concrete 1:4:8using 40mm
and conveyance of materials, curing and all
labour charges etc. Complete.
4301 m3 38710.00
5 60 m3 Form work for reinforcement cement
concrete using wooden planks joists,
bamboo posts and labour for taking down
after completion including hire and labour
charges for maintaining the structure until
dismantling 361 m3 21648.00
6 10 m2 Reinforcement Cement concrete 1:2:4 using
and all labour charges etc. Complete.
5466 m2 54663.00
7 3 m3 Reinforcement cement concrete 1:11/2:3
using 20mm (nominal size)broken stone
and all labour charges, but excluding cost
of reinforcement etc. Complete
6230 m3 18690.00
Sl. Rate Amount in
No Rs. PS. Rs.
8 1230 m3 Re-inforcement for RCC work bent, tied
68 m3 83763.00
9 24 m3 Back filling and formation of road on
within side of culvert using contractor's
422 m3 10119.00
own earth.
Total 243771.00
Hence for 3 nos 731313.00
App: - B - Formation of bund
1 788 m3 Formation of bund using Contractor's own
earth conveyed and deposited and
consolidation by waterring raming etc.
Complete
422 m3 332252.00
Total 332252.00
Sl. Rate Amount in
No Rs. PS. Rs.
Grand Total 1063565.00
Total for Part I & II Rs. 2228900.00
Add cost index for 146 % Rs. 3254194.00
Unforesen Rs. 145806.00
Total Rs. 3400000.00
Supervision charge @5% Rs. 170000.00
Grand Total Rs. 3570000.00
PROJECT ENGINEER
2. Karichal Thodu
App: - A - Construction of Sluice (2m Span)
1 Putting up ring bund using 1st class
bamboo post 3.00m average long 2m
above ground level and driving down
1.00m below ground level at 60cm centre
to centre in two rows at 1.5m apart and tied
leak proof till the completed work including
dismounting the bund and cleaning the site
neatly etc. Complete
2 7.00 14.00 m
Total 14.00 m
Say: 14.00 m
2 Bailing out water using 5HP diesel engine
staff etc. Complete.
120 Hrs 120.00 Hrs

Total 120.00 Hrs
Say: 120.00 Hrs
3 Earth work excavation in Ordinary soil and
Sluice - main portion 1 4.30 3.30 1.50 21.29

Wing wall 4 0.50 1.30 1.50 3.90
Curtain wall 2 3.70 0.50 0.40 1.48
Total 26.67 m3
Say: 27.00 m3
4 Shoring the side of trench using wooden
Abutment portion sides 2 5.90 3.00 35.40

Curtain wall 2 3.70 1.00 7.40
Total 42.80 m2
Say: 42.80 m2
5 Supplying at site course river sand and
Main portion
1 4.30 3.30 0.50 7.095
Wing wall
4 0.50 1.30 0.50 1.30
Total 8.40 m3
Say: 8.50 m3
Main portion
1 4.30 3.30 0.50 7.095
Wing wall
4 0.50 1.30 0.50 1.30
Curtain wall 2 3.70 0.50 0.70 2.59
Total 10.99 m3
Say: 11.00 m3
7 Form work for cement concrete using
Abutment
Vertical faces
2 3.00 2.00 12.00
(1.0 +
Rear side
2 2.0)/2 2.06 6.18
(1.0 +
Edge
4 0.5)/2 2.00 6.00
(1.0 +
Wing wall - slope portion
4 0.5)/2 2.16 6.48
Side wall
Extra height abutment
2 4.00 0.50 4.00
Slab base
1 2.00 1.50 3.00
Slab side
1 9.00 1.50 13.50
Deduction at outer portion of abutment up

to apron (0.4 +
2 0.7)/2 1.50 -1.65
Total 49.51 m2
Say: 50.00 m2
8 Graded cement concrete 1:3:6 using 60%
curing, but excluding cost of reinforcement
etc.complete.
Abutment
2 3.00 (1.0 + 0.50)/2 2.00 9.00
Wing walls
2x2 (1.0 x 0.5 + 1 x 0.5)/2 2.00 4.00
Extra height
2 1.50 0.50 0.50 0.75
Total 13.75 m3
Say: 14.00 m3
Foundation Top - Main portion

1 4.30 3.30 0.20 2.84
Wing wall
4 0.50 1.30 0.20 0.52
Total 3.36 m3
Say: 3.50 m3
10 Reinforced cement concrete
Top slab 1 3.00 1.30 0.15 0.59

Beam 2 3.00 0.20 0.15 0.18
Total 0.77 m3
Say: 0.80 m3
11 Re-inforcement for RCC work bent, tied
Quantity vide Item No.8

13.75 m3 @ 30/m3 412.50
3.36 m3 @ 75/m3 252.00
Quantity vide Item No.10 0.77 m3 @ 75/m3 57.75
Total 722.25 m3
Say: 722.50 m3
12 Supplying and fixing new Anjili or any other
good quality wood shutter of size 2.10 x
1.80 x 0.06 m equal angle 50 x 50x 6 mm
size, M.S rod 12mm dia, M.S rod 50mm dia
and M.S plate 20 mm thick and all
bolts and nuts for shutter with all cost and
conveyance of materials and vertical shaft
threading charge, pointing and labour
Total 1.000 rows

Say: 1.000 rows
App: - B - Retaining wall
1 Earth work excavation in ordinary soil in or
under water or in liquid mud and depositing
on bank with initial lead and lift neat
banking etc.Complete
Both side of Sluice

5 10.00 1.00 0.50 25.00
Total 25.00 m3
Say: 25.00 m3
2 Dry stone masonry for retaining wall in or
5 10.00 1.00 0.50 25.00

Total 25.00 m3
Say: 25.00 m3
3 Dry stone masonry for retaining wall
5 10.00 (0.80 + 0.60)/2 1.00 36.25

Total 36.25 m3
Say: 37.00 m3
4 Random rubble masonry in cement mortar
5 10.00 (0.6 + 0.50)/2 0.50 13.75

Total 13.75 m3
Say: 14.00 m3
5 10.00 0.50 0.05 1.25

Total
1.25 m3
Say: 0.50 m3
6 Earth work excavation in ordinary soil and

forming bunds to lines and levels with in all
leads and lifts including conveyance and
all labour charges for trimming, dressing
and sectioning of berms or slopes etc.
complete (contractor’s own earth)
5 10.00 (3.60+ 1.2)/2 1.20 144.00

Total
144.00 m3
Say: 144.00 m3
3. Ward-7, Thayilkakkachal thodu
App: - A - Construction of Sluice with slab (4m Span)
2 7.00 14.00 m
Total 14.00 m
Say: 14.00 m
120 120.00 Hrs

Total 120.00 Hrs
Say: 120.00 Hrs


Wing wall 4 0.50 1.30 1.50 3.90
Curtain wall 2 5.70 0.30 0.40 1.37
Total 47.79 m3
Say: 48.00 m3
Abutment portion sides

2 4.50 3.00 27.00
Curtain wall 2 7.30 1.00 14.60
Total 41.60 m2
Say: 42.00 m2
Main portion
1 6.30 4.50 0.30 8.505
Wing wall
4 0.50 1.30 0.30 0.78
Total 9.29 m3
Say: 9.50 m3
Main portion
1 6.30 4.50 0.45 12.758
Wing wall
4 0.50 1.30 0.45 1.17
Curtain wall 2 7.30 0.30 0.70 3.07
Total 16.99 m3
Say: 17.00 m3
Abutment
Vertical faces
2 7.20 2.00 28.80
(3.2 +
Rear side
2 2.2)/2 2.06 11.12
(1.0 +
Edge
4 0.5)/2 2.00 6.00
(1.0 +
4 0.5)/2 2.06 6.18
Side wall
2 9.40 0.50 9.40
Slab base
1 4.00 3.30 13.20
Slab side
1 14.60 0.25 3.65
Centre pillar - Overall 1 3.50 1.50 5.25
Total 83.60 m2
Say: 84.00 m2
etc.complete.
Abutment 2 7.20 (1.0 + 0.50)/2 2.00 21.60

Wing walls
2x2 (1.0 x 0.5 + 1 x 0.5)/2 2.00 4.00
Extra height
2 4.20 0.50 0.50 2.10
Total 27.70 m3
Say: 28.00 m3
Foundation Top - Main portion 1 6.30 4.50 0.15 4.25

Wing wall 4 0.50 1.30 0.15 0.39
Centre pillar 1 1.05 0.60 1.50 0.95
cut off wall
1x2 (1/2 x 0.60x 0.25) 1.50 0.23
Total 5.81 m3
Say: 5.90 m3
Top slab 1 5.00 3.30 0.25 4.13

Beam 2 5.00 0.20 0.15 0.30
Total 4.43 m3
Say: 4.50 m3

27.70 m3 @ 30/m3 831.00
5.81 m3 @ 75/m3 435.94
4.43 m3 @ 75/m3 331.88
Total 1598.81 m3
Say: 1599.00 m3
good quality wood shutter of size1.8 x 1.50
x 0.06 m equal angle 50 x 50x 6 mm size,
M.S rod 12mm dia, M.S rod 50mm dia and
M.S plate 20 mm thick and all bolts
and nuts for shutter with all cost an
dconveyance of materials and vertical shaft
Total
2.000 Nos
Say: 2.000 Nos
13 Lock and Locking arragements
Ls
4. Ward-15, Kumpalathu thodu
Machanical Shutter on existing sluice
2 7.00 14.00 m
Total 14.00 m
Say: 14.00 m
120 120.00 Hrs

Total 120.00 Hrs
Say: 120.00 Hrs
Total
3.000 Nos
Say: 3.000 Nos
5. Ward-1 Pattasseri Bhagom

2 7.00 14.00 m
Total 14.00 m
Say: 14.00 m
120 120.00 Hrs

Total 120.00 Hrs
Say: 120.00 Hrs

Wing wall 4 0.50 1.30 1.50 3.90
Curtain wall 2 5.70 0.30 0.40 1.37
Total 47.79 m3
Say: 48.00 m3

Curtain wall 2 7.30 1.00 14.60
Total 41.60 m2
Say: 42.00 m2
Main portion
1 6.30 4.50 0.30 8.505
Wing wall
4 0.50 1.30 0.30 0.78
Total 9.29 m3
Say: 9.50 m3
Main portion
1 6.30 4.50 0.45 12.758
Wing wall
4 0.50 1.30 0.45 1.17
Curtain wall 2 7.30 0.30 0.70 3.07
Total 16.99 m3
Say: 17.00 m3
Abutment
Vertical faces
2 7.20 2.00 28.80
(3.2 +
Rear side
2 2.2)/2 2.06 11.12
(1.0 +
Edge
4 0.5)/2 2.00 6.00
(1.0 +
4 0.5)/2 2.06 6.18
Side wall
2 9.40 0.50 9.40
Slab base
1 4.00 3.30 13.20
Slab side
1 14.60 0.25 3.65
Total 83.60 m2
Say: 84.00 m2
etc.complete.
Abutment 2 7.20 (1.0 + 0.50)/2 2.00 21.60

Wing walls
2x2 (1.0 x 0.5 + 1 x 0.5)/2 2.00 4.00
Extra height
2 4.20 0.50 0.50 2.10
Total 27.70 m3
Say: 28.00 m3

Wing wall 4 0.50 1.30 0.15 0.39
Centre pillar 1 1.05 0.60 1.50 0.95
cut off wall
1x2 (1/2 x 0.60x 0.25) 1.50 0.23
Total 5.81 m3
Say: 5.90 m3
Top slab 1 5.00 3.30 0.25 4.13

Beam 2 5.00 0.20 0.15 0.30
Total 4.43 m3
Say: 4.50 m3

27.70 m3 @ 30/m3 831.00
5.81 m3 @ 75/m3 435.94
4.43 m3 @ 75/m3 331.88
Total 1598.81 m3
Say: 1599.00 m3
Total 2.000 Rows

Say: 2.000 Rows
Both side of Sluice

3 10.00 1.00 0.50 15.00
Total 15.00 m3
Say: 15.00 m3
3 10.00 1.00 0.50 15.00

Total 15.00 m3
Say: 15.00 m3
3 10.00 (0.80 + 0.60)/2 1.00 21.75

Total 21.75 m3
Say: 37.00 m3
3 10.00 (0.6 + 0.50)/2 0.50 8.25

Total
8.25 m3
Say: 14.00 m3

3 10.00 0.50 0.05 0.75

Total
0.75 m3
Say: 0.50 m3
3 10.00 (3.60+ 1.2)/2 1.20 86.40

Total 86.40 m3
Say: 90.00 m3
6. Ward-15 Ayiramthengu
Providing Machanical Shutter (2 No rows Sluice)
2x2 7.00 28.00 m

Total 28.00 m
Say: 28.00 m
2X120 240.00 Hrs

Total 240.00 Hrs
Say: 240.00 Hrs
Existing sluice (2 rows)

2.00 Nos
Existing sluice(3 rows)
3.00 Nos
Total
5.00 Nos
Say: 5.000 Nos
7. Ward-12 Pallikadavu
Providing Machanical Shutter on Existing sluice
2x2 7.00 28.00 m

Total 28.00 m
Say: 28.00 m
2X120 240.00 Hrs

Total 240.00 Hrs
Say: 240.00 Hrs
Existing sluice 3 rows)

3.00 Nos
Existing sluice(3 rows) 3.00 Nos
Total 5.00 Nos
Say: 6.000 Nos
7. Ward-12 Pannakatil thodu
2 7.00 14.00 m
Total 14.00 m
Say: 14.00 m
120 120.00 Hrs

Total 120.00 Hrs
Say: 120.00 Hrs

Wing wall 4 0.50 1.30 1.50 3.90
Curtain wall 2 5.70 0.30 0.40 1.37
Total 47.79 m3
Say: 48.00 m3
Curtain wall 2 7.30 1.00 14.60
Total 41.60 m2
Say: 42.00 m2
Main portion
1 6.30 4.50 0.30 8.505
Wing wall
4 0.50 1.30 0.30 0.78
Total 9.29 m3
Say: 9.50 m3
Main portion
1 6.30 4.50 0.45 12.758
Wing wall
4 0.50 1.30 0.45 1.17
Curtain wall 2 7.30 0.30 0.70 3.07
Total 16.99 m3
Say: 17.00 m3
Abutment
Vertical faces
2 7.20 2.00 28.80
(3.2 +
Rear side
2 2.2)/2 2.06 11.12
(1.0 +
Edge
4 0.5)/2 2.00 6.00
(1.0 +
4 0.5)/2 2.06 6.18
Side wall
2 9.40 0.50 9.40
Slab base
1 4.00 3.30 13.20
Slab side
1 14.60 0.25 3.65
Total 83.60 m2
Say: 84.00 m2
etc.complete.
Abutment 2 7.20 (1.0 + 0.50)/2 2.00 21.60

Wing walls
2x2 (1.0 x 0.5 + 1 x 0.5)/2 2.00 4.00
Extra height
2 4.20 0.50 0.50 2.10
Total 27.70 m3
Say: 28.00 m3

Wing wall 4 0.50 1.30 0.15 0.39
Centre pillar 1 1.05 0.60 1.50 0.95
cut off wall
1x2 (1/2 x 0.60x 0.25) 1.50 0.23
Total 5.81 m3
Say: 5.90 m3
Top slab 1 5.00 3.30 0.25 4.13

Beam 2 5.00 0.20 0.15 0.30
Total 4.43 m3
Say: 4.50 m3

Total 1598.81 m3
Say: 1599.00 m3
Total 2.000 Nos

Say: 2.000 Nos
Both side of Sluice

3 10.00 1.00 0.50 15.00
Total 15.00 m3
Say: 15.00 m3
3 10.00 1.00 0.50 15.00

Total 15.00 m3
Say: 15.00 m3
3 10.00 (0.80 + 0.60)/2 1.00 21.75

Total 21.75 m3
Say: 37.00 m3
3 10.00 (0.6 + 0.50)/2 0.50 8.25

Total 8.25 m3
Say: 14.00 m3
3 10.00 0.50 0.05 0.75

Total 0.75 m3
Say: 0.50 m3
3 10.00 (3.60+ 1.2)/2 1.20 86.40

Total 86.40 m3
Say: 90.00 m3
Project Engineer
Project Summary
RIDF - XXIX - Infrastructural
Development works of Thalavoorkonam
Pattupurackal Ela, Kunninvattam Ela,
Vakkanad Ela, Madanthakodu
Name of Project : Padasekharam in Kareepra Panchayat
(Part I) and Renovation of Pangodu
Chira in Pavithreswaram Panchayath
(Part II)- in Kollam District
Benefitted Area : 164 hectares of wet land
Beneficiary/ Farmers - : 568 nos

Aim of the Project 1 To provide imfrastructural facilities
2 To improve irrigation as well as
Drainage facilites of the project area
3 To improve cultivation in the area and to
eradicate fallow land in the area
4 To improve water recharge in the area
5 To maximize returns to the farmers in

Agriculture and allied sectors.
Project Proposal Amount

PART I - (Kareepra Panchayath)
(a) Kunninvattom Ela
App. A :- Kunninvattam Ela (Construction of Sluice ) : 1 No. 767233.220
App. B:- Kunnin Vattam Ela (Construction of Retaining

: 1500m 10873113.780
wall )
(b) Madanthankodu Ela
App. C:- Madanthakodu Ela (Construction of Retaining

: 1300m 12534029.710
wall)
App. D:- Madanthakodu Ela (Construction of Concrete

: 470m 4439372.590
Drain)
App. M:- Madanthakodu Ela (Construction of Ramp) 5 Nos. 519494.720
App. N:- Madanthakodu Ela (Construction of Pump

1 No. 1525296.490
House )
App. O:- Madanthakodu Ela (Construction of Concrete

100m 974176.650
Drain near Pump house )
(C )Thalavoorkonam pattupurackal Ela
App. E:- Thalavoorkonam Pattupurakkal Ela

(Construction of : 2000m 12676349.560
Retaining Wall)
App. F:- Thalavoorkonam Pattupurakkal Ela

(Construction of Concrete : 200m 2730492.760
Drain)
App. G:- Thalavoorkonam Pattupurakkal Ela
(Construction of Tractor
: 4 Nos 1280430.160
Bridge)
App. H:- Thalavoorkonam Pattupurakkal Ela

: 509703.880
(Construction of Ramp I)
7 Nos
App. I:- Thalavoorkonam Pattupurakkal Ela
(Construction of Ramp II) : 231562.850
8 Nos
(d) Vakkanadu Ela
App. J:- Vakkanad Ela (Construction of Retaining wall) : 2356045.630

250m
App. K:- Vakkanad Ela (Construction of Concrete
: 5725941.540
Drain) 500m
App. L:- Vakkanad Ela (Construction of Tractor
: 54257.420
passage) 1 Nos.
Part II - Pavithreshwaram Panchayath (Pangodu
chira)
Renovation of Pangodu Chira App. A- Retaining wall : 6594855.460

240m
App. B:- Raising the existing retaining wall : 2798007.890

140m
App. C:- Construction of Concrete Drain : 1010488.890

100m
App. D:- Construction of Vertical Retaining Wall : 975095.440

140m
App. E:- Construction of Bench : 943318.420

10 Nos.
Lumpsum for Pump(Madanthankodu Ela) 300000.000

1 No.
Unforeseen 1605733.000
Total 71425000.060
Quaity control charges @ 0.65% including GST : 464262.500
Profit component at 3% : 2142750.00
Supervision charges at 5% 3571250.0
Cost Escalation at 10% 7142500.0
Provision for GST payments @ 18% 15254237.3
Grand Total : 100000000

Phasing of Project period 3 Years
C.B.R : 2.85
Feasibility of the Project : Feasible
Implementing Agency : K L D C Ltd
Project Engineer
KLDC Ltd., Kayamkulam

Project Summary

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

Project Summary

Uploaded by

Copyright:

Available Formats

Conveyance statement (Taluk Conveyance) for Panmana and Clappana Panchayath

Sl. Head Load Lorry Load

1 Blasted rubble Mannady M3 100 m 107.00 32 Km 500.00 607.00

2 Sand Karette M3 100 m 107.00 68 Km 932.00 1039.00

Item no of DATA SHEET

Labour Charges 711.12 10 m3 711.12

Add 15% , Revised SOR 19.79

Labour Charges 1117.05 10 m3 1117.05

Rate 69.33 69/ 10dm3

9 10 M Putting up ring bund using 1st class

Details for 10m length

1st Class bamboo post for vertical post

10 dm3 Sub Data For Form Work

16 Qtl Re-inforcement for RCC work bent, tied

18 10 m2 Tarring with coal tar for wood work two

Vide item No.3030- Sub data

Rate 560.87 561/ Qtl

Anjili wood wrought and putup

Volume of shutter 1 x 1.80 x 1.50 x 0.06 0.162

Say 0.162@ 610/10dm3 9882.00 Rs. 9882.00

Vide item No- 754

Iron primer one coat(1 Kg primer used for

M.S Rod 12mm

Say 3.00m @0.89 Kg/m 2.67 3/ Kg

M.S Steel plate- 6 mm thick

M.S plate- 20 mm thick

Plate 1 x 0.30 x 0.30 m 0.09

Say 0.09m2 @ 157 kg/m2 14.13 14/ Kg

M.S.Rod (50mm dia) shutter

Say 2 m@ 15.41 Kg/m 30.82 31/ Kg

Rotating nut -3.50 kg ( Suitable size) 3.50 Kg

Vertical shaft 2.00 m 2.00

Say 2.10 m@ 1000/m 2100.00 Rs. 2100.00

Rate 287.25 287/ 10m2

Painting charge shutter

Say 10.80 m2 @ 231/10 m2 124.74 Rs. 125.00

e Filling the shutter correct position

4.00 Nos Mazdoor 377.00 E 1508.00

Say 32034.40 ###/ E

1 Qtl Sub data for M.S plate

Rate 91.67 92/ m

Rate 723.76 724/ m

1.000 Kg Spiral threading 75.00 Kg 75.00

Details of materials of work

Gride plate for driving spiral shaft plate

Gride plate 200mm dia and 6 mm thick and

Clamping shuttter with plate 6mm thick

2 x 0.30 x 0.20 x 0.06 0.0072

0.072 @ 7.90 kg/m2/mm thick 5.69

1 100.00 1.20 0.25 30.00 m3

Steel 52m3 @60kg/m3 3120.00 Kg

2 7.80 1.00 15.60

2 7.80 1.00 15.60

Abutment vertical 2 10.00

9 Back filling and formation of

Sl. Rate Amount in

120 Hrs 120.00 Hrs

Sluice - main portion 1 4.30 3.30 1.50 21.29

Abutment portion sides 2 5.90 3.00 35.40

Deduction at outer portion of abutment up

Foundation Top - Main portion

Top slab 1 3.00 1.30 0.15 0.59

Quantity vide Item No.8