PRICE EST NO:2018/1299/IA

Detailed Estimate

Construction of Kadavu and Protection works to the Right bank of Chalakudy river near
Vathakkattukulangara temple at Chenathunadu in Chalakudy municipality.
(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Detailed estimate

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

Ring bund

a) For Retaining wall 4 10.000 40.000

b) Kadavu 1 15.000 15.000

Total Quantity 55.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 55.000 metre

Say 55.000 metre @ Rs 1012.76 / metre Rs 55701.80

2 60.2.2
Irrigation
Bailing out water Using 5HP Pump- Bailing out water with 5HP engine and pump set including

PRICE
conveyance to site and erection,cost of fuel, lubrication oil and other stores, pay of staff etc complete

25 5.000
Bailing out

125.000
25 days 5
hrs / day

Total Quantity 125.000 hour

Total Deducted Quantity 0.000 hour

Net Total Quantity 125.000 hour

Say 125.000 hour @ Rs 254.33 / hour Rs 31791.25

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

Earthwork

a)For Retaining wall- (0.00+2.12

1 150.000 3.440 546.960
side cutting )/2

printed on 24-11-2018 09:46:49 page 1

PRICE EST NO:2018/1299/IA

Foundation 1 150.000 1.560 0.750 175.500

b)For Kadavu(from
bottom to top)-Earth 1.42-
1 13.400 4.000 1.420 76.112
removing infront of Average
kadavu

3.58-
1 0.800 4.000 3.580 11.457
Average

3.33-
1 3.100 4.000 3.330 41.292
Average

3.90-
1 0.500 4.000 3.900 7.800
Average

3.77-
1 0.400 4.000 3.770 6.032
Average

2.97-
1 3.200 4.000 2.970 38.017
Average

2.17-
1 0.400 4.000 2.170 3.472
Average

1.47-
1 2.800 4.000 1.470 16.464
Average

1.00-
1 0.600 4.000 1.000 2.400
Irrigation Average

PRICE
Total Quantity 925.506 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 925.506 cum

Say 925.506 cum @ Rs 172.87 / cum Rs 159992.22

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

DR masonry

a)For Retaining wall-

1 150.00 1.560 0.750 175.500
Foundation

(1.360+0.5 (2.42+2.69
Super structure 1 150.00 366.004
5)/2 )/2

b)For Kadavu(From
1 0.800 4.000 1.000 3.200
bottom to top)

1 3.470 4.000 0.600 8.328

printed on 24-11-2018 09:46:49 page 2

PRICE EST NO:2018/1299/IA

(0.60+0.40
1 4.000 0.600 1.200
)/2

1 3.470 4.000 0.600 8.328

(0.60+0.40
1 4.000 0.600 1.200
)/2

1 3.170 4.000 0.600 7.608

1 0.600 4.000 1.000 2.400

Total Quantity 573.768 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 573.768 cum

Say 573.768 cum @ Rs 2634.24 / cum Rs 1511442.62

5 od1969/2018_2019/IA
Random rubble masonry in cement mortar 1:8 for top belt of retaining wall including simultaneous
pointing to the exposed faces of masonry, labour charges, cost and conveyance of materials,
etc.complete as per the direction of departmental officers at site.<br>

RR masonry

For Kadavu-Parapet
wall(from bottom to 2 0.600 0.500 0.900 0.540
top)

2 Irrigation
3.580 0.500 0.900 3.222

PRICE
2 0.400 0.500 0.900 0.361

2 3.580 0.500 0.900 3.222

2 0.400 0.500 0.900 0.361

2 3.580 0.500 0.900 3.222

2 0.400 0.500 0.900 0.361

Total Quantity 11.289 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 11.289 cum

Say 11.289 cum @ Rs 3811.62 / cum Rs 43029.38

6 4.1.3
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size)

RCC

printed on 24-11-2018 09:46:49 page 3

PRICE EST NO:2018/1299/IA

For Kadavu-(Steps
From bottom to top)- 1 3.000 0.800 0.100 0.241
Landing

steps 7 3.000 0.400 0.20/2 0.841

1 3.000 0.200 0.10/2 0.031

Landing 1 3.000 0.800 0.100 0.241

steps 7 3.000 0.400 0.20/2 0.841

1 3.000 0.200 0.10/2 0.031

Landing 1 3.000 0.800 0.100 0.241

steps 7 3.000 0.400 0.20/2 0.841

1 3.000 0.200 0.10/2 0.031

Landing 1 3.000 0.600 0.100 0.180

Total Quantity 3.519 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.519 cum

Say 3.519 cum @ Rs 7523.98 / cum Rs 26476.89

7 4.1.5
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
Irrigation
shuttering - All work up to plinth level:1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm
nominal size)

a)For Retaining wall

b)For Kadavu
PRICE1

2
150.00

0.600
(0.55+0.50
)/2

0.500
0.150

0.075
11.813

0.045

0n top of parapet wall 2 3.580 0.500 0.075 0.269

2 0.400 0.500 0.075 0.030

2 3.580 0.500 0.075 0.269

2 0.400 0.500 0.075 0.030

2 3.580 0.500 0.075 0.269

2 0.400 0.500 0.075 0.030

Total Quantity 12.755 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 12.755 cum

Say 12.755 cum @ Rs 6762.31 / cum Rs 86253.26

8 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and

printed on 24-11-2018 09:46:49 page 4

PRICE EST NO:2018/1299/IA

binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more

Reinforcement

a)For Retaining wall-

Top belt main bars 4 150.000 0.39 234.000
8mm#

(150/0.3+1
Rings 501 1.250 0.39 244.238
)=501

b)For Kadavu-Length (3/0.3+1)=

11 16.200 0.39 69.498
wise 11

from
Width wise-Landing 4 2.950 0.39 4.602 bottom to
top

Steps ( 4 nos/each
28 2.950 0.39 32.215
steps)

Landing 4 2.950 0.39 4.602

Steps ( 4 nos/each
28 2.950 0.39 32.215
steps)

Landing 4 2.950 0.39 4.602

Steps ( 4 nos/each
28 2.950 0.39 32.215
steps)

Landing 3
Irrigation
2.950 0.39 3.452

Add wastage -5%

PRICE
1 13.97

Total Quantity

Total Deducted Quantity

13.970

675.609 kilogram

0.000 kilogram

Net Total Quantity 675.609 kilogram

Say 675.609 kilogram @ Rs 77.68 / kilogram Rs 52481.31

9 4.3.1
Centering and shuttering including strutting, propping etc. and removal of form work for:Foundations,
footings, bases for columns

Form work

a)For Retaining wall 1 150.00 0.150 22.500

1 150.00 0.160 24.000

Ends 4 0.530 0.150 0.318

b)For Kadavu(From
bottom to top)- 1 3.000 0.100 0.301
Landing

steps 8 3.000 0.200 4.801

printed on 24-11-2018 09:46:49 page 5

PRICE EST NO:2018/1299/IA

8 3.000 0.200 4.801

8 3.000 0.200 4.801

1 3.000 0.100 0.301

Total Quantity 61.823 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 61.823 sqm

Say 61.823 sqm @ Rs 266.20 / sqm Rs 16457.28

Sl No Description No L B D CF Quantity Remark

2 Add GST @ 12%

Lump-Sum Total Rs 238035.00

Sl No Description No L B D CF Quantity

Remark 3 Contingencies of unforeseen items if any

Lump-Sum Total Rs 28339.00

TOTAL Rs 2250000.00

Rounded Total Rs 22,50,000

Rupees Twenty Two Lakh Fifty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

Irrigation

PRICE

printed on 24-11-2018 09:46:49 page 6