PRICE TS No: 118258/2019-2020 EST NO:2020/2166

LSGD Section Elankunnapuzha

EGP 2019-20 (397/2020) KURICHIPADAM THOOMBU ROAD SIDE PROTECTION

(SCP) WARD -6
Detailed Estimate

(Cost Index Applied for this estimate is 39.89%)

Sl No Description No L B D CF Quantity Remark

1 MoRD

1 2.5.2.A
Dismantling of Structures
Dismantling of existing structures like culverts, bridges, retaining walls and other structure comprising of
masonry, cement concrete, wood work, steel work, including T&P and scaffolding wherever necessary,
sorting the dismantled material, disposal of unserviceable material and stacking the serviceable material
with all lifts and lead of 1000 m as per Technical Specification Clause 202.
(II)By Mechanical Means
(A)Cement Concrete

Kurichipadam link
1 65.000 3.000 0.100 19.500
road

Total Quantity 19.500 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 19.500 cum

Say19.500 cum @ Rs 576.02 / cum Rs 11232.39

2 od545492/2019_2020
(MD 3.4) (Without roller compaction) Construction of Embankment with Material Obtained from Borrow
PitsConstruction of embankment with approved material obtained from borrow pits with a lift upto 1.5 m,
transporting to site, spreading, grading to required slope and compacting using rammer with a lead upto
1000 m as per Technical Specification Clause 301.5 (Including Additional Conveyance for
Elankunnapuzha G P)

Side filling 1 65.000 3.000 0.100 19.500

Total Quantity 19.500 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 19.500 cum

Say19.500 cum @ Rs 1046.33 / cum Rs 20403.43

3 od545494/2019_2020
DRY RUBBLE MASONRY without concrete levelling course masonry with good quality blasted rubble
including cost and conveyance of all materials and labour charges etc. complete as per direction of
Departmental officer at site. (Including Additional Conveyance for Elankunnapuzha G P)

Foundation and
2 62.000 0.900 0.400 44.640
Basement

printed on 10-03-2020 20:40:08 page 1

PRICE TS No: 118258/2019-2020 EST NO:2020/2166

2 62.000 (.7+.5)/2 0.800 59.520

Side wall 2 62.000 0.900 0.400 0.5 -22.320

(0.7+0.5)/
2 62.000 0.800 0.5 -29.760
2

Total Quantity 104.160 cum

Total Deducted Quantity -52.080 cum

Net Total Quantity 52.080 cum

Say52.080 cum @ Rs 2844.25 / cum Rs 148128.54

4 od546545/2019_2020
DRY RUBBLE MASONRY (Using Departmental Rubble) without concrete levelling course masonry with
good quality blasted rubble including cost and conveyance of all materials and labour charges etc.
complete as per direction of Departmental officer at site. (For Elankunnapuzha G P)

Side wall 2 62.000 0.900 0.400 0.5 22.320

2 62.000 (0.7+.5)/2 0.800 0.5 29.760

Total Quantity 52.080 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 52.080 cum

Say52.080 cum @ Rs 1462.80 / cum Rs 76182.62

5 od545495/2019_2020
(MD 11.4.1.1) Providing concrete for plain/reinforced concrete in open foundations complete as per
drawings and technical specifications Clause 802, 803, 1202 & 1203I.P.C.C (i)Nominal mix 1:4:8
(Including Additional Conveyance for Elankunnapuzha G P)

KurichipadamLink
1 65.000 3.000 0.100 19.500
road

Total Quantity 19.500 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 19.500 cum

Say19.500 cum @ Rs 6520.95 / cum Rs 127158.53

6 od545496/2019_2020
(MD 11.4.3.1) Providing concrete for plain/reinforced concrete in open foundations complete as per
drawings and technical specifications Clause 802, 803, 1202 & 1203 III.P.C.C. grade M 20 (i)Nominal mix
(1:2:4) (Including Additional Conveyance for Elankunnapuzha G P)

Belt 2 65.000 0.500 0.075 4.875

RE concreting 1 65.000 3.000 0.075 14.625

Total Quantity 19.500 cum

Total Deducted Quantity 0.000 cum

printed on 10-03-2020 20:40:08 page 2

PRICE TS No: 118258/2019-2020 EST NO:2020/2166

Net Total Quantity 19.500 cum

Say19.500 cum @ Rs 7808.97 / cum Rs 152274.92

Amount reserved for GST payments Rs 64245.65

Total Rs 599626.08

Lumpsum for round off 373.92

TOTAL Rs 599999.99952

Rounded Total Rs 600000.00

Rupees Six Lakh Only

(Cost Index Applied for this estimate is 39.89%)

printed on 10-03-2020 20:40:08 page 3