PRICE EST NO:2019/6130/IA

TS Register No: 456/2019-2020

AS Register No:805/2019-2020
Detailed Estimate

SDRF- Urgent repair work & renovation of VCB at Kalikkadavu in Kodom Belur Grama Panchayat
of Kanhangad LAC in Kasaragod District
(Cost Index Applied for this estimate is 32.04%)

Sl No Description No L B D CF Quantity Remark

1 SCHEME 1 : REPLACING DAMAGED SHUTTER FACING SIDE & DESILTING

1 60.8
Shutter for check dams- Supplying and providing Thambagam wood shutter planks 5cm thick including
cost of materials and labour charges etc complete

Main Vent 1*1 2.600 0.050 2.200 100.0 28.600

-do- 2*1 2.500 0.050 2.200 100.0 55.001

Regulating Vent 1*1 1.400 0.050 2.200 100.0 15.400

Total Quantity 99.001 10 cud m

Total Deducted Quantity 0.000 10 cud m

Net Total Quantity 99.001 10 cud m

Say 99.001 10 cud m @ Rs 867.46 / 10 cud m Rs 85879.41

2 13.59 Irrigation
Coal tarring two coats on new work using 0.16 litre and 0.12 litre coal tar per sqm in the first coat and

-do-
PRICE
second coat respectively.

Main Vent 1*1*2

2*1*2
2.600

2.500
2.200

2.200
11.441

22.000

Regulating Vent 1*1*2 1.400 2.200 6.160

Add extra for sides

1 7.920 7.920
20%

Total Quantity 47.521 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 47.521 sqm

Say 47.521 sqm @ Rs 44.17 / sqm Rs 2099.00

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

Silt removal 1 35.000 6.000 1.000 210.000

printed on 14-06-2019 11:25:44 page 1

PRICE EST NO:2019/6130/IA

-do- 1 30.000 5.000 0.500 75.000

Total Quantity 285.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 285.000 cum

Say 285.000 cum @ Rs 166.30 / cum Rs 47395.50

Sl No Description No L B D CF Quantity Remark

2 SCHEME 2 :REPLACING DAMAGED SHUTTER REAR SIDE

1 60.8
Shutter for check dams- Supplying and providing Thambagam wood shutter planks 5cm thick including
cost of materials and labour charges etc complete

Main Vent 1*1 2.600 0.050 2.200 100.0 28.600

-do- 2*1 2.500 0.050 2.200 100.0 55.001

Regulating Vent 1*1 1.400 0.050 2.200 100.0 15.400

Total Quantity 99.001 10 cud m

Total Deducted Quantity 0.000 10 cud m

Net Total Quantity 99.001 10 cud m

Say 99.001 10 cud m @ Rs 867.46 / 10 cud m Rs 85879.41

2 13.59
Irrigation
Coal tarring two coats on new work using 0.16 litre and 0.12 litre coal tar per sqm in the first coat and
second coat respectively.

Main Vent

-do-

Regulating Vent
PRICE
1*1*2

2*1*2

1*1*2
2.600

2.500

1.400
2.200

2.200

2.200
11.441

22.000

6.160

Add extra for sides

1 7.920 7.920
20%

Total Quantity 47.521 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 47.521 sqm

Say 47.521 sqm @ Rs 44.17 / sqm Rs 2099.00

Sl No Description No L B D CF Quantity Remark

3 SCHEME 3 : REPAIR WORKS TO SIDE PROTECTION WALL U/S RIGHT BANK

1 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

printed on 14-06-2019 11:25:44 page 2

PRICE EST NO:2019/6130/IA

(1.1+0.50)
DR - Super Structure 1 36.000 2.000 57.600
/2

Total Quantity 57.600 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 57.600 cum

Say 57.600 cum @ Rs 2534.24 / cum Rs 145972.22

2 2.25
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.

(0.60+0.50 (0.80+0.85
Back filling 1 36.000 16.335
)/2 )/2

Total Quantity 16.335 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 16.335 cum

Say 16.335 cum @ Rs 166.04 / cum Rs 2712.26

Sl No Description No L B D CF Quantity Remark

4 SCHEME 4 : REPAIR OF STORE SHED

1 2.6.1
Irrigation
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

soil

For foundation long

PRICE
earth, lead up to 50 m and lift up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of

2 3.600 0.600 0.550 2.377

wall

For foundation short

2 1.800 0.600 0.550 1.189
wall

Step 1 1.500 0.550 0.200 0.166

Total Quantity 3.732 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.732 cum

Say 3.732 cum @ Rs 166.30 / cum Rs 620.63

2 50.6.7.1
Laterate masonry with neatly dressed laterate stone of size 40x20x15cm or nearest size in cement
mortar 1:6 for foundation and basement including all cost of materials, labour charges etc.

Foundation long wall 2 3.600 0.600 0.550 2.377

Foundation short wall 2 1.800 0.600 0.550 1.189

printed on 14-06-2019 11:25:44 page 3

PRICE EST NO:2019/6130/IA

Basement long wall 2 3.350 0.350 0.650 1.525

Basement short wall 2 2.050 0.350 0.650 0.933

Step foundation 1 1.500 0.550 0.200 0.166

Steps 1 1.500 0.550 0.200 0.166

1 1.500 0.250 0.200 0.076

Total Quantity 6.432 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 6.432 cum

Say 6.432 cum @ Rs 6231.05 / cum Rs 40078.11

3 50.6.7.2
Laterate masonry with neatly dressed laterate stone of size 40x20x15cm or nearest size in cement
mortar 1:6 for super structure above plinth level up to floor two level including all cost of materials, labour
charges etc.

Super Structure Long

2 3.200 0.200 2.500 3.201
wall

Super structure short

2 2.200 0.200 2.500 2.200
wall

DEDUCTION

Rolling Shutter 1 1.500 0.200 2.500 -0.750

Irrigation
Total Quantity 5.401 cum

PRICE Total Deducted Quantity

Net Total Quantity

Say 4.651 cum @ Rs 6725.08 / cum

-0.750 cum

4.651 cum

Rs 31278.35

4 5.3
Reinforced cement concrete work in beams, suspended floors, roofs, having slope up to 150 landings,
balconies, shelves, chajjas, lintels, bands, plain window sills, staircases and spiral stair cases up to floor
five level excluding the cost of centering, shuttering, finishing and reinforcement, with1:1.5:3 (1 cement :
1.5 coarse sand (Zone III) : 3 graded stone aggregate 20 mm nominal size).

Main slab 1 3.800 3.500 0.120 1.596

Beam 1 2.000 0.200 0.300 0.120

Total Quantity 1.716 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.716 cum

Say 1.716 cum @ Rs 9758.81 / cum Rs 16746.12

5 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,

printed on 14-06-2019 11:25:44 page 4

PRICE EST NO:2019/6130/IA

landings, balconies and access platform

Main slab bottom 1 3.800 3.500 13.300

Side 1 14.600 0.120 1.752

Beam 1 1.500 0.200 0.301

Side 1*2 2.000 0.300 1.200

DEDUCTION

For wall alround 1 10.800 0.200 -2.160

Total Quantity 16.553 sqm

Total Deducted Quantity -2.160 sqm

Net Total Quantity 14.393 sqm

Say 14.393 sqm @ Rs 557.60 / sqm Rs 8025.54

6 5.22.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing in position and
binding all complete upto plinth levelThermo - Mechanically Treated bars of grade Fe-500D or more

Steel
Main slab 1 3.800 3.500 0.120 80.0 127.680 @80Kg/m
3

Steel
Beam 1 2.000 0.200 0.300 50.0 6.000 @50Kg/m
Irrigation 3

PRICE Total Quantity

Total Deducted Quantity

Net Total Quantity

133.680 kilogram

0.000 kilogram

133.680 kilogram

Say 133.680 kilogram @ Rs 74.73 / kilogram Rs 9989.91

7 10.6.1
Supplying and fixing rolling shutters of approved make, made of required size M.S. laths, interlocked
together through their entire length and jointed together at the end by end locks, mounted on specially
designed pipe shaft with brackets, side guides and arrangements for inside and outside locking with push
and pull operation complete, including the cost of providing and fixing necessary 27.5 cm long wire
springs manufactured from high tensile steel wire of adequate strength conforming to IS: 4454 - part 1
and M.S. top cover of required thickness for rolling shutters.80x1.25 mm M.S. laths with 1.25 mm thick
top cover

Rolling shutter 1 1.500 2.500 3.750

Total Quantity 3.750 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 3.750 sqm

Say 3.750 sqm @ Rs 3058.18 / sqm Rs 11468.18

printed on 14-06-2019 11:25:44 page 5

PRICE EST NO:2019/6130/IA

8 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)

Inside wall 2 2.800 2.500 14.000

-do- 2 2.200 2.500 11.000

Outside wll 2 3.200 2.500 16.000

-do- 2 2.600 2.500 13.000

Basement alround
1 12.100 0.650 7.865
including step

step top 1 1.500 0.550 0.826

Step ends 2 0.550 0.200 0.221

Step ends 2 0.250 0.200 0.100

DEDUCTION

Rolling shutter 1 1.500 2.200 -3.300

Total Quantity 63.012 sqm

Total Deducted Quantity -3.300 sqm

Net Total Quantity 59.712 sqm

Say 59.712 sqm @ Rs 228.36 / sqm Rs 13635.83

9 50.13.1
Irrigation
9 mm cement plastering of mix : 1:3 (1 cement : 3 fine sand ) including all cost of materials, labour

PRICE
charges etc complete

Ceiling 1 3.800 3.500 13.300

Roof slab edge

1 14.600 0.120 1.752
alround

DEDUCTION

For wall roofing 1 10.800 0.200 -2.160

Total Quantity 15.052 sqm

Total Deducted Quantity -2.160 sqm

Net Total Quantity 12.892 sqm

Say 12.892 sqm @ Rs 213.38 / sqm Rs 2750.89

10 11.5
62 mm thick cement concrete flooring with concrete hardener topping, under layer 50 mm thick cement
concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) and top layer
12 mm thick cement hardener consisting of mix 1:2 (1 cement hardener mix : 2 graded stone aggregate,
6 mm nominal size) by volume, hardening compound mixed @ 2 litre per 50 kg of cement or as per
manufactures specification. This includes cost of cement slurry, but excluding the cost of nosing of steps
etc. complete.

printed on 14-06-2019 11:25:44 page 6

PRICE EST NO:2019/6130/IA

Flooring 1 2.800 2.200 6.160

Total Quantity 6.160 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 6.160 sqm

Say 6.160 sqm @ Rs 804.19 / sqm Rs 4953.81

11 13.37.1
White washing with lime to give an even shade:New work (three or more coats)

Inside long wall 2 2.800 2.500 14.000

Inside short wall 2 2.200 2.500 11.000

Outside long wall 2 3.200 2.500 16.000

Outside short wall 2 2.600 2.500 13.000

Roof slab outside

2 3.800 0.120 0.912
edge

-do- 2 3.500 0.120 0.840

Basement including
1 12.100 0.650 7.865
steps

Ceiling 1 3.800 3.500 13.300

Step ends 2 0.550 0.200 0.221

side step ends 2 Irrigation

0.250 0.200 0.100

Rolling shutter
PRICE
For wall roofing of slab
1

1
1.500

10.800
DEDUCTION

0.200
2.200 -3.300

-2.160

Total Quantity 77.238 sqm

Total Deducted Quantity -5.460 sqm

Net Total Quantity 71.778 sqm

Say 71.778 sqm @ Rs 22.78 / sqm Rs 1635.10

12 13.39.1
Colour washing such as green, blue or buff to give an even shade:New work ( two or more coats) with a
base coat of white washing with lime

DEDUCTION

Rolling shutter 1 1.500 2.200 -3.300

For wall roofing of slab 1 10.800 0.200 -2.160

Inside long wall 2 2.800 2.500 14.000

Inside short wall 2 2.200 2.500 11.000

printed on 14-06-2019 11:25:44 page 7

PRICE EST NO:2019/6130/IA

Outside long wall 2 3.200 2.500 16.000

Outside short wall 2 2.600 2.500 13.000

Roof slab outside

2 3.800 0.120 0.912
edge

-do- 2 3.500 0.120 0.840

Basement including
1 12.100 0.650 7.865
steps

Ceiling 1 3.800 3.500 13.300

Step ends 2 0.550 0.200 0.221

side step ends 2 0.250 0.200 0.100

Total Quantity 77.238 sqm

Total Deducted Quantity -5.460 sqm

Net Total Quantity 71.778 sqm

Say 71.778 sqm @ Rs 31.16 / sqm Rs 2236.60

13 13.62.1
Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an
even shade:Two or more coats on new work over an under coat of suitable shade with ordinary paint of
approved brand and manufacture .

Rolling shutter 1 1.500 2.500 2.25 8.438

Irrigation
Total Quantity 8.438 sqm

PRICE Total Deducted Quantity

Net Total Quantity

Say 8.438 sqm @ Rs 148.28 / sqm

0.000 sqm

8.438 sqm

Rs 1251.19
Sl No Description No L B D CF Quantity Remark

5 LS FOR UNFORESEEN ITEMS

Lump-Sum Total Rs 10000.00

Total Amount 526707.00

GST @ 12.0%

GST Amount 63204.84

Total with GST Amount 589911.84

Lumpsum for round off 88.16

TOTAL Rs 590000.00

Rounded Total Rs 5,90,000

Rupees Five Lakh Ninety Thousand Only

printed on 14-06-2019 11:25:44 page 8

PRICE EST NO:2019/6130/IA

(Cost Index Applied for this estimate is 32.04%)

Irrigation

PRICE

printed on 14-06-2019 11:25:44 page 9