PRICE EST NO:

Detailed Estimate

JJM Phase - II 2021-24 CWSS to Karassery,kodiyathur,Thiruvambady and

koodaranji grama panchayath in Kozhikode District. Construction of 50LL OHSR in
Ellangal at Karassery Grama panchayat. Soil investigation at OHSR site.

(Dsor year: 2018)

Sl No Description No L B D CF Quantity Remark

1JJM Phase - II 2021-24 CWSS to Karassery,kodiyathur,Thiruvambady and koodaranji grama panchayath in

Kozhikode District. Construction of 50LL OHSR in Ellangal at Karassery Grama panchayat. Soil investigation
at OHSR site. (Cost Index:36.44 %)

1 od89795/2022_2023
mobilisation including transportation of all necessary plant, machinery and labour to site for conducting
field boring and sampling and demobilisation after completing the work

1 1.000

Total Quantity 1.000 L.S

Total Deducted Quantity 0.000 L.S

Net Total Quantity 1.000 L.S

Say 1.000 L.S @ Rs 35000.00 / L.S Rs 35000.00

2 od89796/2022_2023 Kerala Water Authority

PRICE
setting up boring equipment at each bore hole location including carrying all necessary plant, equipment
and materials of boring and field test and collection of samples at each bore hole.

5 5.000

Total Quantity 5.000 No

Total Deducted Quantity 0.000 No

Net Total Quantity 5.000 No

Say 5.000 No @ Rs 4000.00 / No Rs 20000.00

3 od89797/2022_2023
Boring through soil, conducting standard penetration tests and collection of samples up to a depth of
10m.

5 5.000

Total Quantity 5.000 No

Total Deducted Quantity 0.000 No

Net Total Quantity 5.000 No

Say 5.000 No @ Rs 7800.00 / No Rs 39000.00

4 od92090/2022_2023

printed on 10-06-2022 00:11:26 page 1

PRICE EST NO:

Boring with rotary power drilling equipment's in all types of soil having N value less than 50 excluding
hard rock soft rock, or medium rock for strata for next 10m up to 20m Including conducting necessary
S.P.T and recovery of un disturbed soil samples at 5m.intervals

1 8.500 8.500

Total Quantity 8.500 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 8.500 metre

Say 8.500 metre @ Rs 750.00 / metre Rs 6375.00

5 od92108/2022_2023
Boring through all classes of rock excluding hard rocks having 'N' value grater than 50 using tungsten
carbide drilling bit in land.

1 3.000 3.000

Total Quantity 3.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 3.000 metre

Say 3.000 metre @ Rs 2401.00 / metre Rs 7203.00

6 od89799/2022_2023
conducting laboratory test on collected samples, preparation and submission of geotechnical report each
and every detail of location, borehole profiles and cross sections, description of soil strata, etc. along with
Kerala Water Authority
recommendation for foundation (2nos)

PRICE
1 1.000 1.000

Total Quantity 1.000 No

Total Deducted Quantity 0.000 No

Net Total Quantity 1.000 No

Say 1.000 No @ Rs 30000.00 / No Rs 30000.00

Total 137578.00

Centage @ 0.0%

Centage Amount 0.00

Provision for GST payments (in %) @ 18.0%

Amount reserved for GST payments 24764.04

Total & Centage 162342.04

Lumpsum for round off 57.96

GRAND TOTAL Rs 162400.00

Rounded Grand Total Rs 1,62,400

Rupees One Lakh Sixty Two Thousand Four Hundred Only

printed on 10-06-2022 00:11:26 page 2