PRICE EST NO:2018/513

KIIFB-2017-18 Improvements and providing BM&BC Works between km 4/350-

11/900 of Poolamanna-Thaliyamkundu-Vaniyambalam Road in Malappuram DT
General Abstract
(Dsor year: 2016,Cost Index Applied for this estimate is 37.25%)

Sl No Heading Description Amount

1 Appendix.A Drainage,Foot path and cross drainage work 53304952.30

2 Appendix .B .Pavement Work 89773134.81

3 Appendix.C.Road Furnishing Work 1167512.01

4 Shifting of electric post 1500000.00

Lumpsum for round off 4401.00

TOTAL Rs 145750000.00

Rounded Total Rs 14,57,50,000

Rupees Fourteen Crore Fifty Seven Lakh Fifty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

Public Works Department

PRICE

printed on 21-02-2018 16:24:02 page 1

PRICE EST NO:2018/513

KIIFB-2017-18 Improvements and providing BM&BC Works between km 4/350-

11/900 of Poolamanna-Thaliyamkundu-Vaniyambalam Road in Malappuram DT
Detailed Estimate

(Dsor year: 2016,Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Appendix.A Drainage,Foot path and cross drainage work

1 2.3.2.A
Clearing and grubbing road land including uprooting rank vegetation, grass, bushes, shrubs, saplings and
trees girth up to 300 mm, removal of stumps of trees cut earlier and disposal of unserviceable materials
and stacking of serviceable material to be used or auctioned, up to a lead of 1000 metres including
removal and disposal of top organic soil not exceeding 150 mm in thickness
In area of light jungle - By Mechanical Means

Between4/350-11/900 2 6000.000 0.800 0.0001 0.961

Total Quantity 0.961 Hecter

Total Deducted Quantity 0.000 Hecter

Net Total Quantity 0.961 Hecter

Say 0.961 Hecter @ Rs 48345.18 / Hecter Rs 46459.71

2 2.4.2.A
Dismantling of existing structures like culverts, bridges, retaining walls and other structure comprising of
Public Works Department
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

PRICE
with all lifts and lead of 1000 metres
Cement Concrete Grade M-15 & M-20 - By Mechanical Means

Dismantling culvert slab

ch.5/443,6/111,6/487,
8/436,8/915,10/975,11 7*2 7.000 0.500 0.200 9.800
/143-bed block

slab 7 7.000 2.000 0.200 19.600

Total Quantity 29.400 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 29.400 cum

Say 29.400 cum @ Rs 559.50 / cum Rs 16449.30

3 2.4.4.B
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 metres
Dismantling Stone Masonry - Rubble stone masonry in cement mortar.

printed on 21-02-2018 16:33:44 page 1

PRICE EST NO:2018/513

Dismantling Retaining wall

ch.6/488-6/504(LHS) 1 26.000 0.500 0.850 11.050

ch.7/271-7/304(LHS) 1 33.000 0.650 1.350 28.958

ch.7/274-7/308(RHS) 1 34.000 0.650 1.750 38.676

ch.7/853-7/874(LHS) 1 21.000 0.500 0.850 8.925

ch.8/901-8/906(LHS) 1 5.000 0.500 0.850 2.125

Total Quantity 89.734 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 89.734 cum

Say 89.734 cum @ Rs 478.31 / cum Rs 42920.66

4 12.1.2.B
Earth work in excavation of foundation of structures as per drawing and technical specification, including
setting out, construction of shoring and bracing, removal of stumps and other deleterious matter, dressing
of sides and bottom and backfilling with approved material.
Ordinary Rock (not requiring blasting ) - Depth up to 3 m - Mechanical Means

Re construction of existing culvert

ch.5/443,6/111,6/487,
8/436,8/915,10/975,11 7 7.000 3.300 1.000 161.700
/143-bed block Public Works Department
wing

ch.4/435-4/600(RHS)
PRICE7*4

1
1.500

165.000
1.100

Retaining Wall

0.850
1.000

0.400
46.200

56.100

ch.4/700-4/900(RHS) 1 200.000 0.850 0.400 68.000

ch.5/200-5/450(LHS) 1 250.000 1.350 0.400 135.000

ch.5/700-6/200(RHS) 1 500.000 0.850 0.400 170.000

ch.6/600-6/700(LHS) 1 100.000 0.850 0.400 34.000

ch.7/250-7/350(RHS) 1 100.000 0.850 0.400 34.000

ch.7/500-7/600(RHS) 1 100.000 1.600 0.400 64.000

ch.8/400-8/530(LHS) 1 130.000 0.850 0.400 44.200

c.c drain

ch.4/350-4/435(LHS) 1 85.000 1.000 1.000 85.000

ch.4/485-5/700(RHS) 1 215.000 1.000 1.000 215.000

ch.5/650-6/487(LHS) 1 837.000 1.000 1.000 837.000

ch.6/487-7/125(RHS) 1 638.000 1.000 1.000 638.000

printed on 21-02-2018 16:33:44 page 2

PRICE EST NO:2018/513

ch.7/125-7/528(LH) 1 403.000 1.000 1.000 403.000

ch.7/350-7/525(RHS) 1 175.000 1.000 1.000 175.000

ch.7/559-8/436(RHS) 1 877.000 1.000 1.000 877.000

ch.7/850-8/430(LHS) 1 580.000 1.000 1.000 580.000

ch.9/150-9/350(LHS) 1 200.000 1.000 1.000 200.000

ch.9/150-9/876(RHS) 1 580.000 1.000 1.000 580.000

ch.9/876-10/373(LHS) 1 497.000 1.000 1.000 497.000

c h . 1 0 / 6 0 0 -
1 375.000 1.000 1.000 375.000
1 0 / 9 7 5 ( R H S )

ch.11/330-11/660 2 330.000 1.000 1.000 660.000

1.50m span culvert-ch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

12 nos 1*7 8.000 3.300 2.100 388.080

wing wall 1*7*4 1.500 1.100 2.100 97.021

Total Quantity 7420.301 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 7420.301 cum

Say 7420.301 cum @ Rs 74.19 / cum Rs 550512.13

5 12.4
Public Works Department
Plain cement concrete 1:3:6 nominal mix in foundation with crushed stone aggregate 40 mm nominal size

ch.5/443,6/111,6/487,
PRICE
mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days.

Re construction of existing culvert

8/436,8/915,10/975,11 7 7.000 3.300 0.300 48.510

/143-bed block

wing 7*4 1.500 1.100 0.300 13.860

1.50m span culvert-ch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

bed 1*7 8.000 3.300 0.300 55.440

wing wall-bed 1*7*4 1.500 1.100 0.300 13.860

c.c drain-bed

ch.4/350-4/435(LHS) 1 85.000 1.000 0.150 12.750

ch.4/485-5/700(RHS) 1 215.000 1.000 0.150 32.250

ch.5/650-6/487(LHS) 1 837.000 1.000 0.150 125.550

ch.6/487-7/125(RHS) 1 638.000 1.000 0.150 95.700

ch.7/125-7/528(LH) 1 403.000 1.000 0.150 60.450

printed on 21-02-2018 16:33:44 page 3

PRICE EST NO:2018/513

ch.7/350-7/525(RHS) 1 175.000 1.000 0.150 26.250

ch.7/559-8/436(RHS) 1 877.000 1.000 0.150 131.550

ch.7/850-8/430(LHS) 1 580.000 1.000 0.150 87.000

ch.9/150-9/350(LHS) 1 200.000 1.000 0.150 30.000

ch.9/150-9/876(RHS) 1 580.000 1.000 0.150 87.000

ch.9/876-10/373(LHS) 1 497.000 1.000 0.150 74.550

c h . 1 0 / 6 0 0 -
1 375.000 1.000 0.150 56.250
1 0 / 9 7 5 ( R H S )

ch.11/330-11/600 2 330.000 1.000 0.150 99.000

Total Quantity 1049.970 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1049.970 cum

Say 1049.970 cum @ Rs 6271.07 / cum Rs 6584435.36

6 12.8.A.1
Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical
Specifications.
PCC Grade M15

1.50m span culvert-ch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

First footing Public

7 Works
8.000 Department
3.300 0.300 55.440

PRICE
Abutment 7*2 7.000 0.625 1.300 79.625

wing wall-footing 7*4 1.500 1.100 0.300 13.860

wing wall 7*4 1.500 0.625 1.700 44.625

parapet 7*2 2.500 0.400 0.550 7.701

c.c drain -Wall

ch.4/350-4/435(LHS) 1*2 85.000 0.200 1.000 34.000

ch.4/485-5/700(RHS) 1*2 215.000 0.200 1.000 86.000

ch.5/650-6/487(LHS) 1*2 837.000 0.200 1.000 334.800

ch.6/487-7/125(RHS) 1*2 638.000 0.200 1.000 255.201

ch.7/125-7/528(LH) 1*2 403.000 0.200 1.000 161.201

ch.7/350-7/525(RHS) 1*2 175.000 0.200 1.000 70.000

ch.7/559-8/436(RHS) 1*2 877.000 0.200 1.000 350.800

ch.7/850-8/430(LHS) 1*2 580.000 0.200 1.000 232.000

ch.9/150-9/350(LHS) 1*2 200.000 0.200 1.000 80.000

ch.9/150-9/876(RHS) 1*2 580.000 0.200 1.000 232.000

printed on 21-02-2018 16:33:44 page 4

PRICE EST NO:2018/513

ch.9/876-10/373(LHS) 1*2 497.000 0.200 1.000 198.800

c h . 1 0 / 6 0 0 -
1*2 375.000 0.200 1.000 150.000
1 0 / 9 7 5 ( R H S )

ch.11/330-11/660 2*2 330.000 0.200 1.000 264.000

Re construction of existing culvert

ch.5/442,6
/110,6/481
footing 7 7.000 3.300 0.300 48.510 ,8/436,8/9
14,10/973,
11/142

ch.5/442,6
/110,6/481
Abutment 7*2 7.000 0.625 1.300 79.625 ,8/436,8/9
14,10/973,
11/142

wing wall footing 7*4 1.500 1.100 0.300 13.860

Wing wall 7*4 1.500 0.625 1.700 44.625

parapet 7*2 2.500 0.400 0.550 7.701

broken parapet 35 2.000 0.400 0.550 15.401

Total Quantity 2859.775 cum

Public Works Department
Total Deducted Quantity 0.000 cum

7 12.8.1.C.1
PRICE Net Total Quantity

Say 2859.775 cum @ Rs 7189.55 / cum

2859.775 cum

Rs 20560495.35

Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical
Specifications
RCC Grade M20 - Using Concrete Mixer

1.50m span culvertch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

Bed block 7*2 7.000 0.500 0.200 9.800

culvert slab 7 7.000 2.500 0.200 24.500

Re construction of existing culvert

ch.5/442,6
/110,6/481
culvert bed block 7*2 7.000 2.500 0.200 49.000 ,8/436,8/9
14,10/973,
11/142

culvert slab 7 7.000 2.500 0.200 24.500

printed on 21-02-2018 16:33:44 page 5

PRICE EST NO:2018/513

foot path slab over c.c drain

ch.4/350-4/435(LHS) 76 1.000 1.000 0.120 9.120

Access slab 3 3.000 1.000 0.150 1.350

ch.4/485-5/700(RHS) 200 1.000 1.000 0.120 24.000

Access slab 5 3.000 1.000 0.150 2.250

ch.5/650-6/487(LHS) 807 1.000 1.000 0.120 96.840

Access slab 10 3.000 1.000 0.150 4.500

ch.6/487-7/125(RHS) 626 1.000 1.000 0.120 75.120

Access slab 4 3.000 1.000 0.150 1.800

ch.7/125-7/528(LH) 385 1.000 1.000 0.120 46.200

Access slab 6 3.000 1.000 0.150 2.700

ch.7/350-7/525(RHS) 175 1.000 1.000 0.120 21.000

Access slab 5 3.000 1.000 0.150 2.250

ch.7/559-8/436(RHS) 841 1.000 1.000 0.120 100.920

Access slab 12 3.000 1.000 0.150 5.400

ch.7/850-8/430(LHS) 550 1.000 1.000 0.120 66.000

Access slab 10 3.000 1.000 0.150 4.500

ch.9/150-9/350(LHS) Public
185 Works
1.000 Department
1.000 0.120 22.200

Access slab

ch.9/150-9/876(RHS)

Access slab
PRICE
5

566

8
3.000

1.000

3.000
1.000

1.000

1.000
0.150

0.120

0.150
2.250

67.920

3.600

ch.9/876-10/373(LHS) 463 1.000 1.000 0.120 55.560

Access slab 12 3.000 1.000 0.150 5.400

c h . 1 0 / 6 0 0 -
345 1.000 1.000 0.120 41.400
1 0 / 9 7 5 ( R H S )

Access slab 10 3.000 1.000 0.150 4.500

ch.11/330-11/660 2 330.000 1.000 0.120 79.200

Total Quantity 853.780 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 853.780 cum

Say 853.780 cum @ Rs 7948.05 / cum Rs 6785886.12

8 14.2
Supplying, fitting and placing HYSD bar reinforcement in super-structure complete as per drawing and
technical specifications

printed on 21-02-2018 16:33:44 page 6

PRICE EST NO:2018/513

1.50m span culvert-ch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

Abutment 7*2 7.000 0.625 1.300 0.01 0.797

wing wall 7*4 1.500 0.625 1.700 0.01 0.447

1.50m span culvert-cch.4/600,4/850,7/125,7/850,9/150,9/876,10/373

Bed block 7*2 7.000 0.500 0.200 0.1 0.981

culvert slab 7 7.000 2.500 0.200 0.1 2.450

Re construction of existing culvert

ch.5/442,6
/110,6/481
culvert bed block 7*2 7.000 2.500 0.200 49.000 ,8/436,8/9
14,10/973,
11/142

culvert slab 7 7.000 2.500 0.200 24.500

Re construction of existing culvert

ch.5/442,6
/110,6/481
Abutment 7*2 7.000 0.625 1.300 0.01 0.797 ,8/436,8/9
14,10/973,
11/142

Wing wall 7*4 1.500 0.625 1.700 0.01 0.447

Public Works Department
foot path slab over c.c drain

ch.4/350-4/435(LHS)

Access slab

ch.4/485-5/700(RHS)
PRICE 76

200
1.000

3.000

1.000
1.000

1.000

1.000
0.120

0.150

0.120
0.05

0.08

0.05
0.456

0.108

1.201

Access slab 5 3.000 1.000 0.150 0.08 0.180

ch.5/650-6/487(LHS) 807 1.000 1.000 0.120 0.05 4.843

Access slab 10 3.000 1.000 0.150 0.08 0.360

ch.6/487-7/125(RHS) 626 1.000 1.000 0.120 0.05 3.756

Access slab 4 3.000 1.000 0.150 0.08 0.144

ch.7/125-7/528(LH) 385 1.000 1.000 0.120 0.05 2.310

Access slab 6 3.000 1.000 0.150 0.08 0.216

ch.7/350-7/525(RHS) 175 1.000 1.000 0.120 0.05 1.050

Access slab 5 3.000 1.000 0.150 0.08 0.180

ch.7/559-8/436(RHS) 841 1.000 1.000 0.120 0.05 5.046

Access slab 12 3.000 1.000 0.150 0.08 0.432

printed on 21-02-2018 16:33:44 page 7

PRICE EST NO:2018/513

ch.7/850-8/430(LHS) 550 1.000 1.000 0.120 0.05 3.301

Access slab 10 3.000 1.000 0.150 0.08 0.360

ch.9/150-9/350(LHS) 185 1.000 1.000 0.120 0.05 1.110

Access slab 5 3.000 1.000 0.150 0.08 0.180

ch.9/150-9/876(RHS) 566 1.000 1.000 0.120 0.05 3.397

Access slab 8 3.000 1.000 0.150 0.08 0.288

ch.9/876-10/373(LHS) 463 1.000 1.000 0.120 0.05 2.778

Access slab 12 3.000 1.000 0.150 0.08 0.432

c h . 1 0 / 6 0 0 -
345 1.000 1.000 0.120 0.05 2.070
1 0 / 9 7 5 ( R H S )

Access slab 10 3.000 1.000 0.150 0.08 0.360

ch.11/330-11/660 2 330.000 1.000 0.120 0.05 3.961

Total Quantity 117.938 MT

Total Deducted Quantity 0.000 MT

Net Total Quantity 117.938 MT

Say 117.938 MT @ Rs 73454.95 / MT Rs 8663129.89

9 od31170/2017_2018
Supplying and paving and levelling antifungal designer tiles precast chequered cement
Public Works Department
tiles 0.30 X 0.30 m size 22 mm thick medium shade using 50% white cement 50% ordinary cement for

PRICE
external use of best quality over cement mortar 1:3 12mm thick with neat pointing with joint filler etc
complete including all cost of materials, labour charges, etc complete (PWD 413)

Inter lock tiles foot path at vaniyambalam jn.

ch.11/330-11/660 2 330.000 1.000 660.000

Vaniyambalam jn. 2 240.000 1.000 480.000

Total Quantity 1140.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 1140.000 sqm

Say 1140.000 sqm @ Rs 963.83 / sqm Rs 1098766.20

10 od30356/2017_2018
Casting and paving Solid concrete interlocking blocks of size 200mm x150mmx100mm in
PCC M45 grade(IS 2185 Part I of 1979) Minimum strength 45 N/mm2 for external use of best quality over
50mm thick quarry sand (for filling) cussion spread on the ground to line and level including compacting
the
original ground to density and compacting concrete block with plate vibrators including the other
equipment
used for compacting the ground etc complete including all cost of materials, labour charges, etc complete
(PWD 413) (data for 52.50m2)

printed on 21-02-2018 16:33:44 page 8

PRICE EST NO:2018/513

Vaniyambalam junction

Area as per
1 331.800 331.800
levels(LHS)

Area as per
1 332.300 332.300
levels(RHS)

Total Quantity 664.100 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 664.100 sqm

Say 664.100 sqm @ Rs 1598.48 / sqm Rs 1061550.56

11 od30357/2017_2018
Dry rubble masonry for retainingwall

Reconstruction of Retaining wall-Super structure

ch.6/488-6/504(LHS) 1 26.000 0.600 1.200 18.720

ch.7/271-7/304(LHS) 1 33.000 0.625 1.500 30.938

ch.7/853-7/874(LHS) 1 21.000 0.600 1.000 12.600

ch.8/901-8/906(LHS) 1 5.000 0.600 1.000 3.000

Reconstruction of Retaining wall-Foundation

ch.6/488-6/504(LHS) 1 26.000 0.850 0.400 8.840

ch.7/271-7/304(LHS) Public
1 Works Department
33.000 0.850 0.400 11.220

ch.7/853-7/874(LHS)

ch.8/901-8/906(LHS)
PRICE 1

1
21.000

5.000
0.850

0.850
0.400

0.400

Retaining Wall-Foundation
7.140

1.701

ch.4/435-4/600(RHS) 1 165.000 0.850 0.400 56.100

ch.4/700-4/900(RHS) 1 200.000 0.850 0.400 68.000

ch.5/700-6/200(RHS) 1 500.000 0.850 0.400 170.000

ch.6/600-6/700(LHS) 1 100.000 0.850 0.400 34.000

ch.7/250-7/350(RHS) 1 100.000 0.850 0.400 34.000

ch.7/500-7/600(RHS) 1 100.000 1.600 0.400 64.000

ch.8/400-8/530(LHS) 1 130.000 0.850 0.400 44.200

Retaining Wall-Super structure

ch.4/435-4/600(RHS) 1 165.000 0.625 1.500 154.688

ch.5/200-5/450(LHS) 1 250.000 0.850 2.500 531.250

ch.5/700-6/200(RHS) 1 500.000 0.625 1.500 468.750

ch.6/600-6/700(LHS) 1 100.000 0.625 1.500 93.750

printed on 21-02-2018 16:33:44 page 9

PRICE EST NO:2018/513

ch.7/250-7/350(RHS) 1 100.000 0.625 1.500 93.750

ch.7/500-7/600(RHS) 1 100.000 1.000 3.000 300.000

ch.8/400-8/530(LHS) 1 130.000 0.625 1.500 121.875

Rising Retaining Wall-Super structure

ch.5/210-5/436(LHS) 1 226.000 0.600 1.000 135.600

Deduct department materials

89.734 0.3 -26.920

Total Quantity 2464.122 cum

Total Deducted Quantity -26.920 cum

Net Total Quantity 2437.202 cum

Say 2437.202 cum @ Rs 2744.23 / cum Rs 6688242.84

12 od30358/2017_2018
Dry rubble masonry for retainingwal (Departmental materials)

use 50% of item no.3

89.734 0.3 26.921

Total Quantity 26.921 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 26.921 cum

Public Works Department
Say 26.921 cum @ Rs 1023.01 / cum Rs 27540.45

13 12.8.B.1
PRICE
Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical
Specifications
PCC Grade M20

Retaining Wall-Super structure

ch.4/435-4/600(RHS) 1 165.000 0.500 0.150 12.375

ch.4/700-4/900(RHS) 1 200.000 0.500 0.150 15.000

ch.5/200-5/450(LHS) 1 250.000 0.500 0.150 18.750

ch.5/700-6/200(RHS) 1 500.000 0.500 0.150 37.500

ch.6/600-6/700(LHS) 1 100.000 0.500 0.150 7.500

ch.7/250-7/350(RHS) 1 100.000 0.500 0.150 7.500

ch.7/500-7/600(RHS) 1 100.000 0.500 0.150 7.500

ch.8/400-8/530(LHS) 1 130.000 0.500 0.150 9.750

Total Quantity 115.875 cum

printed on 21-02-2018 16:33:44 page 10

PRICE EST NO:2018/513

Total Deducted Quantity 0.000 cum

Net Total Quantity 115.875 cum

Say 115.875 cum @ Rs 7889.23 / cum Rs 914164.52

14 13.8
Providing weep holes in Brick masonry/Plain/Reinforced concrete abutment, wing wall/return wall with
100 mm dia AC pipe, extending through the full width of the structure with slope of 1V : 20H towards
drawing foce.Complete as per drawing and Technical Specifications

15 15.000

Total Quantity 15.000 no

Total Deducted Quantity 0.000 no

Net Total Quantity 15.000 no

Say 15.000 no @ Rs 144.38 / no Rs 2165.69

15 13.9.A
Back filling behind abutment, wing wall and return wall complete as per drawing and Technical
Specification
Granular material

1.50m span culvert-ch.4/600,4/850,6/111,6/487,7/125,7/850,8/900,9/150,9/876,10/373,10/955,11/143

12 nos 2*12 6.000 0.400 1.200 69.120

Re construction of existing culvert

ch.5/442,6/110,6/481, Public Works Department

PRICE
8/436,8/914,10/973,11 7*2 7.000 0.400 1.200 47.041
/142-bed block

Total Quantity 116.161 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 116.161 cum

Say 116.161 cum @ Rs 2257.50 / cum Rs 262233.45

Sl No Description No L B D CF Quantity Remark

2 Appendix .B .Pavement Work

1 3.15
Scarifying the existing bituminous road surface to a depth of 50 mm and disposal of scarified material
with in all lifts and lead upto 1000 metres by Mechanical Means

Scarifying Area as per Levels

P o o l a m a n n a -
117329.94 117329.94
Thaliyamkundu- 1
0 0
Vaniyambalam road

Total Quantity 117329.940 sqm

Total Deducted Quantity 0.000 sqm

printed on 21-02-2018 16:33:44 page 11

PRICE EST NO:2018/513

Net Total Quantity 117329.940 sqm

Say 117329.940 sqm @ Rs 4.81 / sqm Rs 564357.01

2 3.7
Excavation for roadway in ordinary rock with hydraulic excavator of 0.9 cum bucket capacity including
cutting and loading in tippers, transporting to embankment site within all lifts and lead upto 1000 m,
trimming bottom and side slopes in accordance with requirements of lines, grades and cross sections.

Qty.as per levels-Poolamanna-Thaliyamkundu-Vaniyambalam road

Quantity of Earth
Work for gradient 1 26277.264 26277.264
Cutting

Deduct hard rock quandity

Ch.4/650-4/750 1 100.000 8.000 0.600 -480.000

ch.4/950-5/050 1 100.000 8.000 0.400 -320.000

Total Quantity 26277.264 cum

Total Deducted Quantity -800.000 cum

Net Total Quantity 25477.264 cum

Say 25477.264 cum @ Rs 62.31 / cum Rs 1587488.31

3 3.9
Excavation for roadway in hard rock with controlled blasting by drilling, blasting and breaking, trimming of
Public Works Department
bottom and side slopes in accordance with requirements of lines, grades and cross sections, loading and
disposal of cut road with in all lifts and leads upto 1000 metres

Ch.4/650-4/750

ch.4/950-5/050
PRICE 1

1
100.000

100.000
8.000

8.000
0.600

0.400

Total Quantity
480.000

320.000

800.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 800.000 cum

Say 800.000 cum @ Rs 429.28 / cum Rs 343424.00

4 3.17
Construction of embankment with approved materials deposited at site from roadway cutting and
excavation from drain and foundation of other structures graded and compacted to meet requirement of
table 300-2.

Qty. as per levels-

Quantity of Earth
1 4749.184 4749.184
Work for Filling

Total Quantity 4749.184 cum

Total Deducted Quantity 0.000 cum

printed on 21-02-2018 16:33:44 page 12

PRICE EST NO:2018/513

Net Total Quantity 4749.184 cum

Say 4749.184 cum @ Rs 89.73 / cum Rs 426144.28

5 4.1.A.1
Construction of granular sub-base by providing graded Material, mixing in a mechanical mix plant at
OMC, carriage of mixed Material to work site, spreading in uniform layers with motor grader on prepared
surface and compacting with vibratory power roller to achieve the desired density, complete as per clause
401
Grading-I - Plant Mix Method

Qty.as per levels-Poolamanna-Thaliyamkunu-Vaniyambalam

GSB Proposal as per

1 8480.870 8480.870
levels

Total Quantity 8480.870 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 8480.870 cum

Say 8480.870 cum @ Rs 3066.51 / cum Rs 26006672.66

6 4.12
Providing, laying, spreading and compacting graded stone aggregate to Wet Mix Macadam specification
including premixing the Material with water at OMC in mechanical mix plant carriage of mixed Material by
tipper to site, laying in uniform layers with paver in sub- base / base course on well prepared surface and
compacting with vibratory roller to achieve the desired density.
Public Works Department
Qty.as per levels-Poolamanna-Thaliyamkunu-Vaniyambalam

WMM Proposal as per

levels
PRICE 1 10238.870

Total Quantity

Total Deducted Quantity

10238.870

10238.870 cum

0.000 cum

Net Total Quantity 10238.870 cum

Say 10238.870 cum @ Rs 2982.69 / cum Rs 30539375.16

7 5.1.a
Providing and applying primer coat with bitumen emulsion ( SS) on prepared surface of granular Base
including clearing of road surface and spraying primer at the rate of 0.70 - 1.0 kg/sqm using mechanical
means.

Qty.as per levels-Poolamanna-Thaliyamkunu-Vaniyambalam

Surface Area of Prime

1 40941.150 40941.150
Coat

Total Quantity 40941.150 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 40941.150 sqm

printed on 21-02-2018 16:33:44 page 13

PRICE EST NO:2018/513

Say 40941.150 sqm @ Rs 27.00 / sqm Rs 1105411.05

8 5.2.b
Providing and applying tack coat with bitumen emulsion (RS) using emulsion pressure distributor at the
rate of 0.25 - 0.30 kg per sqm on the prepared Granular Surface cleaned with mechanical broom.

Surface Area of DBM

1 81882.300 81882.300
& BC

Deduct prime coat area

-
Deduct prime coat 1 40941.150
40941.150

Total Quantity 81882.300 sqm

Total Deducted Quantity -40941.150 sqm

Net Total Quantity 40941.150 sqm

Say 40941.150 sqm @ Rs 10.16 / sqm Rs 415962.08

9 5.4.1.a
Providing and laying dense bituminous macadam with 100-120 TPH batch type HMP producing an
average output of 75 tonnes per hour crushed aggregates of specified grading, premixed with bituminous
binder using VG 30 @ 4.0 per cent by weight of total mix and filler, transporting the hot mix to work site,
laying with a hydrostatic paver finisher with sensor control to the required grade, level and alignment,
rolling with smooth wheeled, vibratory and tandem rollers to achieve the desired compaction as per
MoRTH specification clause No. 505 complete in all respects.
Public Works Department
For grading - I ( 37.5 mm nominal size)

Quantity of DBM (as

per levels area) PRICE 1 40941.150 0.040

10% undulation on widening Portion

1637.647

10% undulation on
1 40941.150 0.040 0.1 163.765
widening Portion

Total Quantity 1801.412 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1801.412 cum

Say 1801.412 cum @ Rs 7606.37 / cum Rs 13702206.19

10 5.6.2.b
Providing and laying bituminous concrete with 100-120 TPH hot mix plant producing an average output of
75 tonnes per hour using crushed aggregates of specified grading, premixed with bituminous binder
(NRMB) @ 5.4 per cent of mix and filler, transporting the hot mix to work site, laying with a hydrostatic
paver finisher with sensor control to the required grade, level and alignment, rolling with smooth wheeled,
vibratory and tandem rollers to achieve the desired compaction as per MORTH specification clause No.
507 complete in all respects
For Grading -II (13.2 mm Nominal size).

printed on 21-02-2018 16:33:44 page 14

PRICE EST NO:2018/513

Quantity of BC 1 40941.150 0.040 1637.647

Deduction shreded plastic area

1 1000.000 5.500 0.040 -220.000

Total Quantity 1637.647 cum

Total Deducted Quantity -220.000 cum

Net Total Quantity 1417.647 cum

Say 1417.647 cum @ Rs 9191.09 / cum Rs 13029721.16

11 od30353/2017_2018
Providing and laying bituminous concrete with 80-100 TPH hot mix plant producing an average output of
75 tonnes per hour using crushed aggregates of specified grading, premixed with bituminous binder(
NRMB) @ 5.4 per cent of mix and filler, transporting the hot mix to work site, laying with a hydrostatic
paver finisher with sensor control to the required grade, level and alignment, rolling with smooth wheeled,
vibratory and tandem rollers to achieve the desired compaction as per MORTH specification clause No.
507 complete in all respects
Grading - II (13.2 mm Nominal Size)-added shredded plastic

shredded plastic

1 1000.000 5.500 0.040 220.000

Total Quantity 220.000 cum

Total Deducted Quantity 0.000 cum

Public Works Department

Net Total Quantity 220.000 cum

PRICE
Say 220.000 cum @ Rs 8851.03 / cum Rs 1947226.60

12 od30354/2017_2018
Construction of sub-grade and earthen shoulders with approved material obtained from road way cutting
with all lifts & leads, transporting to site, spreading, grading to required slope and compacted to meet
requirement of table No. 300-2

both sides 2 7316.000 0.300 0.150 658.440

Total Quantity 658.440 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 658.440 cum

Say 658.440 cum @ Rs 159.69 / cum Rs 105146.28

Sl No Description No L B D CF Quantity Remark

3 Appendix.C.Road Furnishing Work

1 8.13
Providing and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass
beads on Bituminous Surface @ 250 gms per sqm area, thickness of 2.5 mm is exclusive of surface
applied glass beads as per IRC:35 .The finished surface to be level, uniform and free from streaks and
holes.

printed on 21-02-2018 16:33:44 page 15

PRICE EST NO:2018/513

Centre Line 1 7550.000 0.100 0.7 528.500

Edge line 2*5 30.000 0.100 30.000

Pedestrian Crossing 7*6 3.000 0.500 63.000

Stop Line 14 12.000 0.100 16.801

Total Quantity 638.301 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 638.301 sqm

Say 638.301 sqm @ Rs 526.16 / sqm Rs 335848.45

2 8.4.5
Providing and fixing of retro- reflectorised cautionary, mandatory and informatory sign with 7years
warranty manufactured as per IRC :67 made of Type IV micro prismatic grade sheeting vide clause
801.3.3 fixed over aluminium sheeting, 2 mm thick/ aluminium composit material sheeting 4 mm thick
with suitable back supporting frame of MS angle 25x25x3 and supported on GI pipe pole 50mm NB
confirming to IS 1239 firmly fixed to the ground by means of properly designed foundation with M 15
grade cement concrete min size 45 cm x 45 cm x 60 cm, 60 cm below ground level including painting all
exposed surface with 2 coats of epoxy painting over epoxy primer and as per approved drawing and
clause 801 including lettering symbols etc.
60 cm x 45 cm rectangular

sign boards 16 16.000

Total Quantity 16.000 each

Public Works Department
Total Deducted Quantity 0.000 each

3 8.4.6
PRICE Net Total Quantity

Say 16.000 each @ Rs 3573.20 / each

16.000 each

Rs 57171.20

Providing and fixing of retro- reflectorised cautionary, mandatory and informatory sign with 7years
warranty manufactured as per IRC :67 made of Type IV micro prismatic grade sheeting vide clause
801.3.3 fixed over aluminium sheeting, 2 mm thick/ aluminium composit material sheeting 4 mm thick
with suitable back supporting frame of MS angle 25x25x3 and supported on GI pipe pole 50mm NB
confirming to IS 1239 firmly fixed to the ground by means of properly designed foundation with M 15
grade cement concrete min size 45 cm x 45 cm x 60 cm, 60 cm below ground level including painting all
exposed surface with 2 coats of epoxy painting over epoxy primer and as per approved drawing and
clause 801 including lettering symbols etc.
60 cm x 60 cm square

sign boards 4 4.000

Total Quantity 4.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 4.000 each

Say 4.000 each @ Rs 3953.80 / each Rs 15815.20

printed on 21-02-2018 16:33:44 page 16

PRICE EST NO:2018/513

4 8.4.12
Providing and fixing of retro- reflectorised cautionary, mandatory and informatory sign with 7years
warranty manufactured as per IRC :67 made of Type IV micro prismatic grade sheeting fixed over
aluminium sheeting, 2 mm thick/ aluminium composit material sheeting 4 mm thick with suitable back
supporting frame of MS angle 25x25x3 and supported on GI pipe pole 50mm NB confirming to IS 1239
firmly fixed to the ground by means of properly designed foundation with M 15 grade cement concrete
min size 45 cm x 45 cm x 60 cm, 60 cm below ground level including painting all exposed surface with 2
coats of epoxy painting over epoxy primer and as per approved drawing and clause 801 including
lettering symbols etc.
50cmx 60 cm rectangular (Single chevron etc.)

Shevron 14 14.000

Total Quantity 14.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 14.000 each

Say 14.000 each @ Rs 3700.07 / each Rs 51800.98

5 8.5
Providing and fixing of direction and place identification retro-reflectorised sign with 7 years warranty
manufactured as per IRC :67 made of Type IV micro prismatic grade sheeting fixed over aluminium
sheeting, 2 mm thick/ aluminium composit material sheeting 4 mm thick with area not exceeding 0.9 sqm,
with suitable back supporting frame of MS angle 40x40x6 and supported on GI pipe pole 50mm NB
confirming to IS 1239 firmly fixed to the ground by means of properly designed foundation with M 15
grade cement concrete min size 45 cm x 45 cm x 60 cm, 60 cm below ground level including painting all
Public Works Department
exposed surface with 2 coats of epoxy painting over epoxy primer and as per approved drawing and

PRICE
clause 801 including lettering symbols etc.

20

Total Quantity
20.000

20.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 20.000 sqm

Say 20.000 sqm @ Rs 7968.24 / sqm Rs 159364.79

6 8.6
Providing and fixing of direction and place identification retro-reflectorised sign with 7 years warranty
manufactured as per IRC :67 High Intensity Micro Prismatic (Type IV) grade sheeting fixed over
aluminium sheeting, 2 mm thick/ aluminium composit material sheeting 4 mm thick with area exceeding
0.9 sqm, with suitable back supporting frame of MS angle 40x40x6 and supported on suitably designed
GI pipe pole not less than 50mm NB , 2 Nos. confirming to IS 1239, firmly fixed to the ground by means
of properly designed foundation with M 15 grade cement concrete min size 45 cm x 45 cm x 60 cm, 60
cm below ground level including painting all exposed surface with 2 coats of epoxy painting over epoxy
primer and as per approved drawing and clause 801 including lettering symbols etc.

4 4.000

Total Quantity 4.000 sqm

printed on 21-02-2018 16:33:44 page 17

PRICE EST NO:2018/513

Total Deducted Quantity 0.000 sqm

Net Total Quantity 4.000 sqm

Say 4.000 sqm @ Rs 8385.44 / sqm Rs 33541.76

7 8.8
Painting two coats after filling the surface with synthetic enamel paint in all shades on new plastered
concrete surfaces

parapet 19 2.500 1.500 71.250

edge 19*2 0.400 0.550 8.361

broken parapet 35 2.000 1.500 105.000

edge 35*2 0.400 0.550 15.401

Total Quantity 200.012 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 200.012 sqm

Say 200.012 sqm @ Rs 102.12 / sqm Rs 20425.22

8 8.14.2
Reinforces cement concrete M 15 grade Kilometre stone of standard design as per IRC:8-1980, fixing in
position including painting and printing etc
Ordinary kilometer stone ( precast)

8 8.000
Public Works Department
Total Quantity 8.000 each

PRICE Total Deducted Quantity

Net Total Quantity

Say 8.000 each @ Rs 2930.40 / each

0.000 each

8.000 each

Rs 23443.20

9 8.14.3
Reinforced cement concrete M15 grade Hectometer stone of standard design as per IRC-8-1980, fixing
in position including painting and printing etc
Hectometer stone (precast)

80 80.000

Total Quantity 80.000 no

Total Deducted Quantity 0.000 no

Net Total Quantity 80.000 no

Say 80.000 no @ Rs 790.77 / no Rs 63261.60

10
8.35
Providing and fixing reflective road studs (Raised Pavement Marker) of ' category A' made out of
ASA/HIPS/ABS moulded body with shanks and conforming to ASTM D 4280, strong enough to support a
load of more than 13.635 T when tested in accordance with ASTM D 4280, reflective panel confirming to

printed on 21-02-2018 16:33:44 page 18

PRICE EST NO:2018/513

ASTM D 788, and reflectivity conforming to clause 804.4. including installation, drilling, fixing with
adhesive etc. with 2 years warranty for the road stud as well as for in field performance as per clause
804.7.3
Road Markers/Road Stud with Lense Reflector :-

For Road Safety 1600 1600.000

Total Quantity 1600.000 no

Total Deducted Quantity 0.000 no

Net Total Quantity 1600.000 no

Say 1600.000 no @ Rs 204.58 / no Rs 327328.00

11 55.10.1
Providing and erecting retro-reflectorised Object Hazard Marker 300mm x 900mm
Providing and erecting retro-reflectorised Object Hazard Marker sign with 07 years warranty,
manufactured as per IRC 67 USING Type IV ASTM D 4956-09 micro prismatic retro reflective sheeting
fixed over aluminium sheetig, 2 mm thick / aluminium composit material sheeting 4 mm thick with suitable
back support frame and supported on a mild steel angle iron post 75mmx75mmx6mm, firmly fixed 30cm
above ground level by means of properly designed foundation with M 15 grade cement concrete
30cmx30x45cm, 45cm below ground level including painting all non-reflective faces with epoxy paint 2
coats over epoxy primer as per approved drawing and clause 801.
300 mm x 900 mm

15 15.000

Total Quantity 15.000 each

Public Works Department
Total Deducted Quantity 0.000 each

12 55.16
PRICE Net Total Quantity

Say 15.000 each @ Rs 2556.76 / each

15.000 each

Rs 38351.40

Providing and fixing guard post

Providing and fixing guard post of size 200mmx200mm, 1400mm long, 800mm above ground level and
600mm below GL. casted in M20 Grade concrete reinforced with 4 nos of 8mm dia longitudinal bars and
6mm dia stirrups @ 100mm c/c, firmly fixed in position by means of foundation of size 0.5mx0.5mx0.7m
in M15 grade concrete below ground level including painting 2 coats on exposed surface with synthetic
enamel paint in alternate white & black band 20cm wide

20 20.000

Total Quantity 20.000 no

Total Deducted Quantity 0.000 no

Net Total Quantity 20.000 no

Say 20.000 no @ Rs 2058.01 / no Rs 41160.20

Sl No Description No L B D CF Quantity Remark

4 Shifting of electric post

printed on 21-02-2018 16:33:44 page 19

PRICE EST NO:2018/513

Lump-Sum Total Rs 1500000.00

Lumpsum for round off 4401.00

TOTAL Rs 145750000.00

Rounded Total Rs 14,57,50,000

Rupees Fourteen Crore Fifty Seven Lakh Fifty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

Public Works Department

PRICE

printed on 21-02-2018 16:33:44 page 20