Kayikkara

EST No.
:IRR/IA/EST/1762/2022_5_3_2 (Edit Id : 8)
(Dsor year : 2018,Cost Index (Place : Trivandrum,Value : 135.59),GST : 18%
DETAILED ESTIMATE
DEPOSIT-Travancore Heritage Circuit-Kadinamkulam- Anchuthengu backwater tourism
project- Construction of boat jetty at Kayikkara kadavu-General Civil Work
Sl No Specification No Length Width Depth Cf Quantity

1 Boat Jetty
1.001 5.1.2
Providing and laying in position specified grade of reinforced cement concrete,
excluding the cost of centering, shuttering, finishing and reinforcement - All work up
to plinth level:1:1:5:3 (1 cement 1.5 coarse sand :3 graded stone aggregate 20 mm
nominal size
Concrete
Precast pile 16 10.000 0.300 0.300 14.400
Extension of pile 11 1.500 0.300 0.300 1.485
(if reqd)
Pile end portion 16 .5/3 0.300 0.300 0.240
Pile cap 16 0.500 0.500 0.500 2.000
Plinth beams (
long beam at - 3 3.150 0.300 0.300 0.851
0.9)
Plinth beams ( 4 1.350 0.300 0.300 0.486
cross beam -0.9)
Plinth beams (
long beam at - 3 3.150 0.300 0.300 0.851
0.45)
Plinth beams (
cross beam at - 4 1.350 0.300 0.300 0.486
0.45)- extra for
level change
Plinth beams (
long beam at 3 3.150 0.300 0.300 0.851
0.00)
Plinth beams (
cross beam at 4 1.350 0.300 0.300 0.486
0.00)- extra for
level change
Plinth beams (
long beam at 2 3.150 0.300 0.300 0.567
0.00)- entrance
Plinth beams (
cross beam at 4 1.350 0.300 0.300 0.486
0.00)- entrance
Slab at -0.9 1 3.150 3.600 0.150 1.701
Slab at -0.45 1 3.150 3.600 0.150 1.701
Printed On 2022-12-06 12:01:37.909 1

EST No. :IRR/IA/EST/1762/2022_5_3_2 (Edit Id : 8)

Slab at 0.00 1 6.900 3.150 0.150 3.260
Waist slab for 1 3.600 0.800 0.150 0.432
steps: -0.9-.45
0.5000
Steps 2 3.600 0.300 0.150 0.162
00
Waist slab: -.45- 1 3.600 0.800 0.150 0.432
0.0
0.5000
Steps 2 3.600 0.300 0.150 0.162
00
Beam at 3 2.500 0.300 0.300 0.675
entrance- long
Beam at 1 3.000 0.300 0.300 0.270
entrance- cross
Entrance slab 1 3.600 2.500 0.150 1.350
Slab for bench 2 1.500 0.500 0.150 0.225
Total 33.559
Total Quantity in cum 33.559
1.002 5.2.2
Reinforced cement concrete work in walls (any thickness), including attached
pilasters, buttresses, plinth and string courses, fillets, columns, pillars, piers,
abutments, posts and struts etc. up tot floor five level excluding cost of centering,
shuttering, finishing and reinforcement :1:1.5:3( 1 cement : 1.5 coarse sand : 3 graded
stone aggregate 20 mm nominal size)
Concrete
Columns from - 2 2.600 0.250 0.250 0.325
0.90
Columns from - 2 2.600 0.250 0.250 0.325
0.45
Columns from - 4 2.600 0.250 0.250 0.650
0.00
Beam over 6 3.100 0.250 0.400 1.860
column- long
Beam over 4 3.050 0.250 0.400 1.220
column- cross
Bollard vertical 3 0.200 0.200 0.800 0.096
Bollard 3 0.500 0.200 0.200 0.060
horizontal bar
Total 4.536
1.003 OD2576/2022-2023
Printed On 2022-12-06 12:01:37.909 2


Driving down RCC piles of 300mm square in size to the required depth in line and
levels to safe working loads, including shifting the casted piles to the driving spot
without damaging the pile with necessary lifting equipments, placing in correct
position to line and driving down to required depth with the help of driving equipment
including hire charges for driving equipment, machinery,planks, fuels, labour charges
etc complete as per the direction of the departmental officers at site
Pile driving
16 8.500 136.000
Total 136.000
Total Quantity in metre 136.000
1.004 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
Reinforcement
Item (1+2) x110 1 38.095 110.000 4190.450
Total 4190.450
Total Quantity in kilogram 4190.450
1.005 OD7922/2022-2023
Chipping the top of RCC piles to required line and level by mechanical/manual means
without damaging the remaining part of the pile and stockpiling at designated
locations and disposal of dismantled materials up to a lead of 1 kilometre, stacking
serviceable and unserviceable material separately including cutting reinforcement bars.
Pile top
16 2.000 0.300 0.300 2.880
Total 2.880
1.006 4.3.1
Centering and shuttering including strutting, propping etc. and removal of form work
for:Foundations, footings, bases for columns
Centering
Pile 48 10.000 0.300 144.000
0.5000
Pile tapered end 48 0.500 0.300 3.600
00
Pile end 16 0.300 0.300 1.440
Pile cap sides 64 0.500 0.500 16.000
Pile cap bottom 16 0.500 0.500 4.000
Deduction for -16 0.300 0.300 -1.440
pile
Total 167.600
Total Quantity in sqm 167.600
Printed On 2022-12-06 12:01:37.909 3


1.007 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended
floors, roofs, landings, balconies and access platform
Shuttering
Slab bottom at -
0.9 (excluding 2 2.550 1.350 6.885
area over beams)
Slab bottom at -
0.45(excluding 2 2.550 1.350 6.885
area over beams)
Slab bottom at
0.00(excluding 4 2.550 1.350 13.770
area over beams)
Slab edges- All 1 32.900 0.150 4.935
around
Ramp- Entrance 2 1.350 2.200 5.940
Waist slab for 2 3.600 0.800 5.760
steps
Steps 4 3.600 0.150 2.160
Steps- Edges 8 .3/2 0.150 0.180
Slab for bench 2 1.500 0.500 1.500
Total 48.015
1.008 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels,
beams, plinth beams, girders bressumers and cantilevers
Shuttering
Plinth beam long 11 3.150 0.300 10.395
bottom
Plinth beam long 22 3.150 0.300 20.790
sides
Plinth beam cross 12 1.350 0.300 4.860
bottom
Plinth beam cross
sides (extra at 32 1.350 0.300 12.960
level changes)
Roof beam- long- 6 3.100 0.250 4.650
bottom
Roof beam- long- 12 3.100 0.400 14.880
sides
Roof beam- 4 3.050 0.250 3.050
cross- bottom
Printed On 2022-12-06 12:01:37.909 4


Roof beam- 8 3.050 0.400 9.760
cross- sides
Entrance beam- 2 2.500 0.300 1.500
long- bottom
Entrance beam- 4 2.500 0.300 3.000
long- sides
Entrance beam- 1 3.000 0.300 0.900
cross- bottom
Entrance beam- 2 3.000 0.300 1.800
cross- sides
Total 88.545
1.009 5.9.6
Centering and shuttering including strutting, etc. and removal of form for:Columns,
Pillars, Piers, Abutments, Posts and Struts
Shuttering
Columns at -0.9 8 2.600 0.250 5.200
Columns at -0.45 8 2.600 0.250 5.200
Columns at 0.00 16 2.600 0.250 10.400
Bollard- post 6 0.200 0.800 0.960
Bollard- post 6 0.200 0.500 0.600
cross
Bollard- along 3 1.700 0.200 1.020
Total 23.380
1.010 10.2
Structural steel work riveted, bolted or welded in built up sections, trusses and framed
work, including cutting, hoisting, fixing in position and applying a priming coat of
approved steel primer all complete.
Steel
ISA 4.5000
50x50x6mm- 200 0.050 45.000
00
4.5kg/m
Base plate 8mm 62.800
18 0.150 0.100 16.956
thick-62.8kg/m2 000
Leg for base 0.6200
plate- 10mm rod- 40 0.440 10.912
00
0.62kg/m
Clamp 25x6mm- 1.1800
18 0.500 10.620
1.18kg/m 00
Total 83.488
Total Quantity in kg 83.488
Printed On 2022-12-06 12:01:37.909 5


1.011 10.16.1
Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses
etc., including cutting, hoisting, fixing position and applying a priming coat of
approved steel primer, including welding and bolted with special shaped washers etc.
complete.Hot finished welded type tubes
Steel work
100x50x4 mm 8.5900
roof wall plate- 2 4.600 79.028
00
longer side
8.5900
do 4 3.600 123.696
00
8.5900
do- cross 9 3.600 278.316
00
8.5900
Common rafter 38 2.950 962.939
00
8.5900
Ridge 2 3.600 61.848
00
8.5900
do 1 4.600 39.514
00
8.5900
Vertical post 9 1.170 90.453
00
8.5900
Inclined struts 18 1.100 170.082
00
Battens 4.3900
50x25x4mm for 40 3.600 632.160
00
false ceiling
4.3900
do 20 4.600 403.880
00
MS tubular
30x30x3mm 2.4900
2 3.600 17.928
reepers over 00
common rafter
2.4900
do 1 4.600 11.454
00
2.4900
Eave board 4 3.600 35.856
00
2.4900
do 2 4.600 22.908
00
cleat angle 1.8000
22 0.050 1.980
30x30x4 mm 00
angle ISA
50x50x6mm- 4.5000
6 0.100 2.700
both ends of 00
ridge
3mm MS plates 23.600
60 0.005 7.080
for crossing 000
Printed On 2022-12-06 12:01:37.909 6


Misc 60 60.000
Total 3001.822
1.012 12.13.2
Providing and fixing non- asbestos fibre cement high impact polypropylene reinforced
roofing accessories in all colours with polymer coated J or L hooks, bolts and nuts and
or G.I. seam bolts and nuts, G.I. plain and bitumen washers or with self drilling
fastener and EPDM washer etc. complete:Eave's filler pieces
All around eaves
2 11.500 23.000
Total 23.000
1.013 12.13.6
fastener and EPDM washer etc. complete:Ridge finials
Finial
2 2.000
Total 2.000
Total Quantity in pair 2.000
1.014 12.13.5
fastener and EPDM washer etc. complete:Barge boards
Barge board
12 2.950 35.400
Total 35.400
1.015 OD10709/2022-2023
Providing & fixing on roof pressed clay tile with double tile (Flat and Mangalore
pattern tile) of 20 mm nominal thickness and of approved size and as per approved
pattern on steel frame work complete (steel frame work to be paid separately)
Roof double tiles
4 3.600 2.950 42.480
2 4.600 2.950 27.140
Total 69.620
1.016 12.49
Printed On 2022-12-06 12:01:37.909 7


Providing & laying on roof pressed clay tile ridge (Mangalore tile) of 20 mm thickness
and of approved pattern on steel frame work complete (steel frame work to be paid
separately ).
Ridge
Ridge 2 3.600 7.200
1 4.600 4.600
Total 11.800
1.017 8.12
Providing and laying flamed finish Granite stone flooring in required design and
patterns, in linear as well as curvillinear portions of the building all complete as per
the architectural drawings with 18 mm thick stone slab over 20 mm (average) thick
base of cement mortar 1:4 (1 cement : 4 coarse sand) laid and jointed with cement
slurry and pointing with white cement slurry admixed with pigment of matching shade
including rubbing, curing and polishing etc. all complete as specified and as directed
by the Engineer-in-charge. a. Flamed finish granite stone slab Jet Black, Cherry Red,
Elite Brown, Cat Eye or equivalent.
Tiles
Floor 2 3.600 2.550 18.360
Floor 1 6.900 3.150 21.735
Entrance ramp 1 3.600 2.500 9.000
Steps- tread 4 3.600 0.300 4.320
do- riser 6 3.600 0.150 3.240
Around columns 32 0.250 0.150 1.200
Total 57.855
1.018 10.28
Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes,
channels, plates etc., including welding, grinding, buffing, polishing and making
curvature (wherever required) and fitting the same with necessary stainless steel nuts
and bolts complete, i/c fixing the railing with necessary accessories & stainless steel
dash fasteners, stainless steel bolts etc., of required size on the top of the floor or the
side of waist slab with suitable arrangement as per approval of Engineer-in-charge,
(for payment purpose only weight of stainless steel members shall be considered
excluding fixing accessories such as nuts, bolts, fasteners etc.)
Railing
Horizontal 2 inch 5.4300
1 30.000 162.900
All around 00
Horizontal 1inch 3.3800
2 30.000 202.800
All around 00
5.4300
Vertical 2 inch 25 1.100 149.325
00
Printed On 2022-12-06 12:01:37.909 8


Vertical 2 inch 5.4300
for gate end 8 1.200 52.128
00
points
2 inch for gate - 5.4300
8 0.950 41.268
vertical 00
2 inch for gate - 5.4300
12 0.750 48.870
horizontal 00
Total 657.291
1.019 6.1.1
Brick work with common burnt clay F.P.S (non modular) bricks of class designation
7.5 in foundation and plinth in:Cement mortar 1:4 (1 cement : 4 coarse sand)
Bench support
6 0.450 0.230 0.450 0.279
Total 0.279
1.020 13.17
6 mm cement plaster 1:3 ( 1 cement : 3 fine sand) finished with a floating coat of neat
cement and thick coat of Lime wash on top of walls when dry for bearing of R.C.C.
slabs and beams.
Plaster
Columns 32 2.600 0.250 20.800
Beam at top 12 3.100 0.250 9.300
level- lengthwise
Beam at top 12 3.100 0.400 14.880
level- lengthwise
Beam at top 8 3.050 0.250 6.100
level- crosswise
Beam at top 8 3.050 0.400 9.760
level- crosswise
Extra for bollards 2 0.960 1.920
Bench 12 0.450 0.450 2.430
do 12 0.230 0.450 1.242
do- edge 2 4.000 0.100 0.800
Total 67.232
1.021 13.44.1
Finishing walls with water proofing cement paint of required shade:New work (Two
or more coats applied @ 3.84 kg/10 sqm)
Paint
Qty vide item 20 67.232 67.232
Printed On 2022-12-06 12:01:37.909 9


Exterior edges of 1 32.900 0.450 14.805
platform
steps
steps
Total 82.577
1.022 13.46.1
Finishing walls with Acrylic Smooth exterior paint of required shade:New work (Two
or more coat applied @ 1.67 ltr/10 sqm over and including priming coat of exterior
primer applied @ 2.20 kg/10 sqm)
Paint
Qty vide item 21 82.577 82.577
Total 82.577
1.023 13.52.1
Finishing with Epoxy paint (two or more coats) at all locations prepared and applied as
per manufacturer's specifications including appropriate priming coat, preparation of
surface, etc. complete.On steel work
Paint
100x50x4mm for 2 4.600 0.300 2.760
roof wall plate
do 4 3.600 0.300 4.320
do-cross 9 3.600 0.300 9.720
Common rafter 38 2.950 0.300 33.630
Ridge 2 3.600 0.300 2.160
do 1 4.600 0.300 1.380
Vertical post 9 1.170 0.300 3.159
Inclined struts 18 1.100 0.300 5.940
Battens
50x25mm for 40 3.600 0.250 36.000
false ceiling
do 20 4.600 0.250 23.000
MS tubular 2 3.600 0.100 0.720
reeper over rafter
do 1 4.600 0.100 0.460
Eave board 4 3.600 0.100 1.440
do 2 4.600 0.100 0.920
Cleat angle 22 0.050 0.063 0.069
25x25x3mm
Printed On 2022-12-06 12:01:37.909 10


ISA 50x50x6mm
- both ends of 6 0.100 0.250 0.150
ridge
3mm MS plates 60 0.005 0.250 0.075
for closing
Total 125.903
1.024 13.61.1
Painting with synthetic enamel paint of approved brand and manufacture to give an
even shade:Two or more coats on new work
Over roof
4 3.600 2.950 42.480
2 4.600 2.950 27.140
Total 69.620
1.025 8.2.2.2
Providing and fixing 18 mm thick gang saw cut, mirror, polished, premoulded and
prepolished, machine cut for kitchen platforms, vanity counters, window sills, facias
and similar locations, of required size, approved shade, colour and texture laid over 20
mm thick base cement mortar 1:4 ( 1 cement : 4 coarse sand), joints treated with white
cement, mixed with matching pigment, epoxy touch ups, including rubbing, curing,
moulding and polishing to edges to give high gloss finish etc. complete at all
levels.Area of slab over 0.50 sqm
Bench
2 1.500 0.500 1.500
Total 1.500
1.026 60.64.1
Coconut Pile - Supplying and stacking well matured straight coconut post for driving
down throug various strata bellow bed level including cost coveyance labour charges
etc complete.
Fender
8 7.500 60.000
Total 60.000
1.027 OD13601/2022-2023
Coconut Pile - Driving down the well matured coconut pile to required lines and levels
through various strata of soft to medium clay including all hire charges and labour for
conveying, lifting, staging and all other appliances necessary for pile driving down
after pointing the bottom end
Fender
Printed On 2022-12-06 12:01:37.909 11


8 5.000 40.000
Total 40.000
1.028 60.64.6
Cutting and removing the excess length of wooden piles to lines and levels and
removing the cut end of piles and stacking within 150m
Fender
8 8.000
Total 8.000
Total Quantity in each 8.000
2 Bank strengthening and courtyard
2.001 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
Foundation
For bed block to 1 3.600 1.000 0.750 2.700
support ramp
For courtyard 1 5.000 1.500 0.450 3.375
foundation
Total 6.075
2.002 60.7.2
DR PACKING Under foundation - Dry stone packing under foundation with good
quality blasted rubble including conveyance of material and labour charges etc.
complete as per direction of departmental officers at site.
Foundation packing
Courtyard 1 5.000 1.500 0.400 3.000
Under bedblock 1 3.600 1.000 0.400 1.440
Total 4.440
2.003 4.1.5
Providing and laying in position cement concrete of specified grade excluding the cost
of centering and shuttering - All work up to plinth level:1:3:6 (1 cement : 3 coarse
sand : 6 graded stone aggregate 20 mm nominal size)
Courtyard foundation
1 5.000 1.500 0.100 0.750
Total 0.750
Printed On 2022-12-06 12:01:37.909 12


2.004 4.1.2
Providing and laying in position cement concrete of specified grade excluding the cost
of centering and shuttering - All work up to plinth level:1:1/2:3 (cement : 11/2 coarse
sand : 3 graded stone aggregate 20 mm nominal size)
Concrete
Kerb around 2 1.500 0.200 0.200 0.120
courtyard
do 1 4.600 0.200 0.200 0.184
Bedblock to 1 3.600 1.000 0.500 1.800
support ramp
Belt over existing 1 5.000 0.500 0.100 0.250
wall
Total 2.354
2.005 4.3.1
Centering and shuttering including strutting, propping etc. and removal of form work
for:Foundations, footings, bases for columns
Formwork
Kerbs 4 1.500 0.200 1.200
do 2 4.600 0.200 1.840
Belt 2 5.000 0.100 1.000
do ends 2 0.500 0.100 0.100
bed block 2 3.600 0.500 3.600
do sides 2 1.000 0.500 1.000
Total 8.740
2.006 11.20.3
Chequerred precast cement concrete tiles 22 mm thick in footpath & courtyard, jointed
with neat cement slurry mixed with pigment to match the shade of tiles, including
rubbing and cleaning etc. complete on 20 mm thick bed of cement mortar 1:4 ( 1
cement : 4 coarse sand).Dark shade pigment using ordinary cement
Courtyard
Area excluding 1 4.600 1.300 5.980
kerb
Total 5.980
2.007 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
Rnft
Printed On 2022-12-06 12:01:37.909 13


Item 3* 45 0.75 45.000 33.750
Item 4* 85 2.354 85.000 200.090
Total 233.840
Total Quantity in kilogram 233.840
2.008 7.1.1
Random rubble masonry with hard stone in foundation and plinth including levelling
up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate
20 mm nominal size) up to plinth level with:Cement mortar 1:6 (1 cement : 6 coarse
sand)
Repair and heightening
Increasing height 1 7.000 0.500 0.500 1.750
For repair works 1 7.000 0.500 0.500 1.750
Total 3.500
Printed On 2022-12-06 12:01:37.909 14

Kayikkara

Uploaded by

Copyright:

Available Formats

Kayikkara

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Kayikkara

Uploaded by

Copyright:

Available Formats

EST No.

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 1

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 2

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 3

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 4

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 5

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 6

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 7

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 8

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 9

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 10

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 11

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 12

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 13

Sl No Specification No Length Width Depth Cf Quantity

Printed On 2022-12-06 12:01:37.909 14

You might also like