You are on page 1of 13

PRICE EST NO:2017/40395

LSGD Subdivision Elamdesham

Elamdesam Block Panchayath 2017-18 Construction of Community Hall at Kizhakke


methotti in Velliyamattom GP
Detailed Estimate

(Cost Index Applied for this estimate is 45.1%)

Sl No Description No L B D CF Quantity Remark

1 Earth work

1 2.1.1
Earth work in surface excavation not exceeding 30 cm in depth but exceeding 1.5m in width as well as 10
sqm on plan including disposal of excavated earth up to 50 m and lift up to 1.5 m, disposed soil to be
levelled and neatly dressed:All Kinds of soil

Site Levelling 1 12.400 8.500 0.500 52.700

Total Quantity 52.700 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 52.700 sqm

Say 52.700 sqm @ Rs 76.90 / sqm Rs 4052.63

2 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

Column Footing 10 1.400 1.400 1.200 23.520

sit out piller 1 1.200 1.200 1.000 1.440

Total Quantity 24.960 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 24.960 cum

Say 24.960 cum @ Rs 182.75 / cum Rs 4561.44

3 4.1.8
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)

Column 10 1.400 1.400 0.150 2.940

Verandah 1 1.200 1.200 0.100 0.144

Total Quantity 3.084 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.084 cum

printed on 30-10-2017 12:01:15 page 1


PRICE EST NO:2017/40395

Say 3.084 cum @ Rs 6497.80 / cum Rs 20039.22

4 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

Column Footing

Column 10 1.200 1.200 0.250 3.600

Verandah 1 1.000 1.000 0.250 0.250

Footing

(1.44+.12
haunge 10/3 0.450 2.970
+.42)

(.64+.04+.
Verandah 1/3 0.250 0.070
16)

Footing

Column 10 1.200 1.200 0.250 3.600

Verandah 1 1.000 1.000 0.250 0.250

Beams and Columns

plinth beam 4 2.800 0.200 0.450 1.008

plinth beam 2 2.500 0.200 0.450 0.450

plinth beam 4 4.000 0.200 0.450 1.441

verandah 2 1.200 0.200 0.450 0.216

verandah 1 6.100 0.200 0.450 0.549

Column upto Plinth


10 0.400 0.200 0.500 0.401
level

verandah column 1 0.200 0.200 0.500 0.021

Total Quantity 14.826 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 14.826 cum

Say 14.826 cum @ Rs 9018.47 / cum Rs 133707.84

5 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)

column Main 10 0.400 0.200 3.700 2.961

verandah 1 0.400 0.200 3.700 0.297

printed on 30-10-2017 12:01:15 page 2


PRICE EST NO:2017/40395

Total Quantity 3.258 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.258 cum

Say 3.258 cum @ Rs 10368.56 / cum Rs 33780.77

6 50.6.1.5
Solid block masonry using pre cast solid blocks ( Factory made) of size 30x20x20cm or nearest available
size confirming to IS 2185 Part I of 1979 for super structure up to floor two level thickness 20cm and
above in: CM 1:6 ( 1 cement : 6 coarse sand) etc complete

Main wall 4 2.500 0.150 2.700 4.051

main wall hall 4 2.800 0.150 2.700 4.537

toilet wall main 2 1.500 0.150 2.700 1.215

toilet wall 1 2.500 0.100 3.000 0.750

Do 1 1.700 0.100 2.700 0.460

over Sitout beam 1 2.800 0.200 0.600 0.336

1 1.100 0.200 0.600 0.132

w3 5 1.500 0.150 1.400 -1.574

w2 2 1.000 0.150 1.400 -0.420

Main door 1 1.000 0.150 2.100 -0.315

D1 1 0.900 0.150 2.100 -0.283

d2 2 0.750 0.150 2.100 -0.472

Ventilator 2 0.900 0.150 0.400 -0.108

Total Quantity 11.481 cum

Total Deducted Quantity -3.172 cum

Net Total Quantity 8.309 cum

Say 8.309 cum @ Rs 5819.76 / cum Rs 48356.39

7 od218990/2017_2018
supplying pre cast factory moulded RCC window frame of size 150*140 cm or nearest size and fixing in
position in line and levels directed by the engineer in charge including fixing MS clamp 3no. with
minimum length of 52cms on vertical side of the frame with necassary screws and fixing with concrete in
wall using 1:2:4 concrete mix including all cost of conveyance,materials,labour charges,curing charges
etc. complete. Window frame 100 x 140

5 5.000

Total Quantity 5.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 5.000 each

printed on 30-10-2017 12:01:15 page 3


PRICE EST NO:2017/40395

Say 5.000 each @ Rs 3118.90 / each Rs 15594.50

8 od218991/2017_2018
supplying pre cast factory moulded RCC window frame of size 100*140 cm or nearest size and fixing in
position in line and levels directed by the engineer in charge including fixing MS clamp 3no. with
minimum length of 52cms on vertical side of the frame with necassary screws and fixing with concrete in
wall using 1:2:4 concrete mix including all cost of conveyance,materials,labour charges,curing charges
etc. complete. Window frame 100 x 140

2 2.000

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 2189.70 / each Rs 4379.40

9 od218992/2017_2018
Supplying Recast factory moulded RCC dor frame of size 90 x 210 cm or nearest size and fixing in
position in line and level directed by th e engineer in charge includuing fixing MS clamp 3nos. with
miminum lenbth of 25cms on each vertical side of the frame with necassary screws and fixing the clamp
with concrete in wall using 1:2:4 (1 cement ,2fine sand,4course aggregate 20mm) concrete mix includng
all cost of materials, conveyance,labour charges curing charges etc complete.( concrete for fixing the
clamp shall be paid sepeartly).

2 2.000

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 1376.65 / each Rs 2753.30

10 od218993/2017_2018
Supplying, fabricating 25mm thick factory made solidpannel PVC door with frame ; locally awailable best
quality including cost of all fittings,labour charges Etc. complete

2 0.750 1.800 2.700

Total Quantity 2.700 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 2.700 sqm

Say 2.700 sqm @ Rs 2071.54 / sqm Rs 5593.16

11 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).

Roof slab 1 8.900 5.200 0.120 5.554

printed on 30-10-2017 12:01:15 page 4


PRICE EST NO:2017/40395

(.12+.075)
shade all round 2 (9.5+5.8) 0.750 2.238
/2

Lintel 2 2.500 0.150 0.150 0.113

4 2.800 0.150 0.150 0.252

2 1.500 0.150 0.150 0.068

2 2.600 0.150 0.150 0.117

1 2.500 0.100 0.150 0.038

1 1.700 0.100 0.150 0.026

Beam 3 3.000 0.200 0.300 0.540

4 2.800 0.200 0.300 0.672

1 2.800 0.200 0.300 0.168

Verandah beam 1 1.200 0.200 0.300 0.072

2 3.200 0.200 0.300 0.385

2 2.500 0.200 0.300 0.300

2 1.500 0.200 0.300 0.181

Total Quantity 10.724 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 10.724 cum

Say 10.724 cum @ Rs 10724.05 / cum Rs 115004.71

12 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of
columns, etc for mass concrete

10*4 1.200 0.350 16.800

1*4 1.000 0.250 1.000

Total Quantity 17.800 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 17.800 sqm

Say 17.800 sqm @ Rs 281.42 / sqm Rs 5009.28

13 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
girders bressumers and cantilevers

Lintel 2*2 2.500 0.150 1.500

4*2 2.800 0.150 3.360

2*2 2.600 0.150 1.560

printed on 30-10-2017 12:01:15 page 5


PRICE EST NO:2017/40395

2*2 1.500 0.150 0.900

1*2 2.500 0.150 0.750

1*2 1.700 0.150 0.510

Beam 3 3.000 0.800 7.201

2 2.500 0.800 4.000

5 2.800 0.800 11.200

2 3.200 0.800 5.121

Verandah beam 2 1.500 0.800 2.401

plinth beam 4 2.800 1.100 12.320

2 2.500 1.100 5.500

4 4.000 1.100 17.600

verandah 2 1.200 1.100 2.640

1 6.100 1.100 6.710

Total Quantity 83.273 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 83.273 sqm

Say 83.273 sqm @ Rs 497.55 / sqm Rs 41432.48

14 5.9.6
Centering and shuttering including strutting, etc. and removal of form for:Columns, Pillars, Piers,
Abutments, Posts and Struts

10 1.200 4.200 50.400

1 0.800 4.200 3.361

Total Quantity 53.761 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 53.761 sqm

Say 53.761 sqm @ Rs 678.85 / sqm Rs 36495.65

15 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
landings, balconies and access platform

Roof slab 1 8.900 5.200 46.280

shade 2 (9.5+5.8) 0.750 22.951

Total Quantity 69.231 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 69.231 sqm

printed on 30-10-2017 12:01:15 page 6


PRICE EST NO:2017/40395

Say 69.231 sqm @ Rs 612.76 / sqm Rs 42421.99

16 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

column footing ,beam 14.409 80.0 1152.720

column 3.698 100.0 369.800

Roof slab,beams 10.724 90.0 965.160

Total Quantity 2487.680 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 2487.680 kilogram

Say 2487.680 kilogram @ Rs 82.13 / kilogram Rs 204313.16

17 50.9.3.1
Providing and fixing paneled or paneled and glazed shutters for doors, windows and clerestory windows,
30 mm thick shutters including ISI marked M.S. pressed butt hinges bright finished of required size with
necessary screws, excluding paneling which will be paid for separately, all complete as per direction 0f
Engineer in- charge. using Anjili/ Jack wood

2 0.800 2.000 3.200

Total Quantity 3.200 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 3.200 sqm

Say 3.200 sqm @ Rs 2662.83 / sqm Rs 8521.06

18 50.9.4.1
Providing and fixing paneling or paneling and glazing in paneled or paneled and glazed shutters for
doors, windows and clerestory windows (Area of opening for panel inserts excluding portion inside
grooves or rebates to be measured) paneling for paneled or paneled and glazed shutters 25 mm to 40
mm thick using good quality Anjili/ Jack wood

2*4 0.300 0.700 1.680

Total Quantity 1.680 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 1.680 sqm

Say 1.680 sqm @ Rs 2448.04 / sqm Rs 4112.71

19 50.9.6.1
Providing and fixing glazed shutters for doors, windows and clerestory windows using 4 mm thick float
glass panes including ISI marked M.S. pressed butt hinges bright finished of required size with necessary
screws. Using Anjili wood / jack wood 30 mm thick shutters

windows 19 0.350 1.350 8.978

ventilator 4 0.350 0.300 0.420

printed on 30-10-2017 12:01:15 page 7


PRICE EST NO:2017/40395

Total Quantity 9.398 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 9.398 sqm

Say 9.398 sqm @ Rs 3416.11 / sqm Rs 32104.60

20 od221868/2017_2018
Supplying and fixing locally available PVC door shutter with frame for toilet doors of size (80 x 210 cm )
including all fittings and fitting charges.

Toilet Doors

PVC door 75*210 2 2.000

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 2787.60 / each Rs 5575.20

21 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)

Outer 2 (8.9+5.2) 3.600 101.521

In side hall 1 18.800 3.000 56.401

Office 1 11.000 3.000 33.000

Toilet 2 5.800 0.900 10.440

Varandah 2 3.600 0.900 6.480

Door 2 0.900 2.100 -3.780

D2 2 0.750 2.100 -3.150

Window W3 5 1.500 1.400 -10.499

W2 2 1.000 1.400 -2.800

Ventilator 2 0.900 0.400 -0.720

Total Quantity 207.842 sqm

Total Deducted Quantity -20.949 sqm

Net Total Quantity 186.893 sqm

Say 186.893 sqm @ Rs 250.95 / sqm Rs 46900.80

22 13.16.1
6 mm cement plaster of mix:1:3 ( 1 cement : 3 fine sand)

Ceiling

Hall 1 5.800 3.600 20.880

Beam 2 3.600 0.300 2.160

printed on 30-10-2017 12:01:15 page 8


PRICE EST NO:2017/40395

Office 1 2.500 3.000 7.500

Bath room 2 1.200 1.700 4.080

Shade all round 2 10.400 0.750 15.601

2 4.800 0.750 7.200

varandah 1 2.800 1.200 3.360

Total Quantity 60.781 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 60.781 sqm

Say 60.781 sqm @ Rs 208.65 / sqm Rs 12681.96

23 11.36
Providing and fixing I st quality ceramic glazed wall tiles conforming to IS : 15622 (thickness to be
specified by the manufacturer), of approved make, in all colours, shades except burgundy, bottle green,
black of any size as approved by Engineer -in-Charge, in skirting, risers of steps and dados, over 12 mm
thick bed of cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement slurry @ 3.3 kg
per sqm, including pointing in white cement mixed with pigment of matching shade complete.

Toilet wall 2 5.100 2.100 21.420

Total Quantity 21.420 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 21.420 sqm

Say 21.420 sqm @ Rs 1080.70 / sqm Rs 23148.59

24 11.37
Providing and laying Ceramic glazed floor tiles of size 300x300 mm (thickness to be specified by the
manufacturer), of 1st quality conforming to IS : 15622, of approved make, in colours such as White, Ivory,
Grey, Fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 Cement : 4 Coarse sand), including
pointing the joints with white cement and matching pigment etc., complete.

Hall 1 5.800 3.600 20.880

Skirting 1 18.800 0.100 1.881

Office 1 2.500 3.000 7.500

skirting 1 11.000 0.100 1.100

Varandah 1 3.000 1.200 3.600

skirting 1 4.200 0.100 0.421

Bath room 2 1.200 1.700 4.080

Step 1 3.000 1.000 3.000

Total Quantity 42.462 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 42.462 sqm

printed on 30-10-2017 12:01:15 page 9


PRICE EST NO:2017/40395

Say 42.462 sqm @ Rs 998.80 / sqm Rs 42411.05

25 17.13.2
Providing and fixing white vitreous china water closet squatting pan ( Indian type):Orissa pattern W.C.
pan of size 580x440 mm

Indian Closet with out


2 2.000
Flush tank

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 2113.53 / each Rs 4227.06

26 18.48
Providing and placing on terrace (at all floor levels) polyethylene water storage tank :ISI 12701 marked,
with cover and suitable locking arrangement and making necessary holes for inlet, outlet and overflow
pipes but without fittings and the base support for tank.

PVC water tank 1 1000.000 1000.000

Total Quantity 1000.000 Litre

Total Deducted Quantity 0.000 Litre

Net Total Quantity 1000.000 Litre

Say 1000.000 Litre @ Rs 10.52 / Litre Rs 10520.00

27 18.51.1
Providing and fixing C.P. brass long body bib cock of approved quality conforming to IS standards and
weighing not less than 690 gms.15 mm nominal bore

Tap 2*2 4.000

Total Quantity 4.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 4.000 each

Say 4.000 each @ Rs 714.69 / each Rs 2858.76

28 50.18.7.2.2
Providing and fixing PVC pipes, fittings including fixing the pipe with clamps at 1.00 m spacing. This
includes jointing of pipes & fittings with one step PVC solvent cement and testing of joints complete as
per direction of Engineer -in-Charge 20 mm dia 10 Kgf/cm2- Internal work - Exposed on wall

For water supply connections

inside toilet 4*2 8.000

Total Quantity 8.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 8.000 metre

printed on 30-10-2017 12:01:15 page 10


PRICE EST NO:2017/40395

Say 8.000 metre @ Rs 182.89 / metre Rs 1463.12

29 50.18.8.3.2
Providing and fixing PVC pipes, fittings including fixing the pipe with clamps at 1.00 m spacing. This
includes jointing of pipes & fittings with one step PVC solvent cement and testing of joints complete as
per direction of Engineer-in-Charge. Concealed work, including cutting chases and making good the wall
etc. 25 mm pipe 10kgf /cm2

outside building from


1 6.000 6.000
tank

Total Quantity 6.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 6.000 metre

Say 6.000 metre @ Rs 326.51 / metre Rs 1959.06

30 50.18.9.9.1
Providing and fixing PVC pipes includings jointing of pipes with one step PVC solvent cement, trenching,
refilling & testing of Joints complete as per direction of engineer in charge.110 mm dia 6Kgf/cm2

sanitary line

from closet to septic


1 15.000 15.000
tank

Total Quantity 15.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 15.000 metre

Say 15.000 metre @ Rs 447.08 / metre Rs 6706.20

31 50.18.9.20.7
Providing and fixing PVC moulded fittings/ accessories for Rigid PVC pipes, including jointing with PVC
solvent cement - 63 mm dia vent cowl

Vent pipe

63mm vent pipe 1 2.500 2.500

Total Quantity 2.500 no

Total Deducted Quantity 0.000 no

Net Total Quantity 2.500 no

Say 2.500 no @ Rs 73.62 / no Rs 184.05

32 51.19.ST1
Supplying and installing ready made PVC Septic tank including the cost of carriage, trenching, placing at
the level below ground level as specified as per the direction of engineer in charge (Provision for
CC/RCC/Sand/06mm aggregate for the preparation of bed shall be paid separately)
1. Below 15 flush capacity

Septic tank

printed on 30-10-2017 12:01:15 page 11


PRICE EST NO:2017/40395

PVC septic tank 15


1 1.000
flush capasity

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 17082.70 / each Rs 17082.70

33 13.50.1
Applying priming coat:With ready mixed pink or Grey primer of approved and manufacture on wood work
(hard and soft wood)

w3 5 1.500 1.500 11.250

w2 2 1.000 1.500 3.000

D 2 1.000 2.100 2.25 9.451

V 2 0.900 0.400 0.721

Total Quantity 24.422 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 24.422 sqm

Say 24.422 sqm @ Rs 50.71 / sqm Rs 1238.44

34 13.43.1
Applying one coat of water thinnable cement primer of approved brand and manufacture on wall
surface:Water thinnable cement primer

Outer 2 (8.9+5.2) 3.600 101.521

In side hall 1 18.800 3.000 56.401

Office 1 11.000 3.000 33.000

Toilet 2 5.800 0.900 10.440

Varandah 2 3.600 0.900 6.480

Door 2 0.900 2.100 -3.780

D2 2 0.750 2.100 -3.150

Window W3 5 1.500 1.400 -10.499

W2 2 1.000 1.400 -2.800

Ventilator 2 0.900 0.400 -0.720

Ceiling

Hall 1 5.800 3.600 20.880

Beam 2 3.600 0.300 2.160

Office 1 2.500 3.000 7.500

printed on 30-10-2017 12:01:15 page 12


PRICE EST NO:2017/40395

Bath room 2 1.200 1.700 4.080

Shade all round 2 10.400 0.750 15.601

2 4.800 0.750 7.200

varandah 1 2.800 1.200 3.360

Total Quantity 268.623 sqm

Total Deducted Quantity -20.949 sqm

Net Total Quantity 247.674 sqm

Say 247.674 sqm @ Rs 53.61 / sqm Rs 13277.80

35 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

Doors & windows

Door 2 0.900 2.100 2.25 8.505

window W3 5 1.500 1.400 10.500

do W2 2 1.000 1.400 2.800

Ventilator 2 0.900 0.400 0.721

Total Quantity 22.526 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 22.526 sqm

Say 22.526 sqm @ Rs 113.76 / sqm Rs 2562.56

Service Tax Amount Rs 0.0

Total with Service Tax Rs 955031.61


Sl No Description No L B D CF Quantity Remark

2 LS for GST

Lump-Sum Total Rs 44968.00

TOTAL Rs 1000000.00

Rounded Total Rs 10,00,000

Rupees Ten Lakh Only

(Cost Index Applied for this estimate is 45.1%)

printed on 30-10-2017 12:01:15 page 13