PRICE TS No: 63526/2018-2019 EST NO:2018/83443

LSGD Section Karakurissi

2018-19 Karakkurissi GP- Arappara anganwadi renovation, Proj no 150/18-19
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 anganvadi renovation

1 16.68
Providing and laying 60 mm thick factory made cement concrete interlocking paver block of M - 30 grade
made by block making machine with strong vibratory compaction, of approved size, design & shape, laid
in required colour and pattern over and including 50 mm thick compacted bed of coarse sand, filling the
joints with fine sand etc. all complete as per the direction of Engineer-in-charge.

for front yard

1 7.300 7.700 56.210

1 6.000 1.000 6.000

Total Quantity 62.210 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 62.210 sqm

Say 62.210 sqm @ Rs 845.05 / sqm Rs 52570.56

2 4.1.3
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size)

for the bottom of gate

for preventing the

1 2.500 0.250 0.300 0.188
entry of rain water

Total Quantity 0.188 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.188 cum

Say 0.188 cum @ Rs 7523.98 / cum Rs 1414.51

3 50.6.2.2
Solid masonry using pre cast solid blocks (factory made) of size 30x20x15cm or nearest available size
confirming to IS 2185 part I of 1979 for super structure up to floor two level with thickness 15cm in : CM
1:6 ( 1 cement : 6 coarse sand) etc complete

for rising of gate piller 2 0.550 0.550 0.900 0.545

Kitchen slab support

2 0.600 0.200 0.700 0.168
piller

Total Quantity 0.713 cum

printed on 25-07-2018 13:39:55 page 1

PRICE TS No: 63526/2018-2019 EST NO:2018/83443

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.713 cum

Say 0.713 cum @ Rs 5867.83 / cum Rs 4183.76

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

for gate piller and kitchen slab

pilller sides 2*2 2.200 0.900 7.921

piller top 2 0.550 0.550 0.606

kitchen support piller 2 0.800 0.700 1.120

kitchen slab top and

2 3.800 0.600 4.560
bottom

side of slab 1 3.800 0.075 0.285

Total Quantity 14.492 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 14.492 sqm

Say 14.492 sqm @ Rs 237.37 / sqm Rs 3439.97

5 5.1.3
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:1:2:4 ( 1 cement : 2 coarse
sand : 4 graded stone aggregate 20 mm nominal size)

for kitchen slab

1 3.800 0.600 0.075 0.171

Total Quantity 0.171 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.171 cum

Say 0.171 cum @ Rs 7922.96 / cum Rs 1354.83

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

for kitchen slab

1 0.171 70.0 11.970

Total Quantity 11.970 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 11.970 kilogram

Say 11.970 kilogram @ Rs 77.68 / kilogram Rs 929.83

printed on 25-07-2018 13:39:55 page 2

PRICE TS No: 63526/2018-2019 EST NO:2018/83443

7 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
landings, balconies and access platform

for kitchen slab

1 3.800 0.600 2.280

Total Quantity 2.280 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 2.280 sqm

Say 2.280 sqm @ Rs 579.61 / sqm Rs 1321.51

8 10.25.2
Item Shifted to head 14 as item 14.74Steel work welded in built up sections/framed work, including
cutting, hoisting, fixing in position and applying a priming coat of approved steel primer using structural
steel etc. as required.In gratings, frames, guard bar, ladder, railings, brackets, gates and similar works

for varandha grills

grill windows 2 1.750 1.300 28.0 127.400

do 1 1.100 1.450 28.0 44.660

Total Quantity 172.060 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 172.060 kg

Say 172.060 kg @ Rs 117.97 / kg Rs 20297.92

9 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

for grill windows

2 1.750 1.300 4.550

1 1.100 1.450 1.595

Total Quantity 6.145 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 6.145 sqm

Say 6.145 sqm @ Rs 107.60 / sqm Rs 661.20

Service Tax Amount Rs 0.0

Total with Service Tax Rs 86174.08

Sl No Description No L B D CF Quantity Remark

2 unfore seen item

Lump-Sum Total Rs 626.00

printed on 25-07-2018 13:39:55 page 3

PRICE TS No: 63526/2018-2019 EST NO:2018/83443

TOTAL Rs 86800.00

Rounded Total Rs 86,800

Rupees Eighty Six Thousand Eight Hundred Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 13:39:55 page 4