PRICE EST NO:2021/12667

SDF MLA Alathur LAC Providing Open Gymnasium and Vayojana Park at
Kattusserry, Alathur grama Panchayat
Detailed Estimate

(Dsor year: 2018,Cost Index Applied for this estimate is 34.75%)

Sl No Description No L B D CF Quantity Remark

1 CIVIL WORKS

1 2.8.1
Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil

Compound wall 1 135.000 0.400 0.400 21.600

Interlock tile 2 58.000 0.200 0.200 4.641

8 2.000 1.000 0.300 4.800

Total Quantity 31.041 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 31.041 cum

Say 31.041 cum @ Rs 295.10 / cum Rs 9160.20

2 7.1.1
Random rubble masonry with hard stone in foundation and plinth including levelling up with cement
Other Engineering Organisations
concrete 1:6:12 (1 cement : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) up to plinth

C wall
PRICE
level with:Cement mortar 1:6 (1 cement : 6 coarse sand)

1 135.000 0.400 0.400

Total Quantity
21.600

21.600 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 21.600 cum

Say 21.600 cum @ Rs 7160.14 / cum Rs 154659.02

3 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)

CC top belt 135 0.200 0.300 0.100 0.810

for fixing equipment 8 3.000 2.000 0.300 14.400

Total Quantity 15.210 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 15.210 cum

Say 15.210 cum @ Rs 7941.36 / cum Rs 120788.09

printed on 09-09-2021 16:35:31 page 1

PRICE EST NO:2021/12667

4 50.6.2.1
Solid block masonry using pre cast solid blocks (Factory made) of size 30x20x15 cm or nearest available
size confirming to IS 2185 part I of 1979 for foundation and plinth with thickness 15cm in: CM 1:6 ( 1
cement :6 coarse sand) etc complete

Interlock wall 2 60.000 0.200 0.350 8.400

C wall 1 135.000 0.300 0.150 6.075

Pillar 2 0.600 0.600 1.500 1.080

Total Quantity 15.555 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 15.555 cum

Say 15.555 cum @ Rs 6218.43 / cum Rs 96727.68

5 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)

C wall 1 135.000 1.300 175.500

Short wall 2 58.000 0.600 69.600

Total Quantity 245.100 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 245.100 sqm

Other Engineering Organisations

Say 245.100 sqm @ Rs 312.15 / sqm Rs 76507.97

PRICE
6 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

Grill for c wall size

485 1.500 3.07 2233.425
(50*25*3mm) ver

horizontal 2 135.000 3.07 828.900

Gate and board 1 60.000 3.07 184.200

Total Quantity 3246.525 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 3246.525 kg

Say 3246.525 kg @ Rs 167.76 / kg Rs 544637.03

7 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

C wall 1 670.000 1.500 0.050 2.25 113.063

printed on 09-09-2021 16:35:31 page 2

PRICE EST NO:2021/12667

Total Quantity 113.063 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 113.063 sqm

Say 113.063 sqm @ Rs 221.93 / sqm Rs 25092.07

8 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.

Passage 1 58.000 1.500 87.000

Projections 4 4.500 1.000 18.000

Total Quantity 105.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 105.000 sqm

Say 105.000 sqm @ Rs 1005.30 / sqm Rs 105556.50

Sl No Description No L B D CF Quantity Remark

2 Installation of body fitness equipments

1 od133383/2021_2022
Supplying and fixing in correct position the body fitness equipment Elders Tower including cost of
Other Engineering Organisations
SS<br>bolts and nuts and all labour and machinery and incidental and conveyance charges complete as
per<br>approved specifications and drawings

PRICE1

Total Quantity

Total Deducted Quantity

1.000

1.000 each

0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 45171.22 / each Rs 45171.22

2 od133384/2021_2022
Supplying and fixing in correct position Park bench including cost of SS bolts and nuts and all labour
and<br>machinery and incidental and conveyance charges complete as per approved specifications
and<br>drawings

4 nos 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 15169.70 / each Rs 60678.80

3
od133386/2021_2022

printed on 09-09-2021 16:35:31 page 3

PRICE EST NO:2021/12667

Supplying and fixing in correct position the body fitness equipment snow ski walker including cost of SS
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

1 unit 1 1.000 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 53567.92 / each Rs 53567.92

4 od133387/2021_2022
Supplying and fixing in correct position the body fitness equipment gym cycle including cost of SS bolts
and nuts and all labour and machinery and incidental and conveyance charges complete as per approved
specifications and drawings

1 unit 1 1.000 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 30918.67 / each Rs 30918.67

5 od133388/2021_2022
Supplying and fixing in correct position the body fitness equipment bench press including cost of SS bolts
Other Engineering Organisations
and nuts and all labour and machinery and incidental and conveyance charges complete as per approved
specifications and drawings

1 unit
PRICE 1 1.000

Total Quantity

Total Deducted Quantity

1.000

1.000 each

0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 25902.85 / each Rs 25902.85

6 od133389/2021_2022
Supplying and fixing in correct position the body fitness equipment stepper including cost of SS bolts
and<br>nuts and all labour and machinery and incidental and conveyance charges complete as per
approved<br>specifications and drawings

1 unit 1 1.000 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 12508.57 / each Rs 12508.57

7
od133390/2021_2022

printed on 09-09-2021 16:35:31 page 4

PRICE EST NO:2021/12667

Supplying and fixing in correct position the body fitness equipment abdominal board including cost of SS
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

1 UNIT 1 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 24007.74 / each Rs 24007.74

8 od133391/2021_2022
Supplying and fixing in correct position the body fitness equipment Hip flexor dip including cost of SS
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

1 unit 1 1.000 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 25808.07 / each Rs 25808.07

9 od133392/2021_2022
SSupplying and fixing in correct position the body fitness equipment Twister stand including cost of SS
Other Engineering Organisations
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

1 unit
PRICE 1 1.000

Total Quantity

Total Deducted Quantity

1.000

1.000 each

0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 16864.52 / each Rs 16864.52

10 od133393/2021_2022
Supplying and fixing in correct position the body fitness equipment Hyper extension including cost of SS
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

1 unit 1 1.000 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 18188.75 / each Rs 18188.75

11
od133394/2021_2022

printed on 09-09-2021 16:35:31 page 5

PRICE EST NO:2021/12667

Supplying and fixing in correct position the body fitness equipment push up bar fixed including cost of SS
bolts and nuts and all labour and machinery and incidental and conveyance charges complete as per
approved specifications and drawings

2 unit 2 1.000 2.000

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 6582.32 / each Rs 13164.64

Sl No Description No L B D CF Quantity Remark

3 Centage charge @ 8%

Lump-Sum Total Rs 116793.00

Sl No Description No L B D CF Quantity

Remark 4 CESS and CWWF @ 2%

Lump-Sum Total Rs 29198.00

Sl No Description No L B D CF Quantity

Remark 5 Contigencies

Lump-Sum Total Rs 1242.00

Provision for GST payments (in %) @ 12.0%

Amount reserved for GST payments 192857.20

Other Engineering Organisations
Total 1800000.20

PRICE Lumpsum for round off 0.00

TOTAL Rs 1800000.20

Rounded Total Rs 18,00,000

Rupees Eighteen Lakh Only

(Cost Index Applied for this estimate is 34.75%)

printed on 09-09-2021 16:35:31 page 6