PRICE EST NO:2021/13838

CONSTRUCTION OF HIGH TECH BUS WAITING SHED AT CHELLUPADI

JUNCTION IN VANDAZHI GRAMA PANCHAYATH
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 EARTH WORK

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

For Column 4 0.600 0.600 0.800 1.152

Outer Wall Foundation 2 6.000 0.250 0.400 1.201

2 2.250 0.250 0.400 0.450

Total Quantity 2.803 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.803 cum

Say 2.803 cum @ Rs 295.10 / cum Rs 827.17

2 2.25
Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundation etc. in layers not
Other Engineering Organisations
exceeding 20 cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m
and lift up to 1.5 m.

Earth Fill
PRICE 1 5.600 2.250 0.200

Total Quantity
2.520

2.520 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.520 cum

Say 2.520 cum @ Rs 256.97 / cum Rs 647.56

Sl No Description No L B D CF Quantity Remark

2 BASEMENT

1 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)

Under Foundation 4 0.600 0.600 0.150 0.216

Outer wall Foundation 2 6.000 0.250 0.100 0.301

2 2.250 0.250 0.100 0.113

Total Quantity 0.630 cum

printed on 30-09-2021 12:37:42 page 1

PRICE EST NO:2021/13838

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.630 cum

Say 0.630 cum @ Rs 6772.67 / cum Rs 4266.78

2 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of
columns, etc for mass concrete

Footing 4 2.600 0.450 4.681

Total Quantity 4.681 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 4.681 sqm

Say 4.681 sqm @ Rs 333.24 / sqm Rs 1559.90

3 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

Footing 4 0.600 0.600 0.450 0.648

Pedestal 4 0.300 0.300 0.450 0.162

Total Quantity 0.810 cum

Total Deducted Quantity 0.000 cum

Other Engineering Organisations
Net Total Quantity 0.810 cum

4 5.22.6 PRICE Say 0.810 cum @ Rs 9028.86 / cum Rs 7313.38

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

wide Qty RC above

1 89.100 89.100
@110kg/cum

Total Quantity 89.100 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 89.100 kilogram

Say 89.100 kilogram @ Rs 97.69 / kilogram Rs 8704.18

5 4.1.6
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 40 mm
nominal size)

Floor Concrete 1 5.600 2.250 0.100 1.260

Total Quantity 1.260 cum

printed on 30-09-2021 12:37:42 page 2

PRICE EST NO:2021/13838

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.260 cum

Say 1.260 cum @ Rs 7166.48 / cum Rs 9029.76

6 5.9.6
Centering and shuttering including strutting, etc. and removal of form for:Columns, Pillars, Piers,
Abutments, Posts and Struts

Column Pedastal 4 1.200 0.450 2.160

Total Quantity 2.160 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 2.160 sqm

Say 2.160 sqm @ Rs 858.29 / sqm Rs 1853.91

Sl No Description No L B D CF Quantity Remark

3 STEEL FABRICATION

1 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
Other Engineering Organisations
accessories such as nuts, bolts, fasteners etc.)

Post 150mm dia

F o r s e a t i n g
PRICE 4

1
3.000

12.000 16.000

42.000
12.000

192.000

42.000
arrangements

Total Quantity 246.000 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 246.000 kg

Say 246.000 kg @ Rs 673.14 / kg Rs 165592.44

2 10.20
Providing and fixing bolts including nuts and washers complete.

MS Bolt 12mm Dia 1 4.000 0.890 3.560

Total Quantity 3.560 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 3.560 kg

Say 3.560 kg @ Rs 150.25 / kg Rs 534.89

printed on 30-09-2021 12:37:42 page 3

PRICE EST NO:2021/13838

3 50.10.1
Steel work in built up G I tubular ( round, square or rectangular hollow tubes etc.) trusses etc., including
cutting, hoisting,fixing in position and applying a priming coat of approved steel primer, including welding
and bolted with special shaped washers etc. complete

Top 90x60x4mm 3 6.000 18.000

Bottom 90x60x4mm 3 6.000 18.000

Rear Side 3 0.450 1.350

1 9.590 16.780 160.921

I n t e r m e d i a t e
15 0.400 6.000
60x40x3.20mm

1 7.000 0.450 3.150

MS Plate 6 0.200 0.200 0.241

1 0.240 72.800 17.472

Total Quantity 225.134 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 225.134 kg

Say 225.134 kg @ Rs 188.72 / kg Rs 42487.29

4 50.10.2
Steel work for purlin/single section with G I pipes including cutting, hoisting, fixing in position and applying
Other Engineering Organisations
a priming coat of approved steel primer, including welding and bolted with special shaped washers etc.

PRICE
complete

Purlin 38x38x4mm 5 6.200 31.000

Frame for ACP 14 0.900 12.600

1 14.000 14.000

1 3.950 42.075 166.197

Total Quantity 223.797 kg

Total Deducted Quantity 0.000 kg

Net Total Quantity 223.797 kg

Say 223.797 kg @ Rs 151.39 / kg Rs 33880.63

5 12.50
Providing and fixing precoated galvanised iron profile sheets (size, shape and pitch of corrugation as
approved by Engineer-in-charge) 0.50 mm (+0.05%), total coated thickness with zinc coating 120 grams
per sqm as per IS: 277, in 240 mpa steel grade, 5-7 microns epoxy primer on both side of the sheet and
polyester top coat 15-18 microns. Sheet should have protective guard film of 25 microns minimum to
avoid scratches during transportation and should be supplied in single length upto 12 metre or as desired
by Engineer-in-charge. The sheet shall be fixed using self drilling/self tapping screws of size (5.5x55mm)
with EPDM seal, complete upto any pitch in horizontal/ vertical or curved surfaces, excluding the cost of

printed on 30-09-2021 12:37:42 page 4

PRICE EST NO:2021/13838

purlins, rafters and trusses and including cutting to size and shape wherever required.

Roof 1 6.200 2.750 17.050

Total Quantity 17.050 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 17.050 sqm

Say 17.050 sqm @ Rs 734.12 / sqm Rs 12516.75

6 25.7
Designing, fabricating, testing, installing and fixing in position Curtain Wall withAluminium Composite
Panel Cladding, with open grooves for linear as well ascurvilinear portions of the building , for all heights
and all levels etc. including:a) Structural analysis & design and preparation of shop drawings for
pressureequalisation or rain screen principle as required, proper drainage of water to makeit watertight
including checking of all the structural and functional design.b) Providing, fabricating and supplying and
fixing panels of aluminium compositepanel cladding in pan shape in metalic colour of approved shades
made out of4mm thick aluminium composite panel material consisting of 3mm thick FR grademineral
core sandwiched between two Alumini um sheets (each0.5mm thick). Thealuminium composite panel
cladding sheet shall be coil coated, with Kynar500based PVDF / Lumiflon based fluoropolymer resin
coating of approved colourand shade on face # 1 and polymer (Service) coating on face # 2 as specified
usingstainless steel screws, nuts, bolts, washers, cleats, weather silicone sealant, backerrods etc.c) The
fastening brackets of Aluminium alloy 6005 T5 / MS with Hot Dip Galvanisedwith serrations and serrated
washers to arrest the wind load movement, fasteners,SS 316 Pins and anchor bolts of approved make in
SS 316, Nylon separators toprevent bi-metallic contacts all complete required to perform as per
specificationand drawing The item includes cost of all material & labour component, the cost ofall mock
Other Engineering Organisations
ups at site, cost of all samples of the individual components for testing inan approved laboratory, field

PRICE
tests on the assembled working curtain wall with aluminium composite panel cladding, cleaning and
protection of the curtain wallwith aluminium composite panel cladding till the handing over of the building
foroccupation. Base frame work for ACP cladding is payable under the relevantaluminium item.s The
Contractor shall provide curtain wall with aluminiumcomposite panel cladding, having all the performance
characteristics all complete, as per the Architectural drawings, as per item description, as specified, as
per theapproved shop drawings and as directed by the Engineer-in-Charge.However, for the purpose of
payment, only the actual area on the external face ofthe curtain wall with Aluminum Composite Panel
Cladding (including width ofgroove) shall be measured in sqm. up to two decimal places.

Long Sides 1 6.200 1.200 7.440

Short Sides 2 2.750 1.200 6.600

Post 2 1.200 3.000 7.200

Total Quantity 21.240 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 21.240 sqm

Say 21.240 sqm @ Rs 5041.60 / sqm Rs 107083.58

Sl No Description No L B D CF Quantity Remark

4 MASONRY WORK

printed on 30-09-2021 12:37:42 page 5

PRICE EST NO:2021/13838

1 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

Rear Side Parapet

2 6.000 0.150 1.200 2.160
Wall

2 0.300 0.150 1.200 0.108

Base Portion 1 6.000 0.200 0.600 0.721

2 2.250 0.200 0.600 0.540

Front Step 2 6.000 0.300 0.150 0.540

Ramp 1 1.200 0.600 0.150 0.108

Total Quantity 4.177 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.177 cum

Say 4.177 cum @ Rs 6961.03 / cum Rs 29076.22

2 13.1.1
12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand)

Parapet Plaster 2 6.000 1.200 14.400

2 0.300 1.200 0.720

Other Engineering Organisations
Bottom side Plaster 1 6.000 0.600 3.600

PRICE 2 2.750 0.300

Total Quantity

Total Deducted Quantity

1.650

20.370 sqm

0.000 sqm

Net Total Quantity 20.370 sqm

Say 20.370 sqm @ Rs 312.15 / sqm Rs 6358.50

3 13.45.1
Finishing walls with textured exterior pint of required shade:New work (Two or more coats applied @ 3.28
ltr/ 10 sqm ) over and including priming coat of exterior primer applied @ 2.20 kg/ 10 sqm

Parapet Plaster 1 6.000 1.200 7.200

Bottom Side Plaster 2 2.750 0.300 1.650

2 6.000 0.300 3.600

Total Quantity 12.450 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 12.450 sqm

Say 12.450 sqm @ Rs 271.39 / sqm Rs 3378.81

printed on 30-09-2021 12:37:42 page 6

PRICE EST NO:2021/13838

Sl No Description No L B D CF Quantity Remark

5 TILE WORK

1 16.89
Providing and laying matt finished vitrified tile of size 300x300x9.8mm having with water absorption less
than 0.5% and conforming to IS: 15622 of approved make in all colours and shades in for outdoor floors
such as footpath, court yard, multi models location etc., laid on 20mm thick base of cement mortar 1:4 (1
cement : 4 coarse sand) in all shapes & patterns including grouting the joints with white cement mixed
with matching pigments etc. complete as per direction of Engineer-in-Charge.

Floor 1 6.000 2.450 14.701

Step 1 6.000 0.300 1.800

Ramp 1 1.200 0.600 0.720

Total Quantity 17.221 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 17.221 sqm

Say 17.221 sqm @ Rs 1479.55 / sqm Rs 25479.33

2 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.

Parapet Wall Other1 Engineering

6.000 Organisations
1.200 7.200

PRICE 1 0.300 1.200

Total Quantity

Total Deducted Quantity

0.360

7.560 sqm

0.000 sqm

Net Total Quantity 7.560 sqm

Say 7.560 sqm @ Rs 1084.27 / sqm Rs 8197.08

Sl No Description No L B D CF Quantity Remark

6 PAINTING

1 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 Steel Work 1 28.000 28.000

Total Quantity 28.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 28.000 sqm

Say 28.000 sqm @ Rs 142.16 / sqm Rs 3980.48

Sl No Description No L B D CF Quantity Remark

printed on 30-09-2021 12:37:42 page 7

PRICE EST NO:2021/13838

7 Name Board

1 od155879/2021_2022
Engaging labours for various works

Labour 5 5.000

Total Quantity 5.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 5.000 each

Say 5.000 each @ Rs 873.34 / each Rs 4366.70

2 od155880/2021_2022
Providing Name Boards as per the described pattern as per direction Rs.7000/Sqm

Name Board 1 5.200 0.550 2.861

Total Quantity 2.861 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.861 each

Say 2.861 each @ Rs 6969.00 / each Rs 19938.31

Sl No Description No L B D CF Quantity Remark

8 Centage Charge

Lump-Sum Total Rs 32310.00

Sl No Other Engineering Organisations
Description No L B D CF Quantity

PRICE
Remark 9 CWWF @ 1%

Lump-Sum Total Rs 4970.00

Sl No Description No L B D CF Quantity

Remark 10 contingencies

Lump-Sum Total Rs 1360.00

Provision for GST payments (in %) @ 12.0%

Amount reserved for GST payments 64285.63

Total 599999.63

Lumpsum for round off 0.00

TOTAL Rs 599999.63

Rounded Total Rs 6,00,000

Rupees Six Lakh Only

(Cost Index Applied for this estimate is 34.75%)

printed on 30-09-2021 12:37:42 page 8