PRICE EST NO:2021-2022/0

Paravur Municipality

DR
PANCHAKARMA AYURVEDA HODPITAL
Detailed Estimate

(Cost Index Applied for this estimate is 37.93%)

AF
Sl No Description No L B D CF Quantity Remark

1 300mm dia

1 26.28.1
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or

T
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge75mm average thickness

1 4.800 0.940 4.512

Total Quantity 4.512 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 4.512 sqm

Say4.512 sqm @ Rs 230.55 / sqm Rs 1040.24

2 26.29.1
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16# 8 4.800 38.400

8# 39 0.780 30.420

Total Quantity 68.820 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 68.820 metre

Say68.820 metre @ Rs 5.72 / metre Rs 393.65

3 od1148208/2021_2022
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 70.000 70.000

Total Quantity 70.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 70.000 metre

Say70.000 metre @ Rs 285.94 / metre Rs 20015.80

4 26.31.2

printed on 15-04-2021 22:46:51 page 1

PRICE EST NO:2021-2022/0

Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per

DR
specifications and direction of Engineer-In-chargecomplete in all respect.Epoxy bonding adhesive having
coverage 2.20 sqm/kg of approved make

1 4.800 0.590

Total Quantity
2.832

2.832 sqm

AF Total Deducted Quantity

Net Total Quantity

Say2.832 sqm @ Rs 434.41 / sqm

0.000 sqm

2.832 sqm

Rs 1230.25

T
5 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

1 60.000 60.000

Total Quantity 60.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 60.000 kilogram

Say60.000 kilogram @ Rs 78.07 / kilogram Rs 4684.20

6 od1148103/2021_2022
Providing and laying Reinforced cement concrete for construction of column, at all locations with
specified grade using Ordinary
Portland Cement (conforming to strength requirement of IS:8112) including the
cost of steel centering and shuttering etc. complete including testing of materials
etc. for casting pier & pier cap in one/two stage, necessary tools, plants, machinery
and all related operations as required to complete the work as per drawings and
Specifications with all leads, lifts and depths true to level and position but excluding
the cost of providing reinforcement. Reinforcement shall be measured and paid
separately. Cement content considered in this item is 480 kg/cum. Excess/less
cement used as per design mix is payable/recoverable separately.
Reinforced Cement Concrete M60.

15 15.000

Total Quantity 15.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 15.000 each

Say15.000 each @ Rs 15018.20 / each Rs 225273.00

Sl No Description No L B D CF Quantity Remark

2 300*600mm column

printed on 15-04-2021 22:46:51 page 2

PRICE EST NO:2021-2022/0

1 26.28.1

DR
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge75mm average thickness

AF
4.800 1.800

Total Quantity

Total Deducted Quantity

8.640

8.640 sqm

0.000 sqm

T
Net Total Quantity 8.640 sqm

Say8.640 sqm @ Rs 230.55 / sqm Rs 1991.95

2 26.29.1
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16# 12 4.800 57.600

8# 39 1.500 58.500

Total Quantity 116.100 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 116.100 metre

Say116.100 metre @ Rs 5.72 / metre Rs 664.09

3 26.31.2
Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per
specifications and direction of Engineer-In-chargecomplete in all respect.Epoxy bonding adhesive having
coverage 2.20 sqm/kg of approved make

1 4.800 1.350 6.480

Total Quantity 6.480 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 6.480 sqm

Say6.480 sqm @ Rs 434.41 / sqm Rs 2814.98

4 od1148208/2021_2022
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 115.000 115.000

Total Quantity 115.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 115.000 metre

printed on 15-04-2021 22:46:51 page 3

PRICE EST NO:2021-2022/0

Say115.000 metre @ Rs 285.94 / metre Rs 32883.10

5 5.22.6

DR
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

1 80.000 80.000

AF Total Quantity

Total Deducted Quantity

Net Total Quantity

80.000 kilogram

0.000 kilogram

80.000 kilogram

T
Say80.000 kilogram @ Rs 78.07 / kilogram Rs 6245.60

6 od1148103/2021_2022
Providing and laying Reinforced cement concrete for construction of column, at all locations with
specified grade using Ordinary
Portland Cement (conforming to strength requirement of IS:8112) including the
cost of steel centering and shuttering etc. complete including testing of materials
etc. for casting pier & pier cap in one/two stage, necessary tools, plants, machinery
and all related operations as required to complete the work as per drawings and
Specifications with all leads, lifts and depths true to level and position but excluding
the cost of providing reinforcement. Reinforcement shall be measured and paid
separately. Cement content considered in this item is 480 kg/cum. Excess/less
cement used as per design mix is payable/recoverable separately.
Reinforced Cement Concrete M60.

23 23.000

Total Quantity 23.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 23.000 each

Say23.000 each @ Rs 15018.20 / each Rs 345418.60

Sl No Description No L B D CF Quantity Remark

3 300 x 800 mm column

1 26.28.1
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge75mm average thickness

1 4.800 2.200 10.560

Total Quantity 10.560 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 10.560 sqm

printed on 15-04-2021 22:46:51 page 4

PRICE EST NO:2021-2022/0

Say10.560 sqm @ Rs 230.55 / sqm Rs 2434.61

2 26.29.1

DR
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all

AF
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16# 16 4.800 76.800

8# 39 1.578 61.542

Total Quantity 138.342 metre

3 26.31.1
T
Total Deducted Quantity

Net Total Quantity

Say138.342 metre @ Rs 5.72 / metre

0.000 metre

138.342 metre

Rs 791.32

Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per
specifications and direction of Engineer-In-chargecomplete in all respect.SBR Polymer (@10% of cement
weight) modified cementitious bond coat @2.2kg cement per sqm of surface area mixed with specified
proportion of approvedpolymer

1 4.800 1.752 8.410

Total Quantity 8.410 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 8.410 sqm

Say8.410 sqm @ Rs 120.76 / sqm Rs 1015.59

4 od1148208/2021_2022
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 140.000 140.000

Total Quantity 140.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 140.000 metre

Say140.000 metre @ Rs 285.94 / metre Rs 40031.60

5 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

1 80.000 80.000

Total Quantity 80.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 80.000 kilogram

printed on 15-04-2021 22:46:51 page 5

PRICE EST NO:2021-2022/0

Say80.000 kilogram @ Rs 78.07 / kilogram Rs 6245.60

DR
od1148103/2021_2022
Providing and laying Reinforced cement concrete for construction of column, at all locations with
specified grade using Ordinary
Portland Cement (conforming to strength requirement of IS:8112) including the

AF
cost of steel centering and shuttering etc. complete including testing of materials
etc. for casting pier & pier cap in one/two stage, necessary tools, plants, machinery
and all related operations as required to complete the work as per drawings and
Specifications with all leads, lifts and depths true to level and position but excluding
the cost of providing reinforcement. Reinforcement shall be measured and paid

T
separately. Cement content considered in this item is 480 kg/cum. Excess/less
cement used as per design mix is payable/recoverable separately.
Reinforced Cement Concrete M60.

9 9.000

Total Quantity 9.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 9.000 each

Say9.000 each @ Rs 15018.20 / each Rs 135163.80

Sl No Description No L B D CF Quantity Remark

4 300 x 1000 mm column

1 26.28.1
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge75mm average thickness

1 4.800 2.600 12.480

Total Quantity 12.480 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 12.480 sqm

Say12.480 sqm @ Rs 230.55 / sqm Rs 2877.26

2 26.29.1
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16# 16 4.800 76.800

8# 39 3.438 134.082

Total Quantity 210.882 metre

printed on 15-04-2021 22:46:51 page 6

PRICE EST NO:2021-2022/0

Total Deducted Quantity 0.000 metre

3 26.31.1
DR Net Total Quantity

Say210.882 metre @ Rs 5.72 / metre

210.882 metre

Rs 1206.25

AF
Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per
specifications and direction of Engineer-In-chargecomplete in all respect.SBR Polymer (@10% of cement
weight) modified cementitious bond coat @2.2kg cement per sqm of surface area mixed with specified
proportion of approvedpolymer

2*(0.188+

T
1 4.800 10.330
0.888)

Total Quantity 10.330 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 10.330 sqm

Say10.330 sqm @ Rs 120.76 / sqm Rs 1247.45

4 od1148208/2021_2022
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 212.000 212.000

Total Quantity 212.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 212.000 metre

Say212.000 metre @ Rs 285.94 / metre Rs 60619.28

5 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

1 94.000 94.000

Total Quantity 94.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 94.000 kilogram

Say94.000 kilogram @ Rs 78.07 / kilogram Rs 7338.58

6 od1148103/2021_2022
Providing and laying Reinforced cement concrete for construction of column, at all locations with
specified grade using Ordinary
Portland Cement (conforming to strength requirement of IS:8112) including the
cost of steel centering and shuttering etc. complete including testing of materials
etc. for casting pier & pier cap in one/two stage, necessary tools, plants, machinery
and all related operations as required to complete the work as per drawings and
Specifications with all leads, lifts and depths true to level and position but excluding
the cost of providing reinforcement. Reinforcement shall be measured and paid

printed on 15-04-2021 22:46:51 page 7

PRICE EST NO:2021-2022/0

separately. Cement content considered in this item is 480 kg/cum. Excess/less

DR
cement used as per design mix is payable/recoverable separately.
Reinforced Cement Concrete M60.

Total Quantity
3.000

3.000 each

AF Total Deducted Quantity

Net Total Quantity

Say3.000 each @ Rs 15018.20 / each

0.000 each

3.000 each

Rs 45054.60

T
Sl No Description No L B D CF Quantity Remark

5 STRENGTHNING OF BEAMS (200 x 650 )

1 26.28.2
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge50mm average thickness

(.609+.159
1 6.170 7.756
+.489)

Total Quantity 7.756 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 7.756 sqm

Say7.756 sqm @ Rs 153.10 / sqm Rs 1187.44

2 26.29.1
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16 # 3 6.170 18.510

(.158+.629
8# 50 64.800
+.509)

Total Quantity 83.310 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 83.310 metre

Say83.310 metre @ Rs 5.72 / metre Rs 476.53

3 26.31.1
Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per
specifications and direction of Engineer-In-chargecomplete in all respect.SBR Polymer (@10% of cement
weight) modified cementitious bond coat @2.2kg cement per sqm of surface area mixed with specified

printed on 15-04-2021 22:46:51 page 8

PRICE EST NO:2021-2022/0

proportion of approvedpolymer

DR 1 6.170
(.118+.568
+.448)

Total Quantity
6.997

6.997 sqm

AF
Total Deducted Quantity 0.000 sqm

Net Total Quantity 6.997 sqm

Say6.997 sqm @ Rs 120.76 / sqm Rs 844.96

4 od1148208/2021_2022

T
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 85.000 85.000

Total Quantity 85.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 85.000 metre

Say85.000 metre @ Rs 285.94 / metre Rs 24304.90

5 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

1 50.000 50.000

Total Quantity 50.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 50.000 kilogram

Say50.000 kilogram @ Rs 78.07 / kilogram Rs 3903.50

6 od1148313/2021_2022
Drilling suitable hole in reinforced or plain cement concrete with power driven drill machine to a minimum
depth of 100 mm up to 200mm in RCC beams, lintles, columns and slab to introduce steel bars for
sunshade / balconies including fixing the steel bar in position using expoxy resin anchor grout of
approved make but excluding the cost of reinforcement, all complete as per direction of Engineering - in-
charge

56 56.000

Total Quantity 56.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 56.000 each

Say56.000 each @ Rs 380.25 / each Rs 21294.00

7 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
girders bressumers and cantilevers

printed on 15-04-2021 22:46:51 page 9

PRICE EST NO:2021-2022/0

1 6.170 1.456 8.984

DR Total Quantity

Total Deducted Quantity

Net Total Quantity

8.984 sqm

0.000 sqm

8.984 sqm

AF
Say8.984 sqm @ Rs 472.96 / sqm Rs 4249.07

8 od1148314/2021_2022

OD Micro concreting using high strength non-shrink, pourable / pumpable grout with 10mm down size

T
aggregate with water binder ratio 0.135

5 5.000

Total Quantity 5.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 5.000 cum

Say5.000 cum @ Rs 54502.15 / cum Rs 272510.75

Sl No Description No L B D CF Quantity Remark

6 Beam K17 - K 23 (200 x 800 )

1 26.28.2
Chipping of unsound/weak concrete material from slabs, beams, columns etc.with manual Chisel and/ or
by standard power driven percussion type or ofapproved make including tapering of all edges, making
square shoulders ofcavities including cleaning the exposed concrete surface and reinforcementwith wire
brushes etc. and disposal of debris for all lead and lifts all completeas per direction of Engineer-In-
Charge50mm average thickness

(.11+.635
1 7.206 9.945
+.635)

Total Quantity 9.945 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 9.945 sqm

Say9.945 sqm @ Rs 153.10 / sqm Rs 1522.58

2 26.29.1
Cleaning of reinforcement from rust from the reinforcing bars to give it a totalrust free steel surface by
using alkaline chemical rust remover of approvedmake with paint brush and removing loose particles
after 24 hours of itsapplication with wire brush and thoroughly washing with water and allowingit to dry, all
complete as per direction of Engineer-In-Charge.Bars upto 12 mm diameter

16# 3 7.206 21.618

(.158+(2*.
8# 58 82.128
629))

Total Quantity 103.746 metre

printed on 15-04-2021 22:46:51 page 10

PRICE EST NO:2021-2022/0

Total Deducted Quantity 0.000 metre

3 26.31.1
DR Net Total Quantity

Say103.746 metre @ Rs 5.72 / metre

103.746 metre

Rs 593.43

AF
Providing, mixing and applying bonding coat of approved adhesive on chippedportion of RCC as per
specifications and direction of Engineer-In-chargecomplete in all respect.SBR Polymer (@10% of cement
weight) modified cementitious bond coat @2.2kg cement per sqm of surface area mixed with specified
proportion of approvedpolymer

(.118+(2*.

T
1 7.206 11.444
735))

Total Quantity 11.444 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 11.444 sqm

Say11.444 sqm @ Rs 120.76 / sqm Rs 1381.98

4 od1148208/2021_2022
Applying a coat of passivating / bond coat Zink ZR or like over the old new reinforcement

1 108.000 108.000

Total Quantity 108.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 108.000 metre

Say108.000 metre @ Rs 285.94 / metre Rs 30881.52

5 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

1 83.000 83.000

Total Quantity 83.000 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 83.000 kilogram

Say83.000 kilogram @ Rs 78.07 / kilogram Rs 6479.81

6 od1148313/2021_2022
Drilling suitable hole in reinforced or plain cement concrete with power driven drill machine to a minimum
depth of 100 mm up to 200mm in RCC beams, lintles, columns and slab to introduce steel bars for
sunshade / balconies including fixing the steel bar in position using expoxy resin anchor grout of
approved make but excluding the cost of reinforcement, all complete as per direction of Engineering - in-
charge

main bar 2*3 6.000

strips 2*29 58.000

printed on 15-04-2021 22:46:51 page 11

PRICE EST NO:2021-2022/0

Total Quantity 64.000 each

DR Total Deducted Quantity

Net Total Quantity

Say64.000 each @ Rs 380.25 / each

0.000 each

64.000 each

Rs 24336.00

AF
7 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
girders bressumers and cantilevers

7.206*(.23
1 11.674

T
+(2*.695))

Total Quantity 11.674 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 11.674 sqm

Say11.674 sqm @ Rs 472.96 / sqm Rs 5521.34

8 od1148314/2021_2022

OD Micro concreting using high strength non-shrink, pourable / pumpable grout with 10mm down size
aggregate with water binder ratio 0.135

1 7.206 0.230 0.695 1.152

1 7.206 0.110 0.635 -0.503

Total Quantity 1.152 cum

Total Deducted Quantity -0.503 cum

Net Total Quantity 0.649 cum

Say0.649 cum @ Rs 54502.15 / cum Rs 35371.90

Amount reserved for GST payments Rs 165784.93

Total Rs 1547326.03

Lumpsum for round off 0.0

TOTAL Rs 1547326.03

Rounded Total Rs 1547326.03

Rupees Fifteen Lakh Forty Seven Thousand Three Hundred and Twenty Six Only

(Cost Index Applied for this estimate is 37.93%)

printed on 15-04-2021 22:46:51 page 12