DPR

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

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
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

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 Deducted Quantity -3.172 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

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
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
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
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

(.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
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
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

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

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
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
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

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
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 Deducted Quantity -20.949 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

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

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
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
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

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
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
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

PVC septic tank 15

1 1.000
flush capasity
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
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

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 Deducted Quantity -20.949 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
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

DPR

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

DPR

Uploaded by

Copyright:

Available Formats

PRICE EST NO:2017/40395

LSGD Subdivision Elamdesham

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

(Cost Index Applied for this estimate is 45.1%)

Sl No Description No L B D CF Quantity Remark

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

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

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

Say 3.084 cum @ Rs 6497.80 / cum Rs 20039.22

Column 10 1.200 1.200 0.250 3.600

Verandah 1 1.000 1.000 0.250 0.250

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

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

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

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

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

Total Quantity 5.000 each