PRICE TS No: 85546/2018-2019 EST NO:2018/115030

LSGD Section Arakkuzha

Arakkuzha GP 2018-19: Project No-132 /19: Maintenance of Kudumbasree

Vipananakendram in Ward-03
Detailed Estimate

(Cost Index Applied for this estimate is 46.08%)

Sl No Description No L B D CF Quantity Remark

1 Building renovation

1 14.43
Removing white or colour wash by scrapping and sand papering and preparing the surface smooth
including necessary repairs to scratches etc. complete.

Wall-Outside 1 5.250 3.750 19.688

2 3.700 3.750 27.750

Wall-Inside 4 3.500 3.300 46.200

2 2.500 3.300 16.500

Ceiling 2 3.300 2.500 16.500

Roof top 1 5.000 6.450 32.250

Total Quantity 158.888 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 158.888 sqm

Say158.888 sqm @ Rs 12.20 / sqm Rs 1938.43

2 13.7.1
12 mm cement plaster finished with a floating coat of neat cement of mix:1:3 ( 1 cement : 3 fine sand)

Roof top 1 5.000 6.450 32.250

Total Quantity 32.250 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 32.250 sqm

Say32.250 sqm @ Rs 331.31 / sqm Rs 10684.75

3 13.43.1
Applying one coat of water thinnable cement primer of approved brand and manufacture on wall
surface:Water thinnable cement primer

Wall-Outside 1 5.250 3.750 19.688

2 3.700 3.750 27.750

Wall-Inside 4 3.500 3.300 46.200

2 2.500 3.300 16.500

printed on 19-07-2019 19:58:45 page 1

PRICE TS No: 85546/2018-2019 EST NO:2018/115030

Ceiling 2 3.300 2.500 16.500

Roof top 1 5.000 6.450 32.250

Total Quantity 158.888 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 158.888 sqm

Say158.888 sqm @ Rs 53.98 / sqm Rs 8576.77

4 13.60.1
Wall painting with acrylic emulsion paint of approved brand and manufacture to give an even shade:Two
or more coats on new work

Wall-Outside 1 5.250 3.750 19.688

2 3.700 3.750 27.750

Wall-Inside 4 3.500 3.300 46.200

2 2.500 3.300 16.500

Ceiling 2 3.300 2.500 16.500

Total Quantity 126.638 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 126.638 sqm

Say126.638 sqm @ Rs 123.36 / sqm Rs 15622.06

5 11.39
Providing and laying rectified Glazed Ceramic floor tiles of size 300x300 mm or more (thickness to be
specified by the manufacturer), of 1st quality conforming to IS: 15622, of approved make in colours
White, Ivory, Grey, fume Red Brown, laid on 20 mm thick cement mortar 1:4 (1 cement : 4 Coarse sand),
including grouting the joints with white cement and matching pigments etc., complete.

Room 2 3.650 2.600 18.980

Varandah 1 5.250 0.450 2.363

Total Quantity 21.343 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 21.343 sqm

Say21.343 sqm @ Rs 1201.43 / sqm Rs 25642.12

Service Tax Amount Rs 0.0

Total with Service Tax Rs 62464.14

Sl No Description No L B D CF Quantity Remark

2 Unforeseen items if any

Lump-Sum Total Rs 36.00

TOTAL Rs 62500.00

printed on 19-07-2019 19:58:45 page 2

PRICE TS No: 85546/2018-2019 EST NO:2018/115030

Rounded Total Rs 62,500

Rupees Sixty Two Thousand Five Hundred Only

(Cost Index Applied for this estimate is 46.08%)

printed on 19-07-2019 19:58:45 page 3