PRICE TS No: 73326/2018-2019 EST NO:2018/95221

LSGD Section Karakurissi

2018-19- Karakurussi GP-Construction Footpath slab over Ayyapankavu canal
(Proj.No.157/18-19)
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Foot bridge

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

Abutment foundation 2 2.200 1.500 0.600 3.960

wing wall 4 1.100 0.900 0.450 1.783

bed of culvert 1 3.000 2.500 0.450 3.375

Total Quantity 9.118 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 9.118 cum

Say 9.118 cum @ Rs 228.38 / cum Rs 2082.37

2 60.7.2
DR PACKING Under foundation - Dry stone packing under foundation with good quality blasted rubble
including conveyance of material and labour charges etc. complete as per direction of departmental
officers at site.

bed of culvert 1 3.000 2.500 0.300 2.250

Total Quantity 2.250 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.250 cum

Say 2.250 cum @ Rs 2028.83 / cum Rs 4564.87

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)

Abutment foundation 2 2.200 1.500 0.250 1.651

wing wall 4 1.100 0.900 0.200 0.793

over bed 1 3.000 2.500 0.100 0.750

Total Quantity 3.194 cum

Total Deducted Quantity 0.000 cum

printed on 25-07-2018 11:09:51 page 1

PRICE TS No: 73326/2018-2019 EST NO:2018/95221

Net Total Quantity 3.194 cum

Say 3.194 cum @ Rs 6146.26 / cum Rs 19631.15

4 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)

Abutment 2 2.000 1.400 0.300 1.680

(1.20+1.0)
2 2.000 1.100 4.841
/2

(0.9+0.7)/
2 2.000 0.900 2.881
2

(0.6+0.5)/
2 2.000 0.600 1.320
2

wing wall 4 1.000 0.800 0.300 0.960

(0.60+0.45
4 1.000 1.500 3.151
0)/2

Total Quantity 14.833 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 14.833 cum

Say 14.833 cum @ Rs 6607.97 / cum Rs 98016.02

5 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).

bed block 2 2.000 0.400 0.200 0.321

Slab 1 3.800 2.000 0.300 2.280

Total Quantity 2.601 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.601 cum

Say 2.601 cum @ Rs 10143.87 / cum Rs 26384.21

6 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

abutment and wing

1 14.833 18.0 266.994
wall

bed block and slab 1 2.601 100.0 260.101

printed on 25-07-2018 11:09:51 page 2

PRICE TS No: 73326/2018-2019 EST NO:2018/95221

Total Quantity 527.095 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 527.095 kilogram

Say 527.095 kilogram @ Rs 77.68 / kilogram Rs 40944.74

7 4.3.1
Centering and shuttering including strutting, propping etc. and removal of form work for:Foundations,
footings, bases for columns

footing-abutment 2*2 2.000 0.300 2.400

wing wall 4*2 0.800 0.300 1.920

Total Quantity 4.320 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 4.320 sqm

Say 4.320 sqm @ Rs 266.20 / sqm Rs 1149.98

8 4.3.2
Centering and shuttering including strutting, propping etc. and removal of form work for:Retaining walls,
return walls, (any thickness) including attached pilasters, buttresses, plinth and string courses fillets,
kerbs and steps etc.

Abutment 2*2 2.000 1.100 8.800

2*2 2.000 0.900 7.200

2*2 2.000 0.600 4.800

wing wall 4*2 1.000 1.500 12.000

(0.6+0.45)
side of walls 4*2 1.500 6.301
/2

Total Quantity 39.101 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 39.101 sqm

Say 39.101 sqm @ Rs 519.63 / sqm Rs 20318.05

9 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended floors, roofs,
landings, balconies and access platform

slab bottom 1 3.000 2.000 6.000

Total Quantity 6.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 6.000 sqm

Say 6.000 sqm @ Rs 579.61 / sqm Rs 3477.66

printed on 25-07-2018 11:09:51 page 3

PRICE TS No: 73326/2018-2019 EST NO:2018/95221

10 5.9.5
Centering and shuttering including strutting, etc. and removal of form for:Lintels, beams, plinth beams,
girders bressumers and cantilevers

bed block sides 2*2 2.000 0.200 1.600

Total Quantity 1.600 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 1.600 sqm

Say 1.600 sqm @ Rs 470.63 / sqm Rs 753.01

11 5.9.16.2
Centering and shuttering including strutting, etc. and removal of form for:Edges of slabs and breaks in
floors and wallsAbove 20 cm wide

sides of slab 2 3.800 0.300 2.280

2 2.000 0.300 1.200

Total Quantity 3.480 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 3.480 sqm

Say 3.480 sqm @ Rs 728.93 / sqm Rs 2536.68

Service Tax Amount Rs 0.0

Total with Service Tax Rs 219858.74

Sl No Description No L B D CF Quantity Remark

2 unforeseen items if any

Lump-Sum Total Rs 141.00

TOTAL Rs 220000.00

Rounded Total Rs 2,20,000

Rupees Two Lakh Twenty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 11:09:51 page 4