S.

# Item
2017-18 2018-19 2019-20
1 Earth work 31.94 7.52 39.17
2 Road work 21.96 2.87 39.4
3 Structure 34.27 5.8 40.97
Total 88.17 16.19 119.54
Cost Factor 7.05 1.30 9.56
Add 0.5%
Contingency/Advertisement 0.48 0.09 0.65

Add 5% above 4.78 0.88 --- 

Add Escalation --- 4.5 ---
Total 100.48 18.45 129.75
TOTAL
78.63
64.23
81.04
223.9 88.17 16.19 119.54 223.9
17.91 7.0536 1.2952 9.5632 17.912

1.21
95.2236 17.4852 129.1032 241.812
7.03
4.5 88.17 16.19 119.54 223.9
253.95 7.0536 1.2952 9.5632 17.912
0.476118 0.087426 0.645516 1.20906
95.69972 17.57263 129.7487 243.0211