PRICE TS No: 72366/2018-2019 EST NO:2018/95273

LSGD Section Karakurissi

2018-19-Karakurussi GP- Construction of Anavarambu Pullangode palam
(Proj.No.271/18-19)
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Construction Of Culvert

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

culvert

foundation for culvert 2 3.700 2.200 0.450 7.327

Total Quantity 7.327 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 7.327 cum

Say 7.327 cum @ Rs 228.38 / cum Rs 1673.34

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.

below bed 1 3.700 2.200 0.300 2.442

Total Quantity 2.442 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.442 cum

Say 2.442 cum @ Rs 2028.83 / cum Rs 4954.40

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)

foundation for culvert 1 3.700 2.200 0.150 1.221

Total Quantity 1.221 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.221 cum

Say 1.221 cum @ Rs 6146.26 / cum Rs 7504.58

4 4.1.6

printed on 25-07-2018 11:18:21 page 1

PRICE TS No: 72366/2018-2019 EST NO:2018/95273

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)

abutments for culvert 2 3.500 0.400 1.200 3.361

(.50+.60)/
for parapet 2 2.000 0.150 0.330
2

Total Quantity 3.691 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.691 cum

Say 3.691 cum @ Rs 6607.97 / cum Rs 24390.02

5 4.1.3
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:2:4 (cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size)

for culvert bed block 2 3.500 0.400 0.150 0.421

for bed wearing coat 1 3.500 1.100 0.050 0.193

Total Quantity 0.614 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.614 cum

Say 0.614 cum @ Rs 7523.98 / cum Rs 4619.72

6 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

for slab of culvert 1 3.500 2.000 0.200 1.401

Total Quantity 1.401 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.401 cum

Say 1.401 cum @ Rs 8530.57 / cum Rs 11951.33

7 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

for abutment and

1 4.110 18.0 73.980
parapet

for bed block 1 0.473 40.0 18.920

for slab 1 1.401 70.0 98.071

printed on 25-07-2018 11:18:21 page 2

PRICE TS No: 72366/2018-2019 EST NO:2018/95273

Total Quantity 190.971 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 190.971 kilogram

Say 190.971 kilogram @ Rs 77.68 / kilogram Rs 14834.63

8 5.9.2
Centering and shuttering including strutting, etc. and removal of form for:Walls (any thickness) including
attached pilasters, butteresses, plinth and string courses etc.

abutments with bed

2*2 3.500 1.450 20.300
block

abutment sides 2*2 0.400 1.450 2.320

parapet wall 2*2 2.000 0.550 4.400

parapet sides 2*2 0.150 0.550 0.330

Total Quantity 27.350 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 27.350 sqm

Say 27.350 sqm @ Rs 519.63 / sqm Rs 14211.88

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

deck slab bottom 1 3.500 1.100 3.851

Total Quantity 3.851 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 3.851 sqm

Say 3.851 sqm @ Rs 579.61 / sqm Rs 2232.08

10 5.9.16.1
Centering and shuttering including strutting, etc. and removal of form for:Edges of slabs and breaks in
floors and wallsUnder 20 cm wide

for slab sides 2 2.000 0.200 0.800

do 2 3.500 0.200 1.401

Total Quantity 2.201 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 2.201 metre

Say 2.201 metre @ Rs 167.72 / metre Rs 369.15

11 16.42
Cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone aggregate 40 mm nominal size ) in
pavements, laid to required slope and camber in panels as required including consolidation finishing and

printed on 25-07-2018 11:18:21 page 3

PRICE TS No: 72366/2018-2019 EST NO:2018/95273

tamping complete

road concrete

for approach road 2 3.000 1.850 0.150 1.666

Total Quantity 1.666 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.666 cum

Say 1.666 cum @ Rs 7553.97 / cum Rs 12584.91

Service Tax Amount Rs 0.0

Total with Service Tax Rs 99326.05

Sl No Description No L B D CF Quantity Remark

2 Unforeseen item

Lump-Sum Total Rs 674.00

TOTAL Rs 100000.00

Rounded Total Rs 1,00,000

Rupees One Lakh Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 11:18:21 page 4