PRICE TS No: 73315/2018-2019 EST NO:2018/69331

LSGD Section Karakurissi

2018-19 Karakkurissi GP- Arappara veterinary hospital road culvert construction
(2nd stage), Proj no 151/18-19
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Construction of 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

for foundation

foundation for wing

1 1.950 0.800 0.800 1.249
wall

do 1 3.450 0.800 0.800 2.208

for apron 1 7.800 1.800 0.300 4.212

side wall foundation 1 4.000 0.900 0.450 1.620

do 1 4.000 0.900 0.450 1.620

Total Quantity 10.909 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 10.909 cum

Say 10.909 cum @ Rs 228.38 / cum Rs 2491.40

2 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)

for wing wall

foundation for wing

1 1.950 0.800 0.150 0.234
wall

do 1 3.450 0.800 0.150 0.415

Total Quantity 0.649 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.649 cum

Say 0.649 cum @ Rs 6146.26 / cum Rs 3988.92

3 4.1.6
Providing and laying in position cement concrete of specified grade excluding the cost of centering and

printed on 25-07-2018 11:12:54 page 1

PRICE TS No: 73315/2018-2019 EST NO:2018/69331

shuttering - All work up to plinth level:1:3:6 ( 1 cement : 3 coarse sand : 6 graded stone aggregate 40 mm
nominal size)

for bridge

Foundation for wing

1 1.900 0.700 0.600 0.798
wall

do 1 3.400 0.700 0.600 1.428

(0.6+0.5)/
for wing wall 1 1.850 1.200 1.221
2

(0.6+0.5)/
do 1 3.350 1.200 2.212
2

bed wearing coat 1 7.800 2.000 0.075 1.170

top belt for side wall 1 4.000 0.500 0.075 0.150

do 1 4.000 0.500 0.075 0.150

bridge parapet 2 3.100 0.150 0.600 0.558

Total Quantity 7.687 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 7.687 cum

Say 7.687 cum @ Rs 6607.97 / cum Rs 50795.47

4 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 road parapet belt 1 22.000 0.300 0.150 0.990

for road parapet posts 32 0.250 0.250 0.750 1.500

Total Quantity 2.490 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.490 cum

Say 2.490 cum @ Rs 7523.98 / cum Rs 18734.71

5 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.

for bridge

wing wall 1 1.850 1.200 2.220

do 1 3.350 1.200 4.020

wing wall sides 2 0.500 1.200 1.200

printed on 25-07-2018 11:12:54 page 2

PRICE TS No: 73315/2018-2019 EST NO:2018/69331

bridge parapet 2*2 3.100 0.600 7.440

do sides 2*2 0.150 0.600 0.360

for road parapet belt 2 22.000 0.150 6.600

for road parapet posts 32*4 0.250 0.750 24.000

Total Quantity 45.840 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 45.840 sqm

Say 45.840 sqm @ Rs 519.63 / sqm Rs 23819.84

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

for bridge

for bridge parapet,

5.288 22.0 116.337
wingwall

for road parapet 2.49 30.0 74.700

Total Quantity 191.037 kilogram

Total Deducted Quantity 0.000 kilogram

Net Total Quantity 191.037 kilogram

Say 191.037 kilogram @ Rs 77.68 / kilogram Rs 14839.75

7 60.7.1
DRY RUBBLE MASONRY _ Dry rubble without concrete levelling course masonry with good quality
blasted rubble including packing to compactness to lines and levels cost and conveyance of all materials
labour charges etc. complete as per direction of Departmental officers at site

for side wall

1 4.000 0.900 0.450 1.620
foundation

do 1 4.000 0.900 0.450 1.620

side wall super (.70+.50)/

1 4.000 1.300 3.120
structure 2

(.70+.50)/
do 1 4.000 1.300 3.120
2

(7.8+6.1)/
for apron 1 1.800 0.300 3.753
2

Total Quantity 13.233 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 13.233 cum

Say 13.233 cum @ Rs 2634.24 / cum Rs 34858.90

printed on 25-07-2018 11:12:54 page 3

PRICE TS No: 73315/2018-2019 EST NO:2018/69331

8 5.9.1
Centering and shuttering including strutting, etc. and removal of form for:Foundations, footings, bases of
columns, etc for mass concrete

for side wall top belt 2 4.000 0.075 0.600

do 2 4.000 0.075 0.600

for apron 2 1.800 0.075 0.270

Total Quantity 1.470 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 1.470 sqm

Say 1.470 sqm @ Rs 266.20 / sqm Rs 391.31

Service Tax Amount Rs 0.0

Total with Service Tax Rs 149920.30

Sl No Description No L B D CF Quantity Remark

2 Unforeseen item

Lump-Sum Total Rs 80.00

TOTAL Rs 150000.00

Rounded Total Rs 1,50,000

Rupees One Lakh Fifty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 11:12:54 page 4