EST No.

:LSGD/CELSGD/EST/2740/2022_5_1_1 (Edit Id : 2)
(Dsor year : 2018,Cost Index (Place : Calicut,Value : 136.44),GST : 18%

ABSTRACT ESTIMATE
LAC-ADS-2022-23 Sri. TP Ramakrishnan MLA-Construction of building for Koothali Family
health center, koothali pt-General Civil Work

Sl No Specification Quantity Rate Amount

1 Building
1.001 2.6.1
Earth work in excavation by mechanical means (Hydraulic excavator)/manual means
over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10 sqm on plan)
including disposal of excavated earth, lead up to 50 m and lift up to 1.5 m, disposed
earth to be levelled and neatly dressed.All kinds of soil
Net Total 290.730cum @201.32/cum 58529.76
1.002 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
Net Total 132.368cum @3284.23/cum 434726.96
1.003 5.1.3
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:1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm
nominal size)
Net Total 23.578cum @8078.71/cum 190479.82
1.004 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
Net Total 547.120cum @279.35/cum 152837.97
1.005 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)
Net Total 51.293cum @6410.36/cum 328806.60
1.006 5.9.1
Centering and shuttering including strutting, etc. and removal of form
for:Foundations, footings, bases of columns, etc for mass concrete
Net Total 210.652sqm @315.41/sqm 66441.75
1.007 5.9.5

Printed On 2023-03-10 15:26:49.611 1

 EST No. :LSGD/CELSGD/EST/2740/2022_5_1_1 (Edit Id : 2)
(Dsor year : 2018,Cost Index (Place : Calicut,Value : 136.44),GST : 18%

Sl No Specification Quantity Rate Amount

Centering and shuttering including strutting, etc. and removal of form for:Lintels,
beams, plinth beams, girders bressumers and cantilevers
Net Total 713.490sqm @611.22/sqm 436099.36
1.008 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
Net Total 13752.759kil
ogram @92.47/kilogram 1271717.62
1.009 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
Net Total 143.198cum @8545.86/cum 1223750.06
1.010 50.6.7.1
Laterate masonry with neatly dressed laterate stone of size 40x20x15cm or nearest
size in cement mortar 1:6 for foundation and basement including all cost of materials,
labour charges etc.
Net Total 19.665cum @6746.19/cum 132663.83
1.011 2.25
Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundation etc. in layers not exceeding 20 cm in depth, consolidating each deposited
layer by ramming and watering, lead up to 50 m and lift up to 1.5 m.
Net Total 665.290cum @243.22/cum 161811.83
1.012 4.1.5
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 20 mm nominal size)
Net Total 32.032cum @6930.24/cum 221989.45
1.013 5.9.6
Centering and shuttering including strutting, etc. and removal of form for:Columns,
Pillars, Piers, Abutments, Posts and Struts
Net Total 390.543sqm @812.35/sqm 317257.61
1.014 5.22A.6
Steel reinforcement for R.C.C work including straightening, cutting, bending, placing
in position and binding all complete above plinth level.Thermo - Mechanically
Treated bars of grade Fe-500D or more
Net Total 18508.451kg @92.47/kg 1711476.46
1.015 5.2.2
Reinforced cement concrete work in walls (any thickness), including attached
pilasters, buttresses, plinth and string courses, fillets, columns, pillars, piers,

Printed On 2023-03-10 15:26:49.611 2

 EST No. :LSGD/CELSGD/EST/2740/2022_5_1_1 (Edit Id : 2)
(Dsor year : 2018,Cost Index (Place : Calicut,Value : 136.44),GST : 18%

Sl No Specification Quantity Rate Amount

abutments, posts and struts etc. up tot floor five level excluding cost of centering,
shuttering, finishing and reinforcement :1:1.5:3( 1 cement : 1.5 coarse sand : 3 graded
stone aggregate 20 mm nominal size)
Net Total 30.013cum @10303.83/cum 309248.85
1.016 5.9.3
Centering and shuttering including strutting, etc. and removal of form for:Suspended
floors, roofs, landings, balconies and access platform
Net Total 431.576sqm @767.34/sqm 331165.53
1.017 5.9.7
Centering and shuttering including strutting, etc. and removal of form for:Stairs,
(excluding landings ) except spiral - staircases)
Net Total 21.053sqm @689.05/sqm 14506.57
1.018 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).
Net Total 98.232cum @10810.73/cum 1061959.63
Heading Total(Rs) 8425469.66
Total Estimation PAC 8425469.66
3 Extra Charges
Provision for GST
2.001
8425469.66 18.00% 1516584.54
Grand Total 9942054.20
Round off 7945.80
Rounded Total(Rs) 9950000.00
Rupees Ninety Nine Lakh Fifty Thousand

Printed On 2023-03-10 15:26:49.611 3