PRICE TS No: 31121/2018-2019 EST NO:2018/72911

LSGD Section Karakurissi

2018-19 Karakkurissi GP- Aakkam pothuvaayil road concrete, Proj no 56/18-19
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Road concrete

1 51.2.3
Filling with Quarry Muck
Filling up low lying and water logged areas with local material/ quarry muck, spreading in layers, leveling
the top at site and consolidation by ramming, etc complete for improving the CBR value of subgrade

For raising slushy areas

For filling 5 2.400 1.800 0.100 2.160

do 4 1.200 1.500 0.100 0.720

Total Quantity 2.880 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 2.880 cum

Say 2.880 cum @ Rs 891.95 / cum Rs 2568.82

2 2.28.1
Surface dressing of the ground including removing vegetation and in-equalities not exceeding 15 cm
deep and disposal of rubbish, lead up to 50 m and lift up to 1.5 m.All kinds of soil

For road way

1 34.000 2.500 85.000

deduction for quarry muck

5 2.400 1.800 -21.600

4 1.200 1.500 -7.199

Total Quantity 85.000 sqm

Total Deducted Quantity -28.799 sqm

Net Total Quantity 56.201 sqm

Say 56.201 sqm @ Rs 19.15 / sqm Rs 1076.25

3 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
tamping complete

For road way

For road way 1 34.000 2.500 0.150 12.750

Total Quantity 12.750 cum

printed on 25-07-2018 15:17:08 page 1

PRICE TS No: 31121/2018-2019 EST NO:2018/72911

Total Deducted Quantity 0.000 cum

Net Total Quantity 12.750 cum

Say 12.750 cum @ Rs 7553.97 / cum Rs 96313.12

Service Tax Amount Rs 0.0

Total with Service Tax Rs 99958.18

Sl No Description No L B D CF Quantity Remark

2 unforeseen item

Lump-Sum Total Rs 42.00

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 15:17:08 page 2