PRICE TS No: 71391/2018-2019 EST NO:2018/94998

LSGD Section Karakurissi

2018-19 Arappara School Vazhuppini Road concrete (Proj.No.247/18-19)
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 rising slushy areas

for roadway 1 27.000 3.000 0.100 8.100

Total Quantity 8.100 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 8.100 cum

Say 8.100 cum @ Rs 891.95 / cum Rs 7224.80

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

for road way 1 62.000 3.000 186.000

deduction

for quarry muck 1 27.000 3.000 -81.000

Total Quantity 186.000 sqm

Total Deducted Quantity -81.000 sqm

Net Total Quantity 105.000 sqm

Say 105.000 sqm @ Rs 19.15 / sqm Rs 2010.75

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 roadway 1 62.000 3.000 0.150 27.900

Total Quantity 27.900 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 27.900 cum

printed on 25-07-2018 11:28:06 page 1

PRICE TS No: 71391/2018-2019 EST NO:2018/94998

Say 27.900 cum @ Rs 7553.97 / cum Rs 210755.76

Service Tax Amount Rs 0.0

Total with Service Tax Rs 219991.31

Sl No Description No L B D CF Quantity Remark

2 Unforeseen item

Lump-Sum Total Rs 9.00

TOTAL Rs 220000.00

Rounded Total Rs 2,20,000

Rupees Two Lakh Twenty Thousand Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 11:28:06 page 2