PRICE TS No: 71374/2018-2019 EST NO:2018/94986

LSGD Section Karakurissi

2018-19 -Karakurussi GP-Asarikulambu road concrete- Annual Plan 2018-19
(Proj.No.79/18-19)
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 road way

for rising slushy areas 1 16.000 2.500 0.100 4.000

Total Quantity 4.000 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.000 cum

Say 4.000 cum @ Rs 891.95 / cum Rs 3567.80

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 58.000 2.500 145.000

deduction

for quarry muck 1 16.000 2.500 -40.000

Total Quantity 145.000 sqm

Total Deducted Quantity -40.000 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 roadway

for road way 1 58.000 2.500 0.150 21.750

Total Quantity 21.750 cum

Total Deducted Quantity 0.000 cum

printed on 25-07-2018 11:43:47 page 1

PRICE TS No: 71374/2018-2019 EST NO:2018/94986

Net Total Quantity 21.750 cum

Say 21.750 cum @ Rs 7553.97 / cum Rs 164298.85

Service Tax Amount Rs 0.0

Total with Service Tax Rs 169877.40

Sl No Description No L B D CF Quantity Remark

2 unforeseen item

Lump-Sum Total Rs 123.00

TOTAL Rs 170000.00

Rounded Total Rs 1,70,000

Rupees One Lakh Seventy Thousand Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 11:43:47 page 2