PRICE TS No: 71315/2018-2019 EST NO:2018/95113

LSGD Section Karakurissi

Chullimunda 4 Cent Colony Road concrete- Annual Plan 2018-19 (Proj.No.260/18-
19)-Karakurussi GP
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 roadway

for rising slushy areas 1 18.000 2.700 0.100 4.860

Total Quantity 4.860 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.860 cum

Say 4.860 cum @ Rs 891.95 / cum Rs 4334.88

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 roadway

for roadway 1 47.000 2.700 126.900

deduction

for quarry muck 1 18.000 2.700 -48.600

Total Quantity 126.900 sqm

Total Deducted Quantity -48.600 sqm

Net Total Quantity 78.300 sqm

Say 78.300 sqm @ Rs 19.15 / sqm Rs 1499.45

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 roadway 1 47.000 2.700 0.150 19.035

Total Quantity 19.035 cum

Total Deducted Quantity 0.000 cum

printed on 25-07-2018 12:31:27 page 1

PRICE TS No: 71315/2018-2019 EST NO:2018/95113

Net Total Quantity 19.035 cum

Say 19.035 cum @ Rs 7553.97 / cum Rs 143789.82

Service Tax Amount Rs 0.0

Total with Service Tax Rs 149624.14

Sl No Description No L B D CF Quantity Remark

2 unforeseen item

Lump-Sum Total Rs 376.00

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 12:31:27 page 2