PRICE TS No: 12998/2018-2019 EST NO:2018/55223

LSGD Section Karakurissi

2018-19 Karakurissi GP -EMS Aanavaramp road concrete , Proj no 55/18-19
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 1 10.000 2.900 0.120 3.480

Total Quantity 3.480 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 3.480 cum

Say 3.480 cum @ Rs 891.95 / cum Rs 3103.99

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 surface 1 19.000 2.900 55.100

Total Quantity 55.100 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 55.100 sqm

Say 55.100 sqm @ Rs 19.15 / sqm Rs 1055.17

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 29.000 2.900 0.150 12.615

Total Quantity 12.615 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 12.615 cum

Say 12.615 cum @ Rs 7553.97 / cum Rs 95293.33

Service Tax Amount Rs 0.0

printed on 25-07-2018 14:59:18 page 1

PRICE TS No: 12998/2018-2019 EST NO:2018/55223

Total with Service Tax Rs 99452.48

Sl No Description No L B D CF Quantity Remark

2 unforeseen items

Lump-Sum Total Rs 548.00

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 14:59:18 page 2