PRICE TS No: 71290/2018-2019 EST NO:2018/94909

LSGD Section Karakurissi

Karakurussi Gramapanchayath 2018-19Aalumpuram Kakkasheripadam Road side
protection and concrete -Pr No :268/18-19
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 Side Wall Construction

1 2.8.1
Earth work in excavation by mechanical means (Hydraulic excavator) /manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift up to 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m.All kinds of soil

for side wall

foundation 1 10.000 0.700 0.450 3.150

do 1 10.000 0.900 0.450 4.050

Total Quantity 7.200 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 7.200 cum

Say 7.200 cum @ Rs 228.38 / cum Rs 1644.34

2 60.7.1
DRY RUBBLE MASONRY _ Dry rubble without concrete levelling course masonry with good quality
blasted rubble including packing to compactness to lines and levels cost and conveyance of all materials
labour charges etc. complete as per direction of Departmental officers at site

for side wall

for foundation 1 10.000 0.700 0.450 3.150

do 1 10.000 0.900 0.450 4.050

(.60+.50)/
for super structure 1 10.000 1.200 6.600
2

(.80+.50)/
for super structure 1 10.000 1.500 9.750
2

Total Quantity 23.550 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 23.550 cum

Say 23.550 cum @ Rs 2634.24 / cum Rs 62036.35

3 4.1.5
Providing and laying in position cement concrete of specified grade excluding the cost of centering and
shuttering - All work up to plinth level:1:3:6 (1 cement : 3 coarse sand : 6 graded stone aggregate 20 mm

printed on 25-07-2018 12:42:02 page 1

PRICE TS No: 71290/2018-2019 EST NO:2018/94909

nominal size)

for sidee wall

top belt 1 20.000 0.500 0.075 0.750

Total Quantity 0.750 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 0.750 cum

Say 0.750 cum @ Rs 6762.31 / cum Rs 5071.73

Service Tax Amount Rs 0.0

Total with Service Tax Rs 68752.42

Sl No Description No L B D CF Quantity Remark

2 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 15.800 3.000 0.100 4.741

Total Quantity 4.741 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.741 cum

Say 4.741 cum @ Rs 891.95 / cum Rs 4228.73

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 37.000 3.000 111.000

deduction

for quarry muck 1 15.800 3.000 -47.400

Total Quantity 111.000 sqm

Total Deducted Quantity -47.400 sqm

Net Total Quantity 63.600 sqm

Say 63.600 sqm @ Rs 19.15 / sqm Rs 1217.94

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

printed on 25-07-2018 12:42:02 page 2

PRICE TS No: 71290/2018-2019 EST NO:2018/94909

tamping complete

for road way

for road way 1 37.000 3.000 0.150 16.650

Total Quantity 16.650 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 16.650 cum

Say 16.650 cum @ Rs 7553.97 / cum Rs 125773.60

Service Tax Amount Rs 0.0

Total with Service Tax Rs 131220.28

Sl No Description No L B D CF Quantity Remark

3 Unforeseen item

Lump-Sum Total Rs 27.00

TOTAL Rs 200000.00

Rounded Total Rs 2,00,000

Rupees Two Lakh Only

(Cost Index Applied for this estimate is 37.25%)

printed on 25-07-2018 12:42:02 page 3