PRICE TS No: 21380/2018-2019 EST NO:2018/63941

LSGD Section Karakurissi

2018-19 Karakkurissi GP -Aalupuramcolony road tarring, Proj no 66/18-19
Detailed Estimate

(Cost Index Applied for this estimate is 37.25%)

Sl No Description No L B D CF Quantity Remark

1 tarring

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

1 8.000 2.400 0.100 1.920

1 10.000 2.000 0.120 2.400

Total Quantity 4.320 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 4.320 cum

Say 4.320 cum @ Rs 891.95 / cum Rs 3853.22

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

1 45.000 3.000 135.000

1 8.000 2.400 -19.200

1 10.000 2.000 -20.000

Total Quantity 135.000 sqm

Total Deducted Quantity -39.200 sqm

Net Total Quantity 95.800 sqm

Say 95.800 sqm @ Rs 19.15 / sqm Rs 1834.57

Service Tax Amount Rs 0.0

Total with Service Tax Rs 5687.79

Sl No Description No L B D CF Quantity Remark

2 tarring

printed on 25-07-2018 15:59:24 page 1

PRICE TS No: 21380/2018-2019 EST NO:2018/63941

1 4.9
Wet Mix Macadam
Providing, laying, spreading and compacting graded stone aggregate to wet mix macadam specification
including premixing the material with water at OMC in mechanical mixer (Pug Mill), carriage of mixed
material by tipper to site, laying in uniform layers in sub-base/base course on a well prepared sub-base
and compacting with smooth wheel roller of 80 to 100kN weight to achieve the desired density including
lighting, barricading and maintenance of diversion, etc as per Tables 400.11 & 400.12 and Technical
Specification Clause 406.
By Mechanical Means with 1 km lead

for road way

Ist metalled portion 1 45.000 3.000 0.075 10.125

1 45.000 3.000 0.150 20.250

patches 5 2.000 1.500 0.075 1.125

8 1.800 1.500 0.075 1.620

Total Quantity 33.120 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 33.120 cum

Say 33.120 cum @ Rs 2984.87 / cum Rs 98858.89

2 75.5.1.1pb
Prime Coat - Low porosity - With Packed Bitumen Rates
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base
including cleaning of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical
means as per Technical Specification Clause 502

for road way

1 90.000 3.000 270.000

Total Quantity 270.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 270.000 sqm

Say 270.000 sqm @ Rs 75.48 / sqm Rs 20379.60

3 75.5.2.3pb
Tack Coat - With Packed Bitumen Rates
Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at the rate of
0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer & cleaned with Hydraulic
broom as per Technical Specification Clause 503.

for road way

1 90.000 3.000 270.000

Total Quantity 270.000 sqm

printed on 25-07-2018 15:59:24 page 2

PRICE TS No: 21380/2018-2019 EST NO:2018/63941

Total Deducted Quantity 0.000 sqm

Net Total Quantity 270.000 sqm

Say 270.000 sqm @ Rs 14.10 / sqm Rs 3807.00

4 75.5.9.1.2pb
20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified bitumen) Binder -
Bitumen S-65 - Packed Bitumen Rates
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm to
5.6 mm aggregates either using penetration grade bitumen or emulsion to required line, grade and level
to serve as wearing course on a previously prepared base, including mixing in a suitable plant, laying and
rolling with a three wheel 80-100 kN static roller capacity, finished to required level and grades to be
followed by seal coat of either Type A or Type B or Type C as per Technical Specification Clause 508.
Case - I By Manual Means
(II)Bitumen (S-65)

for road way

1 90.000 3.000 270.000

Total Quantity 270.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 270.000 sqm

Say 270.000 sqm @ Rs 165.66 / sqm Rs 44728.20

5 75.5.12.A.3.2pb
Seal Coat - Manual Means - Type C - Bitumen S-65 - Packed Bitumen Rates
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade
and cross fall using Type A, Type B and Type C as per Technical Specification Clause 510
A.By Manual Means
Case III : Type C
(II)Bitumen (S-65)

for road way

1 90.000 3.000 270.000

Total Quantity 270.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 270.000 sqm

Say 270.000 sqm @ Rs 66.01 / sqm Rs 17822.70

6 3.14
Construction of Subgrade and Earthen Shoulders
Construction of subgrade and earthen shoulders with approved material obtained from borrow pits with all
lifts and leads, transporting to site, spreading, grading to required slope and compacted to meet
requirement of Table 300.2 with lead upto 1000 m as per Technical Specification Clause 303.1.

for road way

printed on 25-07-2018 15:59:24 page 3

PRICE TS No: 21380/2018-2019 EST NO:2018/63941

2 90.000 0.200 (.1+.15/2) 6.300

Total Quantity 6.300 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 6.300 cum

Say 6.300 cum @ Rs 428.59 / cum Rs 2700.12

Service Tax Amount Rs 0.0

Total with Service Tax Rs 188296.51

Sl No Description No L B D CF Quantity Remark

3 LSfor unforeseen item and provision for GST

Lump-Sum Total Rs 6016.00

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 15:59:24 page 4