PRICE EST NO:2018/771

TS Register No: 5861/2017-2018

AS Register No:4203/2017-2018
SLTF Providing 20 mm bit CC to Mannorppally Poovathiappu road
Detailed Estimate

(Dsor year: 2016,Cost Index Applied for this estimate is 44.12%)

Sl No Description No L B D CF Quantity Remark

1 SUPPLY

1 55.1.a
Providing, laying and rolling of open graded premix carpet of 20 mm thickness with 0.27 cum of 12 mm
departmental aggregates premixed with 12.96 kg of bitumen per 10 sqm using penetration grade bitumen
to required line, grade and level on a previously prepared base, after priming the existing surface with 5
kg of bitumen (VG 30) 10 sqm including mixing in a suitable plant, laying and rolling with a three wheel
static roller of 80-100 KN capacity, finished to required level and grades,followed by a seal coat of 0.09
cum of 6 mm departmental aggregates premixed with 8.64 kg of bitumen per 10 sqm.
By Manual Means.

22 50.000 5.500 6050.000

Total Quantity 6050.000 sqm

Total Deducted Quantity 0.000 sqm

Net Total Quantity 6050.000 sqm

Say 6050.000 sqm @ Rs 141.30 / sqm Rs 854865.00

2 55.2 Public Works Department

Supplying and stacking 12mm hard blue granite broken stone in standard heaps for measurement(IRC
3.2.1.a)

PRICE22

30
50.000

1.500
5.500

1.500
0.027

0.020
163.350

1.350

Total Quantity 164.700 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 164.700 cum

Say 164.700 cum @ Rs 2447.97 / cum Rs 403180.65

3 55.3
Supplying and stacking 6mm hard blue granite broken stone in standard heaps for measurement(IRC
3.2.1.a)

22 50.000 5.500 0.009 54.450

Total Quantity 54.450 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 54.450 cum

Say 54.450 cum @ Rs 2447.97 / cum Rs 133291.96

printed on 08-05-2018 11:07:46 page 1

PRICE EST NO:2018/771

4 55.4
Supplying and stacking 36mm size hard broken stone in standard heaps for measurement.

113 1.500 1.500 0.070 17.798

Total Quantity 17.798 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 17.798 cum

Say 17.798 cum @ Rs 2360.77 / cum Rs 42016.98

5 55.8.a
Filling up pot holes (cut and formed to regular shapes and all loose and defective materials removed)
after supplying a prime coat of hot bitumen using 36mm departmental broken stone and compacting with
power roller to get a compact surface.

113 1.500 1.500 0.070 17.798

Total Quantity 17.798 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 17.798 cum

Say 17.798 cum @ Rs 3156.39 / cum Rs 56177.42

6 55.9.a
Filling up pot holes (cut and formed to regular shapes and all loose and defective materials removed)
after supplying a prime coat of hot bitumen using 12mm departmental broken stone and compacting with
Public Works Department
power roller to get a compact surface.

PRICE
30 1.500 1.500 0.020 1.350

Total Quantity 1.350 cum

Total Deducted Quantity 0.000 cum

Net Total Quantity 1.350 cum

Say 1.350 cum @ Rs 7096.66 / cum Rs 9580.49

Lumpsum for round off 887.00

TOTAL Rs 1500000.00

Rounded Total Rs 15,00,000

Rupees Fifteen Lakh Only

(Cost Index Applied for this estimate is 44.12%)

printed on 08-05-2018 11:07:46 page 2