Name of Work :

DETAILED ESTIMATE

Description No. L B D Quantity

1

Main street (east to west) 1 x 1 80.00 4.00 0.20 64.00

Ist cross Street south to North 1 x 1 125.00 4.00 0.20 100.00

IInd cross Street south to North 1 x 1 125.00 4.00 0.20 100.00

south side street 1 x 1 100.00 4.00 0.20 80.00

344.00

(or) 345.00

2

Main street (east to west) 1 x 1 80.00 4.00 0.15 48.00

Ist cross Street south to North 1 x 1 125.00 4.00 0.15 75.00

IInd cross Street south to North 1 x 1 125.00 4.00 0.15 75.00

south side street 1 x 1 100.00 4.00 0.15 60.00

side berms 1 x 1 430.00 0.60 0.10 25.80

283.80

(or) 284.00

3

629.00

Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

Sl. No

Collection and supply of well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

m3

Collection and supply of Red gravel from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

m3

Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification.

m3

4

Main street (east to west) 1 x 1 80.00 3.75 0.075 22.50

Ist cross Street south to North 1 x 1 125.00 3.75 0.075 35.16

IInd cross Street south to North 1 x 1 125.00 3.75 0.075 35.16

south side street 1 x 1 100.00 3.75 0.075 28.13

120.94

(or) 121.00

5

Main street (east to west) 1 x 1 80.00 3.75 0.075 22.50

Ist cross Street south to North 1 x 1 125.00 3.75 0.075 35.16

IInd cross Street south to North 1 x 1 125.00 3.75 0.075 35.16

south side street 1 x 1 100.00 3.75 0.075 28.13

120.94(or) 121.00

6

Main street (east to west) 1 x 1 80.00 3.75 300.00

Ist cross Street south to North 1 x 1 125.00 3.75 468.75

IInd cross Street south to North 1 x 1 125.00 3.75 468.75

south side street 1 x 1 100.00 3.75 375.00

1612.50

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 – 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification

m3

Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 – 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification

m3

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

(or) 1613.00

Main street (east to west) 1 x 1 80.00 3.75 300.00

Ist cross Street south to North 1 x 1 125.00 3.75 468.75

IInd cross Street south to North 1 x 1 125.00 3.75 468.75

south side street 1 x 1 100.00 3.75 375.00

1612.50

(or) 1613.00

7 Labour Welfare Fund (0.3%) LS

8 LS

Overseer, Kayalpatnam Municipality Kayalpatnam Municipality,

m2

Providing and laying Semi Dense Bituminous Concrete of 25mm thickness which work shall consist of construction in a single course binder / wearing source on a previously prepared bituminous base to the requirements of the specification (As per job mix formula)

m2

Contingencies and other unforeseen charges and P.S Charges etc complete.

Municipal Engineer ,

Name of Work :

Abstract Estimate

Estimate Amount : 9,00,000/-

Qty Description Rate Per Amount

1 345.00 258.05 89027

2 284.00 271.80 77191

3 629.00 12.80 8051

4 121.00 1340.20 162164

Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

Sl. No

m3

Collection and supply of Well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

1 m3

m3

Collection and supply of Red gravel from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

1 m3

m3

Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification.

1 m3

m3

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 – 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

5 121.00 1599.30 193515

6 1613.00 29.89 48213

7 1613.00 196.95 317680

8 LS Labour Welfare Fund (0.3%) LS 2700

9 LS LS 1458

900000

(Rupees Nine Lakhs Only)

Overseer, Municipal Engineer Kayalpatnam Municipality Kayalpatnam Municipality,

m3

Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 – 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

m2

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

1 m2

m2

Providing and laying Semi Dense Bituminous Concrete of 25mm thickness which work shall consist of construction in a single course binder / wearing source on a previously prepared bituminous base to the requirements of the specification (As per job mix formula)

1 m2

Contingencies and other unforeseen charges including P.S. Charges

895842

TENDER SCHEDULE

Name of work : Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

Estimate Amount : 9,00,000/- EMD Rs.9000/- Tender date: 07.11.2012

Qty. Description of work UnitRates in

Figures Words

1 345.00 6

2 284.00 6

3 629.00 25

No. of Corrections Signature of the Contractor

Sl. No

TNBPSSNO

m3

Collection and supply of Well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

1 m3

(One cubic

metre)

m3

Collection and supply of Red gravel from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete

1 m3

(One cubic

metre)

m3

Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification.

1 m3

(One cubic

metre)

No. of over writings

4 121.00 404

5 121.00 404

m3

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 – 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

(One cubic

metre)

m3

Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 – 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 – 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

(One cubic

metre)

No. of over writings

No. of Corrections Signature of the Contractor

6 1613.00 509

7 1613.00

Signature of the Contractor

No. of Corrections

m2

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

1 m2

(One square metre)

m2

Providing and laying Semi Dense Bituminous Concrete of 25mm thickness which work shall consist of construction in a single course binder / wearing source on a previously prepared bituminous base to the requirements of the specification (As per job mix formula)

1 m2

(One square metre)

No. of over writings

Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

Estimate Amount : 9,00,000/- EMD Rs.9000/- Tender date: 07.11.2012

COMPARATIVE STATEMENTName fo the work: Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

Qty. Description of workAs per Estimate Thiru..S.Paulraj Thiru.S.Kumaresan

Rate Amount Rate Amount Rate Amount

1 345.00 258.05 89027.25 260.00 89700.00 258.00 89010.00

2 284.00 271.80 77191.20 275.00 78100.00 271.50 77106.00

3 629.00 Filling the gravel as per standard specification 12.80 8051.20 15.00 9435.00 12.50 7862.50

4 121.00 1340.20 162164.20 1350.00 163350.00 1340.00 162140.00

5 121.00 1599.30 193515.30 1600.00 193600.00 1599.00 193479.00

6 1613.00 m2 29.89 48212.57 30.00 48390.00 29.50 47583.50

7 1613.00 196.95 317680.35 200.00 322600.00 196.50 316954.50

895842.07 905175.00 894135.50

-9332.93 1706.57

1.04% above the ER 0.19% less than the ER

The Lowest Rate Quoted by Thiru. S.Kumaresan at 0.19% less than the

Estimate Rate may be approved for Tender Concurrence.

Sl.

No

m3 Collectio and supply of well gravel from approved qry including all cost and conveyance etc.complete.

m3 Collectio and supply of Red gravel from approved qry including all cost and conveyance etc.complete.

m3

m3Providing and laying the WBM 75mm compacted thickness with grade II metal 1cum of 63mm-45mm IRC metal with 0.24 cum of red gravel including all cost and conveyance etc.complete.

m3Providing and laying the WBM 75mm compacted thickness with grade III metal 1cum of 53mm-22.4mm IRC metal with 0.24 cum of red gravel including all cost and conveyance etc.complete.

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

m2

Providing and laying Semi Dense Bituminous Concrete of 25mm thickness which work shall consist of construction in a single course binder / wearing source on a previously prepared bituminous base to the requirements of the specification (As per job mix formula)

Overseer M.E

0.190499

-1.041805

The Lowest Rate Quoted by Thiru. S.Kumaresan at 0.19% less than the

Providing and Laying of Black Topping using Paver Machines @ Mahalra colony street in Kayalpatnam Municipality

125.00M

125.00 M

8

0.0

0M

100.00 M

Municipality office road

Existing BT Road

Proposed BT Road