Name of Work : Providing and Laying of Black Topping using Paver Machines @ billal palli street in Kayalpatnam Municipality

DETAILED ESTIMATE Sl. No Description No. L B D Quantity

Collection and supply of well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the 1 site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete south street road east to west 1 1 1 middle street road east to west 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 0.15 0.15 0.15 0.15 0.15 0.15 4.03 84.38 6.75 4.03 84.38 6.75 190.31 (or) Collection and supply of Red gravel from the approved quarry including cost and conveyance of all materials to the site and 2 stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete south street road east to west 1 1 1 middle street road east to west 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 0.15 0.15 0.15 0.15 0.15 0.15 4.03 84.38 6.75 4.03 84.38 6.75 190.31 (or) Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum 3 moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification. 382.00 m3 191.00 m3 191.00 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 4 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 south street road east to west 1 1 1 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 0.075 0.075 0.075 0.075 0.075 0.075 (or) 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 5 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 south street road east to west 1 1 1 middle street road east to west 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 0.075 0.075 0.075 0.075 0.075 0.075 2.02 42.19 3.38 2.02 42.19 3.38 95.16 (or) 96.00 m3 2.02 42.19 3.38 2.02 42.19 3.38 95.16 96.00 m3

middle

street road east to west

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area 6 including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503 south street road east to west 1 1 1 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 (or) 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) south street road east to west 1 1 1 1 1 1 x x x x x x 1 5 1 1 5 1 5.00 30.00 12.00 5.00 30.00 12.00 7.00+3.75/2 3.75 3.75 7.00+3.75/2 3.75 3.75 (or) 7 Labour Welfare Fund (0.3%) 8 Contingencies and other unforeseen charges and P.S Charges etc complete. 26.88 562.50 45.00 26.88 562.50 45.00 1268.75 1269.00 m2 LS LS 26.88 562.50 45.00 26.88 562.50 45.00 1268.75 1269.00 m2

middle

street road east to west

middle

street road east to west

Overseer, Kayalpatnam Municipality

Municipal Engineer , Kayalpatnam Municipality,

1268.75

Name of Work :

Providing and Laying of Black Topping using Paver Machines @ billal palli main street in Kayalpatnam Municipality

Abstract Estimate
Estimate Amount : 7,00,000/Sl. No Qty Description Rate Per Amount

191.00 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 258.05 departmental gauge for pre measurement and all other incidental charges etc., complete 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 271.80 departmental gauge for pre measurement and all other incidental charges etc., complete 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

49288

191.00 m3

1m

51914

382.00 m3

12.80

1 m3

4890

96.00 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 1340.20 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

1m

128659

96.00 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 1599.30 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 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

1m

153533

1269.00 m2

29.89

1 m2

37930

1269.00 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 196.95 a previously prepared bituminous base to the requirements of the specification (As per job mix formula) Labour Welfare Fund (0.3%) Contingencies and other unforeseen charges including P.S. Charges

1 m2

249930

7 8

LS LS

LS LS

2100 21757 700000

(Rupees Seven Lakhs Only)

Overseer, Kayalpatnam Municipality

Municipal Engineer Kayalpatnam Municipality,

676143

TENDER SCHEDULE
Name of work :

Providing BT Surface @ billal palli main street in Kayalpatnam Municipality EMD Rs.7000/TNBPSS NO Unit Rates in Figures Words

Estimate Amount : 7,00,000/Sl. No Qty. Description of work 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 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 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.

191.00 m3

1m (One cubic metre)

191.00 m3

1 m3 (One cubic metre)

Municipal Engineer,
1 m3 (One cubic metre)

382.00 m3

25

No. of over writings No. of Corrections

Municipal Engineer, Signature of the Contractor Municipal Engineer,

96.00 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 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

Municipal Engineer,

404

1m (One cubic metre)

Municipal Engineer,

96.00 m3

404

1 m3 (One cubic metre)

No. of over writings No. of Corrections

Municipal Engineer, Municipal Engineer, Signature of the Contractor

1269.00 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

509

1m (One square metre)

Municipal Engineer,
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)

1269.00 m2

1m (One square metre)

No. of over writings No. of Corrections

Signature of the Contractor Municipal Engineer,

Name fo the work: Sl. Qty.

COMPARATIVE STATEMENT Providing and Laying of Black Topping using Paver Machines @ billal palli street in Kayalpatnam Municipality Description of work As per Estimate Rate Amount 258.05 271.80 12.80 1340.20 49287.55 51913.80 4889.60 128659.20 Thiru..S.Paulraj Rate 280.00 290.00 15.00 1450.00 Amount 53480.00 55390.00 5730.00 139200.00 Thiru.R.Nagoor meerasha Rate 270.00 285.00 13.00 1405.50 Amount 51570.00 54435.00 4966.00 134928.00

1 2 3 4

191.00 m3 cost and conveyance etc.complete. 191.00 m3 cost and conveyance etc.complete.

Collectio and supply of well gravel from approved qry including all

Collectio and supply of Red gravel from approved qry including all

382.00 m3 Filling the gravel as per standard specification

Providing and laying the WBM 75mm compacted thickness with

96.00 m3 grade II metal 1cum of 63mm-45mm IRC metal with 0.24 cum of red
gravel including all cost and conveyance etc.complete. Providing and laying the WBM 75mm compacted thickness with

96.00 m3 grade III metal 1cum of 53mm-22.4mm IRC metal with 0.24 cum of
red gravel including all cost and conveyance etc.complete.

1599.30

153532.80

1625.00

156000.00

1676.00

160896.00

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost 6 1269.00 m2 of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503 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)

29.89

37930.41

32.00

40608.00

31.30

39719.70

7 1269.00 m

196.95

249929.55

210.00

266490.00

206.50

262048.50

676142.91

716898.00
-40755.09 6.03% above the ER

708563.20
-32420.29 4.79% above the ER

The Lowest Rate Quoted by Thiru. R.Nagoor meeransha at 4.79% above the Estimate Rate may be approved for Tender Concurrence.

Overseer

M.E

-4.79489 -6.02759