Professional Documents
Culture Documents
Vedasandur
NAME OF PANCHAYAT
Vellampatty
THAI 2015 - 16
ESTIMATE AMOUNT
ADMINISTRATIVE SANCTION NO.
The above work has been proposed under the scheme of THAI 2015 - 16
The above street is a earthen surface and it becomes slushy during
rainy seasons. So the people living on the sides of the street found very
difficult to ride & to cross the street. Hence it is necessary to provide Paver
block pavement to the street.
LUMPSUM PROVISIONS
Necessary provisions have also been made for Name Board & Photo and
Rain water harvesting structures.
25.08.15
ABSTRACT ESTIMATE
Name of Work: Providing Paver block pavement at Vellampatty west habitation area. H/O:
Vellampatty.
Estimate
Amount:
QTY
4.00
2.00
DESCRIPTION OF WORK
RATE
UNIT
AMOUNT
50.60
CUM
202.00
CUM
5388.00
CUM
9059.00
CUM
12702.00
Sqm
8922.00
801.01
149937
239.00
Sqm 113364.00
LS
LS
300.00
LS
LS
0.00
TOTAL
149937.00
DETAILED ESTIMATE
Name of Work: Providing Paver block pavement at Vellampatty west habitation area. H/O:
Vellampatty.
Sl.
No
1
Description of work
Nos.
Quantity
Earthwork excavation in all clauses of soils and depositing on bank with initial
lead and lift for foundation as per ss20B
core wall 1 x 2
33.33
0.30
0.20
4.00
4.00
Cement concrete 1:4:8 mix using 40mm ISS HBG metal including cost and
conveyance of all matials to site and all labour charges etc., complete.
core wall 1 x 2
33.33
0.30
0.10
2.00
2.00
road 1 x 1
32.87
3.44
0.10
11.31
11.31
Cement concrete 1:3:6 mix using 40mm ISS HBG metal including cost and
conveyance of all matials to site and all labour charges etc., complete.
core wall 1 x 2
33.33
0.23
0.28
4.29
4.29
Supply and errection of steel centering for sides and soffits of cc works including
cost and conveyance of all matials to site and all labour charges etc., complete.
core wall 2 x 2
33.33
0.28
37.33
37.33
Sl.
No
Description of work
Nos.
Quantity
Supplying & Laying interlocking Paver Blocks of 80cm thick of require shaoe in
CC 1:1:2 using 10 - 12 mm HBG Metal including cost of shuttering laying
6 vibrating (with mechanical Vibrating) finishing curing and cost includers for
hydraulic pressed machine and the cost including transporting charges etc.,
complete complying standard specification
road 1 x 1
32.87
3.44
113.07
113.07
Ls
LS
LEAD STATEMENT
SL.
NO.
MATERIAL
LEAD
CEMENT
15
4870.00
77.55
4947.55
Steel
15
50925.00
77.55
51002.55
Sand
25
176.40
193.30
369.70
848.00
34.76
882.76
1180.00
34.76
1214.76
1095.00
34.76
1129.76
806.00
34.76
840.76
568.08
34.76
602.84
502.00
34.76
536.76
10 COUNTRY BRICKS
4725.00
7.33
4732.33
11 US GRAVEL
157.00
8.69
165.69
DATA SHEET
SUB DATA
SL.
QUANTIT
NO
DESCRIPTION
Y
.
1 CEMENT MORTAR 1:2 MIX - 1
COST OF CEMENT
COST OF SAND
TOTAL FOR 1m3
2 CEMENT MORTAR 1:3 MIX - 1m3
RATE
UNIT
AMOUNT
720.00 Kg
1.00 m3
4947.55 Mt
369.70 m3
3562.24
369.70
3931.94
480.00 Kg
1.00 m3
4947.55 Mt
369.70 m3
2374.82
369.70
2744.52
52.40
2796.92
COST OF CEMENT
COST OF SAND
FOR CONCRETE WORKS - 1m3
1.00 m3
MIXING CHARGES
FOR MASONRY WORKS - 1m3
3 CEMENT MORTAR 1:4 MIX - 1m3
360.00 Kg
1.00 m3
1.00 m3
COST OF CEMENT
COST OF SAND
FOR CONCRETE WORKS - 1m3
MIXING CHARGES
FOR MASONRY WORKS - 1m3
52.40 m3
4947.55 Mt
369.70 m3
52.40 m3
1781.12
369.70
2150.82
52.40
2203.22
MAIN DATA
SL.
QUANTITY
NO.
1
RATE
PER
AMOUNT
Earthwork excavation in all clauses of soils and depositing on bank with initial lead and
lift for foundation as per ss20B
For Pavement
For Drain
For Foundation
DESCRIPTION
50.60 m3
50.60
50.60 m3
75.90
50.60 m3
101.20
Filling the Carted revier sand including cost and conveyance of meterials and laying
charges.
1.00 m3
1.00 m3
369.70 m3
369.70
15.60 m3
15.60
385.30
3 Filling the US garavel including cost and conveyance of meterials and laying charges.
1.00 m3
Cost of US gravel
1.00 m3
165.69 m3
165.69
5.16 m3
5.16
170.85
Cement concrete 1:4:8 mix using 40mm ISS HBG metal including cost and conveyance of
all matials to site and all labour charges etc., complete for 10m3
9.00 m3
4.50 m3
1.8 Nos.
882.76 m3
7944.84
2150.82 m3
9678.69
Mason II class
404.00 E
727.20
17.70 Nos.
Mazdoor I class
282.00 E
4991.40
14.10 Nos.
Mazdoor II class
255.00 E
3595.50
Total for 10 m3
26937.63
Labour charges
0.48 Nos.
Mate
300.00 day
144.00
2.00 Nos.
Mazdoor (Skilled)
291.00 day
582.00
260.00 day
2600.00
10.00 Nos.
Total
3326.00
Sub Data : 2
Machinery
charges
12.00 Nos.
363.00 Hour
4356.00
30.00 Nos.
460.00 Hour
13800.00
386.00 Hour
1930.00
363.00 Hour
4356.00
5.00 Nos.
12.00 Nos.
Total
24442.00
Main Data :
237.60 Nos.
602.84 Cum
143234.78
122.40 Nos.
536.76 Cum
65699.42
Water
120.00 Ltr
3600.00
3326.00 day
3326.00
24442.00 day
24442.00
30.00 Ltr
1.00 day
Labour charges
1.00 day
Machinery charges
240302.20
801.01
Suopply & Laying interlocking Paver Blocks of 80cm thick of require shaoe in CC 1:1:2
using 10-12mm HBG metal including cost of shuttering laying vibrating (with mechanical
6
Vibrating) finishing curing and includers for hydraulic pressed machine and the Cost
including tansporting charges etc.. Complete complying standard specification
Sub Data : 1
1440.00 Kg
1.00 m3
COST OF CEMENT
COST OF SAND
4947.55 Mt
369.70 m3
7124.47
369.70
7494.17
Sub Data : 2
CC1:1:2 using 10-12mm HBG metal including all labour charges etc..
Cost of 10mm HBG Metal
840.76 Cum
1129.76 Cum
Total
1970.52
985.26 Cum
9.00 Cum
985.26 Cum
8867.34
4.50 Cum
7494.17 Cum
33723.77
1.80 Nos.
Masion II Class
404.00 E
727.20
17.70 Nos.
Mazdoor I Class
282.00 E
4991.40
14.10 Nos.
Mazdoor II Class
255.00 E
3595.50
CC1:1:2
Total for 10 m3
51905.21
5190.52
0.0022 Cum
CC 1 : 1 : 2
5190.52 Cum
11.42
1.00 Ls
4.40
4.40
1.00 Ls
4.60
4.60
1.00 Ls
4.60
4.60
Total for 1 m3
Amount of paver block Per Sqm
25.02
25.02
893.57
Main Data :
10.00 Sqm
CC 1 : 1 : 2
893.57 Sqm
1.00 Nos.
Mason II class
404.00 E
404.00
1.00 Nos.
Mazdoor I class
282.00 E
282.00
1.50 Nos.
Mazdoor II class
255.00 E
382.50
1.00
21.80
21.80
Total for 10 m2
10026.00
1002.60
Cement concrete 1:3 : 6 mix using 40mm ISS HBG metal including cost and conveyance
of all matials to site and all labour charges etc., complete for 10m3
9.00 m3
4.50 m3
1.8 Nos.
882.76 m3
7944.84
2744.52 m3
12350.34
Mason II class
404.00 E
727.20
17.70 Nos.
Mazdoor I class
282.00 E
4991.40
14.10 Nos.
Mazdoor II class
255.00 E
3595.50
Total for 10 m3
29609.28
8935.70
2960.93
Supply and errection of Centering and shuttering charges for all RCC (or)
PCC wall works charges
1 m2
239.00
RATE OF MATERIALS
SL.
NO.
MATERIALS
1 CEMENT
COST
4870.00
50925.00
176.40
176.40
5 ROUGH STONE
379.00
6 BOND STONE
520.00
7 CUT STONE
288.00
848.00
1180.00
950.50
11 COUNTRY BRICKS
4725.00
12 SHELL LIME
1260.00
13 SLACKED LIME
929.00
652.00
15 PRESSED TILES
17 BINDING WIRE
18 US GRAVEL
10335.00
LABOUR RATE
ENAMEL PAINT
FILLING CHARGES-OTHER THAN
SAND
CONVEYANCE in KM
0 - 10
20-Oct 20 - 40 40 - 80
5.43
5.43
8.69
8.69
8.69
8.69
5.60
8.69
8.69
8.69
7.33
0.00
0.00
5.97
9.77
4.65
4.65
7.44
7.44
7.44
7.44
4.65
7.44
7.44
7.44
6.28
0.00
0.00
5.12
8.37
4.00
4.00
6.40
6.40
6.40
6.40
4.00
6.40
6.40
6.40
5.40
0.00
0.00
4.40
7.20
3.45
3.45
6.00
6.00
6.00
6.00
3.20
6.00
6.00
6.00
4.65
0.00
0.00
3.80
6.20
8.69
7.44
6.40
6.00
45.60
157.00
I.C
15.60
441.00
392.00
451.00
404.00
282.00
255.00
361.00
336.00
292.00
52.40
50.60
42.35
242.55
17.75
TENDER REGISTER
Name of Work: Providing Paver block pavement at Vellampatty west habitation area. H/O: Vellampatty.
149937
Date of Tender :
Whether the
Certificate or
Verificationor
clearance of income
tax assesments has
been obtained from
the contractor for the
year concerned
Tender
percentage
S.N
o
Name of Tender
Whether regitered
contractor or not if
registered the serial
No.of in the Register
or contractor
K.Subiramani
Yes
Yes
-4.03 %
M.Ramachandiran
Yes
Yes
-3.94 %
12.12.2013
Order of the
Recommendations of
authority
Amount of
the Commissions and component to
Deposit
Engineer If there is one accept the
tender
Ch No
- Rs5400/
Date :12.12.2013
Ch No
- Rs5400/
Date :12.12.2013
ASSISTANT ENGINEER
PANCHAYAT UNION
VADAMADURAI
Estimate Amount:
149937.00
EMD Rs : 1500.00
Tender Date:
Contract value:
Time of Completion:
Rate in
Sl.N Probable
o. Quantity
Description of work
Figure
words
Unit
4.00
one cubic
metre
2.00
Cement concrete 1:4:8 mix using 40mm ISS HBG metal including
cost and conveyance of all matials to site and all labour charges etc.,
complete.
one cubic
metre
11.31
one cubic
metre
4.29
Cement concrete 1:3 : 6 mix using 40mm ISS HBG metal including
cost and conveyance of all matials to site and all labour charges etc.,
complete
one cubic
metre
37.33
one
square
metre
113.07
one
square
metre
Signature of Contractor:
No. of corrections:
No. of overwrittings:
: Vadamadurai
: Vadamadurai
: 149937
: AEE / RD / VDSR No :
: Paver Block
: 2014- 15
: 149637.58
: 12.12.2013
:
:
:
1. Thiru : K.Subiramani
2. Thiru : M.Ramachandiran
:
10
11
12
13
/ 2013 - 14 Dated :
: K.Subiramani
: Yes
14
15
: THAI 2015 - 16
16
17
18
Commissioner`s remarks
143606.64 143737.31 -
-4.03 %
-3.94 %
143606.64 -
-4.03 %
19
TENDER COMPARTIVE
Name of Work: Providing Paver block pavement at Vellampatty west habitation area. H/O: Vellampatty.
Estimate Amount : 149937
S.No
Qty
Description
ESTIMATE
K.Subiramani
M.Ramachandiran
Rate
Amount
Rate
Amount
Rate
Amount
4.00
50.60
202.40
46.00
184.00
46.00
184.00
2.00
Cement concrete 1:4:8 mix using 40mm ISS HBG metal including cost
and conveyance of all matials to site and all labour charges etc., 2693.76
complete.
5387.52
2502.00
5004.00
2503.00
5006.00
11.31
801.01
9059.42
839.00
9489.09
840.00
9500.40
4.29
Cement concrete 1:3 : 6 mix using 40mm ISS HBG metal including cost
and conveyance of all matials to site and all labour charges etc., 2960.93
complete
12702.39
2749.00
11793.21
2750.00
11797.50
37.33
Supply and errection of steel centering for sides and soffits of cc works
including cost and conveyance of all matials to site and all labour
charges etc., complete.
8921.87
221.00
8249.93
221.00
8249.93
239.00
S.No
Qty
Description
113.07
ESTIMATE
K.Subiramani
M.Ramachandiran
Rate
Amount
Rate
Amount
Rate
Amount
113363.98
963.00
108886.41
964.00
108999.48
149637.58
K.Subiramani
143606.64
143606.64
143737.31
149637.58 x 100
-4.03 %
149637.58 x 100
-3.94 %
149637.58
M.Ramachandiran
143737.31
149637.58
The lowest tender received from the contractor Thiru K.Subiramani was 0.06 % less then the
estimate rate. So , may be recommanded and approvel
VADAMADURAI BLOCK
COMPLETION REPORT SHOWING THE DIFFERENCE BETWEEN THE ORIGINAL ESTIMATE AND BILLS
Name of Work: Providing Paver block pavement at Vellampatty west habitation area. H/O: Vellampatty.
As per Original Estimate
Item
No.
Particulars
As per Bills
Differnce
Explanation of
Difference
Quantity
Rate
Amount
Quantity
Rate
Amount
Increse
Decrese
4.00
50.60
202.00
4.00
46.00
184.00
18.00
As per actuals
2.00
2693.76
5388.00
2.00
2502.00
5004.00
384.00
As per actuals
11.31
801.01
9059.00
11.31
839.00
9489.09
430.09
As per actuals
4.29
2960.93
12702.00
4.29
2749.00
11793.21
908.79
As per actuals
37.33
239.00
8922.00
37.33
221.00
8249.93
672.07
As per actuals
Item
No.
Particulars
Quantity
Err:50
Err:509
9
8
113.07
LS
Rate
1002.60 113364.00
LS
Err:509
LS
Amount
300.00
As per Bills
Differnce
Quantity
Rate
Amount
Increse
Decrese
113.07
963.00
108886.41
4477.59
As per actuals
300.00
0.00
300.00
As per actuals
Err:509
Err:509
As per actuals
As per actuals
Err:509
Err:509
Err:509
LS
0.00
0.00
Err:509
Difference R
Explanation of
Difference
143606.64
Err:509
Diff
Rs
Err:509
Quantity Executed or
Supplied
Up to date
Since last
Certificate
Amount
ITEMS
Rate
Per
Rs
Up to date
Rs
Rs
Brought forward
143606.64
143606.64
143607
143607
Balance Due
Signature of the Contractor..Dated.200 Certified that
the proceeding claims is correct, that the necessary measurements have been made by me on 200
and that works has beeb satisfactory performed vide page ......................of measurements book
no ...........................................D............................200
Chairman
Commissioner
COMPLETION CERTIFICATE
Certificate that the work has been completed in accrdance with the plan and estimate in as substancial and satisfactory
manner
Rs.
Allotment for the year
.---------
.---------
Balance Available
.---------
Ps.
Chairman
Commissioner
...Payee
Witness :
Head of Account
Resolution NoDate.20
Rs.
Ps.
Chairman
Commissioner
Remarks
0 Certified that
200
- charege of work
Chairman
Commissioner
atisfactory
Chairman
Commissioner
Payee
Chairman
Commissioner
CC I st and Final
THAI 2015 - 16
CONTRACT CERTIFICATE
Voucher No.
Rate
ITEMS
Amount
Per
Up to date
Since last
Certificate
Up to date
Since last
Certificate
6
Rs
7
Rs
4.00
4.00
46.00
CUM
184.00
184.00
2.00
2.00
2502.00
CUM
5004.00
5004.00
11.31
839.00
CUM
9489.09
9489.09
4.29
2749.00
CUM
11793.21
11793.21
37.33
221.00
Sqm
8249.93
8249.93
113.07
113.07
963.00
Sqm
108886.41
108886.41
0.00
0.00
300.00
0.00
0.00
0.00
0.00
0.00
0.00
143606.64
143606.64
11.31
4.29
37.33
Rs P
Carried Over
Remarks
8