CW Marav

COMPARATIVE STATEMENT
Construction of compound wall at Maravapatty Pu school inKothalothu pt
113000
Sl.No. DESCRIPTION OF WORK
Name of the Scheme: CSIDS-2013-2014

Rate Quated by ARUNKUMAR
$PREMA ENGINEERING
ANDIPATTY
Qty
SUPPLY AND FIXING OF STEEL GRILL GATE OF

SIZE(3.10X2.1M)
Rate
Amount
13500/-(Rupeesthirteen thousands five

hundrad only)
Rate Quated byVELLAPPAN

GRILL WORKS
Rate
Amount
14000/-(Ruppes Fourteen
thousandsonly)
total
Amount the three Quadation received,

The lowest rate quoated by ARUNKUMAR $PREMA ENGINEERING ANDIPATTY
Less Estimate rate is recommended for Approval
2013-2014
Rate Quated MATHI
ENGINEERING WORKS
Rate
Amount
15000/-(RupeesFifteen thousands
only)
adation received,
RING ANDIPATTY
mmended for Approval
Quantity Executed of
supplied
Up to
date
1
Since Last
Certificate
2
Rate
Per
Amount
Items
Up to Date
3
Total
6
114556.59
114556.59
Add in Col 7 Total upto date in last certificate Voucher No

Total Value of work done upto date agreeing with total of col 6
Deduct.
Fines and other deductions upto date (to be specified in
remarks column.
Amount of Previous payments as per last certificate
Voucher No.
Payments Now made Rs .. (in
words.
Balance Due
Signature of Contractor .. Dated.. Certif

proceeding claim is correct that the necessary measurement have been made by me on 19 and that the work h
satisfactorily performed vide page ...
CHECK MEASUREMENTS CERTIFICATE

Certified that the Work was / Material Work duly check measured by me on (Date)..
CHAIRMAN COMMISSIO
COMPLETION CERTIFICATE
Certified that the work has been completed in accordance with the plan estimate in substancial and satisfactory manner
Rs.
Ps.
Allotment for the year

Expenditure including this Bill
CHAIRMAN COMMISSIO
Balance available
Pay Rupees
Station
CHAIRMAN COMMISSIO
Date
Received Rupees..................................(..........................................................................) only as fina

settlement of all demands................................................................
CLASSIFICATION
Head of Account
Amount
Rs.
Ps.
CHAIRMAN COMMISSIO
Amount
Remarks
Since Last Certificate

7
114556.59
8
0
114556.59
.. Certified that the

19 and that the work has been
ATE
..
CHAIRMAN COMMISSIONER
satisfactory manner
.) only as final payment in
Final CONTRACT CERTIFICATE

M.F.Form No:83
Voucher No:
PU.Form No:55
Construction of compound wall at Maniyarampatty Pu school
inKothalothu pt
Name of Scheme :CSIDS-2013
How Executed: .0.18 % Less Tender Value
Authority: 08/131407AEE/RD/PKM/NOS
Name of Contractor. P.PANDI. Maravapatty
Esti amt:113000/-
Last Certificate Granted for this if any Voucher No:
Month:
Quantity Executed or
Supplied
Up to Date
Amount
Items
Rate
Per
Since Last
Certificate
12.06
Up to Date
12.06
3 and depositing on
Earthwork excavation
bank with initial leads of 10m and lifts of
2m In hard stiff clay, stiff black cotton
soil, hard red earth,shale murrams, gravel
stoney earth and earth muds with 50%
fair sized boulders and hard gravelly soils
as pe
83
1000.98
2.01
2.01
Cement concrete 1:5:10mix using 40mm

ISS HBG metal for foundation including
watering whenever necessary and laid in
layers not more than 15cm thick
compacting etc., complete complying
with std. Specifications and as directed.
Rate for 10 cum.
2173
4367.73
13.77
13.77
Random rubble Masonry in cm 1:5

including consolidation as per standard
specification
2196
30238.92
10.00
Brick work in CM 1 : 5 using country

bricks ground moulded of size 23 x 11 x 7
cm including cost and conveyance of
materials to site and all other labour
charges as per standard specification.
3313
33130.00
10.00
0.78
0.78
Reinforced cement concrete 1:2:4 mix

using 20 mm HBG metal for all RCC items
of works excluding cost of reinforcement
and fabricating charges, centering and
shuttering but including curing and
providing fixtures like fan clamps in the
RCC floor or Roof sl
102.80
102.80
Supply and fabrication of steel including

cast and all other labour charges etc
comlete
95.35
Plastering in CM 1 : 5, 12 mm thick ,
including cost and conveyance of all
materials to site and all other labour
charges including curing etc., as per
standard specification.
96.5
9201.28
95.35
95.35
Painting two coat withplastic emulsion

best approved first quality of Snow Cem
Powder of approved colour over the
priming coat etc., complete complying
with standard specification ( The paint
should be got approved by the depa
150
14302.50
1.00
1.00
Provision for steel gate
13500
13500.00
95.35
TOTAL
3921
3058.38
56
5756.80
114556.59
oucher No:
Name of Scheme :CSIDS-2013-14
uthority: 08/13407AEE/RD/PKM/NOS
sti amt:113000/-
onth:
Amount
Remarks
Since Last
Certificate
1000.98
4367.73
30238.92
33130
3058.38
5756.8
9201.275
14302.5
13500
114556.59
COMPLETION REPORT
113000
Work Value:
Name of the Scheme: CSIDS 2013-2014
Sl No
Description of Work
As per Original Estimate
During Execution
Quantity
3
Rate
4
Amount
5
Quantity
6
Rate
7
Amount
8
11.25
83.7
942
12.06
83
1000.98
Earthwork excavation and depositing on bank with initial

leads of 10m and lifts of 2m In hard stiff clay, stiff black
cotton soil, hard red earth,shale murrams, gravel stoney
earth and earth muds with 50% fair sized boulders and
hard gravelly soils as pe
Cement concrete 1:5:10mix using 40mm ISS HBG metal

for foundation including watering whenever necessary and
laid in layers not more than 15cm thick compacting etc.,
complete complying with std. Specifications and as
directed. Rate for 10 cum.
1.88
2173.96
4087
2.01
2173
4367.73
Random rubble Masonry in cm 1:5 including consolidation

as per standard specification
13.80
2196.4
30310
13.77
2196
30238.92
Brick work in CM 1 : 5 using country bricks ground moulded

of size 23 x 11 x 7 cm including cost and conveyance of
materials to site and all other labour charges as per
standard specification.
8.98
3313.61
29756
10.00
3313
33130.00
Reinforced cement concrete 1:2:4 mix using 20 mm HBG

metal for all RCC items of works excluding cost of
reinforcement and fabricating charges, centering and
shuttering but including curing and providing fixtures like
fan clamps in the RCC floor or Roof sl
0.83
3921.94
3255
0.78
3921
3058.38
Supply and fabrication of steel including cast and all other

labour charges etc comlete
150.00
56.95
8542
102.80
56
5756.80
Plastering in CM 1 : 5, 12 mm thick , including cost and

conveyance of all materials to site and all other labour
charges including curing etc., as per standard specification.
86.50
96.73
8367
95.35
96.5
9201.28
Painting two coat withplastic emulsion best approved first

quality of Snow Cem Powder of approved colour over the
priming coat etc., complete complying with standard
specification ( The paint should be got approved by the
depa
86.50
150
12975
95.35
150
14302.50
13500
13500.00
10
Provision for Name board
500
11
Provision for Photos
500
12
Contigencies and other unforeseen items
266
0.00
113000
114556.59
13500
Total
As Per Estimate Amount
As Per Execution
Difference
113000
114556.59
-1556.59
As per More
As per Less
Difference
M.Book No:
More
Less
Remarks
(+)
9
(-)
10
11
59.0
280.7
71.08
3374.0
196.62
2785.20
834.3
1327.5
500.00
500.00
266.00
5875.5
4318.90
5875.49
4318.90
1556.59
-
320183785.xlsx
DATA - BUILDING
Quantity
Description
EATHAKKOVIL-PT-2013-2014(New
Rate
per
Cement Mortar 1 : 2 ( 1 Cum )

720.00 Kg
1.00 Cum
Cement
4.73
Sand
248.30
Kg
Cum
Total for concrete Works

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

480.00 Kg
1.00 Cum
Cement
4.73
Sand
248.30
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

360.00 Kg
1.00 Cum
Cement
4.73
Sand
248.30
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

288.00 Kg
1.00 Cum
Cement
4.73
Sand
248.30
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar
Pointing 1 : 3 ( 10 Sqm / 1 Sqm )

0.04 Cum
0.038 Kg
Cement Mortar 1:3
2564.11
Water Proofing Compound
Cum
42.35
Kg
2.20 No.
Mason II nd Class
326.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Earth Work SS 20 A ( 1 Cum)

1.00 Cum
From Schedule of Rate
44.60
Page 21
Cum
320183785.xlsx
Total
Earth Work SS 20 B - Narrow Drain (1 Cum)
1.00 Cum
41.85
Cum
1.00 Cum
50 % Extra
20.93
Cum
Total
Earth Work SS 20 B - Building (1 Cum)

1.00 Cum
41.85
Cum
1.00 Cum
100 % Extra
41.85
Cum
Total
Earth Filling (1 Cum)

1.00 Cum
Refilling Charges
14.70
Cum
Total
Well Gravel Filling (1 Cum)

1.00 Cum
Cost of Well Gravel
1.00 Cum
Filling Charges
115.60
Cum
2.54
Cum
Total
1.00 Cum
Stacking Charges
3.05
Cum
Total
Red Gravel Filling (1 Cum)

1.00 Cum
Cost of Red Gravel
1.00 Cum
Filling Charges
153.30
Cum
2.54
Cum
Total
1.00 Cum
Stacking Charges
3.05
Cum
Total
Sand Filling (1 Cum)

1.00 Cum
Cost of Sand
1.00 Cum
Filling Charges
117.05
Cum
13.00
Cum
Total
Plain Cement Concret 1:5:10 (10 Cum / 1 Cum)

9.00 Cum
40 mm ISS HBG
781.00
Cum
4.50 Cum
Cement Mortar 1:5
1655.13
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Page 22
320183785.xlsx
Total
9.00 Cum
40 mm ISS HBG
781.00
Cum
4.50 Cum
Cement Mortar 1:4
1996.00
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

9.00 Cum
40 mm ISS HBG
781.00
Cum
4.50 Cum
Cement Mortar 1:3
2564.11
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

9.00 Cum
20 mm ISS HBG
1073.00
Cum
4.50 Cum
Cement Mortar 1:3
2520.76
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
Random Rubble Masonry 1:5 (10 Cum / 1 Cum)

10.00 Cum
Rough Stone
371.00
Cum
1.00 Cum
Bond Stone
494.00
Cum
3.40 No.
Cement Mortar 1 : 5
1655.13
No.
7.10 No.
Masson I st Class
363.00
No.
10.60 No.
Masson II nd class
326.00
No.
14.10 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
Brick Work CM 1:5 (100 Cft / 1 Cum)

1300 No.
Country Bricks
4031.20
1000 No.
0.708 Cum
Cement Mortar 1 : 5
1655.13
Cum
1.00 No.
Masson I st Class
363.00
No.
3.00 No.
Masson II nd class
326.00
No.
2.00 No.
Mazdoor Category I
228.00
No.
Page 23
320183785.xlsx
6.00 No.
Mazdoor Category II
206.00
No.
Total

1300 No.
Country Bricks
4031.20
1000 No.
0.708 Cum
Cement Mortar 1 : 3
2564.11
Cum
1.00 No.
Masson I st Class
363.00
No.
3.00 No.
Masson II nd class
326.00
No.
2.00 No.
Mazdoor Category I
228.00
No.
6.00 No.
Mazdoor Category II
206.00
No.
Total
Brick Partition Wall CM 1:3 (10 Sqm / 1 Sqm)

1.10 Cum
Brick Work 1 : 3
1.00 No.
Masson I st Class
3565.00
Cum
363.00
No.
Total
Honey Comb Brick Work CM 1:5 (1 Cum)

1.00 Cum
Brick Work 1 : 5
3337.59
Cum
0.30 Cum
BW1:5 Less for Honey Comb
3337.59
Cum
Total

9.00 Cum
20 mm ISS HBG
1073.00
Cum
4.50 Cum
Cement Mortar 1:2
3700.35
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
Centering & Shuttering (Steel) - small culvert & concrete side wall
1.00 Sqm
As per DRDA
93.00
Sqm
Total
Centering & Shuttering (Steel) - Other than Plinth Beam (1 Sqm)

1.00 Sqm
As per DRDA
330.00
Sqm
Total
Steel Fabrication (1 MT / 1 Kg)

1.00 MT
Cost of Steel
51009.30
MT
0.01 MT
Cost of Binding Wire
48000.00
MT
Page 24
320183785.xlsx
35.00 No.
Fitter Ist Class
322.00
No.
Total
Reinforced Cement Concret 1:2:4 (10 Cum / 1 Cum)

9.00 Cum
20 mm ISS HBG
1073.00
Cum
4.50 Cum
Sand
248.30
Cum
3231 Kg
Cement
4.734
Kg
3.50 No.
Masson II nd class
326.00
No.
21.20 No.
Mazdoor Category I
228.00
No.
35.30 No.
Mazdoor Category II
206.00
No.
Total
Reinforced Cement Concret 1:1.5:3 (10 Cum / 1 Cum)

9.00 Cum
20 mm ISS HBG
4.50 Cum
Sand
4308 Kg
Cement
3.50 No.
1073.00
Cum
248.30
Cum
4.73
Kg
Masson II nd class
326.00
No.
21.20 No.
Mazdoor Category I
228.00
No.
35.30 No.
Mazdoor Category II
206.00
No.
Total
Plastering 1:5 - 12 mm (10 Sqm / 1 Sqm)

0.14 Cum
Cement Mortar 1 : 5
1655.13
Cum
1.10 No.
Masson I st Class
363.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total

0.10 Cum
Cement Mortar 1 : 3
2564.11
Cum
1.10 No.
Masson I st Class
363.00
No.
1.10 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Weathering Course Concretet (10 Cum / 1 Cum)

12.80 Cum
Brick Jelly 20 mm
587.80
Cum
1217.80
Cum
5.00 Cum
Slacked Lime
1.80 No.
Masson I nd class
363.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Page 25
320183785.xlsx
Total
Granolithic Floor Finishing (10 Sqm / 1 Sqm)

PCC 1:2:4 Using 10 - 12 mm ISS HBG - 10 Cum
9.00 Cum
10 - 12 mm ISS HBG
870.50
Cum
4.50 Cum
Cement Mortar 1 : 2
3657.00
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
For 25 mm Thick (10 Sqm / 1 Sqm)

0.25 Cum
PCC 1:2:4 10-12 mm
1.00 LS
Rubbing & Lining
3181.80
4.83
Cum
LS
Total
Roof Tiles (10 Sqm / 1 Sqm)

250.00 No.
Machine Pressed Tiles
0.12 Cum
12401.60
Cement Mortar 1 : 3
10.00 Sqm
Pointing 1 : 3
1.152 Kg
Water proofing compound
1000 No.
2564.11
Cum
116.20
Sqm
42.35
Kg
1.10 No.
Masson I st Class
363.00
No.
2.10 No.
Masson II nd class
326.00
No.
2.20 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Glazed Tiles (10 Sqm / 1 Sqm) 0.15 x 0.15m

450.00 No.
Glazed Tiles
0.10 Cum
Cement Mortar 1 : 2
4.00 Kg
White Cement
1.10 No.
9.90
No.
3700.35
Cum
23.00
Kg
Masson I st Class
363.00
No.
4.10 No.
Masson II nd class
326.00
No.
2.70 No.
Mazdoor Category I
228.00
No.
3.30 No.
Mazdoor Category II
206.00
No.
Total
Ceramic Tiles (10 Sqm / 1 Sqm) 0.30 x 0.30

115.00 No.
Ceramic Tiles
0.21 Cum
Cement Mortar 1 : 3
4.00 Kg
White Cement
1.10 No.
2.70 No.
44.00
No.
2564.11
Cum
23.00
Kg
Masson I st Class
363.00
No.
Masson II nd class
326.00
No.
Page 26
320183785.xlsx
2.70 No.
Mazdoor Category I
228.00
No.
3.30 No.
Mazdoor Category II
206.00
No.
Total
Cuddappa Slab (10 Sqm / 1 Sqm)

10.50 Sqm
0.12 Cum
10.00 Sqm
Cuddappa Slab
Cement Mortar 1 : 3
Pointing 1 : 3
342.00
Sqm
2564.11
Cum
116.20
Sqm
Total
White Wash 2 Coat (100 Sqm / 1 Sqm)

0.07 Cum
Shell Lime
1080.40
Cum
1.00 L.S
Gum, Kanji Water, Brush
15.00
L.S
1.60 No.
Masson II nd class
326.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
2.70 No.
Mazdoor Category II
206.00
No.
Total
Colour Wash 2 Coat (1 Sqm)

1.00 Sqm
Rate of White Wash
1.00 Sqm
50 % Extra
12.82
Sqm
6.41
Sqm
Total
Cement Paint 2 Coat (10 Sqm / 1 Sqm)

3.23 Kg
Cement Paint
44.00
Kg
0.50 No.
Painter I st class
293.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
0.80 No.
Mazdoor Category II
206.00
No.
Total
Priming coat for plastic emulsion paint

10.00 Sqm
Through scrapping of plastered surface
1.50
Kg
23.00
Kg
1.80 Kg
White Cement
0.25 No.
Painter I st class
293.00
Each
0.25 No.
Mazdoor Category I
228.00
Each
0.40 No.
Mazdoor Category II
206.00
Each
Total
Emulsion Paint 2 Coat (10 Sqm / 1 Sqm)

10.00 Sqm
Priming Coat
269.05
10 Sqm
0.98 Lit
Primer
136.00
Lit
1.40 Lit
Plastic Emulsion 1st Quality
315.15
Lit
2.20 No.
Painter I st class
293.00
No.
Page 27
320183785.xlsx
Sundries, Brush, Sand Paper, Putty,

Plaster of Paris
Total
Enamel Paint 2 Coat (10 Sqm / 1 Sqm)

2.22 Lit
Enamel paint
254.10
Lit
1.10 No.
Painter I st class
235.00
No.
1.00 LS
Brush,soap,putty etc.
0.20
LS
Total
Fixing Charges - MS Door - (1Sqm)

1.00 Sqm
Schedule of Rate 2012 - 13
Sqm
Total
Fixing Charges - MS Window & Ventilator- (1Sqm)

1.00 Sqm
94.00
Sqm
Total
Mangalore tiles
160.00
Nos. Mangalore tiles
7431.40
1000/Nos.
0.09
Cum CM 1:3
2564.11
Cum
0.50
Nos. Carpenter 1st class
284.00
Each
0.50
Nos. Mason 1st class
326.00
Each
1.10
Nos. Mazdoor Category I
228.00
Each
2.20
Nos. Mazdoor Category II
206.00
Each
242.88
Sqm
14.5996
Each
Mangalore tiles over Ceiling tiles

10.00
166.00
Sqm Mangalore tiles

Nos. Ceiling tiles
0.50
Nos. Mason 2nd class
261.00
Each
2.20
206.00
Each
100.00
Lit
293.00
Each
Black board paint

2.55
1.20
Lit Black oxide enamel paint

No. Painter I st class
Sundries
LS
Painting one coat with Cement for priming coat for the base of oil bound distember
10.00 Sqm
Clean removal of cement plaster from walls
Page 28
1.50
Kg
320183785.xlsx
1.80 Kg
White Cement
23.00
Kg
0.25 No.
Painter I st class
293.00
Each
0.25 No.
Mazdoor Category I
228.00
Each
0.40 No.
Mazdoor Category II
206.00
Each
Total
Cement paint
10.00
Sqm One priming coat using white cement
269.05
Sqm
3.00
Kg Cement Paint
44.00
Kg
0.50
Nos. Painter I st class
293.00
Each
0.50
228.00
Each
0.80
206.00
Each
269.05
Sqm
78.50
Kg
Oil bound distember

10.00
1.34
Kg Oil bound distember
0.50
293.00
Each
0.50
228.00
Each
0.80
206.00
Each
31.50
Sqm
254.10
Kg
293.00
Each
28.50
Sqm
254.10
Kg
293.00
Each
Old wood work

10.00
Sqm Removal of old paint surface from wood work
2.20
1.20
Lit Synthetic enamel paint

Sundries
Old iron work

10.00
Sqm Removal of old paint surface from iron work
1.89
1.10

Sundries
RCC Precast Slab1:2:4 with Nominal Reinforcement - 50 mm Thick (1 Sqm)

Cost of Mould - 5 Uses / 1 Use
0.0048 Cum
3.50 Rm
Cost of CW incl. labour etc.,

CW Reeper (50 x 25 mm)
Page 29
28790.00
Cum
63.80
Rm
320183785.xlsx
0.0048 Cum
Labour Charges
4239.00
Cum
Sub Total
Main Data
0.03 Cum
CC 1:2:4 (10-12 mm ISS HBG)
3181.80
Cum
0.60 Sqm
Moulding Charges
76.37
Sqm
3.00 Kg
Steel
62.76
Kg
Total
RCC Jalli 1:2:4 with Nominal Reinforcement - 50 mm Thick (1 Sqm)

Labour for Wrought & Put up - 1 Cum
4.50 Nos.
Carpenter I Class
237.00
Nos.
13.20 Nos.
Carpenter II Class
218.00
Nos.
Mazdoor Category II
165.00
Nos.
8.80 Nos.
Sub Total
0.0408 Cum
3.50 Rm
0.0408 Cum
L.S
CW Scantlings
CW Reapers 50 x 25 mm
Labour for Wrought & Putup
Sundries for Nails
28790.00
Cum
63.80
Rm
5396.10
Cum
--
L.S
Sub Total
Main Data
0.0216 Cum
CC 1:2:4 (10-12 mm ISS HBG)
1.00 Use
Moulding Charges-1Use
3.00 L.S
Finishing & Fixing Charge
3181.80
Cum
323.88
Use
--
L.S
Total
Page 30
320183785.xlsx
EATHAKKOVIL-PT-2013-2014(New)
Amount
Rate / Unit
3408.70
248.30
3657.00
3657.00
43.35
3700.35
3700.35
2272.46
248.30
2520.76
2520.76
43.35
2564.11
2564.11
1704.35
248.30
1952.65
1952.65
43.35
1996.00
1996.00
1363.48
248.30
1611.78
1611.78
43.35
1655.13
1655.13
102.56
1.61
717.20
114.00
116.20
226.60
1161.97
44.60
44.60
Page 31
320183785.xlsx
44.60
44.60
41.85
20.93
62.78
62.78
41.85
41.85
83.70
83.70
14.70
14.70
14.70
115.60
2.54
118.14
118.14
3.05
121.19
121.19
153.30
2.54
155.84
155.84
3.05
158.89
158.89
117.05
13.00
130.05
130.05
7029.00
7448.08
586.80
4035.60
2200.41
2904.60
Page 32
320183785.xlsx
2200.41
22004.08
7029.00
8981.99
586.80
4035.60
2353.80
2904.60
23537.99
7029.00
11538.51
586.80
4035.60
2609.45
2904.60
26094.51
9657.00
11343.44
586.80
4035.60
2852.74
2904.60
28527.44
3710.00
494.00
5627.44
2577.30
3455.60
2198.37
3214.80
2904.60
21983.74
5240.56
1171.83
363.00
978.00
3337.59
456.00
Page 33
320183785.xlsx
3337.59
1236.00
9445.39
5240.56
1815.39
363.00
978.00
3565.00
456.00
1236.00
10088.95
3921.50
363.00
428.45
4284.50
3337.59
1001.28
2336.32
2336.32
9657.00
16651.56
586.80
4035.60
3383.56
2904.60
33835.56
93.00
93.00
330.00
330.00
135.00
330.00
51009.30
480.00
62.76
Page 34
320183785.xlsx
11270.00
62.76
62759.30
9657.00
1117.35
15296.52
1141.00
3931.73
4833.60
7271.80
39317.27
9657.00
1117.35
20395.36
1141.00
4441.61
4833.60
7271.80
44416.11
231.72
399.30
114.00
97.16
226.60
971.62
256.41
399.30
250.80
113.31
226.60
1133.11
7523.84
6089.00
653.40
4035.60
2120.64
2904.60
Page 35
320183785.xlsx
2120.64
21206.44
7834.50
16456.48
586.80
4035.60
3181.80
2904.60
31817.98
795.45
4.83
80.03
800.28
3100.40
307.69
1161.97
48.79
399.30
643.10
684.60
501.60
226.60
6430.95
4455.00
370.03
92.00
399.30
794.83
1336.60
615.60
679.80
7948.33
5060.00
538.46
92.00
399.30
826.54
880.20
Page 36
320183785.xlsx
826.54
615.60
679.80
8265.36
3591.00
307.69
506.07
1161.97
5060.67
75.63
15.00
521.60
12.82
114.00
556.20
1282.43
12.82
6.41
19.24
19.24
142.12
146.50
114.00
56.74
164.80
567.42
15.00
41.40
73.25
57.00 269.05
82.40
269.05
269.05
133.28
441.21
644.60
149.15
Page 37
320183785.xlsx
149.15
3.31
1491.45
564.10
258.50
0.30
82.29
822.90
0.00
0.00
94.00
94.00
0.00
94.00
1189.02
230.77
142.00
163.00
242.88
250.80
453.20
2428.79
2428.79
2423.53
130.50
543.60
453.20
5436.02
255.00
351.60
2.30
60.89
608.90
d distember
15.00
Page 38
320183785.xlsx
41.40
73.25
57.00 269.05
82.40
269.05
269.05
132.00
146.50
114.00
82.64
164.80
826.35
269.05
105.19
146.50
114.00
79.95
164.80
799.54
31.50
559.02
351.60
94.29
0.80
942.92
28.50
480.25
322.30
83.16
0.55
831.60
qm)
138.19
223.30
76.37
Page 39
320183785.xlsx
76.37
20.35
381.84
95.45
45.82
549.25
188.28
329.55
1066.50
2877.60
5396.10
1452.00
5396.10
1174.63
223.30
323.88
220.16
1.33
1619.42
68.73
323.88
552.31
5.05
397.66
Page 40
ABSTRACT TENDER REGISTER

Total No of Tenders Received : TWO
Date of Tender:
Number of Calls: Single call
Sl.No
Name of Contractor/Tenderer
.
Mrs K.KANTHASAMY Contructor

Maravapatty

113000/-
Whether Registered Contractor or not

and if Registered the serial no in the
Register of Contractor
Tender
Precentage
Amount of
Deposits
Recommendation of the
Executive authority and
panchayat union if there
is one
Yes
0.19% less
Est.Rate
Rs:1130/-Ch.No:12028/27/8/13
UT OF TWO TENDERS LOWEST R

Mrs P.PANDI Contructor IS---01
Estimate Rates Please MAY BE
APPROVAL
2
Mr-V.Kubenderan.Contructor
y Maravapatty
Yes
.024% above
Est.Rate
Rs.1130/-Ch.No:
2014
Recommendation of the
Orders of the authority
Executive authority and
component to accept the
anchayat union if there
tender
is one
6
T OF TWO TENDERS LOWEST RATE QUOATED BYMrs P.PANDI Contructor IS---019.% LESS Then The
Estimate Rates Please MAY BE Recommended
APPROVAL
COMPARATIVE STATEMENT
113000

As per Estimate
Sl.No. DESCRIPTION OF WORK
Rate Quated by P.PANDI
Qty
Rate
Amount
Rate
Amount
Earthwork excavation and depositing on bank with initial leads of

10m and lifts of 2m In hard stiff clay, stiff black cotton soil, hard
red earth,shale murrams, gravel stoney earth and earth muds with
50% fair sized boulders and hard gravelly soils as pe
11.25
83.70
941.63
83.00
933.75
Cement concrete 1:5:10mix using 40mm ISS HBG metal for

foundation including watering whenever necessary and laid in
layers not more than 15cm thick compacting etc., complete
complying with std. Specifications and as directed. Rate for 10
cum.
1.88
2173.96
4076.18
2173.00
4074.38
Random rubble Masonry in cm 1:5 including consolidation as per

standard specification
13.80
2196.40
30310.32
2196.00
30304.80
Brick work in CM 1 : 5 using country bricks ground moulded of

size 23 x 11 x 7 cm including cost and conveyance of materials to
site and all other labour charges as per standard specification.
8.98
3313.61
29744.45
3313.00
29738.98
Reinforced cement concrete 1:2:4 mix using 20 mm HBG metal for

all RCC items of works excluding cost of reinforcement and
fabricating charges, centering and shuttering but including curing
and providing fixtures like fan clamps in the RCC floor or Roof sl
0.83
3921.94
3235.60
3921.00
3234.83
150.00
56.95
8542.50
56.00
8400.00
Supply and fabrication of steel including cast and all other labour
charges etc comlete
7
8

conveyance of all materials to site and all other labour charges
including curing etc., as per standard specification.
Painting two coat withplastic emulsion best approved first quality
of Snow Cem Powder of approved colour over the priming coat
etc., complete complying with standard specification ( The paint
should
total be got approved by the depa
As Per Estimate
As Quated By P.PANDI
Difference
Less Estimate Rate
86.50
96.73
8367.15
96.50
8347.25
86.50
150.00
12975.00
150.00
12975.00
98192.82
98008.98
98192.82
As Per Estimate
98008.98
As Quated By Mr-V.Kubenderan
183.84
Difference
0.19 %
Above Estimate Rate
Amount the two tender received

The lowest rate quoated by P.PANDI Maravapatty Contructor
0.19% Less Estimate rate is recommended
013-2014
Rate Quated V.Kubenderan
Rate
Amount
85.00
956.25
2174.00
4076.25
2197.00
30318.60
3314.00
29747.96
3925.00
3238.13
57.00
8550.00
97.00
8390.50
152.00
13148.00
98425.68
98192.82
98425.68
-232.86
-0.24 %
nder received,
ecommended for Approval
ANNEXURE
Amount of Sanctioned Estimate and Ref.No
113000/-
Scheme and Year
Comparative Value Work
98192.82
Rates Adopated in the Sanctioned Estimate
2012-2013
Date of Tender Received
No of Tender Received
Name of the Lowest Bitter
Whether he has Remitted E.M.D if so by what means
Whether he is Registered Contractor in the P.U.Office
10
Subsisting contract value including this work
11
How the extra cost above the actual work met out
12
Money limit of the Contractor
13
Whether the Steel or Cement involved if so the arrangement

made to produce the same
14
Remarks
Name of the Scheme: CSIDS-20

2014
TWO
Mr P.Pandi
Rs1130/-Ch.No:Yes P.No
Nil
-Rs.5.00 Lakhs
By Departmental
0.19%Less Tender Value
The Lower Rate Quoated by P.PANDI. Contructor 0.19% less Estimate Rate may be Recommened for
Approvel
113000/-
Name of the Scheme: CSIDS-20132014

98192.82
2012-2013
TWO
Mr P.Pandi
s1130/-Ch.No:Yes P.No
Nil
-Rs.5.00 Lakhs
By Departmental
0.19%Less Tender Value
Rate may be Recommened for
DATA
KOTHALOTHU-PT-2013-2014(New)
Qty
Cement Mortar 1:2 (1Cum)
720.00 Kg
1.00 Cum
Description of work
Rate
Cost of Cement
Per
4.72
Cost of Sand
221.50
Kg
3398.11
Cum
221.50
Total for concrete works

1.00 Cum
Mixing Charges
Amount
3619.61
43.35
Cum
Total for Mortar
35.90
3655.51

480.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.72
221.50
Kg
2265.41
Cum
221.50

1.00 Cum
Mixing Charges
2486.91
43.35
Cum
Total for Mortar
43.35
2530.26

360.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.72
221.50
Kg
1699.06
Cum
221.50

1.00 Cum
Mixing Charges
1920.56
43.35
Cum
Total for Mortar
43.35
1963.91

288.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.72
221.50
Kg
1359.24
Cum
221.50
43.35
1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar
1580.74
43.35
1624.09
Pointing 1:3 (10Sqm / 1 Sqm)

0.04 Cum
0.038 Kg
2530.26
Cum
101.21
42.35
Kg
1.61
2.20 No.
Mason II Class
326.00
No.
717.20
0.50 No.
Mazdoor Category - I
228.00
No.
114.00
206.00
No.
226.60
1160.62
44.60
Cum
44.60
41.85
20.93
Cum
Cum
41.85
20.93
62.78
1.10 No.
Mazdoor Category - II
Total
Earth work SS 20 A (1Cum)
1.00 Cum
From schedule of rate
Earth work SS 20 B- Narrow Drain (1Cum)
1.00 Cum
1.00 Cum
50% Extra
Total
Earth work SS 20 B Building ( 1 Cum)

1.00 Cum
41.85
Cum
41.85
1.00 Cum
100% Extra
41.85
Cum
41.85
83.70
Earth Filling (1Cum)

1.00 Cum
Refilling charges
12.20
Cum
12.20
115.60
Cum
100.40
Well Gravel Filling (1Cum)

1.00 Cum
Cost of Well Gravel
1.00 Cum
Stacking Charges
3.05
Kg
3.05
1.00 Cum
Filling charges
2.54
No.
2.54
105.99
Red Gravel Filling (1Cum)

1.00 Cum
Cost of Red Gravel
153.30
Cum
1.00 Cum
Stacking Charges
3.05
Kg
3.05
1.00 Cum
Filling charges
2.54
No.
2.54
Total
118.80
124.39
Sand Filling (1Cum)

1.00 Cum
Cost of Sand
1.00 Cum
Filling charges
117.05
Cum
117.05
13.00
Cum
13.00
Total
130.05
Plain Cement Concrete 1:5:10 (10Cum / 1 Cum)

9.00 Cum
40mm ISS HBG
788.80
Cum
7099.20
4.50 Cum
CM 1:5
1580.74
Cum
7113.35
1.80 No.
Mason II Class
326.00
No.
586.80
17.70 No.
228.00
No.
4035.60
14.10 No.
206.00
No.
2904.60
Total
21739.55

9.00 Cum
40mm ISS HBG
788.80
Cum
7099.20
4.50 Cum
CM 1:4
1920.56
Cum
8642.50
1.80 No.
Mason II Class
326.00
No.
586.80
17.70 No.
228.00
No.
4035.60
14.10 No.
206.00
No.
2904.60
Total
23268.70
Plain Cement Concrete 1:2:4(10Cum / 1 Cum)

9.00 Cum
20mm ISS HBG
1080.80
Cum
9727.20
4.50 Cum
CM 1:2
3619.61
Cum
16288.25
1.80 No.
Mason II Class
326.00
No.
586.80
17.70 No.
228.00
No.
4035.60
14.10 No.
206.00
No.
2904.60
Total
33542.45
Brick Work CM1:5(100cft/1 cum)

1300.00 Cum
0.708 No.
Country Bricks
3998.20
1000 nos
4766.65
CM 1:5
1624.09
No.
1149.86
1.00 No.
Mason I Class
363.00
No.
363.00
3.00 No.
Mason II Class
326.00
No.
978.00
2.00 No.
228.00
No.
456.00
6.00 No.
206.00
No.
1236.00
Total
8949.50
Plastering 1:5 - 12mm (10Sqm - 1 Sqm)

0.14 Cum
CM 1:5
1624.09
Cum
227.37
1.10 No.
Mason I Class
363.00
Cum
399.30
0.50 No.
228.00
No.
114.00
1.10 No.
206.00
No.
226.60
Total
967.27

10.00 Cum
Rough Stone
1.00 Cum
Bond Stone
3.40 No.
Cement Mortar 1 : 5
7.10 No.
Masson I st Class
10.60 No.
Masson II nd class
14.10 No.
Mazdoor Category I
14.10 No.
Mazdoor Category II
378.80
501.80
1624.09
363.00
326.00
228.00
206.00
Cum
Cum
No.
No.
No.
No.
No.
Total
3788.00
501.80
5521.92
2577.30
3455.60
3214.80
2904.60
21964.02

9.00 Cum
20 mm ISS HBG
4.50 Cum
Cement Mortar 1:2
1.80 No.
Masson II nd class
17.70 No.
Mazdoor Category I
14.10 No.
Mazdoor Category II
1080.80
3619.61
326.00
228.00
206.00
Cum
Cum
No.
No.
No.
Total
9727.20
16288.25
586.80
4035.60
2904.60
33542.45
1.00 Sqm
As per DRDA
93.00
Sqm
93.00

1.00 Sqm
As per DRDA
1.00 MT
Cost of Steel
0.01 MT
35.00 No.
Fitter Ist Class
9.00 Cum
20 mm ISS HBG
4.50 Cum
Sand
3231 Kg
Cement
3.50 No.
Masson II nd class
21.20 No.
Mazdoor Category I
35.30 No.
Mazdoor Category II
9.00 Cum
20 mm ISS HBG
4.50 Cum
Sand
4308 Kg
Cement
3.50 No.
Masson II nd class
21.20 No.
Mazdoor Category I
35.30 No.
Mazdoor Category II
330.00
50994.60
48000.00
322.00
Total
93.00
Sqm
Total
330.00
330.00
MT
MT
No.
Total
50994.60
480.00
11270.00
62744.60
1080.80
221.50
4.72
326.00
228.00
206.00
Cum
Cum
Kg
No.
No.
No.
Total
9727.20
996.75
15249.03
1141.00
4833.60
7271.80
39219.38
1080.80
221.50
4.72
326.00
228.00
206.00
Cum
Cum
Kg
No.
No.
No.
Total
9727.20
996.75
20332.04
1141.00
4833.60
7271.80
44302.39
Rate / Unit
3619.61
3655.51
2486.91
2530.26
1920.56
1963.91
1580.74
1624.09
116.06
44.60
62.78
83.70
12.20
105.99
124.39
130.05
2173.96
2326.87
3354.25
3162.37
96.73
2196.40
3354.25
135.00
135.00
330.00
62.74
3921.94
4430.24
320183785.xlsx
DATA - BUILDING
Quantity
Description
KOTHALOTHU-PT-2013-2014(Ne
Rate
per

720.00 Kg
1.00 Cum
Cement
4.72
Sand
221.50
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

480.00 Kg
1.00 Cum
Cement
4.72
Sand
186.50
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

360.00 Kg
1.00 Cum
Cement
4.72
Sand
186.50
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar

288.00 Kg
1.00 Cum
Cement
4.72
Sand
186.50
Kg
Cum

1.00 Cum
Mixing Charges
43.35
Cum
Total for Mortar
Pointing 1 : 3 ( 10 Sqm / 1 Sqm )

0.04 Cum
0.038 Kg
Cement Mortar 1:3
2495.26
Cum
42.35
Kg
2.20 No.
Mason II nd Class
326.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Earth Work SS 20 A ( 1 Cum)

1.00 Cum
44.60
Page 57
Cum
320183785.xlsx
Total
Earth Work SS 20 B - Narrow Drain (1 Cum)
1.00 Cum
41.85
Cum
1.00 Cum
50 % Extra
20.93
Cum
Total
Earth Work SS 20 B - Building (1 Cum)

1.00 Cum
41.85
Cum
1.00 Cum
100 % Extra
41.85
Cum
Total
Earth Filling (1 Cum)

1.00 Cum
Refilling Charges
14.70
Cum
Total
Well Gravel Filling (1 Cum)

1.00 Cum
Cost of Well Gravel
1.00 Cum
Filling Charges
115.60
Cum
2.54
Cum
Total
1.00 Cum
Stacking Charges
3.05
Cum
Total
Red Gravel Filling (1 Cum)

1.00 Cum
Cost of Red Gravel
1.00 Cum
Filling Charges
153.30
Cum
2.54
Cum
Total
1.00 Cum
Stacking Charges
3.05
Cum
Total
Sand Filling (1 Cum)

1.00 Cum
Cost of Sand
1.00 Cum
Filling Charges
117.05
Cum
13.00
Cum
Total

9.00 Cum
40 mm ISS HBG
788.80
Cum
4.50 Cum
Cement Mortar 1:5
1545.74
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Page 58
320183785.xlsx
Total
9.00 Cum
40 mm ISS HBG
788.80
Cum
4.50 Cum
Cement Mortar 1:4
1885.56
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

9.00 Cum
40 mm ISS HBG
788.80
Cum
4.50 Cum
Cement Mortar 1:3
2451.91
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

9.00 Cum
20 mm ISS HBG
1080.80
Cum
4.50 Cum
Cement Mortar 1:3
2451.91
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

10.00 Cum
Rough Stone
378.80
Cum
1.00 Cum
Bond Stone
501.80
Cum
3.40 No.
Cement Mortar 1 : 5
1589.09
No.
7.10 No.
Masson I st Class
363.00
No.
10.60 No.
Masson II nd class
326.00
No.
14.10 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total

1300 No.
Country Bricks
3998.20
1000 No.
0.708 Cum
Cement Mortar 1 : 5
1589.09
Cum
1.00 No.
Masson I st Class
363.00
No.
3.00 No.
Masson II nd class
326.00
No.
2.00 No.
Mazdoor Category I
228.00
No.
Page 59
320183785.xlsx
6.00 No.
Mazdoor Category II
206.00
No.
Total

1300 No.
Country Bricks
3998.20
1000 No.
0.708 Cum
Cement Mortar 1 : 3
2495.26
Cum
1.00 No.
Masson I st Class
363.00
No.
3.00 No.
Masson II nd class
326.00
No.
2.00 No.
Mazdoor Category I
228.00
No.
6.00 No.
Mazdoor Category II
206.00
No.
Total
Brick Partition Wall CM 1:3 (10 Sqm / 1 Sqm)

1.10 Cum
Brick Work 1 : 3
1.00 No.
Masson I st Class
3532.62
Cum
363.00
No.
Total
Honey Comb Brick Work CM 1:5 (1 Cum)

1.00 Cum
Brick Work 1 : 5
3305.91
Cum
0.30 Cum
BW1:5 Less for Honey Comb
3305.91
Cum
Total

9.00 Cum
20 mm ISS HBG
1073.00
Cum
4.50 Cum
Cement Mortar 1:2
3619.61
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
1.00 Sqm
As per DRDA
93.00
Sqm
Total

1.00 Sqm
As per DRDA
330.00
Sqm
Total

1.00 MT
Cost of Steel
50994.60
MT
0.01 MT
48000.00
MT
Page 60
320183785.xlsx
35.00 No.
Fitter Ist Class
322.00
No.
Total

9.00 Cum
20 mm ISS HBG
4.50 Cum
Sand
3231 Kg
Cement
3.50 No.
1073.00
Cum
221.50
Cum
4.72
Kg
Masson II nd class
326.00
No.
21.20 No.
Mazdoor Category I
228.00
No.
35.30 No.
Mazdoor Category II
206.00
No.
Total

9.00 Cum
20 mm ISS HBG
4.50 Cum
Sand
4308 Kg
Cement
3.50 No.
1073.00
Cum
186.50
Cum
4.72
Kg
Masson II nd class
326.00
No.
21.20 No.
Mazdoor Category I
228.00
No.
35.30 No.
Mazdoor Category II
206.00
No.
Total

0.14 Cum
Cement Mortar 1 : 5
1589.09
Cum
1.10 No.
Masson I st Class
363.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total

0.10 Cum
Cement Mortar 1 : 3
2495.26
Cum
1.10 No.
Masson I st Class
363.00
No.
1.10 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Weathering Course Concretet (10 Cum / 1 Cum)

12.80 Cum
Brick Jelly 20 mm
560.80
Cum
1215.20
Cum
5.00 Cum
Slacked Lime
1.80 No.
Masson I nd class
363.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Page 61
320183785.xlsx
Total
Granolithic Floor Finishing (10 Sqm / 1 Sqm)

PCC 1:2:4 Using 10 - 12 mm ISS HBG - 10 Cum
9.00 Cum
10 - 12 mm ISS HBG
878.30
Cum
4.50 Cum
Cement Mortar 1 : 2
3619.61
Cum
1.80 No.
Masson II nd class
326.00
No.
17.70 No.
Mazdoor Category I
228.00
No.
14.10 No.
Mazdoor Category II
206.00
No.
Total
For 25 mm Thick (10 Sqm / 1 Sqm)

0.25 Cum
PCC 1:2:4 10-12 mm
1.00 LS
Rubbing & Lining
3172.00
4.83
Cum
LS
Total
Roof Tiles (10 Sqm / 1 Sqm)

250.00 No.
Machine Pressed Tiles
0.12 Cum
Cement Mortar 1 : 3
10.00 Sqm
Pointing 1 : 3
1.152 Kg
Water proofing compound
12375.20
1000 No.
2495.26
Cum
115.92
Sqm
42.35
Kg
1.10 No.
Masson I st Class
363.00
No.
2.10 No.
Masson II nd class
326.00
No.
2.20 No.
Mazdoor Category I
228.00
No.
1.10 No.
Mazdoor Category II
206.00
No.
Total
Glazed Tiles (10 Sqm / 1 Sqm) 0.15 x 0.15m

450.00 No.
Glazed Tiles
0.10 Cum
Cement Mortar 1 : 2
4.00 Kg
White Cement
1.10 No.
9.90
No.
3662.96
Cum
23.00
Kg
Masson I st Class
363.00
No.
4.10 No.
Masson II nd class
326.00
No.
2.70 No.
Mazdoor Category I
228.00
No.
3.30 No.
Mazdoor Category II
206.00
No.
Total
Ceramic Tiles (10 Sqm / 1 Sqm) 0.30 x 0.30

115.00 No.
Ceramic Tiles
0.21 Cum
Cement Mortar 1 : 3
4.00 Kg
White Cement
1.10 No.
2.70 No.
44.00
No.
2495.26
Cum
23.00
Kg
Masson I st Class
363.00
No.
Masson II nd class
326.00
No.
Page 62
320183785.xlsx
2.70 No.
Mazdoor Category I
228.00
No.
3.30 No.
Mazdoor Category II
206.00
No.
Total
Cuddappa Slab (10 Sqm / 1 Sqm)

10.50 Sqm
0.12 Cum
10.00 Sqm
Cuddappa Slab
Cement Mortar 1 : 3
Pointing 1 : 3
342.00
Sqm
2495.26
Cum
115.92
Sqm
Total
White Wash 2 Coat (100 Sqm / 1 Sqm)

0.07 Cum
Shell Lime
1080.40
Cum
1.00 L.S
Gum, Kanji Water, Brush
15.00
L.S
1.60 No.
Masson II nd class
326.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
2.70 No.
Mazdoor Category II
206.00
No.
Total
Colour Wash 2 Coat (1 Sqm)

1.00 Sqm
Rate of White Wash
1.00 Sqm
50 % Extra
12.82
Sqm
6.41
Sqm
Total
Cement Paint 2 Coat (10 Sqm / 1 Sqm)

3.23 Kg
Cement Paint
44.00
Kg
0.50 No.
Painter I st class
293.00
No.
0.50 No.
Mazdoor Category I
228.00
No.
0.80 No.
Mazdoor Category II
206.00
No.
Total
Priming coat for plastic emulsion paint

10.00 Sqm
Through scrapping of plastered surface
1.50
Kg
23.00
Kg
1.80 Kg
White Cement
0.25 No.
Painter I st class
293.00
Each
0.25 No.
Mazdoor Category I
228.00
Each
0.40 No.
Mazdoor Category II
206.00
Each
Total
Emulsion Paint 2 Coat (10 Sqm / 1 Sqm)

10.00 Sqm
Priming Coat
269.05
10 Sqm
0.98 Lit
Primer
136.00
Lit
1.40 Lit
Plastic Emulsion 1st Quality
315.15
Lit
2.20 No.
Painter I st class
293.00
No.
Page 63
320183785.xlsx
Sundries, Brush, Sand Paper, Putty,

Plaster of Paris
Total
Enamel Paint 2 Coat (10 Sqm / 1 Sqm)

2.22 Lit
Enamel paint
254.10
Lit
1.10 No.
Painter I st class
235.00
No.
1.00 LS
Brush,soap,putty etc.
0.20
LS
Total
Fixing Charges - MS Door - (1Sqm)

1.00 Sqm
Sqm
Total
Fixing Charges - MS Window & Ventilator- (1Sqm)

1.00 Sqm
94.00
Sqm
Total
Mangalore tiles
160.00
Nos. Mangalore tiles
14535.20
1000/Nos.
2495.26
Cum
0.09
Cum CM 1:3
0.50
Nos. Carpenter 1st class
284.00
Each
0.50
Nos. Mason 1st class
326.00
Each
1.10
228.00
Each
2.20
206.00
Each
355.92
Sqm
14.5996
Each
Mangalore tiles over Ceiling tiles

10.00
166.00
Sqm Mangalore tiles

Nos. Ceiling tiles
0.50
Nos. Mason 2nd class
261.00
Each
2.20
206.00
Each
100.00
Lit
293.00
Each
Black board paint

2.55
1.20
Lit Black oxide enamel paint

No. Painter I st class
Sundries
LS
Painting one coat with Cement for priming coat for the base of oil bound distember
10.00 Sqm
Clean removal of cement plaster from walls
Page 64
1.50
Kg
320183785.xlsx
1.80 Kg
White Cement
23.00
Kg
0.25 No.
Painter I st class
293.00
Each
0.25 No.
Mazdoor Category I
228.00
Each
0.40 No.
Mazdoor Category II
206.00
Each
Total
Cement paint
10.00
269.05
Sqm
3.00
Kg Cement Paint
44.00
Kg
0.50
293.00
Each
0.50
228.00
Each
0.80
206.00
Each
269.05
Sqm
78.50
Kg
Oil bound distember

10.00
1.34
Kg Oil bound distember
0.50
293.00
Each
0.50
228.00
Each
0.80
206.00
Each
31.50
Sqm
254.10
Kg
293.00
Each
28.50
Sqm
254.10
Kg
293.00
Each
Old wood work

10.00
Sqm Removal of old paint surface from wood work
2.20
1.20

Sundries
Old iron work

10.00
Sqm Removal of old paint surface from iron work
1.89
1.10

Sundries
RCC Precast Slab1:2:4 with Nominal Reinforcement - 50 mm Thick (1 Sqm)

0.0048 Cum
3.50 Rm
Cost of CW incl. labour etc.,

CW Reeper (50 x 25 mm)
Page 65
28790.00
Cum
63.80
Rm
320183785.xlsx
0.0048 Cum
Labour Charges
4239.00
Cum
Sub Total
Main Data
0.03 Cum
CC 1:2:4 (10-12 mm ISS HBG)
3172.00
Cum
0.60 Sqm
Moulding Charges
76.37
Sqm
3.00 Kg
Steel
62.74
Kg
Total
RCC Jalli 1:2:4 with Nominal Reinforcement - 50 mm Thick (1 Sqm)

Labour for Wrought & Put up - 1 Cum
4.50 Nos.
Carpenter I Class
237.00
Nos.
13.20 Nos.
Carpenter II Class
218.00
Nos.
Mazdoor Category II
165.00
Nos.
8.80 Nos.
Sub Total
0.0408 Cum
3.50 Rm
0.0408 Cum
L.S
CW Scantlings
CW Reapers 50 x 25 mm
Labour for Wrought & Putup
Sundries for Nails
28790.00
Cum
63.80
Rm
5396.10
Cum
--
L.S
Sub Total
Main Data
0.0216 Cum
CC 1:2:4 (10-12 mm ISS HBG)
1.00 Use
Moulding Charges-1Use
3.00 L.S
Finishing & Fixing Charge
3172.00
Cum
323.88
Use
--
L.S
Total
Page 66
320183785.xlsx
Amount
Rate / Unit
3398.11
221.50
3619.61
3619.61
43.35
3662.96
3662.96
2265.41
186.50
2451.91
2451.91
43.35
2495.26
2495.26
1699.06
186.50
1885.56
1885.56
43.35
1928.91
1928.91
1359.24
186.50
1545.74
1545.74
43.35
1589.09
1589.09
99.81
1.61
717.20
114.00
115.92
226.60
1159.22
44.60
44.60
Page 67
320183785.xlsx
44.60
44.60
41.85
20.93
62.78
62.78
41.85
41.85
83.70
83.70
14.70
14.70
14.70
115.60
2.54
118.14
118.14
3.05
121.19
121.19
153.30
2.54
155.84
155.84
3.05
158.89
158.89
117.05
13.00
130.05
130.05
7099.20
6955.85
586.80
4035.60
2158.21
2904.60
Page 68
320183785.xlsx
2158.21
21582.05
7099.20
8485.00
586.80
4035.60
2311.12
2904.60
23111.20
7099.20
11033.59
586.80
4035.60
2565.98
2904.60
25659.79
9727.20
11033.59
586.80
4035.60
2828.78
2904.60
28287.79
3788.00
501.80
5402.92
2577.30
3455.60
2184.50
3214.80
2904.60
21845.02
5197.66
1125.08
363.00
978.00
3305.91
456.00
Page 69
320183785.xlsx
3305.91
1236.00
9355.74
5197.66
1766.64
363.00
978.00
3532.62
456.00
1236.00
9997.30
3885.88
363.00
424.89
4248.88
3305.91
991.77
2314.14
2314.14
9657.00
16288.25
586.80
4035.60
3347.23
2904.60
33472.25
93.00
93.00
330.00
330.00
135.00
330.00
50994.60
480.00
62.74
Page 70
320183785.xlsx
11270.00
62.74
62744.60
9657.00
996.75
15249.03
1141.00
3914.92
4833.60
7271.80
39149.18
9657.00
839.25
20332.04
1141.00
4407.47
4833.60
7271.80
44074.69
222.47
399.30
114.00
96.24
226.60
962.37
249.53
399.30
250.80
112.62
226.60
1126.23
7178.24
6076.00
653.40
4035.60
2084.78
2904.60
Page 71
320183785.xlsx
2084.78
20847.84
7904.70
16288.25
586.80
4035.60
3172.00
2904.60
31719.95
793.00
4.83
79.78
797.83
3093.80
299.43
1159.22
48.79
399.30
641.33
684.60
501.60
226.60
6413.34
4455.00
366.30
92.00
399.30
794.46
1336.60
615.60
679.80
7944.60
5060.00
524.00
92.00
399.30
825.09
880.20
Page 72
320183785.xlsx
825.09
615.60
679.80
8250.90
3591.00
299.43
504.97
1159.22
5049.65
75.63
15.00
521.60
12.82
114.00
556.20
1282.43
12.82
6.41
19.24
19.24
142.12
146.50
114.00
56.74
164.80
567.42
15.00
41.40
73.25
57.00 269.05
82.40
269.05
269.05
133.28
441.21
644.60
149.15
Page 73
320183785.xlsx
149.15
3.31
1491.45
564.10
258.50
0.30
82.29
822.90
0.00
0.00
94.00
94.00
0.00
94.00
2325.63
224.57
142.00
163.00
355.92
250.80
453.20
3559.21
3559.21
2423.53
130.50
656.64
453.20
6566.43
255.00
351.60
2.30
60.89
608.90
d distember
15.00
Page 74
320183785.xlsx
41.40
73.25
57.00 269.05
82.40
269.05
269.05
132.00
146.50
114.00
82.64
164.80
826.35
269.05
105.19
146.50
114.00
79.95
164.80
799.54
31.50
559.02
351.60
94.29
0.80
942.92
28.50
480.25
322.30
83.16
0.55
831.60
qm)
138.19
223.30
76.37
Page 75
320183785.xlsx
76.37
20.35
381.84
95.16
45.82
548.69
188.23
329.21
1066.50
2877.60
5396.10
1452.00
5396.10
1174.63
223.30
323.88
220.16
1.33
1619.42
68.52
323.88
552.01
5.05
397.45
Page 76
2012 - 2013
LEAD STATEMENT
Material Name
Source
Distance
in Km
Cost
@ Quarry
Conveyance
Total Cost
@
Work Site
Cement
andipatti
4700
19.60
4719.60
Steel
andipatti
50975
19.60
50994.60
Kunnur Vadaveeranaickanpatty
15
110.00
111.50
221.50
Sand for filling
Local
110.00
7.80
117.80
Well Gravel
Local
107.80
7.80
115.60
Red Gravel
Nakkalakaradu
130.00
46.80
176.80
ISS - HBG - 40 mm
Nakkalakaradu
742.00
46.80
788.80
ISS - HBG - 20 mm
Nakkalakaradu
1034.00
46.80
1080.80
ISS - HBG - 10 & 12mm
Nakkalakaradu
831.50
46.80
878.30
Rough Stone for Masonary
Nakkalakaradu
332.00
46.80
378.80
Bond Stone for Masonary
Nakkalakaradu
455.00
46.80
501.80
Brick Jelly - 20 mm
K.P.PATTI
550.00
10.80
560.80
Country Bricks (23 x 11 x 7 cm)
K.P.PATTI
3985.00
13.20
3998.20
Pressed Tiles ( 20x20x2 cm)
andipatti
12340.00
35.20
12375.20
Mangaloore tiles (Class 'A')
andipatti
7405.00
35.20
7440.20
Best mangalore Ceiling tiles (Market rate)
andipatti
14500.00
35.20
14535.20
Local
1075.00
5.40
1080.40
andipatti
1180.00
35.20
1215.20
Sand for Mortor
Shell Lime
Slacked Lime
2012 - 2013
Certified that the leads are shortest and rates furnished are true and correct to the best of my knowledge & belief
2012 - 2013
HU-PT-2013-2014(New)
Unit
MT
MT
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
Cum
1000 Nos.
1000 Nos.
1000 Nos.
1000 Nos.
Cum
Cum
ef
2012 - 2013
SCHEDULE A
Name of the Work :Consruction of compound wall at Maravapatty Pu school inKothalothu pt
ESTIMATE: RS/Sl. No.
Probable
Quantity
11.25
1.88
13.80
8.98
0.83
150.00
86.50
WORK VALUE : Rs.

Description of work
Earthwork excavation and depositing on bank with
initial leads of 10m and lifts of 2m In hard stiff clay, stiff
black cotton soil, hard red earth,shale murrams, gravel
stoney earth and earth muds with 50% fair sized
boulders and hard gravelly soils as pe
Cement concrete 1:5:10mix using 40mm ISS HBG

metal for foundation including watering whenever
necessary and laid in layers not more than 15cm thick
compacting etc., complete complying with std.
Specifications and as directed. Rate for 10 cum.
Random rubble Masonry in cm 1:5 including
consolidation as per standard specification
Brick work in CM 1 : 5 using country bricks ground
moulded of size 23 x 11 x 7 cm including cost and
conveyance of materials to site and all other labour
Reinforced cement concrete 1:2:4 mix using 20 mm
HBG metal for all RCC items of works excluding cost
of reinforcement and fabricating charges, centering and
shuttering but including curing and providing fixtures
Supply
fabrication
of steel
including
like fan and
clamps
in the RCC
floor
or Roof cast
sl and all
other labour charges etc comlete
Plastering in CM 1 : 5, 12 mm thick , including cost
and conveyance of all materials to site and all other
labour charges including curing etc., as per standard
specification.
TNBPSS
No.
Rate
Words
86.50
LS
Painting two coat withplastic emulsion best approved

first quality of Snow Cem Powder of approved colour
over the priming coat etc., complete complying with
standard specification ( The paint should be got
approved by the depa
CSIDS-2013-14
Fig
Unit in Words
Amount in
Rupees
SPECIFICATION REPORT
The specification report to accompany the estimate forConstruction of compound wall at Maravapatty PU School in
ESTIMATE Rs: 00000/Name of scheme:- CSIDS- 2013-2014
The Estimate cost of the proposed structure has been prepared for Rs. 00000/Rupees One lacks and Fourty thousand only), based on PWD schedule of rate for the year 2012-2013
The administrative approval obtained from The District Collector
Vide No. ______________ Dated _______________ .
The following provisions are made in this estimate.
Earthwork excavation in all classes of soil as per SS 20 B for for Corewall
Plain cement concrete 1:5:10 using 40 mm ISS HBG metal to CC ROAD
Supplying and filling in well gravel complete complying with standard specification.
Plain cement concrete 1:3:6 using 40 mm ISS HBG metal to CC ROAD
Centering and shuttering including necessary supports for plain surface in foundation
Plain Cement Concrete 1:4:8 using 40 mm HBG metal for basement and flooring layers not more than 15 cm thick
and conveyance of materials to site and all other labour charges including consolidation as per standard specificatio
Plain Cement Concrete 1:2:4 using20 mm HBG metal for basement and flooring layers not more than 15 cm thick in
conveyance of materials to site and all other labour charges including consolidation as per standard specification
Supply and fixing of 150mm PVC pipe including all other labour charges as per standard specification.
Plastering in CM 1:5 12mm Thick

Necessary provisions for Tar pad
Necessary Lump Sum Provisions are made for Name board & Photos
The entire work will be carried out as per TNSS & SSRB and other relevant particulars
given time to time. The expenditure will be meet out under -CSIDS- 2013-2014
DATA
KOTHALOOTHU 2012-2013
Qty
720.00 Kg
1.00 Cum
Description of work
Rate
Cost of Cement
Per
4.58
Cost of Sand
210.75
Kg
3295.87
Cum
210.75

1.00 Cum
Mixing Charges
Amount
3506.62
37.70
Cum
Total for Mortar
37.70
3544.32

480.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.58
210.75
Kg
2197.25
Cum
210.75

1.00 Cum
Mixing Charges
2408.00
37.70
Cum
Total for Mortar
37.70
2445.70

360.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.58
210.75
Kg
1647.94
Cum
210.75

1.00 Cum
Mixing Charges
1858.69
37.70
Cum
Total for Mortar
37.70
1896.39

288.00 Kg
1.00 Cum
Cost of Cement
Cost of Sand
4.58
210.75
Kg
1318.35
Cum
210.75

1.00 Cum
Mixing Charges
1529.10
37.70
Cum
Total for Mortar
37.70
1566.80
Pointing 1:3 (10Sqm / 1 Sqm)

0.04 Cum
0.038 Kg
2445.70
Cum
97.83
35.00
Kg
1.33
574.20
2.20 No.
Mason II Class
261.00
No.
0.50 No.
181.00
No.
90.50
165.00
No.
181.50
945.36
37.00
Cum
37.00
34.75
17.38
Cum
Cum
34.75
17.38
1.10 No.
Total
Earth work SS 20 A (1Cum)
1.00 Cum
Earth work SS 20 B- Narrow Drain (1Cum)
1.00 Cum
1.00 Cum
50% Extra
Total
52.13
Earth work SS 20 B Building ( 1 Cum)

1.00 Cum
36.40
Cum
36.40
1.00 Cum
100% Extra
36.40
Cum
36.40
72.80
Earth Filling (1Cum)

1.00 Cum
Refilling charges
12.20
Cum
12.20
100.40
Cum
100.40
Well Gravel Filling (1Cum)

1.00 Cum
Cost of Well Gravel
1.00 Cum
Stacking Charges
3.05
Kg
3.05
1.00 Cum
Filling charges
2.54
No.
2.54
105.99
Red Gravel Filling (1Cum)

1.00 Cum
Cost of Red Gravel
118.80
Cum
1.00 Cum
Stacking Charges
3.05
Kg
3.05
1.00 Cum
Filling charges
2.54
No.
2.54
Total
118.80
124.39
Sand Filling (1Cum)

1.00 Cum
Cost of Sand
1.00 Cum
Filling charges
117.05
Cum
117.05
11.30
Cum
11.30
Total
128.35

9.00 Cum
40mm ISS HBG
717.30
Cum
6455.70
4.50 Cum
CM 1:5
1529.10
Cum
6880.94
1.80 No.
Mason II Class
261.00
No.
469.80
17.70 No.
183.00
No.
3239.10
14.10 No.
165.00
No.
2326.50
Total
19372.04

9.00 Cum
40mm ISS HBG
717.30
Cum
6455.70
4.50 Cum
CM 1:4
1858.69
Cum
8364.09
1.80 No.
Mason II Class
261.00
No.
469.80
17.70 No.
183.00
No.
3239.10
14.10 No.
165.00
No.
2326.50
Total
20855.19
9.00 Cum
20mm ISS HBG
982.30
Cum
8067.60
4.50 Cum
CM 1:3
2318.30
Cum
10432.35
1.80 No.
Mason II Class
261.00
No.
392.40
17.70 No.
183.00
No.
2708.10
14.10 No.
165.00
No.
1945.80
Total
23546.25

9.00 Cum
40mm ISS HBG
717.30
Cum
6455.70
4.50 Cum
CM 1:3
2408.00
Cum
10835.99
1.80 No.
Mason II Class
261.00
No.
469.80
17.70 No.
183.00
No.
3239.10
14.10 No.
165.00
No.
2326.50
Total
23327.09
Plain Cement Concrete 1:2:4(10Cum / 1 Cum)

9.00 Cum
20mm ISS HBG
982.30
Cum
8840.70
4.50 Cum
CM 1:2
3506.62
Cum
15779.80
1.80 No.
Mason II Class
261.00
No.
469.80
17.70 No.
183.00
No.
3239.10
14.10 No.
165.00
No.
2326.50
Total
30655.90
Brick Work CM1:5(100cft/1 cum)

1300.00 Cum
0.708 No.
Country Bricks
#REF!
CM 1:5
1000 nos
#REF!
1529.10
No.
1082.60
1.00 No.
Mason I Class
291.00
No.
291.00
3.00 No.
Mason II Class
261.00
No.
783.00
2.00 No.
183.00
No.
366.00
6.00 No.
165.00
No.
990.00
Total
#REF!
R.R. 1:5 (10cum / 1 cum)

10.00 Cum
Rough Stone
344.30
Cum
3443.00
1.00 Cum
Bond stone
456.30
Cum
456.30
3.40 No.
CM 1:5
1566.80
No.
5327.12
7.10 No.
Mason I Class
243.00
No.
1725.30
10.60 No.
Mason II Class
261.00
No.
2766.60
14.10 No.
183.00
No.
2580.30
14.10 No.
165.00
No.
2326.50
Total
18625.12
Plastering 1:5 - 12mm (10Sqm - 1 Sqm)

0.14 Cum
CM 1:5
1566.80
Cum
219.35
1.10 No.
Mason I Class
291.00
Cum
320.10
0.50 No.
183.00
No.
91.50
1.10 No.
165.00
No.
181.50
Total
Centering & Shuttering (Steel) - Plinth Beam (1Sqm)
1.00 Sqm
As per DRDA
144.00
Centering & Shuttering (Steel) - Other than Plinth Beam (1Sqm)
1.00 Sqm
As per DRDA
330.00
Steel Fabrication (1MT - 1 Kg)
1.00 MT
Cost of steel
50992.60
0.01 MT
Cost of Binding wire
48200.00
35.00 No.
Fitter - I class
258.00
Total
Reinforced Plain Cement Concrete 1:2:4 (10Cum / 1 Cum)
9.00 Cum
20mm ISS HBG
982.30
4.50 Cum
Sand
210.75
3231.00 Kg
Cement
4.58
3.50 No.
Mason II Class
261.00
21.20 No.
183.00
35.30 No.
165.00
Total
812.45
Sqm
144.00
Sqm
330.00
Mt
No.
No.
50992.60
482.00
9030.00
60504.60
Cum
Cum
Kg
No.
No.
No.
8840.70
948.38
14790.23
913.50
3879.60
5824.50
35196.90
Rate / Unit
3506.62
3544.32
2408.00
2445.70
1858.69
1896.39
1529.10
1566.80
94.54
37.00
52.13
52.13
72.80
12.20
105.99
124.39
128.35
1916.78
2085.52
2354.63
2298.67
3065.59
#REF!
1862.51
1862.51
80.61
144.00
330.00
60.50
3519.69
KOTHALOOTHU 2012-2013
Sl.
Material Name
No.
Source
Distance in Km
Cost @ Quarry
Conveyance
Cement
Pt.Union Office
4560
17.60
Steel
Pt.Union Office
50975
17.60
Sand for Mortar
Kunnur
15
110.00
100.75
Sand for Filling
Local
110.00
7.05
Well - Gravel
Local
98.00
7.05
Red - Gravel
NAKKALAKARADU
111.00
42.30
ISS - HBG 40mm
NAKKALAKARADU
675.00
42.30
ISS-HBG 20mm
NAKKALAKARADU
940.00
42.30
ISS - HBG 10mm & 12mm
NAKKALAKARADU
756.00
42.30
10
Rough stone for Masonary
NAKKALAKARADU
302.00
42.30
11
Bond stone for Masonary
NAKKALAKARADU
414.00
42.30
12
Brick jelly - 20mm
Aundipatti
500.00
19.40
13
Country Bricks (23 x 11 x 7cm)
Aundipatti
3625.00
23.80
14
Pressed Tiles (20 x 20 x 2 cm)
Aundipatti
7920.00
15.80
15
Shell Lime
Local
1075.00
4.85
16
Slacked Lime
Aundipatti
1075.00
19.40
17
Mangalor Tils
Aundipatti
Certified that the leads are shortest and rates furnished are and correct to the best of my knowledge & belief
dge & belief
Total cost at work

site
Unit
4577.60
MT
50992.60
MT
210.75
M3
117.05
M3
105.05
M3
153.30
M3
717.30
M3
982.30
M3
798.30
M3
344.30
M3
456.30
M3
340.60
M3
3648.80
1000 Nos.
7935.80
1000 Nos.
1079.85
M3
1094.40
M3
0.00
1000 Nos.
Detailed Estimate
Name of the Scheme
CSIDS-2013-14
Name of the Work
Construction of compound wall at Maravapatty Pu school

inKothalothu pt
Estimate Amount
Rs.113000/-
Sl.
No
Description
No
Measurement
B
Earth work excavation for foundation in all soils and sub-soils to full depth as may be directed except in hard
requiring blasting but inclusive of shoring, strutting and bailing out water wherever necessary and refilling the s
of foundation with
Drain wall
25
0.75
Total in Cum
Plain Cement Concrete 1:510 using 40 mm HBG metal for basement and flooring layers not more than 15 cm t
including cost and conveyance of materials to site and all other labour charges including consolidation as
standard specification
Core wall
25.00
0.75
Total in Cum
Random rubble Masonry in cm 1:5 including consolidation as per standard specification

1
1
x
x
Total
1
1
25.00
25.00
0.6
0.45
Brick work in CM 1 : 5 using country bricks ground moulded of size 23 x 11 x 7 cm including cost and conveyanc
materials to site and all other labour charges as per standard specification.
1
1
1
1
1
x
2
25.00
0.08
x
1
25.00
0.23
pillar
x
9
0.38
0.115
x
2
0.45
0.45
D/F GATE
X
-1
4.00
0.23
Total
Reinforced cement concrete 1:2:4 mix using 20 mm HBG metal for all RCC items of works excluding cos
reinforcement and fabricating charges, centering and shuttering but including curing and providing fixtu
like fan clamps in the RCC floor or Roof sl
1
x
1
25.00
0.3
Total
Supply and fabrication of steel including cast and all other labour charges etc comlete
Plastering in CM 1 : 5, 12 mm thick , including cost and conveyance of all materials to site and all other la
charges including curing etc., as per standard specification.
Core wall
25.00
Total in Sqm
Painting two coat withplastic emulsion best approved first quality of Snow Cem Powder of approved colour over
priming coat etc., complete complying with standard specification ( The paint should be got approved by the dep
1
9
10
11
12

25.00
ound wall at Maravapatty Pu school
Measurement
Quantity
pth as may be directed except in hard rock

wherever necessary and refilling the sides
0.6
11.25
Total in Cum
11.25
d flooring layers not more than 15 cm thick

ur charges including consolidation as per
0.10
Total in Cum
1.88
1.88
0.23
0.92
3.45
10.35
13.80
ard specification
11 x 7 cm including cost and conveyance of

n.
0.11
0.41
8.63
0.59
0.73
-1.38
8.98
all RCC items of works excluding cost of
t including curing and providing fixtures
1.5
1.5
1.8
1.5
0.11
0.83
0.83
harges etc comlete

150
150
of all materials to site and all other labour

3.46
Total in Sqm
86.50
86.50
w Cem Powder of approved colour over the

aint should be got approved by the depa
3.46
86.50
LS
LS
LS
LS
ABSTRACT
Name of the Scheme
CSIDS-2013-14
Name of the Work
Location
Kothaloothu
Estimate Amount
113000
Sl. No
Quantity
Description
Rate
11.25
Earthwork excavation and depositing on bank with initial

leads of 10m and lifts of 2m In hard stiff clay, stiff black
cotton soil, hard red earth,shale murrams, gravel stoney
earth and earth muds with 50% fair sized boulders and
hard gravelly soils as pe
83.70
1.88
Cement concrete 1:5:10mix using 40mm ISS HBG metal

for foundation including watering whenever necessary
and laid in layers not more than 15cm thick compacting
etc., complete complying with std. Specifications and as
directed. Rate for 10 cum.
2173.96
13.80
Random rubble Masonry in cm 1:5

consolidation as per standard specification
2196.40
8.98
Brick work in CM 1 : 5 using country bricks ground

moulded of size 23 x 11 x 7 cm including cost and
conveyance of materials to site and all other labour
3313.61
0.83
Reinforced cement concrete 1:2:4 mix using 20 mm HBG

metal for all RCC items of works excluding cost of
reinforcement and fabricating charges, centering and
shuttering but including curing and providing fixtures like
fan clamps in the RCC floor or Roof sl
3921.94
150.00
Supply and fabrication of steel including cast and all

other labour charges etc comlete
56.95
86.50

conveyance of all materials to site and all other labour
charges including curing etc., as per standard
specification.
96.73
86.50
Painting two coat withplastic emulsion best approved

first quality of Snow Cem Powder of approved colour
over the priming coat etc., complete complying with
standard specification ( The paint should be got
approved by the depa
150.00
LS
11
12
13
LS
LS
LS

Total
including
AE/UE
Panchayat Union,
Andipatti
ol inKothalothu pt
Per
Amount
942
4087
30310
29756
3255
8542
8367
12975
13500
500
500
266
113000
AE/UE
Panchayat Union,
Andipatti
AUNDIPATTY PANCHAYAT UNION
ESTIMATE
Name of Scheme:
Name of Work:
Name of Panchayat:
Estimate Amount:
CSIDS-2013-14
inKothalothu pt
Kothaloothu
113000
ATTY PANCHAYAT UNION
ESTIMATE
CSIDS-2013-14
inKothalothu pt
Kothaloothu
113000

CW Marav

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

CW Marav

Uploaded by

Copyright:

Available Formats

COMPARATIVE STATEMENT

Construction of compound wall at Maravapatty Pu school inKothalothu pt

Sl.No. DESCRIPTION OF WORK

Name of the Scheme: CSIDS-2013-2014

SUPPLY AND FIXING OF STEEL GRILL GATE OF

13500/-(Rupeesthirteen thousands five

Rate Quated byVELLAPPAN

Amount the three Quadation received,

mmended for Approval

Add in Col 7 Total upto date in last certificate Voucher No

Signature of Contractor .. Dated.. Certif

CHECK MEASUREMENTS CERTIFICATE

Allotment for the year

Received Rupees..................................(..........................................................................) only as fina

Since Last Certificate

.. Certified that the

.) only as final payment in

Final CONTRACT CERTIFICATE

Name of Scheme :CSIDS-2013

How Executed: .0.18 % Less Tender Value

Name of Contractor. P.PANDI. Maravapatty

Last Certificate Granted for this if any Voucher No:

Cement concrete 1:5:10mix using 40mm

Random rubble Masonry in cm 1:5

Brick work in CM 1 : 5 using country

Reinforced cement concrete 1:2:4 mix

Supply and fabrication of steel including

Painting two coat withplastic emulsion

Provision for steel gate

Name of Scheme :CSIDS-2013-14

Name of the Scheme: CSIDS 2013-2014

As per Original Estimate

Earthwork excavation and depositing on bank with initial

Cement concrete 1:5:10mix using 40mm ISS HBG metal

Random rubble Masonry in cm 1:5 including consolidation

Brick work in CM 1 : 5 using country bricks ground moulded

Reinforced cement concrete 1:2:4 mix using 20 mm HBG

Supply and fabrication of steel including cast and all other

Plastering in CM 1 : 5, 12 mm thick , including cost and

Painting two coat withplastic emulsion best approved first

Provision for steel gate

Provision for Name board

Provision for Photos

Contigencies and other unforeseen items

Cement Mortar 1 : 2 ( 1 Cum )

Total for concrete Works

Cement Mortar 1 : 3 ( 1 Cum )

Total for concrete Works

Cement Mortar 1 : 4 ( 1 Cum )

Total for concrete Works

Cement Mortar 1 : 5 ( 1 Cum )

Total for concrete Works

Pointing 1 : 3 ( 10 Sqm / 1 Sqm )

Cement Mortar 1:3

Water Proofing Compound

Earth Work SS 20 A ( 1 Cum)

From Schedule of Rate

From Schedule of Rate

Earth Work SS 20 B - Building (1 Cum)

From Schedule of Rate

Earth Filling (1 Cum)

Well Gravel Filling (1 Cum)

Cost of Well Gravel