NIT NO:-722 /PWD/MUNGELI Dated -09.09.2026(2nd Call)

OFFICE OF THE MUNICIPAL COUNCIL MUNGELI, DISTT.-MUNGELI(CG)

REVISED ESTIMATE

Name of work- Repair and Renovation work Of Main Road devider From Jaycees public School to Bodhmal House(pandariya Road ) via. Padhav Chowk and padhav Chowk to CTPT ( Lormi Road) ward no.-11,13

S. No. Item No.- Perticulars Qty. Unit Rate Amount

1 16.42 Demolishing R.C.C. work including stacking of steel bars and disposal of unserviceable material within 50 metre lead.

2 1.27 Carriage by mechanical transport upto 5 km lead: Dismantled Building debris Building sor 2015, I.No.- 1.27(III)

3 2.1.1 Providing and fixing form work including centring, shuttering, strutting, staging, propping bracing etc. complete and including its removal at all levels, for Foundations, footings, base of columns and plinth beam in any shape and size.

4 3.2.1 Providing and laying nominal mix reinforcement cement concrete with crushed stone aggregate using concrete mixer in all works upto plinth level excluding cost of reinforcement and form work.1:1½:3 (1 cement : 1½ coarse sand : 3 graded stone aggregate 20mm nominal size).

5 3.12.2 Providing and placing in position reinforcement for R.C.C. work including straightening, cutting, bending, binding etc. complete as per drawings including cost of binding wire all complete:Thermo-Mechanically treated bars

6 9.15 Providing and fixing M.S. grill of approved pattern made of M.S. flats or square or round bars welded to steel frame of windows etc. including applying a priming coat welded to frame with all necessary fitting complete including applying a priming of red oxide zinc chromate primer

7 22.2 Supplying and stacking of good earth at site including royalty, loading, unloading and carriage upto 5 km (earth measured in stacks will be reduced by 20% for payment). Pwd Building sor 2015, I.No.- 22.2

8 22.3 Supplying and stacking sludge at site including royalty, loading, unloading and carriage upto 5 km (sludge measured in stacks will be reduced by 8% for payment).

9 22.9 Mixing earth and sludge or manure in proportion specified or directed. .

10 22.8 Spreading of sludge, dump manure or/and good earth in required thickness (Cost of sludge, dump manure or/ and good earth to be paid separately)

11 Road Sor-11.4 Planting of Trees and their Maintenance for one Year Each (Planting of trees by the road side (Avenue trees) in 0.60 m dia. holes, 1 m. deep dug in the ground, mixing the soil with decayed farm yard/sludge manure, planting the saplings, backfilling the trench, watering, fixing the tree guard and maintaining the plants for one year)

12 Road Sor-12.7 Providing and planting of 4'0" to 5'0" heighted Ficus prestige/Blackiana plants with 1'6''x 1'6'' depth pit formation and soil preparation, (Mixing organic manure and plant's protectioninsecticide). Up to 4 month maintenance.

13 Road Sor-12.10 Providing and planting of plumeria (Champa) 2' * 0 deg to 3' * 0 deg heighted plants with 1 ^ * 0^ * x 1' 0^ prime prime *1^ prime prime 6^ prime prime depth pit formation and soil 9preparation work's, (Mixing organic manure and plant's protection insecticide). Up to 4 month maintenance

14 Amendment- 14.71 Painting on new work (two or more coats) to give an even shade with: Satin synthetic enamel paint

15 - Adding 6% for Electrical Work And 3% for Sprinkler and Water Supply Work

As Per Estimate 252071.00

Total SOR (A)- 3052865.00

16 Non-SOR Beautification by Graffti Painting, 2D-formate Painting work including Cost of Cleaning Surface, Applying White wash, Cement Primer, And Exterior Grade paint. 3 year Warranty of 2D-formate Painting work As per Direction of Engineer in charge.

Total Non-SOR (B)- 981750.00

Grand Total(A+B)- 4034615.00

Say In Lacs- 40.35

Say In Words Forty Lacs Thirty Five Thousand only

Sub Engineer Assistant Engineer Chief Municipal Officer

Municipal Council Mungeli Municipal Council Mungeli

COMPARATIVE STATEMENT MORE THAN 25%

Name of Work : - CONSTRUCTION OF CIVIL COURT BHATGAON, BLOCK-BILAIGARH

Agt. No. :- 100 /DL of 2014-15 Rate of Contract :- @ 1.88 % Below Building S.O.R. w.e.f. 01.06.2009 upto Issue Date of NIT

PAC :- 195.18 Lacs Name of Contractor :-M /s Abhinandan Kedia , A Contractor, baradwar Champa

Pa ge no Sr no Item ID BOQDesc As per Agreement As per Actual Workdone Details of Difference Reasom for Excess/ Saving

Quantity Rate Unit Amount Quantity Rate Unit Amount Saving Excess

1 1 1.17 /P-10 Filling from available excavated stuff (Excluding rock) in trenches, plinth, sides of foundation etc. in layers not exceeding 20cm in depth consolidating each deposited layer by ramming and watering with a lead upto 50 M. and lift upto 1.5 M. 625.31 38.15 Cum 23856.00 838.24 38.15 Cum 31979.00 0.00 8123.00 34.05 % Above As Per Workdone

1 2 2.1.9 Beams, lintels, cantilevers & walls 233.68 136.75 Sqm 31956.00 615.66 136.75 Sqm 84192.00 0.00 52236.00 163.46 % Above As Per Workdone

1 3 9.13.3 Single rebate 100mmx50mm size, 1.25mm thick sheet. 182.80 344.05 Mtr 62892.00 240.80 344.05 Mtr 82847.00 0.00 19955.00 31.72 % Above As Per Workdone

2 10 12.11.1 Providing and laying vitrified floor tiles with double charge/ multi charge printing with water absorption less than 0.5% and conforming to IS : 15622 of approved make in all colours and shades and size mentioned below (+/- 10mm), laid on 20mm thick cement mortar 1:4 (1 cement : 4 coarse sand) including grouting the joints with white cement and matching pigments etc. complete: (i) Size 600x600mm 127.80 950.95 Sqm 121531.00 633.787 950.95 Sqm 602700.00 0.00 481169.00 395.92 % Above As Per Workdone

1 5 14.10/ P-136 Providing and applying 2mm thick ready mix exterior grade putty (Birla wall care, Alltek Superfine W/R of (NCL), J.K. wall putty) on walls to make the surface smooth and even. 446.32 42.65 Sqm 19036.00 696.284 42.65 Sqm 29697.00 0.00 10661.00 56 % Above As Per Workdone

1 6 18.75.5.2 Plain bend (ii) 110 mm bend 46.00 183.45 Each 8439.00 56.00 183.45 Each 10273.00 0.00 1834.00 21.73 % Above As Per Workdone

3 9 10.59 Providing and fixing at all height false ceiling consisting of frame work "W" / "U" / "L" sections made of G.I. sheet with zinc coating of grade 120 consisting of angle cleats of size 25mm wide x 1.6mm thick with flanges of 22mm and 37mm at 1200mm centre to centre one flange fixed to the ceiling with dash fastener 12.5mm diax40mm long with 6mm dia bolts to the angle hangers of 25x25x0.55mm of required length, and other end of angle hanger being fixed with nut and bolts to G.I. channels 45x15x0.9mm running at the rate of 1200mm centre to centre to which the ceiling section 0.5mm thick button wedge of 80mm with tapered flanges of 26mm each having clips of 10.5mm at 450mm centre to centre shall be fixed in a direction perpendicular to G.I. channel with connecting clips made out of 2.64mm diax230mm long G.I. wire at every junction including fixing the gypsum board with ceiling section and perimeter channels 0.55mm thick 27mm high having flanges of 20mm and 30mm long, the perimeter of ceiling fixed to wall/partition with the help of rawl plugs at 450mm centre to centre with 25mm long drive-all screws @ 230mm interval including jointing and fixing to a flush finish of tapered and square edges of the board with recommended filler, jointing tapes, finisher and two coats of primer suitable for board as per manufactures specification and also including the cost of making openings for light fittings, grills, diffusers, cutouts made with frame of perimeter channels suitably fixed all complete as per drawing and specification and direction of the Engineer in Charge but excluding the cost of painting with 12.5 mm thick tapered edge gypsum board conforming to IS: 2095- Part I. 222.6 567.85 Sqm 126403.00 388.59 567.85 Sqm 220661.00 0.00 94258.00 74.56 % Above As Per Workdone

As per Tender Rate =@ 1.88 % Below 7409.00 19972.00 0.00 12563.00

Sub-Divisional Officer Executive Engineer

P.W.D. Sub-Division P.W.D. Division

Bilaigarh (C.G.) Baloda Bazar(C.G.)

COMPARATIVE STATEMENT LESS THAN 25 %

Name of Work : - CONSTRUCTION OF CIVIL COURT BHATGAON, BLOCK-BILAIGARH

Agt. No. :- 100 /DL of 2014-15 Rate of Contract :- @ 1.88 % Below Building S.O.R. w.e.f. 01.06.2009 upto Issue Date of NIT

PAC :- 195.18 Lacs Name of Contractor :-M /s Abhinandan Kedia , A Contractor, baradwar Champa

Pa ge no Sr no Item ID BOQDesc As per Agreement As per Actual Workdone Details of Difference Reasom for Excess/ Saving

Quantity Rate Unit Amount Quantity Rate Unit Amount Saving Excess

1 1 2.1.1 /P-15 Providing and fixing formwork including centering, shuttering, strutting, staging, propping bracing etc. complete and including its removal at all levels, for: Foundations, footings, base of columns and plinth beam in any shape and size. 1284.26 73.80 Sqm 94778.00 1307.480 73.80 Sqm 96492.00 0.00 1714.00 1.80 % Above As Per Workdone

1 2 3.17 /P-25 Providing and laying damp proof course (upto 50mm thick) with plain cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded crushed stone aggregate 20mm nominal size) including formwork. 4.43 3321.70 Cum 14715.00 4.87 3321.70 Cum 16177.00 0.00 1462.00 9.93 % Above As Per Workdone

1 3 3.19 /P-25 Applying a coat of hot bitumen 30/40 using @ 1.7kg/ sqm on damp proof course after cleaning the surface with brushes and finally with a piece of cloth lightly soaked in kerosene oil. 88.62 78.85 Sqm 6988.00 97.42 78.85 Sqm 7682.00 0.00 694.00 9.93 % Above As Per Workdone

As per Tender Rate =@ 1.88 % Below 2190.00 2263.00 0.00 73.00

below PAC…………..%

Sub-Divisional Officer Executive Engineer

P.W.D. Sub-Division P.W.D. Division

Bilaigarh (C.G.) Baloda Bazar(C.G.)