item of work

earthwork
concrete work
r.c.c. work
brick work
stone work
marble work
wood work
steel work
flooring
roofing
finishing
miscellaneous works
aluminium works
waterproofing work
total of civil works
time for completion

client's estimate

bidder 1

166,856
326,274
5,763,391
467,920
814,842
129,878
402,773
57,271
2,325,033
405,730
541,126
1,024,802
1,072,089
685,141
14,183,126
24 months
26 months

166,700
326,200
5,763,505
468,003
814,905
129,005
400,004
55,005
2,324,993
405,700
541,502
1,024,710
1,072,007
685,009
14,177,247

NOTED VALUES TAKEN IN CLIENT'S ESTIMATE ARE TAKEN FROM AIIMS,BHOPAL, CIVIL WORKS ESTIMATE PDF.
BIDDER1, 2 AND 3.. THESE VALUES ARE TENTATIVE, N HYPOTHETICALLY RELETIVE TO EACH OTHER
THE HYPOTHETICAL VALUES HAVE BEEN ROUNDED OFF TO GET A WHOLE NUMBER.
the detail b.o.quantities for all dese sub heads have been mentioned in detail in a pdf- package2- civil tenders

criterias of conditions by the bidders to the client

advance payment 1st installment
2nd installment
3rd installement
TOTAL

2836625.11
4254937.665
7091562.775
14183125.55

4253173.974
5670898.632
4253173.974
14177246.58

post occupancy maintainance=.25%

site infrastructure setup (civil works)=.01%
site infrastructure works (services)=.02%
batching plant

3545781.388
141831.2555
283662.511
1000000

2126586.987
141831.2555
141831.2555
0

NOTE
THE OTHER SERVICES MENTIONED IN THE LIST ARE ASSUMED BY THE CLIENT THAT IT WOULD BE PAID BY THE CONTRACTOR
AS PER BIDDER 1, THE POST OCCUPANCY MAINTAINANCE THAT WOULD BE PAID @15% OF THE TOTAL ESTIMATE FOR 1 YR.
AS PER BIDDER 1, THE COST OF INSTALLATION OF BATCHING PLANT SHALL BE PAID BY THE ECLIENT AND NOT THE BIDDER.
AS PER BIDDER 2, THE COST OF SERVICES INFRASTRUCTURE WOULD BE SHARED BETWEEN THE CLIENT AND CONTRACTOR @
AS PER BIDDER 2, THE POST OCCUPANCY MAINTAINANCE THAT WOULDhkBE PAID @20% OF THE TOTAL ESTIMATE FOR 1 YR.

AS PER BIDDER 2, THE COST OF BATCHING PLANT AND SERVICES INFRASTRUCTURE WOULD BE TAKEN UP COMPELETELY BY T

AS PER BIDDER 3, POST OCCUPANCY MAINTAINACE WOULD BE GIVEN BY THE BIDDER @12.5% ON THE TOTAL ESTIMATE FOR
AS, PER BIDDER 3, ALL OTHER SERVICES SHALL BE SHARED BETWEEN THE CLIENT AND CONTRACTOR @ 25:75
loss of interest of the client due to payments (@6% per month)
1st payment (1st month)
2nd payment (9thmonth)
3rd payment (20th month)
TOTAL LOSS

bidder 1
663495139.9
578431660.5
153114263.1
1395041063

CALCULATION BY CLIENT WRT TOTAL EXPENSE

batching plant
highest point of domain
lowest point of domain
without solver use
Solver analysed lowest value
total cost solver analysed

bidder 1
bidder 2
bidder 3

0
1000000
1000000
0

site infrastructure services

141831
283663
283663
141831.2555

1409289289

0
1000000
750000

relations between the constraints

batching plant cost affects loss of interest+civil works cost
site infrastructure setup affects civil works cost
site infrastructure setup affects civil works cost+loss of interest

normal values

normal total cost max

normal total cost min
Solver analysed lowest value

1000000
0

283663
141831

1458600550
1409289289
1000000

283662.511

bidder B
183542.073
358900.938
6339730.628
514711.967
896326.134
142865.36
443050.146
62998.276
2557536.069
446302.659
595239.095
1127282.398
1179297.548
753654.814

183543
358901
6339731
514712
896327
142866
443051
62999
2557537
446303
595240
1127283
1179298
753655

bidder 3
165033
322938
5705869.524
463322.8116
806756.1678
127714.7025
396003.6135
54454.5837
2301743.288
401642.6139
536086.7226
1014462.781
1061286.91
678159.3951

165033
322938
5705870
463323
806757
127715
396004
54455
2301744
401643
536087
1014463
1061287
678160

15601446
23 months

14035479
27 months

6240578.4
6240578.4
3120289.2
15601446

2105321.85
8421287.4
3508869.75
14035479

3120289.2
70915.62775
283662.511
1000000

1754434.88
106373.442
212746.883
750000

TIMATE PDF.

kage2- civil tenders

LD BE PAID BY THE CONTRACTOR

F THE TOTAL ESTIMATE FOR 1 YR.

ECLIENT AND NOT THE BIDDER.
THE CLIENT AND CONTRACTOR @ 50:50

hk

D BE TAKEN UP COMPELETELY BY THE CONTRACTOR

2.5% ON THE TOTAL ESTIMATE FOR 2 YRS.

TRACTOR @ 25:75

hk

bidder 2
861199819.2
524208585.6
56165205.6
1441573610

bidder 3
341062140
909499039
147372530
1397933708

site infrastructure setup (civil works

loss of interest civil works cost
70916
1395041063
14035479
141831
1441573610
15601446
141831
1584229614
15035479
70915.62775
1395041063
14035479

141831
70916

1441573610
1395041063

15601446
14035479

141831

1399594023

15460974

constraints

siservices
22125752
sisetup
11062798
batching.plnt
0
batching plantwrt loss of
interest
1.56E+08

siservices

425493.8