Provn of 25000 GLNS under ground sump based on SSR items

Remarks SSR
2010 Item No.
Sl No Descrition of item of work Qty Unit Rate Amount

4 5 6 7 8 9

1 Excavation over areas not exceeding 1.5 M deep and getting out in Soft/ 53.00 Cu. M 77.40 4,102.20 03004
Loose Soil.
2 Excavation over areas exceeding 1.5 M and not exceeding 3 M deep and 53.00 Cu. M 125.10 6,630.30 03004 &
getting out in Soft/ Loose Soil. 03005
3 Excavation over areas exceeding 3 M and not exceeding 4.5 M deep and 6.00 Cu. M 172.80 1,036.80 03004 &
getting out in Soft/ Loose Soil. 03005

4 M&L for Plain Cement Concrete Type D2 1:4:8 (using 40 mm graded granite 5.00 Cu. M 2303.30 11,516.50 04025
stone aggregate) in foundations, filling and mass concrete.

5 M&L M-30 Concrete as in raft of static water tankall as specified. 18.00 Cu. M 3649.20 65,685.60 04053

6 M&L M-30 Concrete as in retaining wall etc all as specified. 12.00 Cu. M 4133.50 49,602.00 04054
7 M&L M-30 Concrete as in roof slab all as specified. 15.00 Cu. M 3935.00 59,025.00 04055

8 M&L for Rendering 10 mm thick on fair faces of brick work or concrete 95.00 Sq. M 115.60 10,982.00 14001 &
surfaces in cement mortar 1:3 with WPC and finished even and smooth 14005
without using extra cement.

9 Supply only Integral water proofing compound. 27.00 Kg 35.30 953.10 04099

10 M&L for Fair finished circular Form work to faces of retaining walls etc. 105.00 Sq. M 238.40 25,032.00 07005

11 M&L for Fair finished flat Form work to sides and soffits of floor or roof 7.00 Sq. M 228.70 1,600.90 07010
beams, lintels, cantilevers, shelves including supports etc.
12 M&L for Fair finished flat Form work to soffits of suspended slabs in curved 100.00 Sq. M 252.50 25,250.00 7006
portion

13 Returning, filling in, including spreading, levelling, watering and well 27.00 Cu. M 41.70 1,125.90 03009
ramming in layers not exceeding 25 cm thick with soils.
14 Removing Excavated soils exceeding 1 KM but not exceeding 1.5 KM and 85.00 Cu. M 161.40 13,719.00 03031 &
depositing where directed. 03032
15 M&L Mild steel TMT bars 10 mm dia., and over cut to length, bent to shape 4250.00 Kg. 48.60 206,550.00 10034
required, including cranking, bending spirally for hooping for columns,
hooking ends and binding with mild steel wire (annealed) not less than 0.9
mm dia., or securing with clips.

16 M&L Mild steel deformed or twisted bars 6 mm to 8 mm dia., cut to length, 200.00 Kg. 48.50 9,700.00 10035
bent to shape required, including cranking, bending spirally for hooping for
columns, hooking ends and binding with mild steel wire (annealed) not less
than 0.9 mm dia., or securing

17 M&L Mild steel as rungs for steps all as specified. 40.00 Kg. 87.10 3,484.00 10007

18 M&L for hardcore of gauge not exceeding 63 mm of broken granite stone, 2.40 Cu. M 895.10 2,148.24 03042
deposited, spread and levelled in layers not exceeding 15 cm thick, watered
and rammed to a true surface.

19 M&L for 75 mm thick cement concrete type C-2, 1:3:6 (using 40 mm graded 24.00 Sq. M 196.50 4,716.00 13034
granite/basalt/trap stone aggregate) in sub base of flooring/hard standing.

Total 502,859.54
Grand total 502,859.54

Say Rs. 503,000.00

for 25000 gallons Rs 503,000.00

per 01 Gln 20.12

Per Litre 4.4513274336283
 APPROXIMATE ESTIMATE PART - I

Station : Navy Nagar

#REF!

Ser No Item amount

1 Cost of land -
2 Bldg work including internal services
(a) B/R portion
(b) E/M portion
(c) Internal Water Supply
3 furniture
4 Spl item of work
5 External services
(a) Road , path , curlvert
(b) Electrification
(c) Water supply
(d) Sewage disposal
(e) Area drainage
(f) Cattle fencing, Compound Wall and
Steel Gates etc
6 Total
7 Contingencies @ 3%
Grand total

Say Rs. 0 lakhs

8 Time required for the physical completion of work after 52 weeks

release.

Note : Any variation in specifications, quantities and size may be permissible

at the detailed planning stage provided that total cost of A/A does not
exceed beyond tolerance limit.

(Alexander PK)
Lt Col
 Total Plinth Area 4.225 x 8.19 = 34.6
Cost per Sqm = 702,240.00
34.6

52 weeks
Sqm
= Rs. 20295.95 per sqm
 ROUGH INDICATION COST PART II
Satation : Colaba Mumbai
Name of work :Provision of underground sump under GE (W) Colaba, Mumbai.

Ser Name of Autho Drawing Description of item A/U Qty Rate Amount Remarks
No Work rity No
1 (a) Gp VII (iii) (Pump house )

Basic Rate = 7,317.00 Sqm 70 10,032.00 702,240.00 PA Rates 2010

RCC framed construction = 1,863.00
Siesmic Zone v = 172.00
ATT = 127.00
PCC block in lieu of brick work = 211.00
APP membrane in roof treatment = 294.00
Acrylic Paint in lieu of cement based paint = 48.00

Rs. 10,032.00 per

Sqm

(b) Total PA = 5 x 7 = 70 Sqm

( for two pump set ) @ 2

702,240.00
Add MV 77 % (71+5+1) 540,724.80
Total 1,242,964.80

(Pawan)
Capt.
AGE B/R - W (Colaba)
 ROUGH INDICATION COST PART II
Satation : Colaba Mumbai
Name of work :Provision of underground sump under GE (W) Colaba, Mumbai.

Ser Name of Autho Drawing Description of item A/U Qty Rate Amount Remarks
No Work rity No
1 (a) Gp VII (iii) (Pump house )

Basic Rate = 7,317.00 Sqm 70 10,032.00 702,240.00 PA Rates 2010

RCC framed construction = 1,863.00
Siesmic Zone v = 172.00
ATT = 127.00
PCC block in lieu of brick work = 211.00
APP membrane in roof treatment = 294.00
Acrylic Paint in lieu of cement based paint = 48.00

Rs. 10,032.00 per

Sqm

(b) Total PA = 5 x 7 = 70 Sqm

( for two pump set ) @ 2

702,240.00
Add MV 77 % (71+5+1) 540,724.80
Total 1,242,964.80

(Pawan)
Capt.
AGE B/R - W (Colaba)