Hemera Working-Vashi NMMC -FF.xlsx

8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx

1/30

HEMERA ENTEClient Navi Mumbai Municipal Corporation

Construction of Multipurpose Building alonit! Communit" Center at Plot No# $% & $'( Sector ) '( *as!i( Navi Mumbai

Area ++,-.

SR No# Part Civil Item

Name of Sub Estimates Tender Estimated Cost /abour cost S!uttering Cost

1 Part I Excavation 4,929,475.50 89 187,650.00 -

2 PART II P.C.C. 4,202,520.00 76 320,100.00 -

3 PART III R.C.C. 51,994,389.30 937 10,712,475.00 4,695,000.00

4 PART IV RIC! "#R! 3,389,284.50 61 956,900.00 -

5 PART V PCC Co$in% 31,700.55 0.57 6,650.00 -

6 PART VI "ATER PR##&I'( 2,115,751.40 38

7 PART VII P)A*TERI'( 4,341,238.00 78 3,679,525.00 -

8PART VIII &)##RI'( A'+ +A+#

7,631,491.95 138

9 PART I +##R* "I'+#"* 2,027,809.63 37

10 PART PAI'TI'( 1,769,832.00 32

11 PART I A'TI TERITE 41,580.00 0.75

12 PART II I*CE))A'E#/* 18,703,897.95 337

13 P)/I'( *A'ITAR "#R! 1,743,519.93 31

Total 0or Civil Part $1%(2%%(,21#-$ $(.++ $+(.3'('11#11 ,(32+(111#11

4 for E5cavation( PCC( RCC( Bric6or6 & Plaster %%#+%4 3#3-4

%1('-1(3+1#11

14 aic Rat *t '3-#$. %.+#2, .,#3'

15 %-#+,16 Tota '2, -%

Name

TenderRate8Sft

/abour C!arges including s!uttering 9nl" RccBric6 7or6 Plaster

acinar Cot, +o *ta%in%, a:nt Cot ;

7.5


2/30

17 +2#%$

18 Tota ,+'#2'

#=P ; 15


3/30

PRISES

:ate %181+8%1$3

Material Cost Mac!inar" Total

MRIP/ Amount

921,699.65 4,269,174.00 5,378,523.65 97 4,597,530 82.87 14

4,019,060.00 174,600.00 4,513,760.00 81 3,631,450 65.46 16

34,258,870.00 818,700.00 50,485,045.00 910 48,194,260 868.71 41

2,984,000.00 39,000.00 3,979,900.00 72 3,542,630 63.86 8

31,059.00 1,260.00 38,969.00 1 30,520 0.55 0

- - -

1,991,225.00 370,750.00 6,041,500.00 109 4,836,490 87.18 22

- -

- -

- -

- -

- -

- -

,,(%1+(2$'#3+ +(3-'(,.,#11 -1(,'-(32-#3+ $(%-1 3,(.'%(..1 1,168.62 $1$

3%#-34 .#1+4

-23#.% $1%#%- $%32#3+

HEMERAbase Rate8Sft;it!out 9HP

& Ta5es MRIP/ baseRate8sft

:ifferencert MRIP/


4/30


5/30

Construction of Multipurpose Building alonit! Communit" Center at PloTender

Sr# No# :escription of Item


6/30

Tender



7/30

Tender



8/30

Tender



9/30

Tender



10/30

Tender



11/30

Tender



12/30

Tender



13/30

Tender



14/30

Tender



15/30

Tender



16/30

Tender



17/30

Tender



18/30

No# $% & $'( Sector ) '( *as!i( Navi Mumbai#MRIP/

Material Mac!inar" Total

Rate Amount Rate Amount Rate Amount

- 125 456,250.00 125 ,+3(%+1

- 180 741,600.00 180 -,$(311

- - >

- 312 318,240.00 312 '$.(%,1

- - >

- 710 443,040.00 710 ,,'(1,1

- 287 143,500.00 287 $,'(+11

2,473 494,699.65 - 2,493 ,2.(-11

550 352,000.00 - 630 ,1'(%11

- 310 1,581,000.00 310 $(+.$(111

220 11,000.00 - 240 $%(111

.+-(322#3+ '(3.'(3'1#11 ,(+2-(+%2#3+

3,300 1,320,000.00 160 64,000.00 3,685 $(,-,(111

3,400 1,938,000.00 160 91,200.00 3,785 %($+-(,+1

MRIP/


19/30

MRIP/



'(%+.(111#11 $++(%11#11 '(3'$(,+1#11

4,350 2,262,000.00 210 109,200.00 5,760 %(22+(%11

4,625 786,250.00 210 35,700.00 6,235 $(1+2(2+1

5,250 4,410,000.00 210 176,400.00 7,060 +(2'1(,11

5,375 4,515,000.00 210 176,400.00 7,785 3(+'2(,11

6,025 3,012,500.00 210 105,000.00 8,735 ,('3-(+11

- - >

47,215 21,718,900.00 150 69,000.00 57,865 %3(3$-(211

- - >

350 11,550.00 - 370 $%(%$1

'3(-$3(%11#11 3-$(-11#11 ,-(+%%(+31#11

-

3,544.00 2,728,880.00 25.00 19,250.00 4,119.00 '($-$(3'1

- - >

395.00 209,350.00 25.00 13,250.00 700.00 '-$(111

%(2'.(%'1#11 '%(+11#11 '(+,%(3'1#11

MRIP/


20/30

MRIP/



3,650.00 25,550 160.00 1,120 4,360.00 '1(+%1#11

%+(++1#11 $($%1#11 '1(+%1#11

-

250.00 265,000.00 25.00 26,500.00 465.00 ,2%(211

- - >

1,600.00 56,800.00 25.00 887.50 2,320.00 .%('31

- - >

75.00 19,050.00 25.00 6,350.00 225.00 +-($+1

225.00 56,250.00 5.00 1,250.00 285.00 -$(%+1

450.00 1,023,750.00 10.00 22,750.00 650.00 $(,-.(-+1

$(,%1(.+1#11 +-(-'-#+1 %($.%(,$1#11

- - >

25.00 116,250.00 5.00 23,250.00 155.00 -%1(-+1

- - >

63.00 268,065.00 5.00 21,275.00 243.00 $(1''(23+

- - >

- 5.00 2,225.00 295.00 $'$(%-+

- - >

135.00 729,000.00 55.00 297,000.00 415.00 %(%,$(111

MRIP/


21/30

MRIP/



- - >

300.00 162,000.00 - 325.00 $-+(+11

- - >

35.00 311,500.00 - 60.00 +',(111$(+.3(.$+#11 ','(-+1#11 ,(.'3(,21#11

475.00 145,825.00 10.00 3,070.00 646.40 $2.(,,+

- - >

475.00 54,625.00 25.00 2,875.00 661.40 -3(13$

- - >

180.00 189,000.00 5.00 5,250.00 193.00 %1%(3+1

- - >

650.00 92,950.00 5.00 715.00 815.00 $$3(+,+

- - >

650.00 458,250.00 5.00 3,525.00 815.00 +-,(+-+

- - >

538.00 174,850.00 5.00 1,625.00 812.00 %3'(211

- - >

376.60 54,607.00 5.00 725.00 1,964.70 %.,(..%

576.00 777,600.00 - - 626.00 .,+($11

- -

MRIP/


22/30

MRIP/



750.00 1,376,250.00 5.00 9,175.00 959.44 $(-31(+-%

- - >

750.00 96,000.00 5.00 640.00 959.44 $%%(.1.

1,764.45 176,445.00 5.00 500.00 2,119.45 %$$(2,+

- - >

1,764.45 275,254.20 5.00 780.00 2,119.45 ''1(3',

1,764.45 282,312.00 5.00 800.00 2,119.45 ''2($$%

1,764.45 61,755.75 5.00 175.00 2,119.45 -,($.$

,(%$+(-%'#2+ %2(.++#11 +(,1$(,12#2-

-

75,000.00 262,500.00 - 81,050.00 %.'(3-+

- - >

1,150.00 121,900.00 50.00 5,300.00 1,550.00 $3,('11

2,152.00 17,216.00 - 2,152.00 $-(%$3

- - >

1,500.00 63,000.00 - 1,500.00 3'(111

- - >

1,883.00 27,303.50 - 1,883.00 %-('1,

- - >

2,640.00 26,400.00 - 2,640.00 %3(,11

MRIP/


23/30

MRIP/



- - >

3,960.00 586,080.00 - 3,960.00 +.3(1.1

5,280.00 79,200.00 - 5,280.00 -2(%11

- - >

- - >

6,500.00 286,000.00 - 8,000.00 '+%(111

$(,32(+22#+1 +('11#11 $(+22($-,#+1

-

43.04 383,056.00 - 43.04 '.'(1+3

- - >

107.60 957,640.00 - 107.60 2+-(3,1

- - >

129.12 697,248.00 - 129.12 32-(%,.

4.00 1,800.00 - 4.00 $(.11

- - - >

16.14 87,156.00 - 16.14 .-($+3

%($%3(211#11 > %($%3(211#11

56.00 61,600.00 - 56.00 3$(311

3$(311#11 > 3$(311#11

MRIP/


24/30



- -

250.00 262,500.00 5.00 5,250.00 330.00 ',3(+11

54,600.00 109,200.00 160.00 320.00 66,760.00 $''(+%1

- - >

1,070.00 1,605,000.00 5.00 7,500.00 1,775.00 %(33%(+11

- - >

1,291.20 129,120.00 5.00 500.00 1,296.20 $%2(3%1

4,200.00 7,140,000.00 - 4,200.00 -($,1(111

1,200.00 48,000.00 - 1,200.00 ,.(111

2,300.00 414,000.00 - 2,300.00 ,$,(111

7,500.00 - 250.00 - 9,095.00 >

- - >

8,500.00 - - 8,500.00 >

7,405.00 - - 7,405.00 >

1,025.00 - - 1,025.00 >

3,796.80 37,968.00 - 3,796.00 '-(23.

3,960.00 277,200.00 - 3,116.00 %--(%11

1,430.00 114,400.00 - 1,075.84 $$,(,11

MRIP/


25/30



- - >

787.50 129,937.50 - 862.50 $,%('$'

2,560.00 61,440.00 - 2,560.00 3$(,,1

1,325.00 119,250.00 - 1,445.00 $'1(1+1

1,721.60 10,329.60 - 2,554.93 $+(''1

288.24 72,636.48 - 395.84 22(-+%

51.00 2,601.00 - 73.50 %(31$

51.00 2,601.00 - 26.50 %(31$

15.00 225.00 - 69.30 %%+

15.00 225.00 - 34.65 %%+

300.00 90,000.00 - 5.25 21(111

25.00 625.00 - 55.65 3%+

20.00 400.00 - 90.30 ,11

210.00 44,100.00 - 90.30 ,,($11

80.00 6,400.00 - 304.50 3(,11

780.00 608,400.00 - 392.70 31.(,11

1,090.00 1,188,100.00 - 310.00 $($..($11

MRIP/


26/30



280.00 78,400.00 - 200.00 -.(,11

700.00 490,000.00 - 3,860.00 ,21(111

70.00 4,900.00 - 1,200.00 ,(211

255.00 65,025.00 - 64.56 3+(1%+

$'($$%(2.'#+. $'(+-1#11 $,('',(+2'#-.

- -

- - >

275.00 48,125.00 - 400.00 -1(111

- - >

- - >

98.40 9,249.60 - 163.40 $+('31

110.00 5,830.00 - 180.00 2(+,1

114.00 7,980.00 - 189.00 $'(%'1

147.60 15,793.20 - 232.60 %,(...

180.00 52,200.00 - 290.00 .,($11

- - >

- - >

MRIP/


27/30



- >

25.00 6,750.00 - 35.00 2(,+1

30.00 2,400.00 - 40.00 '(%11

55.00 6,050.00 - 70.00 -(-11

65.00 9,243.00 - 85.00 $%(1.-

3,500.00 3,500.00 - 3,650.00 '(3+1

- - >

175.00 700.00 - 250.00 $(111

180.00 720.00 - 280.00 $($%1

190.00 760.00 - 305.00 $(%%1

643.00 6,430.00 - 793.00 -(2'1

550.00 11,000.00 - 550.00 $$(111

1,430.00 11,440.00 - 2,180.00 $-(,,1

3,500.00 84,000.00 - 4,750.00 $$,(111

1,810.00 45,250.00 - 2,560.00 3,(111

995.00 29,850.00 - 1,445.00 ,'('+1

3,000.00 3,000.00 - 3,750.00 '(-+1

68.00 2,788.00 - 143.00 +(.3'

- - >

125.00 - - 200.00 '(111

MRIP/


28/30



583.33 47,833.33 - 618.33 +1(-1'

325.00 59,800.00 - 435.00 .1(1,1

- - >

- - >

- - >

125.00 25,000.00 - 235.00 ,-(111

175.00 31,500.00 - 300.00 +,(111

- - >

25.00 200.00 - 35.00 %.1

35.00 280.00 - 50.00 ,11

- >

416.67 41,666.67 - 451.67 ,+($3-

583.33 11,666.67 - 618.33 $%('3-

- - >

3,200.00 51,200.00 - 3,750.00 31(111

- >

- >

5,500.00 44,000.00 - 6,700.00 +'(311

530.00 4,240.00 - 680.00 +(,,1

80.00 1,280.00 - 105.00 $(3.1

MRIP/

M t i l M !i T t l


29/30



1,000.00 30,000.00 - 1,000.00 '1(111

6.50 39,000.00 - 6.50 '2(111

- 125.00 8,626.25 125.00 .(3%3

3,300.00 88,869.00 - 3,450.00 2%(212

30,000.00 60,000.00 - 30,000.00 31(111

5,500.00 5,500.00 - 5,500.00 +(+11

1,796.00 1,796.00 - 1,796.00 $(-23

1,710.00 1,710.00 - 1,710.00 $(-$1

35.00 1,435.00 - 35.00 $(,'+

350.00 12,950.00 - 475.00 $-(+-+

>

1,200.00 14,400.00 - 1,400.00 $3(.11

1,400.00 8,400.00 - 1,625.00 2(-+1

1,700.00 3,400.00 - 1,950.00 '(211

1,860.00 3,720.00 - 1,860.00 '(-%1

765.00 1,530.00 - 765.00 $(+'1

675.00 8,100.00 - 800.00 2(311

19,842.00 39,684.00 - 19,842.00 '2(3.,

MRIP/



30/30



280.00 18,760.00 - 405.00 %-($'+

1,500.00 9,000.00 - 1,850.00 $$($11

850.00 5,100.00 - 925.00 +(++1

23,000.00 46,000.00 - 23,000.00 ,3(111

$(1.$(1-2#,- .(3%3#%+ $('-1(.-,#%%

3.(.-$(%'$#$, +(11%(2..#-+ 2$(%'.($,%#$$

Date post:	05-Jul-2018
Category:	Documents
Upload:	sachin-korgaonkar
View:	232 times
Download:	0 times

Hemera Working-Vashi NMMC -FF.xlsx

Documents