NAVAYUGA ENGINEERING COMPANY LIMITED

PROJECT: CONSTRUCTION OF NRW 635M LONG MULTIPURPOSE BERTH AT KAKINADA.

Abstract for Cost Analysis of Rock Bund Removing , Murrom filling & removing.

Sl.No Description of Item Unit Quantity Estimated Amount

Removing of Rock Bund & stacking

1 Cu.m 2114 284,787.84
within 200m Lead

2 Murrom Filling for Diaphragm Wall Cu.m 7000 2,100,000.00

upto 1st Row Piling
Removing of Murrom upto
3 -2.00Level inside the diaphragm Cu.m 8500 802,120.00
wall

Total Cost : 3,186,907.84

Say Rs : 3,200,000.00
NAVAYUGA ENGINEERING COMPANY LIMITED
PROJECT: CONSTRUCTION OF NRW 635M LONG MULTIPURPOSE BERTH AT KAKINADA.

COST ESTIMATION

ITEM NO: 01
BOULDER REMOVING AT OSV-II JETTY (NS-1 BUND)

a) Boulder Quantity calculation:

Length : 140.00 M
Width : 5.50 M
Depth : 2.50 M
Volume of Boulder to be removed : 1925.00 Cu.m

b) Side Slope Pitching Quantity Calculation

Length : 140.00 M
Width : 3.00 M
Depth : 0.45 M
Volume of Boulder to be removed : 189.00 Cu.m

Total Quantity to be removed = (a+b) : 2114.00 Cu.m

c) Cost for removing of above shown Quantity:

Ex-200 Hire Charges (Considering 16.0Hours

1 working time) excluding Deisel including Beta's : 22400.00 /-
@ 1400 Rs per Hour

H.S.D Oil charges per day considering 16.0Hrs

2 : 10368.00 /-
working time and consumption 18Lts Per Hour.

Days required for removing of 2114.00Cu.m of

3 Boulders with Stone Pitching rock @ 20Cu.m per : 7.00 Day
Hour

4 Mobilization Charges for Ex-200 : 10000.00 /-

5 Tipper Hire Charges per day (2No's) : 5000.00 /-

H.S.D Oil charges considering consumption as

6 : 5411.84 /-
2.5KM / Lt @ 0.8Km per trip for above quantity

7 Supervising Charges (Lumpsum) : 5000.00 /-

Total Cost for Removing of Boulders & side slope stone

: 284787.84 /-
pitching

134.72
NAVAYUGA ENGINEERING COMPANY LIMITED
PROJECT: CONSTRUCTION OF NRW 635M LONG MULTIPURPOSE BERTH AT KAKINADA.

COST ESTIMATION

ITEM NO: 02
Cost Estimation for filling the removed area with Murrom.

a) Filling quantity Calculation:

Length : 140.00 M
Width : 10.00 M
Depth : 4.95 M (Considering filling upto -1.00 Level)
Compacted Volume of murrom to be : 6930.00 Cu.m Say = 7000.00Cu.m
filled

b) Cost for Filling with Murrom:

Cost of Murrom per Cu.m including : 300.00 /-

placing & compaction charges

Total Cost of Murrom for 7000Cu.m : 2100000.00 /- 300

ITEM NO: 03
Cost Estimation for removing of the same murrom quantity
a) Removing quantity Calculation:
Length : 140.00 M
Width : 10.00 M
Depth
Compacted Volume of murrom to be : 5.95 M (Considering removal upto -2.00 Level)
filled : 8330.00 Cu.m Say =8500.00Cu.m

b) Cost for Removing of Murrom:

Ex-200 Hire Charges (Considering 16.0Hours
1 working time) excluding Deisel including Beta's : 22400.00 /-
@ 1400 Rs per Hour

H.S.D Oil charges per day considering 16.0Hrs

2 : 10368.00 /-
working time and consumption 18Lts Per Hour.

Days required for removing of 8500.00Cu.m of

3 : 20.00 Day
Murrom @ 27Cu.m per Hour

4 Mobilization Charges for Ex-200 : 10000.00 /-

5 Tipper Hire Charges per day (2No's) : 5000.00 /-

H.S.D Oil charges considering consumption as

6 : 21760.00 /-
2.5KM / Lt @ 0.8Km per trip for above quantity

7 Supervising Charges (Lumpsum) : 15000.00 /-

Total Cost for Removing of murrom of 8500Cu.m : 802120.00 /-

94.3670588
134.715156
300
529.082215
(Considering removal upto -2.00 Level)
NAVAYUGA ENGINEERING COMPANY LIMITED
PROJECT: CONSTRUCTION OF DIAPHRAGM WALL AT NS-1 BUND

Item No DESCRIPTION OF ITEM UNIT RATE QUANTITY AMOUNT

Boring through all type of Soil strata

excluding rock from top of Pre-Trench
1 Cu.m 8750 2700 23,625,000.00
to Founding Level

Removing of Rock Bund , Murrom

filling & extraction of filled murrom
2 after completion of Diaphragm wall Cu.m 1,200.00 2700 3,240,000.00
upto -2.00Level

Total Amount: 26,865,000.00

Note : Cost Analysis for removing of Rock Bund , murrom filling & extraction of filled murrom is enclosed