PROJECT 22.

5 MLD STP AT ASARMA,SURAT

(37.5 MLD FINAL CAPACITY)
SHEET PILES FOR TANKS & BLDGS

C] 600 Dia Piling Work : COMPRESSION CAP= 100 MT, LATERAL = 5MT, UPLIFT = 40MT
excavation PCC R.C.C INTERNAL OUTER RAILING REFILLING
PLASTER PLASTER
RAFT/BOTTOM ROOF
I Number of 600 Dia Piles - 20m Long, 6 M CASING 6mm THK PILE CAP COLUMN FOOTING SLAB WALL SLAB/WALKWAY

1 Grit Unit No's 38 301.53 30.153 27.702 10.64 33.47 13.56 2.44 72.536 101.74 18.72
Spliter Box No's 4 9 1.156 5.184 1.62 10.50 22.75 2.8 178.6 110.25
3 SBR Basin No's 420 604.8 421 850.5 16.767 1449.7 548.86 1321.04 71.568 7787.16 1176.24 787.2
5 UV Channel No's 8 12.5 1.875 1.8 1.4175 13.48 14.22 9.68 65.52 30.8 41.8
5 Sludge Sump for Screw Thickener No's 8 75 7.5 11.52 7.68 10.45 34.72 3.44 85 57.5 26
7 Sludge Sump for Centrifuge No's 6 56.25 5.625 8.64 7.68 7.4 20.72 2.96 32 26 16
8 Centrate Sump No's 4 37.5 3.75 5.76 7.68 6.4 17.92 2.72 26 22 14
BUILDINGS
A HT Substation No's
14
B LT Room No's
C SBR Air Blower cum Admin Building No's 42
D Sludge Feed Pump house for thickener No's 8
E Thickener Building No's 8
F Sludge Feed Pump house for Centrifuge No's
17
G Sludge Dewatering Building No's
H Security Cabin No's 4

I ROAD BRIDGE NOS 62

J AEARTION TANK NOS 54
K ANEROBIC TANK NOS 52
L SUMP & PH NOS 18

TOTAL No's 767

SAY 770

COST AS PER ATTACHED SHEET

PROJECT : 22.5 MLD STP AT ASARMA (37.5 MLD FINAL CAPACITY)
SHEET : SUMMARY SHEET FOR ALL UNITS PILING QTY.

Sr.No. Description
FOR 600 DIA PILE

Rate for Single

1 Mobilisation of hydraulic rig Nos Pile -20m length Amount

200000 / 770 1 260 260

Providing and installing cast-in-situ

vertical bored piles of specified dia using
hydraulic rig in soil/rock. Measurement
2 shall be from the ground level to Length of Pile Rate / Rmt Amount
founding level.Reinforcement shall be
paid separately.

i)For 600 mm dia. Pile. 20 1400 28000

Tremie concreting for pile (Measurement

3 shall be same as that of item no.2) Length of Pile Rate/Rmt Amount

i)For 600 mm dia. Pile. 20 200 4000

Fabrication of reinforcement steel rate to

include cutting, bending, tying and placing Steel
at location with 18 gauge GI binding wire Area of 600 Reinforcement Total KG steel
4 etc complete. (Reinforcement steel, Dia Pile @ Length of Pile in Pile Rate / kg Amount Rs.
binding wire & coverblocks shall be 100KG/CUM/M
provided by the owner at free of cost)

0.2827 28.27 20 565.4 46 26002.3421

Area of 600 Total Cum of

5 RCC (M25) Dia Pile Length of Pile Pile Rate / Cum Amount

0.2827 20 5.65 4400 24860

Fabrication, rolling & driving of M.S, Weight /m of Length of Total

6 permanent casing of thickness 6mm till Thk of liner Inner Dia Liner casing weight per Rate / kg Amount
hard strata. pile
0.006 0.6 90 6 540 46 24834.21429

Rate for Single

7 TESTING OF PILE Nos Pile - 20m length Amount

3500000 / 770 1 4545 4545

Cost per Pile (600 DIA PILE) INR 112502 16% 12%

Cost of Pile per meter (600 DIA) INR 5625 19,905 23,696 26,540 23,100 3,440

Cost of piling Loaded Price Loaded Additional

Number of Piles (600 DIA) Nos 770 (Cum) (Without GST) Price
GST)
(With Dept rate cost/cum

TOTAL COST INR 86626540

CRS
star rate cement/bag Steel/MT
JOB NO. : Project : #REF! Prepared by :

Category Code : Checked by :

B/Q
ITEM #REF! Date :
:
DWG. NO. :
SKETCH
DWG. INPUT

CODE WORK ITEM UNIT CALCULATION TOTAL

L B H NOS.

A P.C.C (M10) M3 #REF!

PCC Below Raft

11.150 x 4.850 x 0.100 x #REF! ### #REF!
1.100 x 2.950 x 0.100 x #REF! ### #REF!
0.700 x 2.050 x 0.100 x 1 = 0.1
1.100 x 2.150 x 0.100 x 1 = 0.2
1.475 x 0.200 x 0.100 x 2 = 0.059

PCC Below Staircase 1.350 x 0.825 x 0.100 x 2 = 0.223

TOTAL = #REF!
 Grit Chamber -
Inlet Chamber

/Spliter Box
Fine Screen

SBR Basins
Sr. No. Description of Item Unit

Chamber
Earth work in excavation including
Cum 417
1 back filling & disposal
2 Anti Termite treatment Sqm.
3 Rubble Soling cum 40
4 PCC (1:2:4) Cum 15 421
5 PCC (1:3:6) Cum 8
25 mm Thk. DPC with water
Sqm.
6 proofing compound (1:2:4)
7 RCC (M-20) Cum
8 RCC (M-25) Cum
RCC (M-30) -Water Retaining
Structure Cum 275 4258
9
10 Steel Formwork Shuttering Sqm. 1880 12349.399
Reinforcement Steel (CRS Fe-500
MT 30 425.84136
11 grade.)
R.C.C. NP3 900 MM DIA PIPE
RM
12 LINE
13 Reinforcement for pile MT
14 Pile Head breaking Nos. 38 420
15 Sand filling Cum
16 Net cement finish Sqm.
230 mm thick Brick work in cement
Cum
17 sand mortar 1:6

115 mm thick Brick work in cement

sand mortar 1:4 with chicken wire Sqm.
mesh at every third layer
18
Plaster 20 mm thk. with cement
Sqm. 1360 1176.24
19 sand mortar 1:3
Plaster 15 mm thk. to wall with
Sqm.
20 cement sand mortar 1:6
Plaster 10 mm thk. to ceiling with
Sqm.
21 cement sand mortar 1:4

Roof water proofing with 25 mm

thk. Precast tiles laid over a coat of
40 mm thk. cement concrte 1:2:4
Sqm.
with 6 mm stone chips over a coat
of polymer modified water proofing
slurry (SIKA top seal 107 or 109)
22

External wall finish 2 coats weather

shield/ weather coat/ snowcrylxt. Sqm. 0 1176.24
over a coat of cement base primer
23
 Internal wall & Ceiling finish (2
coats plastic emulsion paint over 3
Sqm.
mm thk. POP over a coat of
24 cement primer)
25 Acid proof paint Sqm.
26 White wash (3 coats) Sqm. 200 1176.24
Colour wash (2 coats) over a coat
Sqm.
27 of primer
2 coats with synthetic enamel paint
Sq.m
28 over a coat of primer
2 coats epoxy paint over a coat of
Sq.m
29 primer
Vitrified tiles flooring (size
Sqm.
30 600x600x10 mm )
Acid and alkali resistant tiles floor
Sqm.
31 (25 mm thk.)
32 Coloured Terrazo Tile floor Sqm.
Colour Ceramic glazed tiles floor 6
Sqm.
33 mm thk.
Artifical stone flooring with 25 mm
Sqm.
34 thk. (1:2:4)
Ironite/ hardcrete concrete flooring
Sqm.
35 50 mm thk.1:2:4
36 Chequered Tiles Sqm.
37 Steel Rolling shutter Sq.m
38 Collapsible gate Sq.m
39 Aluminium door Sq.m
Aluminium Sliding window/
Sq.m
40 Structural Glazing
41 Steel door Sq.m
42 Steel window Sq.m
43 Wooden flush door Sq.m
44 Wooden Panel door Sq.m
2/3rd
45 Paneled & 1/3rd. Glazed window Sq.m
46 PVC door shutter with PVC frame Sq.m
47 Structural Steel work MT
48 S.S Hand railing RM 125 787.2
49 Gravel filling Cum
50 False Ceiling with frame Sqm
Overhead PVC water Tank of 1000
Nos.
51 Ltrs. Capacity
Overhead PVC water Tank of 500
Nos.
52 Ltrs. Capacity
100 mm dia. PVC Rain water down
RM
53 pipe
54 Toilet fixtures including plumbing LS
55
Septic Tank & circular Soak Pit (50 users) LS
R.B.T (Reinforced barbed tape)
RM
56 Concertina Coil
57 MS Grill Kg.
58 Chain link mesh Sqm
59 Plinth Protection 75 thk M15 Cum 20
60 IPS Screeding Sqm 150 2500
61 Polyproline Footrest (Rungs) Nos. 30 98
62 Water Bar Rmt 350 3400
63 Expansion Joint Sqm
64 Insert Plates MT 0.5 0.3
65 Chequered Plates MT 0.14 0.5
66 Ladder Rmt 3 4
67 Vitrified tiles Skirting Sqm
Acid and alkali resistant tiles
Sqm
68 Skirting
69 Coloured Terrazo Tile Skirting Sqm
Colour Ceramic glazed tiles
Sqm
70 Skirting /dado
71 Artifical stoneSkirting Sqm

Ironite/ hardcrete concrete Skirting Sqm

72
73 Chequered Tiles Sqm
74 Kaddappa Tiles Sqm
75 Aluminium Double Leaf Door Sqm
76 UPVC Door Sqm
77 M.S.Folding Door Sqm
78 Aluminium Fixed Glass window Sqm
20 THK PLASTER WITH
Sqm 400 7787.16
79 WATERPROOFING COMPOUND
80 Plot Filling Sqm 0 0
81 Exterior Emulsion Sqm 1360 1176.24
82 Builtup Area 6.0m hight building cum 0 0
83 Builtup Area 3.0m hight building sqm 0 0
84 Builtup Area 9.0m hight building sqm 0 0
85 Builtup Area 4.50m hight building sqm 0 0
65 0 0 680
 UV Channel

0
3

8
7.5

110
12.5

1.875

162.358
40.5895
Sludge Sump for
Screw Thickener

5
75

7.5

57.5
6.781
67.81

196.649
Sludge Sump for
Centrifuge

26
47

4.74
5.625
56.25

137.46
Centrate Sump

22
38

3.75

4.048
40.48

117.392
HT Room / LT
Room

Blower / MCC
& Control
Building
NEW 22.50 MLD SBR STP

Sludge Feed
Pump House-
Thickener

Tickener
Building

Sludge
Dewatering
Building
20 57.5 26 22

35 26 16 14

1 2.2
10 30 12 6
18 12 9 9
70 75 30 19

0.05 0.05 0.05 0.05

5 5

96 57.5 26 22

0 0
110 57.5 26 22
0 128 20 60
0
0 40
0 85
11 12 8 7 20 36 6 17 15

Other Expences
Computer 1.5
Laptop 0.7
Printer 0.25
Plant model 5
Furniture 10
Design 30
Survey 2
Soil investigation 3
Road 52.8
Storm water drain 21
Bridge
Land scaping 5
cvil for electro mech 10
Site Electricity &power 24
Site office 10
Field lab 6
Total Add to civil 181.25
 Compound Wall

Anaerobic Tank
interconnected

AMOUNT ( Lack , Rs)

Security Cabin

Sump & P.H.

Plot Filling

Pipeline

Total

Rate (Rs.)
760 342 220 602 117
1700.25 4
0 110 0 0
48 2800 1 8
22 476.305 4078.214 19 31 20
10.944 18.944 4267.143 1 0
700 11
0 0
0 5181.25 0 0
77.121 77.121 5417.411 4 75

12 5750.268 425 246

4741.69 273
308.484 15151.7 500 76 1622 1471
56241.07 47 35
478.91 269
200 5500 0
200 11
0 0 0 0
114 580 1500 9 52 18
0 1200 0 0
0 400 0 0

129.789 5500 61
129.789 7

1300 0
0 0
1368 450 206 523
4119.74 19
300 0 220
0 0
300 144
0 0

1500 150

0 0

300 0
1176.24 4
 200 364
0 0
0 1000 0 0
1501.74 55 1 195 48
55 0
0 0
150 0
0 0
1000 0
0 0
1200 0
0 0
2000 0
0 0
0 1200 0 0
900 0
0 0
1500 0
0 0
700 144
0 0
0 900 0 0
0 3600 0 12
0 5000 0 0
0 4000 0 3
4000 18
0 0
0 9000 0 0
0 9000 0 0
0 2000 0 0
0 3000 0 0
0 5000 0 0
0 3000 0 0
0 80000 0 1
1003.2 3450 35 74 0
0 1200 0 0
0 1000 0 0
10000 0
0 0
5000 0
0 0
300 20
0 0
0 200000 0 0
0 150000 0 0
50 0
0 0
450 450 90 0 0
0 1000 0 0
23.2 4700 1 4
2708 700 19 195 144
 176 450 1 19 14
3943.67 300 12 230 133
0 700 0 0
1 80000 1 0 0.1
0.64 80000 1 0.1
16.8 3000 1 7 4
0 1200 0 0
2000 0
0 0
0 1200 0 0
900 0
0 0
0 1500 0 0
700 8
0 0
0 900 0 0
0 900 0 0
0 3000 0 0
0 3000 0 0
0 3000 0 0
0 4000 0 0
500 692 365
8388.66 42
7776 7776 438 34 0 0
1368 4119.74 350 14 0 523
208 28000 58 0 0
12 12 20000 2 0 0
0 40 38000 15 0 0
0 85 23000 20 0 5
34 14 27 2.4 952 OK 952 72 67

Civil Cost 1091 73.8 1164

other expences 181.25
1272
 AMOUNT ( Lack , Rs)
Total

718.725 2
0 0
8 0
51 2
0 0

11 0
0 0
75 4

671 39
3093 15

81.75 46

0 0
0 0
70 1
0 0
0 0

61 3

0 0

729 3

220 1

144 0

150 2

0 0
364 1
0 0
243 0

0 0

0 0

0 0

0 0

0 0
0 0

0 0

0 0

144 1
0 0
12 0
0 0
3 0

18 1
0 0
0 0
0 0
0 0
0 0
0 0
1 1
74 3
0 0
0 0

0 0

0 0

20 0
0 0
0 0

0 0
0 0
0 0
4 0
339 2
 33 0
362.533 1
0 0
0.14 0
0.1 0
10.5 0
0 0

0 0
0 0

0 0
0 0

8 0
0 0
0 0
0 0
0 0
0 0
0 0

1057.24 5
0 0
523 2
0 0
0 0
0 0
5 1
138 138
SUMMARY ( Asrama 37.50 mld )

Sr.No Particular
1 Civil+ Design + Other expences
2 Electrical
3 Mechanical ( Without UV/TURBO/SBR)
4 SFC (SBR COMPONENT/UV/IFAS/TURBO BLOWER FOR 22.50 MLD)
Total Basic
Loaded
GST (12%)
GST LOADING
TOTAL COST TO BID
LOADING FOR PILE COST DIFF (5500 cum X(32190-23100)

Loading
Cess
OH (Site &ho )
Banking
Consultancy
Margin
Contingency

loading Factor
BasIc Cost in
Lack Rs. Quoted
1272
520
700
1275
3767
5160
619
50
5829
500
6329 6993

% pile o&m
1 1 1
3 3 2
1 1
8 3 5
12 8 10
2
27 16 18
0.73 0.84 0.82
SR.NO STRUCTURE NO LENGTH WIDTH DEPTH
WATER Tanks
1 INLET 1 5 4.2 1.5
2 FINE SCREEN 2 9.5 1 1.2
3 GRIT CHAMBER 2 5.6 5.6 0.95
4 PARSHALL FLUME 1 1 15 0.45
5 SPLITER BOX 1 7 6 3.5
6 SBR 4 24.6 24.6 5.8
7 UV CHANNEL 1 7.5 1.4 2.1
8 BIO SLUDGE SUMP &PH 1 6 5 2.5
9 THICKNED SLUDGE SUMP &PH 1 4 2 2
10 CENTRATE SUMP 1 3 2 2
11 POLY DOSING TANK (THICKENER) 2 2.1 2.1 1.8
12 POLY DOSING TANK ( CENTRIFUGE) 2 2 2 2

BUILDING HEIGHT
A BLOWER ROOM 1 16 8 6
B MCC CONTROLL ROOM 1 16 10.5 9
C THICKENER BUILDING 1 10 6 4.5
D CENTRIFUGE PLATFORM 1 8 5 9
E HT SUBSTATION & LT ROOM 1 10 8.5 4.5
F SECURITY CABIN 1 3.5 3.5 3
G SLUDGE FEED PUMP HOUSE 1 5 4
PLANT UTILITY
1 ROAD
2 COMPOUND WALL
3 SITE FILLING
4 AUGUMENTATION & REPAIR EXISTING PLANT TOTAL FOR ALL CIVIL ITEM
5 STORM WATER DRAIN
6 BYPASS & DISPOSAL LINE
OTHER EXPENCES
a Computer
b Laptop
c Printer
d Plant model
e Furniture
f Design
g Survey
h Soil investigation
i Land scaping
j civil work for electro mech
k Site Electricity &power
l Site office
m Field lab
 FREE WATER RATE Rs.
VOLUME UNIT cost
BOARD LEVEL PER CUM

0.5 11.84 42 CUM

0.5 11.8 32.3 CUM
6466556.2 36026.587 Structures on Overhead
0.5 11.48 90.944 CUM
columns
0.5 11.13 14.25 CUM
0.5 10.65 168 CUM
0.5 10.3 15250.03 CUM 68020685 4411.7618 Partially Under ground
0.5 6.352 27.3 CUM 1069834.2 39188.065 Above ground
0.5 5.5 90 CUM 1161560 12906.222 Above Ground
0.5 20 CUM 773470.33 38673.517
0.5 15 CUM
0.3 18.522 CUM 653634 12588.768
0.3 18.4 CUM

AREA unit rate Rs/unit

128 SQM 3584000 28000 Elevated
168 SQM
60 SQM 1680000 28000
40 SQM 1520000 38000
85 SQM 1955000 23000
12.25 SQM 240000 19592
20 SQM 560000 28000

2400 SQM 5280000 2200

342 RMT 2713717.2 7935
7776 CUM 3405888 438
TAL FOR ALL CIVIL ITEM 13800000
600 RMT 2100000 3500
200 RMT 1400000 7000

150000 3nos
70000 1no
25000 1no
500000 1no LED
1000000 LS
3000000
200000
300000
500000 LS
1000000
2400000 100000/m
1000000 LS
600000
127129345