Cotta-Schule Marketing – 2012/13 FotoClips: Hemera Foto-Objects 50.000.
Hemera Working-Vashi NMMC -FF.xlsx
-
Upload
sachin-korgaonkar -
Category
Documents
-
view
232 -
download
0
Transcript of 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
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
2/30
17 +2#%$
18 Tota ,+'#2'
#=P ; 15
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
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/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
4/30
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
5/30
Construction of Multipurpose Building alonit! Communit" Center at PloTender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
6/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
7/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
8/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
9/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
10/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
11/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
12/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
13/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
14/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
15/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
16/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
17/30
Tender
Sr# No# :escription of Item
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
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/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
19/30
MRIP/
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
'(%+.(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/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
20/30
MRIP/
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
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/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
21/30
MRIP/
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
- - >
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 $$3(+,+
- - >
650.00 458,250.00 5.00 3,525.00 815.00 +-,(+-+
- - >
538.00 174,850.00 5.00 1,625.00 812.00 %3'(211
- - >
376.60 54,607.00 5.00 725.00 1,964.70 %.,(..%
576.00 777,600.00 - - 626.00 .,+($11
- -
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
22/30
MRIP/
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
750.00 1,376,250.00 5.00 9,175.00 959.44 $(-31(+-%
- - >
750.00 96,000.00 5.00 640.00 959.44 $%%(.1.
1,764.45 176,445.00 5.00 500.00 2,119.45 %$$(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($$%
1,764.45 61,755.75 5.00 175.00 2,119.45 -,($.$
,(%$+(-%'#2+ %2(.++#11 +(,1$(,12#2-
-
75,000.00 262,500.00 - 81,050.00 %.'(3-+
- - >
1,150.00 121,900.00 50.00 5,300.00 1,550.00 $3,('11
2,152.00 17,216.00 - 2,152.00 $-(%$3
- - >
1,500.00 63,000.00 - 1,500.00 3'(111
- - >
1,883.00 27,303.50 - 1,883.00 %-('1,
- - >
2,640.00 26,400.00 - 2,640.00 %3(,11
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
23/30
MRIP/
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
- - >
3,960.00 586,080.00 - 3,960.00 +.3(1.1
5,280.00 79,200.00 - 5,280.00 -2(%11
- - >
- - >
6,500.00 286,000.00 - 8,000.00 '+%(111
$(,32(+22#+1 +('11#11 $(+22($-,#+1
-
43.04 383,056.00 - 43.04 '.'(1+3
- - >
107.60 957,640.00 - 107.60 2+-(3,1
- - >
129.12 697,248.00 - 129.12 32-(%,.
4.00 1,800.00 - 4.00 $(.11
- - - >
16.14 87,156.00 - 16.14 .-($+3
%($%3(211#11 > %($%3(211#11
56.00 61,600.00 - 56.00 3$(311
3$(311#11 > 3$(311#11
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
24/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
- -
250.00 262,500.00 5.00 5,250.00 330.00 ',3(+11
54,600.00 109,200.00 160.00 320.00 66,760.00 $''(+%1
- - >
1,070.00 1,605,000.00 5.00 7,500.00 1,775.00 %(33%(+11
- - >
1,291.20 129,120.00 5.00 500.00 1,296.20 $%2(3%1
4,200.00 7,140,000.00 - 4,200.00 -($,1(111
1,200.00 48,000.00 - 1,200.00 ,.(111
2,300.00 414,000.00 - 2,300.00 ,$,(111
7,500.00 - 250.00 - 9,095.00 >
- - >
8,500.00 - - 8,500.00 >
7,405.00 - - 7,405.00 >
1,025.00 - - 1,025.00 >
3,796.80 37,968.00 - 3,796.00 '-(23.
3,960.00 277,200.00 - 3,116.00 %--(%11
1,430.00 114,400.00 - 1,075.84 $$,(,11
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
25/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
- - >
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/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
26/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
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%+
$'($$%(2.'#+. $'(+-1#11 $,('',(+2'#-.
- -
- - >
275.00 48,125.00 - 400.00 -1(111
- - >
- - >
98.40 9,249.60 - 163.40 $+('31
110.00 5,830.00 - 180.00 2(+,1
114.00 7,980.00 - 189.00 $'(%'1
147.60 15,793.20 - 232.60 %,(...
180.00 52,200.00 - 290.00 .,($11
- - >
- - >
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
27/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
- >
25.00 6,750.00 - 35.00 2(,+1
30.00 2,400.00 - 40.00 '(%11
55.00 6,050.00 - 70.00 -(-11
65.00 9,243.00 - 85.00 $%(1.-
3,500.00 3,500.00 - 3,650.00 '(3+1
- - >
175.00 700.00 - 250.00 $(111
180.00 720.00 - 280.00 $($%1
190.00 760.00 - 305.00 $(%%1
643.00 6,430.00 - 793.00 -(2'1
550.00 11,000.00 - 550.00 $$(111
1,430.00 11,440.00 - 2,180.00 $-(,,1
3,500.00 84,000.00 - 4,750.00 $$,(111
1,810.00 45,250.00 - 2,560.00 3,(111
995.00 29,850.00 - 1,445.00 ,'('+1
3,000.00 3,000.00 - 3,750.00 '(-+1
68.00 2,788.00 - 143.00 +(.3'
- - >
125.00 - - 200.00 '(111
MRIP/
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
28/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
583.33 47,833.33 - 618.33 +1(-1'
325.00 59,800.00 - 435.00 .1(1,1
- - >
- - >
- - >
125.00 25,000.00 - 235.00 ,-(111
175.00 31,500.00 - 300.00 +,(111
- - >
25.00 200.00 - 35.00 %.1
35.00 280.00 - 50.00 ,11
- >
416.67 41,666.67 - 451.67 ,+($3-
583.33 11,666.67 - 618.33 $%('3-
- - >
3,200.00 51,200.00 - 3,750.00 31(111
- >
- >
5,500.00 44,000.00 - 6,700.00 +'(311
530.00 4,240.00 - 680.00 +(,,1
80.00 1,280.00 - 105.00 $(3.1
MRIP/
M t i l M !i T t l
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
29/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
1,000.00 30,000.00 - 1,000.00 '1(111
6.50 39,000.00 - 6.50 '2(111
- 125.00 8,626.25 125.00 .(3%3
3,300.00 88,869.00 - 3,450.00 2%(212
30,000.00 60,000.00 - 30,000.00 31(111
5,500.00 5,500.00 - 5,500.00 +(+11
1,796.00 1,796.00 - 1,796.00 $(-23
1,710.00 1,710.00 - 1,710.00 $(-$1
35.00 1,435.00 - 35.00 $(,'+
350.00 12,950.00 - 475.00 $-(+-+
>
1,200.00 14,400.00 - 1,400.00 $3(.11
1,400.00 8,400.00 - 1,625.00 2(-+1
1,700.00 3,400.00 - 1,950.00 '(211
1,860.00 3,720.00 - 1,860.00 '(-%1
765.00 1,530.00 - 765.00 $(+'1
675.00 8,100.00 - 800.00 2(311
19,842.00 39,684.00 - 19,842.00 '2(3.,
MRIP/
Material Mac!inar" Total
-
8/16/2019 Hemera Working-Vashi NMMC -FF.xlsx
30/30
Material Mac!inar" Total
Rate Amount Rate Amount Rate Amount
280.00 18,760.00 - 405.00 %-($'+
1,500.00 9,000.00 - 1,850.00 $$($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$(%'.($,%#$$