RECAP OF MODASA SGL STATION DEVELOPMENT

Sr.No. Component Cost

1 Estimation of Compound Wall at SGL station 160m 2189172.23
2 Estimation of Foundations of different Units 1645066.21
3 Estimation of Paverblock at SGL station 1096980.897
Total 4931219.34
GST 18% 887619.481
TOTAL 5818838.82
 Estimation of Compound Wall at SGL station 160m

Ahmedabad City R&B Description Total

SL. No.
SOR 2023-2024 of work
No L B H Qty Unit Rate Amount L.C.@1% Amount

Excavation for foundation upto 1.5 m depth

including sorting out and stacking of useful materials and
1 04001B
disposing off the excavated stuff upto 50 Meter lead.(B)
Dense or Hard soil
Column Foundation 54.00 2.20 2.20 1.50 392.04
For Ground Beam 53.00 3.00 0.55 0.45 39.35
431.39 CUM 148.19 63928.05 639.2805 64567.34

Filling available excavated earth (excluding rock) in

trenches. plinth, sides of foundations etc. in layers not
2 4006
exceeding 20 cm. in depth consolidating each disposited
layer by ramming and watering.

Same as item 1 431.39

Deduction :-
For PCC below footing 54.00 1.60 1.60 0.15 20.74 Cum
For Footing flat slab 54.00 1.3 1.30 0.35 31.94 Cum
For Column 54.00 0.3 0.30 1.00 4.86 Cum
57.54 Cum
Total (Cum):- 373.86 Cum 129.1 48264.75 482.6475 48747.39

Providing and laying cement concrete 1:3:6

(1-Cement : 3- coarse sand : 6- hand broken stone
3 05003A
aggregates 40 mmnominal size) and curing complete
excluding cost of formwork in (A) Foundation and Plinth

Column Foundation 54.00 1.60 1.60 0.15 20.74

20.74 CUM 2976.00 61710.34 617.1034 62327.44
Providing and laying cement concrete 1:2:4
(1- Cement : 2- Coarse sand : 4- graded stone aggregates
4 05010AA
20 mm nominal size) and curing complete excluding cost
of formwork in (A) Foundation and Plinth

For Footing -Flat Slab 54.00 1.30 1.30 0.35 31.94

Total 31.94 CUM 3661.30 116945.58 1169.456 118115.04
Providing and laying controlled cement concrete
M.200 exposed work with curing etc. complete including
the cost of formwork but excluding the cost of
5 05033B3
reinforcement for R.C.C. work in (B) COLUMNS:(iii)
Having cross-sectional area more than 0.12Sq.M and
upto 0.18 Sq.M
Column Up to G.L. 54.00 0.30 0.30 1.00 4.86
Column ground level to top 54.00 0.30 0.30 2.50 12.15
Total 17.01 CUM 10102.67 171846.42 1718.464 173564.88
Providing and laying controlled cement concrete
M.200 exposed work with curing etc. complete including
the cost of formwork but excluding the cost of
6 05033A2
reinforcement for R.C.C. work in (A) BEAMS :(ii) Having
cross-sectional area more than 0.08Sq.M and upto 0.12
Sq.M

Beam 53.00 3.00 0.25 0.30 11.93 CUM 9392.03 111999.96 1120 113119.96

Brick work using common burnt clay building

bricks having crushing strength not less than 35
7 06001BA
kg./Sq.Cm. in foundation and plinth in Cement Mortar
1:5. (1- Cement : 5 -fine sand)(B) Conventional

53.00 3.00 0.23 2.35 85.94 CUM 4011.66 344760.05 3447.601 348207.66
Providing and laying cement concrete 1:3:6
(1- Cement : 3- Coarse sand : 6- crushed stone aggregates
8 05005A
20 mm nominal size) and curing complete including cost
of formwork in (A) Wall Caps / Coping

WALL CAP 1.00 160.00 0.23 0.15 5.52 CUM 4006.15 22113.95 221.1395 22335.09

Providing TMT Bar FE 500D reinforcement for R.C.C. work

9 05014C including bending, binding and placing in position
complete upto floor two level

CUM
75 KG PER CUM 152.34 11425.1625 kg 75.46 862142.76 8621.428 870764.19
Providing 20mm thick cement plaster in single
coat on single or half brick walls for interior plastering
10 17003A
upto floor two level and finished even and smooth in (i)
Cement mortar 1:3 (1-cement:3-sand)

Wall in side and Out Side 2.00 160.00 2.50 800.00 sqm
Wall top 1.00 160.00 0.23 36.80 sqm
Column Side 108.00 0.30 2.50 81.00 sqm
917.80 sqm 215.78 198042.88 1980.429 200023.31
Finishing wall with weather proof exterior
emulsion paint on wall surface (two coats) to give an
11 19031 required shape even shade after thoroughly brushing the
surface to remove all dirt, and remains of loose
powdered materials.etc complete
As per item no. 10 917.80 sqm 113.40 104078.52 1040.785 105119.31

Providing and fixing 1.20 Metre high fencing with

2.0 Metre long M.S. Angle posts 40mm x 40 mm x6 mm
and oil painting 3 coats fixed at 2.5 Mt,C/c. with five
Horizontan lines and two diagonals of galvanised steel
12 22001
barbed wire weighting 9.38 Kg. per 100 Metre, strained
and fixed to posts with G.I,staples including fixing the
postsin ground with 0.5 M x 0.5.M x 0.5 M. block in
C.C1:5:10 etc complete.

1 160.00 Rmt 385.40 61664.00 616.64 62280.64

2189172.23
 Estimation of Foundations of different Units

Ahmedabad City R&B Description Total

SL. No.
& NH SOR 2023-2024 of work
No L B H Qty Unit Rate Amount L.C.@1% Amount

Ahmedabad City R&B Excavation for foundation upto 1.5 m depth

1 SOR 2023-2024 Item including sorting out and stacking of useful materials and disposing off the
04001B excavated stuff upto 50 Meter lead.(B) Dense or Hard soil

FOR HCV WITH MOBILE CASCADE 3.00 10.60 4.10 0.70 91.27
FOR COMPRESSOR 3.00 5.60 5.60 0.70 65.86
ODORANT 1.00 4.60 4.60 0.70 14.81
DRS 1.00 5.80 5.80 0.70 23.55
195.48 CUM 148.19 28968.48 289.6848 29258.16

Ahmedabad City R&B Filling available excavated earth (excluding rock) in trenches. plinth, sides of
2 SOR 2023-2024 Item foundations etc. in layers not exceeding 20 cm. in depth consolidating each
4006 disposited layer by ramming and watering.

Same as item 1 195.48

Deduction :-
FOR HCV WITH MOBILE CASCADE 3.00 10.00 3.50 0.70 73.50
FOR COMPRESSOR 3.00 5.00 5.00 0.70 52.50
ODORANT 1.00 4.00 4.00 0.70 11.20
DRS 1.00 5.20 5.20 0.70 18.93
Total (Cum):- 39.354 Cum 129.1 5080.60 50.80601 5131.41
Dry Lean Cement Concrete Sub- base (Construction of dry lean cement concrete
Sub- base over a prepared sub-grade with coarse
and fine aggregate conforming to IS: 383, the size of coarse aggregate not
SOR 2023-24 exceeding 25 mm, aggregate cement ratio not to
NATIONAL HIGHWAY exceed 15:1, aggregate gradation after blending to be as per table
3 DIVISION 600-1, cement content not to be less than 150 kg/ cum, optimum
AHMEDABAD Item 6.1 moisture content to be determined during trial length construction, concrete
strength not to be less than 10 Mpa at 7 days, mixed in a batching plant,
transported to site, laid with a paver with electronic sensor, compacting with 8-10
tonnes vibratory roller, finishing and curing.)

FOR HCV WITH MOBILE CASCADE 3.00 10.00 3.50 0.25 26.25
FOR COMPRESSOR 3.00 5.00 5.00 0.25 18.75
ODORANT 1.00 4.00 4.00 0.25 4.00
DRS 1.00 5.20 5.20 0.25 6.76
55.76 CUM 2157.46 120299.97 1203 121502.97
SOR 2023-24 Granular Sub-base with Close Graded Material (Table:- 400-1)
NATIONAL HIGHWAY By Mix in Place Method (Construction of granular sub-base by
DIVISION providing close graded material, spreading in uniform layers with
4
AHMEDABAD Item motor grader on prepared surface, mixing by mix in place method
4.1B with rotavator at OMC, and compacting with vibratory roller to
achieve the desired density, complete as per clause 401)

FOR HCV WITH MOBILE CASCADE 3.00 10.00 3.50 0.30 31.50
FOR COMPRESSOR 3.00 5.00 5.00 0.30 22.50
ODORANT 1.00 4.00 4.00 1.30 20.80
DRS 1.00 5.20 5.20 1.30 35.15
Total 109.95 CUM 839.93 92351.98 923.5198 93275.50

Ahmedabad City R&B Providing and laying controlled cement concrete M.200 and curing
5 SOR 2023-2024 Item complete excluding the cost of formwork and reinforcement for
05024AA 5.8.2
reinforced concrete work in (A) Foundations, footings, Base of
columns and Mass concrete
FOR HCV WITH MOBILE CASCADE 3.00 10.00 3.50 0.45 47.25
FOR COMPRESSOR 3.00 5.00 5.00 0.45 33.75
ODORANT 1.00 4.00 4.00 1.45 23.20
DRS 1.00 5.20 5.20 1.45 39.21
Total 143.41 CUM 3977.88 570459.82 5704.598 576164.41

Ahmedabad City R&B

Providing TMT Bar FE 500D reinforcement for R.C.C. work including bending,
6 SOR 2023-2024 Item
binding and placing in position complete upto floor two level
05014C

CUM
75 KG PER CUM 143.41 10755.6 kg 75.46 811617.58 8116.176 819733.75
1645066.21
 Estimation of Paverblock at SGL station
Ahmedabad City R&B Description Total
SL. No.
SOR 2023-2024 of work
No L B H Qty Unit Rate Amount L.C.@1% Amount

Providing and fixing pre-cast Rubber Dye / steel Dye

inter locking concrete block 60mm thick with grade
of concrete M300 pnumatic compressed / vibrated
mechanically and as per approved design Confirming
to IS 15658 : 2006 including 35 mm Sand layer for
levelling and filling the joint with sand in proper line
and level as per guidlines of IRC : SP 63- 2018 etc.
Complete.
1 14033 1
HCV WITH MOBILE CASCADE AREA 1108
DRS ODORANT AREA 130
OFFICE ROOM AREA 133
COMPRESSOR & CASCADE AREA 226
TOTAL 1597 sqmt 680.1 1086119.7 10861.197 1096980.897