No.

Item Cost
1 Package-1: PROPOSED SECURITY & WEIGH BRIDGE BUILDING 53,990,803.91
2 PACKAGE-2 PROPOSED WEIGH BRIDGE 12,148,684.00
3 Package-3: PROPOSED DRIVER'S TOILET, CANTEE & REST BUILDING 14,480,843.80
4 Package-4:PROPOSED CONTAINER PARKING 54,036,966.64
5 package-5:Food Hub Building 2,244,164,350.05
16,813,907.50
6 package-6:SEWERAGE & WATER TREATMENT TO FOOD HUB 7,177,635.66

Total cost for Food Hub 2,402,813,191.56

 Package-1: PROPOSED SECURITY & WEIGH BRIDGE BUILDING

No Description of work Units Unit price Quantity

A-1
A1.1 Soil investication for security building sum
A1.2 Architect and concept Design sum
A1.3 Detailed Design of Security Building sum
A1.4 preambles sum 59,678.58 228
A1.5 Substructure work ( Excavation includes Weigh bridge area too)
A1.5.1 Earth works Rs/sqm 2,364.61 836
A1.5.2 Assuming a raft foundation Rs/sqm 38,176.68 456
A1.6 Super structure works
A1.6.1 Structural works for floors Rs/sqm 44,234.13 228
Block works ( assume 30% of clading area will
A1.6.2 be covering by wall) Rs/sqm 3,881.00 41.7465
A1.6.3 Plastering works
wall soffit Rs/sqm 598.00 41.7465
floor Rs/sqm 1,050.00 307.08
A1.6.4 Miscellaneous Rs/sqm 20,720.00 307.08
Total
BUILDING

Amount

3,801,212.50
240,000.00

13,606,716.24

1,976,813.96
17,408,564.95

10,085,382.08

162,018.17

24,964.41
322,434.00
6,362,697.60
53,990,803.91
 PACKAGE-2 PROPOSED WEIGH BRIDGE

No Description of work Units Unit price Quantity

A Supply weigh bridge
A2.2 Cost of civil foundation
A2.3 Construction of platform Sum
A2.4 Instrumentation
A2.5 Cost of construction of Instrumentation cabin
Total
Amount

12,148,684.00

12,148,684.00
 Package-3: PROPOSED DRIVER'S TOILET, CANTEE & REST BUILDING

No Description of work Units Unit price Quantity

Soil investication for Proposed driver's canteen
A3.1 & Rest building sum
A3.2 Architect and concept Design sum
Detailed Design of Proposed driver's canteen &
A3.3 Rest building sum
A3.4 preambles sum
A3.5 Substructure work
A3.5.1 Earth works Rs/sqm 2,364.61 227.04
A3.5.2 Assuming a raft foundation Rs/sqm 38,176.68 227.04
A3.6 Super structure works
Block works ( assume 80% of clading area will
A3.6.1 be covering by wall) Rs/sqm 3,881.00 74.5008
A3.6.2 Plastering works
wall soffit Rs/sqm 598.00 74.5008
floor Rs/sqm 1,050.00 227.04
A3.6.2 Miscellaneous Rs/sqm 20,720.00 227.04
Total
LDING

Amount

536,861.05
8,667,632.86

289,137.60

44,551.48
238,392.00
4,704,268.80
14,480,843.80
 Package-4:PROPOSED CONTAINER PARKING

No Description of work Units Unit price Quantity Amount

A4.1 Total cost of project sum 54,036,966.64
Total 54,036,966.64
 Rough Estimate of Food Hub Buildin
Sr. No. Building Construction Cost No. of Floors Length (m) Width (m)
1 Factory Building (RC Structure) 6 100 42
2 Ware House (RC+Steel) 1 64 42
3 Cold Room (RC+Steel) 1 100 42

Estimate of Project Cost (with adjustment for Inflation Rate 10% for past 4 years, 2011-2015 )

Estimate of Design/Consultant's Fee

Ref: Project Cost based on Flour Mixing Plant, past record of year 2011
Sr. No. Building No. of Floors Length (m) Width (m)
A Flour Mixing Plant 12 46.1 34.8
Note: Rate used for RC Structure, & Double Rate used for RC+Steel

Ref: Consultancy Cost Basd on PB fee based on Wheat Silo Project, past record of year 2012
Sr. No. Building No. of Floors Length (m) Width (m)
B Wheat Silo Project
Note: Rate used for RC Structure, & Double Rate used for RC+Steel

Sr. No.
4 Mitsubishi Passenger lift
5 Mitsubishi Freight Lift

Estimate of Project Cost (with adjustment for Inflation Rate 10% for past 4 years, 2011-2015 )
Food Hub Building
Total Area (sq.m) Rate (Rs./sq.m) Total Sum (Rs.) Total Sum (US$)
25,200.00 38,176.68 962,052,273.58 7,233,475.74
2,688.00 76,353.36 205,237,818.36 1,543,141.49
4,200.00 76,353.36 320,684,091.19 2,411,158.58
1,487,974,183.14 11,187,775.81
2,178,543,001.53 16,380,022.57

Rs. US$
36,050,000.00 271,052.63

Total Area (sq.m) Total Sum (Rs.) Total Sum (US$) Rate (Rs./sq.m)
19,251.36 734,952,962.60 5,525,962.12 38,176.68
Rate..

Total Area (sq.m) Total Sum (S$) Total Sum (US$) Total Sum (Rs.)
350,000.00 271,052.63 36,050,000.00
Rate..

Unit price Quantity Total sum Rs. Total Sum (US$)

8,656,018.00 2 17,312,036.00 130,165.68
13,754,114.00 2 27,508,228.00 206,828.78
Total 1,532,794,447.14 11,187,775.81
-2015 ) 2,244,164,350.05 11,187,775.81
 SEWERAGE & WATER TREATMENT TO FOOD HUB

No Description of work Units Unit price Quantity

1 Cost of Use of concrete pipe m 3,750.00 100.00
2 Cost of Excavation Cum 1,050.00 105.00
3 Cost of Concrete for tranches Cum 30,081.61 72.00
4 Costruction of man holes Sum 52,500.00 3.00
5 septic tank
5.1 excavation Cum 1,050.00 296.48
5.2 Cost of concreteting Cum 30,081.61 58.73
6 sokage pit
6.1 Cost of Excavation cum 1,050.00 559.02
6.2 cost of block works sqm 3,881.00 192.00
6.3 Base Conceteing G15, with 0.3m thick Cum 11,100.00 86.4

Total cost
D HUB

Amount
375,000.00
110,250.00
2,165,876.11
157,500.00

311,304.00
1,766,542.55

586,971.00
745,152.00
959,040.00

7,177,635.66
No Description of work Units Unit price Quantity
1 Road works
1.1 Abc Compaction works Rs/Sq.m 1,026.75 9,698.00
For Surface treatment Rs/Sq.m 567.00 9,698.00
Primed Rs/Sq.m 140.00 9,698.00
Total Cost
Amount

9,957,421.50
5,498,766.00
1,357,720.00
16,813,907.50

2
3
Road calculations

Area of road Work for Cut and fill project 11,250.00

Total cost of Project 22,719,145.91

Cost for unit Area 2,019.48

9644

Cost of 1 m3 6,845.00
thickness 0.15
Area for 1m3 ABC 6.67
Cost for 1m2 1,026.75

For surface treatment 567.00

primed 140.00