6452239.00 Total Rs. 6452239.00 Say Rs. 6452250.00

Name of Work :- Development of Garden at Sai Darshan Society in Sachin City Area..
RECAPITULATION SHEET
1 Sub Estimate No. 1

6452239.00
Total Rs. 6452239.00

Say Rs. 6452250.00
Consl. Engineer Municipal Engineer Chief Officer President

Geomaze Consl. Services Sachin Nagarpalika Sachin Nagarpalika Sachin Nagarpalika
Technically Sancationed for Rs 6452250
#VALUE!
Entered in T.S.Register @ Sr. No.

Date: / /
Deputy Executive Engineer

Apno Taluko Vibrant Taluko
Prant office,Bardoli
SACHIN NAGARPALIKA-SACHIN
TAL :-SACHIN DIST.SURAT
Labour Total
Sr.No. Qty. Unit Item Description Rate Amount Rs.
Cess 1% Rate
Item No. 1
Box cutting the road surface to proper slope and camber for making a base for road work including
1.00 743.60 Cum ramming the excavated stuff and despositing on the road side slope as directed up to 50 mt. lead. 65.40 0.65 66.05 49117.75
(P.156/I. Code. 26008/ I. No. 0.0)

Item No. 2
Providing & laying spreading and compacting 150mm thick WBM Grade II of B.T.M.C. metal
40mm to 63mm size including using 20% (13+7%) filler i.e. stone screeing 13.2 mm at the rate 0.16
Cumt. & 0.08 stone dust including spreading in uniform thickness hand packing rolling with
2.00 273.20 Cum vibratory roller8-10 tonnes in stages to proper garde and cmaber applying and brooming required 810.00 8.10 818.10 223504.92
types of screening/binding materials to fill up the interstices of coarse aggregate watering and
compacting to the required density.
(R.A.)
Item No. 3
Providing and laying cement concrete 1:3:6 (1 cement : 3 coarse sand : 6 Machine cut stone
3.00 339.80 Cum aggregate 40mm nominal size ) and curring complete excluding cost of formwork in (a) Foundation 2090.00 20.90 2110.90 717283.82
and plinth
(R.A)
Item No. 4
Providing and fixing Pre-cast rubber dye inter locking concrete block 60mm thick with grade of
concrete M-250 punmatic compressed by mechanically pressed and as per approved design
4.00 835.50 Sq.mt including 75mm sand layer for levelling and filling the joints with sand in proper line and level. 667.00 6.67 673.67 562851.29
( P.No. 107 /I.Code.14034,I.No.0 )

Item No. 5
Providing and casting in situ ordinary cement concrete M-150 for Kerbs / kerb blocks including
5.00 32.60 Cum 2994.00 29.94 3023.94 98580.44
formwork, curing and finishing complete. ( P.No.220/I.Code.27092A,I.No.0)
Item No. 6
Providing and laying in position ready mived M-200 grade concrete for reinforced cement concrete
work, using cement content as per approved design miv manufactured in fully automatic batching
plant and transported to site of work in transit miver for a lead up to 10 kms having continuous
agitated mixer, manufactured as per mix design of specified grade for reinforce cement concrete
work including pumping of R.M.C. from transit miver to site of laying, excluding the cost of
admixture in recommended proportion as per IS:9103 to accelerate/retard setting of concrete,
improve workability without impiring strength and durability as per direction of the engineer-in-
197.20 Cum charge. Without fly ash (Min cement level as per latestIS 456 shall be maintained) (Cement level 4508.00 45.08 4553.08 897867.38
360kg) for 150mm thick C.C. Road with trimix vaccum dewatering system work with power
trowling sheet form with M.S. Channles, with providing road expansion joint having size
6mmx50mm by concrete cutter machine and filled with necessary all eqipments, all labo
Item No. 7
Excavation for foundation up to 1.5 mt. depth including sorting out and stacking of useful materials
556.10 Cum and disposing of the excavated stuff up to 50 meter lead. 86.00 0.86 86.86 48302.85
(B) Dense or Hard soil (I.Code.04001B/I.No.0/P.No.35)
56.90 Cum (C) Hard Murrum (P. No. 35/I. Code. 04001C/I. No. 0) 146.00 1.46 147.46 8390.47
10.20 Cum (D) Soft rock not requiring Blasting (P. No. 35/I. Code. 04001D/I. No. 0) 152.00 1.52 153.52 1565.90
Item No. 8
Providing & Laying controlled cement concrete M-200 and curing complete including the cost of
2.20 Cum formwork and excluding reinforcement for reinforced concrete work in Footing 3578.00 35.78 3613.78 7950.32
(R.A.)
Item No. 9
Filling available excavated earth (excluding rock) in trenches. plinth, sides of foundations etc. in
6.40 Cum layers not exceeding 20cm. in depth consolidating each disposited layer by ramming and watering. 76.50 0.77 77.27 494.50
( P.No.36, I.Code.4006/I.No.4.12)
Item No. 10
0.50 Cum formwork and excluding reinforcement for reinforced concrete work in Column upto floor two level 5999.00 59.99 6058.99 3029.50
(R.A.)
Item No. 11
9.10 Cum formwork and excluding reinforcement for reinforced concrete work in Plinth Beam upto floor two 4513.30 45.13 4558.43 41481.74
level.
(R.A.)
Item No. 12
Providing and laying 1:3:6 (cement :3 Course sand :6 crushed stone aggregate 20 nominal size) and
14.78 Cum 2875.00 28.75 2903.75 42917.43
curing complete including cost of form work in (A) Wall caps/copping
(P.No. 40 , I.Code.5005, I. No. 5.3.14)
Item No. 13
Providing and laying reinforcement for R.C.C. work and bending, binding & placing in position
9276.00 Kg 44.30 0.44 44.74 415036.07
completed upto floor two level Thermo Mechanical Treated Bars as per I.S. Standard.
(FE-415) (P.No. 44, I.Code 05014B,I. No. 5.4.11)
Item No. 14
White Stone Bela mesonry block in course in superstructure with stone of approved quality in Lime
32.20 Cum Mortar 1:5 (1-Cement :5- course sand) including packing the joints etc. complete. (upto 10 ton) 3106.00 31.06 3137.06 101013.33
(R.A)
Item No. 15
White stone bela masoanry block in course in superstructure with stone of approved quality in
1.78 Cum cement mortar 1:5 (1 cement :5 coarse sand) including racking the joints etc. complete. (upto 10 ton) 3306.00 33.06 3339.06 5943.53
(P.No. 68 , I.Code 7010, I. No. 0.0)

Item No. 16
20mm thick sand faced cement plaster on walls up to height 10 mtrs. above ground level consisting
73.03 Sq.mt of 12mm thick backing coat of C.M. 1:3 ( 1 cement : 3 sand ) and 8mm thick finishing coat of C.M. 189.00 1.89 190.89 13940.70
1:1 (1 cement : 1 sand) etc. complete
(P.No.116, I.Code.17009, I. No. 17.95)
Item No. 17
Finishing wall with water proofing cement paint of on wall surface (Two coats) to give an prroved
73.03 Sq.mt brand and manufacture and of required shape even shade after thoroughly brushing the surface to 36.40 0.36 36.76 2684.87
remove all dirt and remins of loose powered materials
( P.No.118, I.Code.18027/I.No.18.51)
Item No. 18
Providing and fixing M.S. grills of required pattern to wooden frames of windows etc. with M.S.
1228.90 Kg flats at required spacings and frame alround, square or round bars with round headed bolts and nuts 65.30 0.65 65.95 81049.64
or by screws (A) Plain Grill. (upto 10 ton)
( P.No.77, I.Code.10025A/I.No.10.1)
Item No. 19
Applying priming coat of over new steel and other metal surface after and including preparing the
surface by thoroughly cleaning, oil grease, dirt and other foreign mater and scoured with brushes
35.10 Sq.mt fine steel wool, scrapers and sand paper with ready mixed priming paint brushing red le 21.80 0.22 22.02 772.83
( P.No.120, I.Code.19001/I.No.19.2)
Item No. 20
Painting two coats (excluding priming coat) on new steel and other metal surface with enamel paint,
35.10 Sq.mt brusing interior to give an even shade including cleaning the surface an even shade including 55.20 0.55 55.75 1956.90
cleaning the surface of all dirt, dust and other foreign matter.
( P.No.120,I.Code.19002/I.No.19.7)
Item No. 21
Filling in foundation and plinth with murrum or selected soil in layers of 20 cm. thickness including
499.20 Cum 288.00 2.88 290.88 145207.30
watering, ramming and consolidating etc. completed.
(P.No. 36/Code No. 4008/I.No. 0)
Item No. 22
186.70 Cum Providing and Filling Black Cotton Soil including all lead and lift etc complete 300.00 3.00 303.00 56570.10
(M.R)
Item No. 23
268.00 Cum Supplying of coarse clean sharp sand at. site 10 Km. Lead 316.00 3.16 319.16 85534.88
(R.A.)
Item No. 24
Spreding blindage or road crust filling the gaps in metal and levelling to camber and gradient as
268.00 Cum 92.70 0.93 93.63 25092.04
directed.(ii) Sand & Murrum
(P.159/I.Code.26020B/I.No.26.23)
Item No. 25
Providing laying and jointing in true line and level 32mm dia. U.P.V.C. Pipe ( SCH- 40) for cold
water including fittings make PRINCE / SUPREME / ASTRAL / FINOLEX or equivalent as
approved by Engineer In Charge. Pipe shall be fixed on the wall with the help of clamp at every two
150.00 Rmt metre C/C or shall be concelled as directed including necessary fittings etc. including testing of pipe 139.00 1.39 140.39 21058.50
and joints and fixing the same with adhesive solvent, including cost of all materials.
(P.No. 145/Code No. 23063/I.No. 0)

Item No. 26
Providing laying and jointing in true line and level 40mm dia. U.P.V.C. Pipe ( SCH- 40) for cold
water including fittings make PRINCE / SUPREME / ASTRAL / FINOLEX or equivalent as
approved by Engineer In Charge. Pipe shall be fixed on the wall with the help of clamp at every two
150.00 Rmt metre C/C or shall be concelled as directed including necessary fittings etc. including testing of pipe 173.00 1.73 174.73 26209.50
and joints and fixing the same with adhesive solvent, including cost of all materials.
(P.No. 146/Code No. 23064/I.No. 0)

Item No. 27
4.00 Nos Providing and fixing Gun metal check or non-return fullway wheel valve.(D) 32mm dia. 363.00 3.63 366.63 1466.52
(P.No. 143/Code No. 23031D/I.No. 23.99)
Item No. 28
4.00 Nos Providing and fixing Gun metal check or non-return fullway wheel valve.(E) 40mm dia.
(P.No. 143/Code No. 23031E/I.No. 23.99) 775.00 7.75 782.75 3131.00
Item No. 29
Providing & Fixing precast benches in C.C. 1:2:4 (1 cement :2 sand : 4 coarse aggregate) having size
of 1.37 x 0.45 0.45 Mt. and thickness of 0.065 mtr. Fixed on stand of size 0.65 x 0.50 x 0.10 Mt.
40.00 Nos with C.C. 1:2:4 (1 cement : 2 sand : 4 coarse aggregate) & applying white cement layer with 1500.00 15.00 1515.00 60600.00
chequared design with different type synthetic colour finishing & fixing granite stone name plate and
finishing & fixing as per instruction etc. complete
(M.R.)
Item No. 30
Providing and fixing Multi Purpose Play System as per attached design, The work including cost of
all taxes, transportation, loading, unloading, erection with necessary C.C. foundation etc. complete
2.00 Nos with all labour materials. The work carried out as per directed by engineer-in-charge. 170000.00 1700.00 ### 343400.00
Model No. GP15 (M.R.)

Item No. 31
Providing and fixing Arch Swing as per attached design, The work including cost of all taxes,
2.00 Nos transportation, loading, unloading, erection with necessary foundation etc. complete with all labour 42000.00 420.00 42420.00 84840.00
materials. The work carried out as per directed by engineer-in-charge.
(M.R.)
Model No. GP21
Item No. 32
Providing and fixing Circular Swing as per attached design, The work including cost of all taxes,
(M.R.)
Model No. GP25
Item No. 33
Providing and fixing Four Seater Marry Go Round as per attached design, The work including cost
of all taxes, transportation, loading, unloading, erection with necessary foundation etc. complete with
2.00 Nos all labour materials. The work carried out as per directed by engineer-incharge. (M.R.) 60000.00 600.00 60600.00 121200.00
Model No. GP46

Item No. 34
Providing and fixing Multi Purpose Play System as per attached design, The work including cost of
all taxes, transportation, loading, unloading, erection with necessary C.C. foundation etc. complete
2.00 Nos with all labour materials. The work carried out as per directed by engineer-in-charge. (M.R.) 160000.00 1600.00 ### 323200.00
Model No. GP-8

Item No. 35
Providing and fixing Four Seater Swing as per attached design, The work including cost of all taxes,
(M.R.)
Model No. GP26
Item No. 36
Providing and fixing Double Arch Swing as per attached design, The work including cost of all
2.00 Nos taxes, transportation, loading, unloading, erection with necessary foundation etc. complete with all 80500.00 805.00 81305.00 162610.00
labour materials. The work carried out as per directed by engineer-in-charge. (M.R.)
Model No. GP23

Item No. 37
Providing and fixing muilty purpose play system as per attached design, The work including cost of
all taxes, transportation, loading, unloading, erection with necessary foundation etc. complete with
2.00 Nos all labour materials. The work carried out as per directed by engineer-in-charge. 395000.00 3950.00 ### 797900.00
(M.R.)
Model No. GP14
Item No. 38
Providing New Lawn for all ground of garden incl. all labour charges, Transportation charges and
740.00 Sq.mt 237.00 2.37 239.37 177133.80
material charges
(R.A.)
Item No. 39
Providing New Plantetion for Flower"s4 Fruits tree, Decorative outdoor plants etc. incl. all labour
Nos 45.00 0.45 45.45 227250.00
charges, Transportation charges and material charges (R.A.)
5000.00 Mehndi
100.00 Panda Fycus, Kharsani, Merrry, Jasud, Droton, Ratrani 61.00 0.61 61.61 6161.00
50.00 Sadkas 309.00 3.09 312.09 15604.50
50.00 Foton Mix, Limbu Foton, Lal Karnata, Mogara, Panthas 50.00 0.50 50.50 2525.00
100.00 Aluminiea, Jashud Lal, Gulabi, Yellow, Pink, Aekmora, Red Jetrofa, Pink Jetrofa 84.00 0.84 84.84 8484.00
Item No. 40
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
123.00 Rmt galvanised steel barbed wire weighting 9.38 Kg. per 100 Metre, strained and fixed to posts with 382.00 3.82 385.82 47455.86
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.
(P.No.123/I.No.1.22.2)
Total Amounts Rs...………........ 6264310.15
Add 2% Contigency Charge Rs...………........ 125286.20
Add 1% Q.C Charge Rs...………........ 62643.10
Net Amounts Rs...………........ 6452239.46
Say Amounts Rs...………........ 6452239.00
SACHIN NAGARPALIKA-SACHIN
TAL :-SACHIN DIST.SURAT
Measurment
Sr.No Item Description No. Length Width Depth Qty. Total Qty
Item No. 1
Box cutting the road surface to proper slope and camber for making a
base for road work including ramming the excavated stuff and
despositing on the road side slope as directed up to
50 mt. lead. (P. 156/I. Code. 26008/ I. No. 0.0)
Proposed R.c.c Road
Road Near Children Playing Area to Gate ii 1.00 35.00 6.28 0.50 109.90
Road Around Highmast Circle 2.00 25.00 6.28 0.50 157.00
Road Near Lawn Area 1.00 30.00 6.28 0.50 94.20
Road From Children Playing Area to Main Entry Gate 1.00 42.00 6.28 0.50 131.88
Proposed Paving Block Pathway
Pathway Near Children Playing Area 2.00 35.00 2.50 0.30 52.50
Pathway Near Highmast Circle 4.00 15.00 2.50 0.30 45.00
Pathway Near Tree Otta 4.00 6.70 2.50 0.30 20.10
Pathway Near Lawn Area 2.00 30.00 2.50 0.30 45.00
Around Anganwadi 1.00 5.90 9.15 0.30 16.20
''''''''''' 1.00 4.00 2.20 0.30 2.64
''''''''''' 1.00 2.75 9.15 0.30 7.55
Near Toilet Block 2.00 12.40 2.00 0.30 14.88
''''''''''' 1.00 6.00 6.00 0.30 10.80
Total : 743.64 743.64
Cumt.
Item No. 2
Providing & laying spreading and compacting 150mm thick WBM

Grade - II of B.T.M.C. metal 40mm to 63mm size including using 20%
(13+7%) filler i.e. stone screeing 13.2 mm at the rate 0.16 Cumt. & 0.08
stone dust including spreading in uniform thickness hand packing
rolling with vibratory roller8-10 tonnes in stages to proper garde and
cmaber applying and brooming required types of screening/binding
materials to fill up the interstices of coarse aggregate watering and
compacting to the required density.
(R.A.)
Proposed R.c.c Road
''''''''''' 1.00 4.00 2.20 0.15 1.32
''''''''''' 1.00 2.75 9.15 0.15 3.77
''''''''''' 1.00 6.00 6.00 0.15 5.40
Total : 273.23 273.23
Cumt.
Item No. 3
Providing and laying cement concrete 1:3:6 (1 cement : 3 coarse sand :
6 Machine cut stone aggregate 40mm nominal size ) and curring
complete excluding cost of formwork in (a) Foundation and plinth
(R.A)
Proposed R.c.c Road
''''''''''' 1.00 4.00 2.20 0.15 1.32
''''''''''' 1.00 2.75 9.15 0.15 3.77
''''''''''' 1.00 6.00 6.00 0.15 5.40
Compound Wall Foundation
Front Side 2.00 11.81 0.60 1.20 17.01
Gate-ii Column 2.00 1.80 1.80 0.15 0.97
Flower Kyara Wall Foundation 52.00 5.23 0.30 0.45 36.71
''''''''''' 52.00 0.83 0.30 0.45 5.83
Tree Otta Wall Foundation 20.00 1.13 0.30 0.45 3.05
''''''''''' 20.00 1.13 0.30 0.45 3.05
Total : 339.85 339.85
Cumt.
Item No. 4
Providing and fixing Pre-cast rubber dye inter locking concrete block
60mm thick with grade of concrete M-250 punmatic compressed by
mechanically pressed and as per approved design including 75mm sand
layer for levelling and filling the joints with sand in proper line and
level. ( P.No. 107
/I.Code.14034,I.No.0 )
Pathway Near Children Playing Area 2.00 35.00 2.50 - 175.00
Pathway Near Highmast Circle 4.00 15.00 2.50 - 150.00
Pathway Near Tree Otta 4.00 6.70 2.50 - 67.00
Pathway Near Lawn Area 2.00 30.00 2.50 - 150.00
Pathway Near Children Playing Area 2.00 24.00 2.50 - 120.00
Around Anganwadi 1.00 5.90 9.15 - 53.99
''''''''''' 1.00 4.00 2.20 - 8.80
''''''''''' 1.00 2.75 9.15 - 25.16
Near Toilet Block 2.00 12.40 2.00 - 49.60
''''''''''' 1.00 6.00 6.00 - 36.00
Total : 835.55 835.55
Sqmt.
Item No. 5
Providing and casting in situ ordinary cement concrete M-150 for Kerbs
/ kerb blocks including formwork, curing and finishing complete.
( P.No.220/I.Code.27092A,I.No.0)
Item Description No. Length Width Depth Qty. Total Qty
''''''''''' 2.00 4.00 0.23 0.23 0.42
''''''''''' 2.00 2.75 0.23 0.23 0.29
''''''''''' 2.00 6.00 0.23 0.23 0.63
Total : 32.61 32.61
Rmt.
Item No. 6
Providing and laying in position ready mived M-200 grade concrete for
reinforced cement concrete work, using cement content as per approved
design miv manufactured in fully automatic batching plant and
transported to site of work in transit miver for a lead up to 10 kms
having continuous agitated mixer, manufactured as per mix design of
specified grade for reinforce cement concrete work including pumping
of R.M.C. from transit miver to site of laying, excluding the cost of
admixture in recommended proportion as per IS:9103 to
accelerate/retard setting of concrete, improve workability without
impiring strength and durability as per direction of the engineer-in-
charge. Without fly ash (Min cement level as per latestIS 456 shall be
maintained) (Cement level 360kg) for 150mm thick C.C. Road with
trimix vaccum dewatering system work with power trowling sheet form
with M.S. Channles, with providing road expansion joint having size
6mmx50mm by concrete cutter machine and filled with
necessary all eqipments, all labour charges complete.(RA)

Proposed R.c.c Road
Total : 197.19 197.19
Cumt.
Item No. 7
Excavation for foundation up to 1.5 mt. depth including sorting out and
stacking of useful materials and disposing of the excavated stuff up to
50 meter lead.
(B) Dense or Hard soil (I.Code.04001B/I.No.0/P.No.35)
Front Side 2.00 11.81 0.60 0.40 5.67
Gate-ii Column 2.00 1.80 1.80 0.40 2.59
Children Playing Area 2.00 10.00 39.00 0.24 187.20
''''''''''' 2.00 10.00 28.00 0.24 134.40
Lawn Area 2.00 10.00 37.00 0.24 177.60
''''''''''' 52.00 0.83 0.30 0.45 5.83
''''''''''' 20.00 1.13 0.30 0.45 3.05
Total : 556.10 556.10
Cumt.
(C) Hard Murrum (P. No. 35/I. Code. 04001C/I. No. 0)
Front Side 2.00 11.81 0.60 0.40 5.67
Gate-ii Column 2.00 1.80 1.80 0.40 2.59
''''''''''' 52.00 0.83 0.30 0.45 5.83
''''''''''' 20.00 1.13 0.30 0.45 3.05
Total : 56.90 56.90
Cumt.
(D) Soft rock not requiring Blasting (P. No. 35/I. Code.
04001D/I. No. 0)
Front Side 2.00 11.81 0.60 0.40 5.67
Gate-ii Column 2.00 1.80 1.80 0.70 4.54
Total : 10.20 10.20
Cumt.
Item No. 8
Providing & Laying controlled cement concrete M-200 and curing
complete including the cost of formwork and excluding reinforcement
for reinforced concrete work in Footing (R.A.)
Gate-ii Column Size 0.30 x 0.30
For Footing - Flate Slab 2.00 1.60 1.60 0.23 1.18
Pyramid
h/3 (A+a+ Axa)
0.45 / 3 2.56 + 0.20 + 2.56 x 0.20
0.15 2.76 + 0.51
0.15 2.76 + 0.72
0.15 x 3.48
For one Piramid 0.52
Piramid 2.00 0.52 1.04
Total 2.22 2.22
Cumt.
Item No. 9
Filling available excavated earth (excluding rock) in trenches. plinth,
sides of foundations etc. in layers not exceeding 20cm. in depth
consolidating each disposited layer by ramming and
watering. ( P.No.36, I.Code.4006/I.No.4.12)
Total Excavation
Gate-ii Column Foundation 2.00 1.80 1.80 1.50 9.72
Total : 9.72 .......(A)
Deduction :-
Column P.C.C. 2.00 1.80 1.80 0.15 0.97
Column up to GL. 2.00 0.30 0.30 0.67 0.12
Column Footing Qty. 1.00 - - - 2.22
Total : 3.31 ........(B)
Net Qty. ( A - B ) = 6.41 6.41

Cumt.
Item No. 10
for reinforced concrete work in Column upto floor two level (R.A.)
Gate-ii Column up to GL. 2.00 0.30 0.30 0.67 0.12
Gate-ii Column GL. To Top 2.00 0.30 0.30 2.00 0.36
Total 0.48 0.48
Cumt.
Item No. 11
for reinforced concrete work in Plinth Beam upto floor two level.
(R.A.)
Gate-ii Ground Beam 1.00 6.28 0.23 0.45 0.65
Fancing Wall Ground Beam 1.00 122.82 0.23 0.30 8.47
Total 9.12 9.12
Cumt.
Item No. 12
Providing and laying 1:3:6 (cement :3 Course sand :6 crushed stone
aggregate 20 nominal size) and curing complete including cost of form
work in (A) Wall caps/copping (P.No.
40 , I.Code.5005, I. No. 5.3.14)
Compound Wall
Bela Masonry Plinth Copping
Front Side 2.00 12.56 0.45 0.15 1.70
For Bela Masonry Compound Wall (Wall Caps)
Front Side 6.00 2.75 0.23 0.10 0.38
'''''''''''''''' 2.00 2.51 0.23 0.10 0.12
(Column Caps) Massonry Column above Plinth 8.00 0.45 0.45 0.10 0.16
Flower Kyara Wall 52.00 5.46 0.23 0.15 9.80
'''''''''''' 52.00 0.60 0.23 0.15 1.08
Tree Otta Wall 20.00 1.36 0.23 0.15 0.94
'''''''''''' 20.00 0.90 0.23 0.15 0.62
Total : 14.78 14.78
Cumt.
Item No. 13
Providing and laying reinforcement for R.C.C. work and bending,
binding & placing in position completed upto floor two level Thermo
Mechanical Treated Bars as per I.S.
Standard. (FE-415) (P.No. 44, I.Code 05014B, I. No. 5.4.11)
Footing 2.22 65 Kg. / Cumt. 144.30
Column 0.48 320 Kg. / Cumt. 153.60
Beam 9.12 260 Kg. / Cumt. 2371.20
Copping 14.78 80 Kg. / Cumt. 1182.40
R.c.c Road
Road Near Children Playing Area to Gate ii 1.00 35.00 6.28 219.80
Road Around Highmast Circle 2.00 25.00 6.28 314.00
Road Near Lawn Area 1.00 30.00 6.28 188.40
Road From Children Playing Area to Main Entry Gate 1.00 42.00 6.28 263.76
Total 985.96
Sqmt
Temp steel 5.50kg/Sqmt 5422.78
Total : 9274.28 9274.28
Kg.
Item No. 14
White Stone Bela mesonry block in course in superstructure with stone
of approved quality in Lime Mortar 1:5 (1-Cement :5- course sand)
including packing the joints etc. complete.
(upto 10 ton) (R.A)
For Bela Masonry Compound Wall Plinth
Front Side 2.00 12.56 0.45 0.65 7.35
Flower Kyara Wall 52.00 5.46 0.23 0.30 19.59
'''''''''''' 52.00 0.60 0.23 0.30 2.15
Tree Otta Wall 20.00 1.36 0.23 0.30 1.88
'''''''''''' 20.00 0.90 0.23 0.30 1.24
Total : 32.21 32.21
Cumt
Item No. 15
White stone bela masoanry block in course in superstructure with stone
of approved quality in cement mortar 1:5 (1 cement :5 coarse sand)
including racking the joints etc. complete.
(upto 10 ton) (P.No. 68 , I.Code 7010, I. No. 0.0)
For Bela Masonry Compound Wall
Massonry Column above Plinth 8.00 0.45 0.45 1.10 1.78
Total : 1.78 1.78
Cumt.
Item No. 16
20mm thick sand faced cement plaster on walls up to height 10 mtrs.

above ground level consisting of 12mm thick backing coat of C.M. 1:3 (
1 cement : 3 sand ) and 8mm thick finishing coat of C.M. 1:1 (1
cement : 1 sand) etc. complete (P.No.116, I.Code.17009, I. No. 17.95)
Compound Wall
Out Side
Front Side 2.00 12.86 - 0.80 20.58
Top of Wall and Plinth
Front Side 2.00 12.86 - 0.45 11.57
Masonry Col. Side 32.00 0.45 - 1.20 17.28
Gate - ii Column Sides 8.00 0.30 - 2.00 4.80
Flower Kyara
Flower Kyara Outside Wall 2.00 5.46 - 0.45 4.91
''''''''''' 2.00 1.06 - 0.45 0.95
Flower Kyara Inside Wall 2.00 5.00 - 0.45 4.50
''''''''''' 2.00 0.60 - 0.45 0.54
Flower Kyara Wall Top 2.00 5.46 - 0.23 2.51
''''''''''' 2.00 0.60 - 0.23 0.28
Tree Otta
Tree Otta Outside Wall 2.00 1.36 - 0.45 1.22
''''''''''' 2.00 1.36 - 0.45 1.22
Tree Otta Inside Wall 2.00 0.90 - 0.45 0.81
''''''''''' 2.00 0.90 - 0.45 0.81
Tree Otta Wall Top 2.00 1.36 - 0.23 0.63
''''''''''' 2.00 0.90 - 0.23 0.41
Total : 73.03 73.03
Sqmt. Sqmt.
Item No. 17
Finishing wall with water proofing cement paint of on wall surface
(Two coats) to give an prroved brand and manufacture and of required
shape even shade after thoroughly brushing the surface to remove all
dirt and remins of loose powered materials ( P.No.118,
I.Code.18027/I.No.18.51)
Qty. as per Item No.16 73.03 73.03
Sqmt.
Item No. 18
Providing and fixing M.S. grills of required pattern to wooden frames

of windows etc. with M.S. flats at required spacings and frame alround,
square or round bars with round headed bolts and nuts or by screws (A)
Plain Grill. (upto 10 ton) ( P.No.77, I.Code.10025A/I.No.10.1)
Compound Wall
Entry Gate-ii 1.00 2.86 - 2.00 5.72
Main Entry Gate 1.00 2.86 - 2.00 5.72
Grill
Front Side 6.00 2.75 - 1.10 18.15
'''''''''''''''' 2.00 2.51 - 1.10 5.52
Total : 35.11
Sqmt.
35.11 35kg/Sqmt. 1228.92 1228.90
Kg.
Item No. 19
Applying priming coat of over new steel and other metal surface after
and including preparing the surface by thoroughly cleaning, oil grease,
dirt and other foreign mater and scoured with brushes fine steel wool,
scrapers and sand paper with ready mixed priming paint brushing red le
(
P.No.120, I.Code.19001/I.No.19.2)
Compound Wall
Entry Gate-ii 1.00 2.86 - 2.00 5.72
Main Entry Gate 1.00 2.86 - 2.00 5.72
Grill
Front Side 6.00 2.75 - 1.10 18.15
'''''''''''''''' 2.00 2.51 - 1.10 5.52
Total : 35.11 35.10
Sqmt
Item No. 20
Painting two coats (excluding priming coat) on new steel and other
metal surface with enamel paint, brusing interior to give an even shade
including cleaning the surface an even shade including cleaning the
surface of all dirt, dust and other foreign matter. ( P.No.120,
I.Code.19002/I.No.19.7)
Qty. as per Item No. 19 35.11 35.10
Sqmt
Item No. 21
Filling in foundation and plinth with murrum or selected soil in layers
of 20 cm. thickness including watering, ramming and consolidating etc.
completed. (P.No. 36/Code No. 4008/I.No. 0)
''''''''''' 2.00 10.00 28.00 0.24 134.40
Lawn Area 2.00 10.00 37.00 0.24 177.60
Total : 499.20 499.20
Cumt
Item No. 22
Providing and Filling Black Cotton Soil including all lead and lift etc
complete (M.R)
Lawn Area 2.00 10.00 37.00 0.20 148.00
Tree Otta Filling 10.00 0.90 0.90 0.45 3.65
Flower Kyara Filling 26.00 5.00 0.60 0.45 35.10
Total : 186.75 186.70
Cumt
Item No. 23
Supplying of coarse clean sharp sand at. site 10 Km. Lead
(R.A.)
''''''''''' 2.00 10.00 28.00 0.20 112.00
Total : 268.00 268.00
Cumt
Item No. 24
Spreding blindage or road crust filling the gaps in metal and levelling to
camber and gradient as directed.(ii) Sand & Murrum (P.159/I.Code.
26020B/I.No.26.23)
Sand Same Qty item No. 23 268.00 268.00
Cumt.
Item No. 25
Providing laying and jointing in true line and level 32mm dia. U.P.V.C.
Pipe ( SCH- 40) for cold water including fittings make PRINCE /
SUPREME / ASTRAL / FINOLEX or equivalent as approved by
Engineer In Charge. Pipe shall be fixed on the wall with the help of
clamp at every two metre C/C or shall be concelled as directed
including necessary fittings etc. including testing of pipe and joints and
fixing the same with adhesive solvent, including cost of all materials.
(P.No. 145/Code No. 23063/I.No. 0)
32mm 1.00 150.00 - - 150.00 150.00
Rmt.
Item No. 26
Providing laying and jointing in true line and level 40mm dia. U.P.V.C.
Pipe ( SCH- 40) for cold water including fittings make PRINCE /
SUPREME / ASTRAL / FINOLEX or equivalent as approved by
Engineer In Charge. Pipe shall be fixed on the wall with the help of
clamp at every two metre C/C or shall be concelled as directed
including necessary fittings etc. including testing of pipe and joints and
fixing the same with adhesive solvent, including cost of all materials.
(P.No. 146/Code No. 23064/I.No. 0)
40mm 1.00 150.00 - - 150.00 150.00
Rmt.
Item No. 27
Providing and fixing Gun metal check or non-return fullway wheel
valve.(D) 32mm dia. (P.No. 143/Code No. 23031D/I.No.
23.99)
4.00 - - - 4.00 4.00
No.
Item No. 28
Providing and fixing Gun metal check or non-return fullway wheel
valve.(E) 40mm dia. (P.No. 143/Code No. 23031E/I.No.
23.99)
4.00 - - - 4.00 4.00
No.
Item No. 29
Providing & Fixing precast benches in C.C. 1:2:4 (1 cement :2 sand : 4
coarse aggregate) having size of 1.37 x 0.45 0.45 Mt. and thickness of
0.065 mtr. Fixed on stand of size 0.65 x 0.50 x 0.10 Mt. with C.C. 1:2:4
(1 cement : 2 sand : 4 coarse aggregate) & applying white cement layer
with chequared design with different type synthetic colour finishing &
fixing granite stone name plate and finishing & fixing as per instruction
etc. complete (M.R.)
Bench 40.00 - - - 40.00 40.00
No.
Item No. 30
Providing and fixing Multi Purpose Play System as per attached
design, The work including cost of all taxes, transportation, loading,
unloading, erection with necessary C.C. foundation etc. complete with
all labour materials. The work carried out as per directed by engineer-
in-charge. (M.R.)
Model No. GP15 2.00 - - - 2.00 2.00
No.
Item No. 31
Providing and fixing Arch Swing as per attached design, The work
including cost of all taxes, transportation, loading, unloading, erection
with necessary foundation etc. complete with all labour materials. The
work carried out as per directed by engineer-in-charge. (M.R.)
Model No. GP21 2.00 - - - 2.00 2.00
No.
Item No. 32
Providing and fixing Circular Swing as per attached design, The work
including cost of all taxes, transportation, loading, unloading, erection
with necessary foundation etc. complete with all labour materials. The
work carried out as per directed by engineer-in-charge. (M.R.)
Model No. GP25 2.00 - - - 2.00 2.00

No.
Item No. 33
Providing and fixing Four Seater Marry Go Round as per attached
unloading, erection with necessary foundation etc. complete with all
labour materials. The work carried out as per directed by engineer-in-
charge. (M.R.)
Model No. GP46 2.00 - - - 2.00 2.00
No.
Item No. 34
Providing and fixing Multi Purpose Play System as per attached
unloading, erection with necessary C.C. foundation etc. complete with
all labour materials. The work carried out as per directed by engineer-
in-charge. (M.R.)
Model No. GP-8 2.00 - - - 2.00 2.00
No.
Item No. 35
Providing and fixing Four Seater Swing as per attached design, The
work including cost of all taxes, transportation, loading, unloading,
erection with necessary foundation etc. complete with all labour
(M.R.)
Model No. GP26 2.00 - - - 2.00 2.00
No.
Item No. 36
Providing and fixing Double Arch Swing as per attached design, The
work including cost of all taxes, transportation, loading, unloading,
erection with necessary foundation etc. complete with all labour
(M.R.)
Model No. GP23 2.00 - - - 2.00 2.00
No.
Item No. 37
Providing and fixing muilty purpose play system as per attached
unloading, erection with necessary foundation etc. complete with all
labour materials. The work carried out as per directed by engineer-in-
charge. (M.R.)
Model No. GP14 2.00 - - - 2.00 2.00
No.
Item No. 38
Providing New Lawn for all ground of garden incl. all labour charges,
Transportation charges and material charges (R.A.)
Lawn Area 2.00 10.00 37.00 - 740.00
Total : 740.00 740.00
Sqmt.
Item No. 39
Providing New Plantetion for Flower"s4 Fruits tree, Decorative outdoor
plants etc. incl. all labour charges, Transportation charges and material
charges (R.A.)
Mehndi 5000.00 - - - 5000.00 5000.00
No.
Panda Fycus, Kharsani, Merrry, Jasud, Droton, Ratrani 100.00 - - - 100.00 100.00
No.
Sadkas 50.00 - - - 50.00 50.00

No.
Foton Mix, Limbu Foton, Lal Karnata, Mogara, Panthas 50.00 - - - 50.00 50.00
No.
Aluminiea, Jashud Lal, Gulabi, Yellow, Pink, Aekmora, Red Jetrofa,

100.00 - - - 100.00 100.00
Pink Jetrofa
No.
Item No. 40
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 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.(P.No.123/I.No.1.22.2)
Right Side 1.00 122.82 - - 122.82
Total : 122.82 123.00
Rmt.

6452239.00 Total Rs. 6452239.00 Say Rs. 6452250.00

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

6452239.00 Total Rs. 6452239.00 Say Rs. 6452250.00

Uploaded by

Copyright:

Available Formats

Name of Work :- Development of Garden at Sai Darshan Society in Sachin City Area..

1 Sub Estimate No. 1

Total Rs. 6452239.00

Consl. Engineer Municipal Engineer Chief Officer President

Technically Sancationed for Rs 6452250

Entered in T.S.Register @ Sr. No.

Deputy Executive Engineer

(P.156/I. Code. 26008/ I. No. 0.0)

( P.No. 107 /I.Code.14034,I.No.0 )

(P.No. 68 , I.Code 7010, I. No. 0.0)

(P.No. 145/Code No. 23063/I.No. 0)

(P.No. 146/Code No. 23064/I.No. 0)

Model No. GP15 (M.R.)

Model No. GP46

Model No. GP-8

Model No. GP23

Providing & laying spreading and compacting 150mm thick WBM

necessary all eqipments, all labour charges complete.(RA)

Net Qty. ( A - B ) = 6.41 6.41

20mm thick sand faced cement plaster on walls up to height 10 mtrs.

Providing and fixing M.S. grills of required pattern to wooden frames

Model No. GP25 2.00 - - - 2.00 2.00

Sadkas 50.00 - - - 50.00 50.00

Aluminiea, Jashud Lal, Gulabi, Yellow, Pink, Aekmora, Red Jetrofa,

You might also like