S.No. 1.0 2.0 3.0 4.0 5.0 6.0 7.

BEJATAAL ESTIMATION - ABSTRACT Description SITE CLEARANCE PAVING OPEN DRAIN LANDSCAPE LIGHTING KIOSKS OFFICE & TOILET BLOCK

Amount

128686 3829322 727625 1808450 223000 2500000 700900 9917983

TOTAL OF ABOVE

BEJA TAAL ESTIMATION - HARDSCAPE

S.No.

Description

Qty

Unit

Unit Rate (Rs.)

Amount (Rs.)

1.0 1.1

SITE CLEARANCE Clearing grass, malba, debris and any other unwanted material and disposal of the same at approved dumpyard outside the site. Felling trees of the girth beyond 300mm (measured at a height of 1 m above ground level) including cutting of trunks and branches removing the roots and stacking of serviceable material and disposal of unserviceable material. Sub-total 5737.12 sq.m. 5 28686

1.2

20.00

no.

5000

100000

128686

2.0

PAVING Providing and laying 60mm thick factory made cement concrete interlocking paver block of M-30 grade reflective type rubber modulded glossy colour paving block made by block making machine with strong vibratory compaction and of approved size and shape laid in required colour and pattern over and including 60mm thick compacted bed of stone dust filling the joints with sand etc. all complete as per the direction of Engineer in charge including locking edges wherever required wihing cement concrete M15 grade or cement mortor 1:3 with pigment of required shade to match the colour /shade of block including cost of labour, material , etc. all complete. Providing and laying light-yellow sandstone in paving, of size and shape as per drawings, and type as per approved sample, jointed with neat cement slurry mixed with matching pigment to match the shade of stone, including grinding, cleaning etc. complete, Extra for silicon coating over sandstone paving

2.1

5737.12

sq.m.

473

2713658

2.2

215.00

sq.m.

700

150500

2.3

215.00

sq.m.

200

43000

2.4

Providing and laying at or near ground level, factory-made kerb stone of M25 grade cement, laying in position to the required line, level and curvature, of size and shape as per drawings, and make as per approved sample, jointed with cement mortar 1:3 Sub-total

553.00

m.

350

193550

3100708 200.00 90.00 90.00 300.00 225.00 cu.m cu.m cu.m Sqm. no. 100 3000 2300 750 25 20000 270000 207000 225000 5625 727625 1538.95 45.00 2.00 1.00 12.00 8.00 sq.m no. no. no. no. no. 1000 2500 100000 120000 20000 4000 1538950 112500 200000 120000 240000 32000 2243450

3.0 3.1 3.2 3.3 3.4 3.5

OPEN DRAIN Excavation PCC bed (1:4:8) Brick work Concrete Grating MS bar handles Sub-total

4.0 4.1 4.2 4.3 4.4 4.5 4.6

LANDSCAPE Landscape development of outdoor spaces Under-tree sittings Water Fountains as per design Swing & sports zone for kids Pre-cast concrete & stone benches as per design Providing stainsteel dustbins of approved make and model Sub-total

5.0 5.1

LIGHTING Supply and fixing of pedestrian pole lights of specified make, complete with pole, lamp, transformer etc. as required. (Cost of additional civil work to be taken seperately) Supply and fixing of bollard light 1of specified make, complete with lamp, transformer etc. as required. (Cost of additional civil work to be taken seperately)

5.00

no.

20000

100000

5.2

2.00

no.

7500

15000

5.3

Supply and fixing of tree mounted downlights of specified make, complete with lamp, transformer etc. as required. (Cost of additional civil work to be taken seperately) Supply and fixing of floor mounted lights (parking lights) of specified make, complete with lamp, transformer etc. as required. Sub-total

45.00

no.

2400

108000

5.4

50.00

no.

6000

300000

523000

6.0 6.1

Kiosks Pre-fabricated textured Iron Kiosks as per design & detailing complete with light fixtures, storage loft, front desk, and shelf. Sub-total 20.00 no. 125000 2500000 2500000 150.00 25.00 34.00 125.00 120.00 cu.m cu.m cu.m cu.m cu.m 100 2900 2200 250 2300 15000 72500 74800 31250 276000

7.0 7.1 7.2 7.3 7.4 7.5

Office & Toilet block Excavation PCC bed (1:4:8) Stone masonary below Filling / Plinth filling / Earth-work Brick work with bricks of class designation 75 in cement mortar 1:6 230mm thick Plastering wall with cement mortar 1:6 - 12 to 15 mm thick on both sides of brick work Providing & fixing vitrified flooring tiles with skirting of approved make & shade with cement mortar 1:3 and filling the joint Providing & fixing 40 mm thick flush doors shutters with approved laminate

7.6

450.00

sq.m

75

33750

7.7

48.00

sq.m

1000

48000

7.8 a b

on both sides including lock, handles, taowe bolt, door stopper and approved make of door closer with frame of metal complete in all respect 1.2 m X 2.1 m (door size) 2.2 m X 2.5 m (door size) 3.00 1.00 no. no. 4500 8600 13500 8600

7.9 7.1 0 7.11 7.12

Providing & fixing aluminium glazed windows (2m x 1.2 m) of approved colour of powder coating complete as per design Painting wall with plastic emulsion of approved make & shade Painting wall with water proof cement paint on exterior wall of approved make & shade Drainage, Sewage and Sanitory Services at Rs.900 / sq.m Sanitary work for one toilet consist of complete GI and CI pipe work WC with cistern, wash basin, bib cock, angle valve, geyser, looking mirror, soap dish holden, paper holder, coat hook towel, etc. complete in all respect including connecting to main sew Standard brand tiling of toilet with skirting and dado as per design details: Rs. 350 / sq.m. (2m dado ht.) Sub-total

2.00 350.00 100.00 15.00 1.00

no. sq.m sq.m sq.m no.

6000 120 75 900 35000

12000 42000 7500 13500 35000

7.13

25.00

sq.m

700

17500 700900

Estimated cost for Beja Taal Hardscape

Rs.

9924368