CAPEX AMOUNT

Sr. No. Service No. DESCRIPTION UNIT RATE QTY. REVEX AMOUNT
Rs/-

DRIVEWAY

1 7007286 DWAY . . DISMANTLING CC APRON / Old Pavers M2 59.00 3700.0 218300.00

2 7006796 EXC ORD SOIL UPTO 1.5 M M3 175.00 100.0 17500.00
3 7007262 DWAY . . RUBBLE SOLING 225TK M2 278.00 4500.0 1251000.00
4 7006843 FILLING MOORUM 10T FROM OUTSIDE M3 400.00 2070.0 828000.00
5 7006842 FILLING MOORUM 10T AVAIL AT SITE M3 61.00 500.0 30500.00
6 7007253 DWAY . WBM 150 MM THICK M2 250.00 3450.0 862500.00
8 7006947 P/F P.C.C. 1:3:6 M3 3972.00 345.0 1370340.00
9005703 Providing and laying reinforced vacuum dewatered concrete
flooring (tremix flooring) with M25 Grade design mix concrete of
9 M3 7800.00 793.5 6189300.00
250mm thickness laid in alternate panels using reinforcement of
8mm tor steel at 200mm c/c including chairs leveling , necessary
Note FOR ABOVE: 1. No extra payment will be considered for mix
Special
design, using additives , cement or any other material for concrete.
Conditions for
2.Minimum cement consumption shall be 7.5 bags/ cumt. 3.
Trimix
Reinforcement shall be measured and paid separately under
10 7006144 BLDG RCC HYSD STEEL BARS KG 70.00 16387.5 1147125.00
Relaying Pavers for Approach Road+ Near 'D' Block
11 7007290 SqM 240.00 1600.0 384000.00

CANOPY FOUNDATION (24 nos)

1 7006796 EXC ORD SOIL UPTO 1.5 M M3 175.00 385.0 67375.00

2 7006797 EXC ORD SOIL FROM 1.5 TO 3M M3 213.00 24.0 5112.00
5 7007262 DWAY . . RUBBLE SOLING 225TK M2 278.00 95.0 26410.00
6 7006947 FOUNDN . PCC WITH 20MM METAL 1:3:6 M3 3972.00 18.0 71496.00
7 7006948 FOUNDN . RCC 1:1.5:3 Mix M3 6439.00 50.0 321950.00
8 7006144 BLDG RCC HYSD STEEL BARS KG 70.00 3200.0 224000.00
9 7007132 PIPE . . SUPP HOLDING DOWN BO KG 83.00 632.0 52456.00
10 7007377 SANITARY . INSPECTION CHAMBER 600x600 EA 3072.00 20.0 61440.00
11 7007452 SANITARY STEEL WATER TANK RCC HUME PIPE 150MM RM 313.00 100.0 31300.00
12 7007453 SANITARY STEEL WATER TANK RCC HUME PIPE 200MM RM 443.00 90.0 39870.00
 PUMPS AND TANK

1 7006183 BLDG PLASTER . CONSTPUMP ISLAND MPD RM 2606.00 48.0 125088.00

2 7008153 PUMP . . POLYCRETE NOSING RM 828.00 48.0 39744.00
3 7006972 PIPE . MS SEAMLESS 50 UNDER ORD SOIL RM 1100.00 1250.0 1375000.00
4 7007016 PIPE. COATING OF PIPELINE 50 MM DIA RM 86.00 165.0 14190.00
5 7007025 PIPE . SUPPLY OF FLANGES 50 NB DIA EA 167.00 50.0 8350.00
9 7007079 PIPE. BLACK ELBOW SUPPLY 50 NB DIA EA 205.00 27.0 5535.00
10 7007085 PIPE. BLACK HEX NIPPLE 50 NB DIA EA 190.00 16.0 3040.00
11 7007090 BLACK REDUCING BUSH 50MM x 37MM EA 160.00 16.0 2560.00
12 7007096 PIPE . BLACK TEE SUPPLY 50 MM EA 307.00 16.0 4912.00
13 7007026 PIPE . SUPPLY OF FLANGES 80 NB DIA EA 336.00 10.0 3360.00
14 7007317 ROOF STEEL . SECTIONS KG 88.00 600.0 52800.00
18 7007611 TANK . BM CHAMBER 1X1X0.9M LS 4500.00 8.0 36000.00
19 7007779 PROV. & FIX. MORBO GRANITE RM 3358.00 48.0 161184.00
20 7008133 PUMP . S/F BUTTER FLY VALVE EA 2501.00 16.0 40016.00
21 7006950 PIPE . U/G SUCTION C 50 PIP UNDER BOE/WBM RM 859.00 24.0 20616.00
23 7007051 PIPE P/L CABLE TRENCH 450 MM WIDE RM 3500.00 120.0 420000.00
25 7008136 PUMP . . FITTIN EA 416.00 16.0 6656.00
26 7006181 P/F Pump Guards EA 2000.00 32.0 64000.00

R.C.C. BOX DRAIN

1 7006796 EXC ORD SOIL UPTO 1.5 M M3 175.00 231.0 40425.00

4 7006814 EXC . CARTING AWAY BEYOND M3 355.00 1.0 355.00
5 7007262 DWAY . . RUBBLE SOLING 225TK M2 278.00 142.5 39615.00
6 7006947 FOUNDN . PCC WITH 20MM METAL 1:3:6 M3 3972.00 14.3 56601.00
7 7006948 FOUNDN . RCC 1:1.5:3 Mix M3 6439.00 55.1 354917.68
8 7006144 BLDG RCC HYSD STEEL BARS KG 70.00 4821.0 337470.00
7007464 SANITARY STEEL WATER TANK RCC HUME PIPE RM 5487.00 40.0 219480.00

RETAINING WALL

1 7006796 EXC ORD SOIL UPTO 1.5 M M3 175.00 29 5040.00

2 7006797 EXC ORD SOIL FROM 1.5 TO 3M M3 213.00 1 213.00
3 7006947 P/F P.C.C. 1:3:6 M3 3972.00 5 17874.00
4 7006146 BLDG MASONRY R/R IN FOUNDN M3 2750.00 23 61875.00
5 7006147 BLDG MASONRY R/R IN SUP STRU M3 3143.00 23 70717.50
6 7006168 BLDG PLASTER IN CM 1:4 19MM THICK M2 324.00 13 4212.00
7 7006178 BLDG PLASTER POINTING 1.3 STONE MAS M2 85.00 30 2550.00
8 7007156 PAINT WW . CEMENT PAINT 2 COATS M2 48.00 13 624.00
9 7006831 FENCING . CHAINLINK 1.35 M HIGH RM 764.00 20 15280.00

GRAND TOTAL 16810274.18

All old pavers to be reomved for 3700 area
Exc for Hume pipe for canopy drain if any
100% of driveway area (3400+1600)
(3400+0000)X0.600 & deduction from existing area
Front side excavation & back side filling.
100% of driveway area
PCC 150MM area below tremix and paver block = (3400+1600)X.100=750

(3400+0000)X.230

hysd 8mm dia @200 c/c (per Sqm) (4.75kg/sqm) 4.75*5000 0.2

level of approach will change, removing and relaying is

required. Also 500 Sq. mt removed pavers from
driveway will be laid in proposed ROW portion.

2.4X2.6 FOR 1 NOS, total estimated for 16 foundations

3200

LUMSUM
LUMSUM
FOR 1 = 6M
FOR 1 = 6M
New pipeline considered for making p/l straight.

FOR 1 = 2EA
FOR 1 = 4 EA

(20Lx1.2wx1.2dth)

(20Lx 1.2W x 0.150Thk) & (20L x 0.45W x 0.100 Thk)

(20L x 0.75W x 1.5Ht)
(20L x 0.75W x 1.5Ht)
20L x (0.1Ht+0.45W+0.1 Ht) Only copping
(20L x 1.5Ht) ONLY Super structure
as per plaster qty

Electronic load cell system