PRE BUDGET INFORMATION SHEET

Building Plot Area Details (Acre) Proposed Budget (Rs.)

Balance for
Plot Area (Acre) Cost (R1) Per Acre (in Lacs)
approval (R1)

Plot Area (Acre) 25.000 Dismantling of existing Services (Approval Attached) ₹ 500,000 ₹ 500,000 0.20
1,088,374.000 Preliminary & Attendance ₹ 7,382,000 ₹ 7,382,000 2.95
Design Consultancy ₹ 1,500,000 ₹ 1,500,000 0.60
External Development Work @ central green ₹0 ₹0 fh
Road & Walkways ₹ 88,417,541 ₹ 88,417,541 35.37
Entrance Plaza (1 No.) ₹ 4,933,100 ₹ 4,933,100 1.97
Compound Boundary Wall ₹0 ₹0 -
Plot Boundary Work ₹ 31,395,900 ₹ 31,395,900 12.56
External PHE Work ₹ 51,359,589 ₹ 51,359,589 20.54
Automatic Organic Waste composite Machine ₹ 1,600,000 ₹ 1,600,000 0.64
Electrical Work ₹ 57,293,613 ₹ 57,293,613 22.92
Meter Box & Dual Source Energy Meter ₹0
External Lighting Fixtures & Poles ₹ 8,721,300 ₹ 8,721,300 3.49
External Signage/ Logo ₹ 1,500,000 ₹ 1,500,000 0.60
Play Courts ₹0 ₹0 -
Soft Landscaping Work ₹0 ₹0 -
Boom Barrier ₹ 1,500,000 ₹ 1,500,000
CCTV ₹ 500,000 ₹ 500,000
Sub Total (infra cost) ₹ 256,603,042 ₹ 256,603,042 102.64
Common Utility /Toilets ₹ 500,000 ₹ 500,000 0.20
Misc. Activities ₹ 3,516,000 ₹ 3,516,000 1.41
Facilities (Meter Room, HT Panel Guard, & Misc.) ₹0 ₹0 -
Sub Total (incl .all) ₹ 4,016,000 ₹ 4,016,000 1.61
Total Amount ₹ 260,619,042 ₹ 260,619,042 104.25
Contingencies (3%) (Excluding Dismantling Work) ₹ 7,803,571 ₹ 7,803,571 3.12
PMC (3%) ₹ 7,818,571 ₹ 7,818,571 3.13
Insurance (0.25%) ₹ 651,548 ₹ 651,548 0.26
Sub Total ₹ 16,273,690 ₹ 16,273,690 6.51
Grand Total ₹ 276,892,733 ₹ 276,892,733 110.76
Total Built up Area 25.000
Cost per Acre 110.76

Area Details Basic Rate of Materials (Rs.)

PLOT AREA (ACRE) 25.000 CEMENT (BAG) ₹ 300

BUILT UP AREA (SQFT) REINFORCEMENT STEEL (MT) ₹ 65,000
FAR STRUCTURE STEEL (MT) ₹ 70,000

Free Supply Material Cost (Rs.) Capital Cost (Rs.)

CEMENT DG SET (KVA)

REINFORCEMENT STEEL TRANSFORMER (KVA)
RMC HT & LT PANELS
STONE PUMPS
TILES LIFT & ESCALATORS
Sub Total ₹0 Sub Total ₹0 ₹0

Exclusions -
1. Community Centre/Club/SCO/Booth/Group Housing/IF and any Built up Entity.
2. Approval & Liasoning Cost
3. GST/Taxes Extra, as Applicable
4. Labour cess Extra, as Applicable
5. STP work- Part of overall
6. Compound boundry walls- Part of overall
 SUMMARY OF PROJECT
Date :- 04.03.2024

S. No. Description Unit Amount Remarks

1 Preliminary & Attendance Cost 7,382,000

2 Design Consultancy Cost 1,500,000 Only lighting consultant considered.
3 External Deveoplment Cost 33,645,962
4 Road & Pedestrian Pathway Cost 88,417,541
5 Entrance Plaza Cost 4,933,100
6 Compound Boundary Wall Cost 10,050,400 Part of overall DCL Budget
7 Plot Boundary Wall Cost 31,395,900
8 Automatic Organic Waste composite Machine Cost 1,600,000
9 External PHE Work Cost 51,359,589
10 Electrical Work Cost 87,300,000
11 External Lighting Fixtures & Poles Cost 8,721,300
12 External Signage/ Logo Cost 1,500,000
13 Play Court (Including Poles & Light Fixtures) Cost 4,856,664
14 Softscaping Work Cost 9,559,666
15 Dismantling of existing Services Cost 500,000
16 Common Toilet Cost 500,000
17 Misc. Activities Cost 3,516,000
18 Facilities (Meter Room, HT Panel Guard, & Misc.) Cost -

TOTAL AMOUNT 346,738,121

Sr. No. Work Description
Quantity Rate Amount Remarks

Preliminary & Attendance

1 Establishment (Site office) & Sales Office Cost 1 - - Not required in this budget
2 Site fencing and gate (n/a) Sqm 2,500 - Not required in this budget
3 Misc. Site house keeping cleaning & disposal etc. Acre 23 75,000 - Not required in this budget
4 Site security -day & night, 5+5 per day man-month 240 35,000 - Existing will be used
5 Temporary electricity Connection to supply for vendors , commonMonths 24 75,000 1,800,000 As / Appd. Budget AJSJ-Infra
6 Construction Water For Finishing, MEP Testing, Horticulture WMonths 24 50,000 1,200,000 As / Appd. Budget AJSJ-Infra
7 Miscellaneous ( Drinking Water, Staff/labour Welfare, stationary
Months 24 50,000 1,200,000 As / Appd. Budget AJSJ-Infra
8 Bore Well 725,000
4,925,000

Design & Consultancy

1 Principal Architect 4,500,000 4,500,000
2 Structure Consultancy Service 1,000,000 1,000,000
3 Landscape 1,500,000 1,500,000
4 SIGNAGE DESIGN CONSULTANCY 350,000 350,000
5 ELECTRICAL CONULTANCY SERVICES 1,000,000 1,000,000
6 PHE 500,000 500,000
7 ENVIRONMENT CLEARANCE SERVICES 300,000 300,000 Consultancy considered only for
External development not for built
8 Villa development of park estate architect 1,000,000 1,500,000
up entities
9 Rendering 650,000 650,000
10 Physical Model of Township 1,000,000 1,000,000
11 Soil investigation 150,000 150,000
12 Survey 100,000 100,000
13 Traffic Design Consultant 200,000 200,000
14 QS & Cost Consultancy Services 1,000,000 1,000,000
Grand Total 13,750,000

Plumbing & FF
01 STP (structure cost) KLD - 18,000 - Part of DCL overall Budget
02 STP (Electro-mechanical) KLD - 46,000 - Part of DCL overall Budget
03 WTP (Domestic & Raw) KLD - 40,000 - Not required
04 UG Tank (structure cost) Ltr 200,000 - - For Automatic Irrigation
Cost already included in external
05 RWHT Nos - 700,000 -
PHE works
06 External PHE Work Acre 25.00 2,054,384 51,359,589
07 Water Cooler 2no's@40 ltr Nos - 35,000 - Not required
08 RO plant @ 50lph Nos - 65,000.00 - Not Required
9 Automatic irrigation system LS - 9,500,000 - Ref. taken for node-3 Area
Grand Total 51,359,589

Electrical Work Excluding power backup

01 USS KVA - -
02 Cable HT & LT Cost - -
03 HT Panel Cost - -
04 LT Panel Cost - -
05 Meter Board Cost - -
06 LV Channel Cost - -
07 Street light Pole Each - -
08 Earthing Each - -
09 Low side infra & other misc. cost Cost - -
10 DG 160KVA for common Area only Cost - -
11 Solar light Cost
Total Electrical Cost Acres 25.000 3,492,000 87,300,000 As provided Electrical Deppt.

Lighting Fixture
01 Lighting Fixture (street lights) Acre 23.100 - -

Light Pole
Bollard
Flood Light
Light Pole
02 Tree Uplighter Set 1.000 - -
Light Totem
Linear Grazer/Strip Light
Mound Uplighter
In Ground Luminaries

Grand Total 8,721,300

Common Utility /Toilets
01 Common Toilet (incl. all complete) Nos 1 500,000 500,000

500,000

External Signage & Logo

01 Signage /Logo (including signage in landscape area) Cost 1 - -
Main signage above feature wall
02 Cost 1 1,500,000 1,500,000
1,500,000
Facilities
01 Facilities (Meter Room, HT Panel Guard & Misc.) Acre 25 - -
02 Mockup Cost 1 - -
-
Sr. No. Work Description
Quantity Rate Amount Remarks
Compound Boundary Wall
01 Pre cast Boundary Wall Meter 771 2,800 2,158,800
02 Brick Boundary Wall Meter 771 10,000 7,710,000
03 Demarcation Pole Nos. 908 200 181,600
04 Retaining Wall Meter - NA
05 Totem pole incl. foundation Set 1 - NA
06 Flag (100ft. height) incl. foundation Set 1 - NA

10,050,400 Part of overall DCL Budget

Entrance Plaza Rmt 1665.5

1 Guard Room (Including all furniture etc) LS 1 1,073,460 1,073,460
2 Entry Signage/Logo/Letters (considered 7500 Kg Aprox) LS 0 1,200,000 -
3 Signage Feature Wall with Granite LS 1 150,000 150,000
4 Entry gate including Water Body (Civil) LS 1 761,176 761,176
5 Water Body (Electro Mach.) LS 1 800,000 800,000
6 Boom Barrier LS 4 300,000 - Considered in Electrical Cost
7 CCTV Cameras LS 1 350,000 - Considered in Electrical Cost
8 Landscape Lights LS 1 500,000 500,000
9 Place Markers LS 0 2,000,000 -
10 Sculpture LS 1 200,000 200,000
11 Horticulture Work LS 1 500,000 500,000
12 Misc. Cost LS 1 500,000 500,000

4,933,100

Landscaping Work Rmt 1665.5

Hardscaping Work @ Central Green Sqm 10391 3237.99 33,645,962 33645962
Softscaping Work 9,559,666
43,205,628

Automatic Organic Waste composite Machine KG 500

(500 kg- @ 20kg per acre) KG 500 1,600,000 1,600,000

1,600,000

Misc. Cost
Kids Play Equipment LS 0 6,500,000 -
Sculptures Nos 0 250,000 -
Gym Equipment LS 0 1,000,000 -
Covered Seating LS 0 -
Dustbin /Garvage Bin LS 0 550,000 550,000
Relief Green Area LS 1 500,000 500,000
Tree Grating LS 1 1,000,000 1,000,000
Ressedsed Man hole Cover Nos 48 20,000 966,000
Misc. Hidden Cost LS 1 500,000 500,000

3,516,000
 Sl. No. Description
PRELIMS BUDGET

1 Barricading - 20' height

2 Temprory gate

3 CCTV Cameras (For real time progress monitoring)

4 Anti Smog Gun

5 Safety & Security - Guards + Lighting + Safety Gears
6 External Development (around site office)
7 Compound Boundary Wall
8 Electrical Pole Shifting (If any falling inside Property Line)
9 National Flag - Foundation , Flag Pole & Flag
10 Project Office (40' x 10' container) including foundation
Earth retention systems for deep excavations : Braced Walls, Soldier Pile and
11
Lagging Walls, Sheet Pile Walls, Pile Walls, Diaphragm Walls
12 Drinking water
13 Mobile Toilet
14 Borewell for Construction Water
15 Temporary power connection ( from will be taken from the nearest feeder piller)
16 High Mast light with foundation
17 Watch Tower
18 MEP Cost for site office
19 Temprory site Lighting including cable and accessories
20 Internet connection

19 Topographic Survey
20 Geo Technical Survey

Total

Note: Cost booked under each head shall be transferred to Overall Project Budget upon approval.

Exclusions:
1. GST & Labour Cess as applicable
2. Deposit Fee & Approvals
3. Any extension in built-up and infrastructure work
4. AV room
5. Internet service cost
 Unit Quantity Rate Amount
PRELIMS BUDGET

Rmt 0 15,000 -
LS 2 50,000 100,000

LS 30 15,000 450,000

excluded
Man Months 96 25,000 2,400,000
Sqm 120 1,800 216,000
Rmt
LS
Nos
Nos 1 750,000 750,000
Sqm
LS 3600 110 396,000
LS 1 100,000 100,000
LS 1 1,000,000 1,000,000
LS 1 300,000 300,000
LS 1 700,000 700,000
LS 1 -
LS 1 100,000 100,000
LS 100 5,000 500,000
LS 24 5,000 120,000

LS 1 50,000 50,000
LS 1 200,000 200,000

7,382,000

`
Budget upon approval.
 Remarks

CCTV Cameras considered with poles.

Reference taken from CCTV WO 5100003333
with 20% additional cameras requirement.

Already available at site as advised by the

Planning team
2 day + 2 night
Development around site office
Considered in tender estimate
No Electrical poles are coming within this
package area

May not be required as we are going for

podium
 Acres 23.1
Sr. No. Name of Consultant Nature of Work Net Order Value Cost Per Acres
1 Principal Architect 4,500,000 4,139,112 1.79
2 Structure Consultancy Service 1,000,000 900,000 0.39
3 Landscape Consultancy Service 1,500,000 1,267,870 0.55
4 SIGNAGE DESIGN CONSULTANCY 350,000 336,683 0.15
5 ELECTRICAL CONULTANCY SERVICES 1,000,000 715,986 0.31
6 PHE Consultant 500,000 485,556 0.21
7 ENVIRONMENT CLEARANCE SERVICES 300,000 400,000 0.17
8 Lighting Conslutant 1,000,000 700,000 0.30
9 Rendering Consultant 650,000 351,059 0.15
10 Physical Model of Township 1,000,000 683,274 0.30
11 Soil investigation 150,000 103,950 0.05
12 Survey 100,000 54,711 0.02
Traffic Design Consultant 200,000 200,000 0.09
QS & Cost Consultancy Services 1,000,000 1,000,000 0.43
Grand Total 13,250,000 11,338,200 4.91

573,593 490,831
 Summary
Sl. No. Description Amount
A Domestic Water Supply System: 5,901,285
B Flushing & Irrigation Water Supply System: 4,546,750
C Sewerage System 8,991,960
D Storm Water System 30,423,684
Water Supply Pumps & Drainage Sump Pumps, Equipments, Piping,
E -
Valves, Electrical Works & Accessories:

Total 51,359,589

Exclusions
1 Bore Well (Separate Tender Shall be issued)
2 Sub-Soil drains
3 Saucer Drains
4 Water Features
5 Recessed Type Manhole cover.
6 Irrigation QCV, Drippers, Sprinklers, lateral piping and valves.
7 Toilet Blocks
8 Guard Rooms
 Bill of Quantity
Sl. No. Description Unit Qty. Rate Amount

A Domestic Water Supply System:

Excavating trenches in stepping manner to accommodate flushing water line at lower portion and domestic water line at higher portion
( Domestiv line shall be aid at 1300 mm and flushing water line shall be alid at 1400 mm from GL)of required width for pipes cables etc.in any
1 type of soil including excavation for sockets and dressing of sides ramming of bottoms, depth upto 1200 mm including getting out the Mtr. 4470 105 469350
excavated soil, and then returning the soil as required in layers not exceeding 20cms in depth including consolidated each deposited layer by
ramming , watering etc. and disposing of surplus excavated soil as directed . Width of tench shall be min. 450 mm plus OD of pipe. Maximum
width of tench to lay both lines shall be 800- 900 mm

Providing, laying , testing and commissioning of UPVC pipes conforming to ASTM standard D 1785 Schedule 40 including solvent
2
joints as per manufacturer, Fittings, like Tee, bends, reducers flanges, plugs, unions, male or female brass embedded fittings, along 0
with necessary fittings require to connect with dia 25/32mm cpvc pipe, etc., and clamps, supports including cutting complete in all
respect including excavation and back filling as required.(For Domestic Water Supply & For Borewell Supply)

2.1 50 mm OD Mtr. 42 675 28350

2.2 110 mm OD (Including Borewell Supply) Mtr. 2939 1020 2997780
2.3 200 mm OD Mtr. R.O. 3605 0
2.4 250 mm OD Mtr. R.O. 4750 0

Providing ISI marked (IS : 8329) S & S Centrifugally Cast (Spun) Ductile Iron pipes (Class K-7) suitable for Push on jointing by compatible EPDM
rubber gasket conforming to IS : 5382 including supply of specials and fittings conforming IS:9523 class K12 such as bends, tees, reducers,
3
jointed with lead caulked/ring fit/ flanged joints, flanged tail pieces, end caps/plugs, EPDM rubber gasket,bitmen coated G I nuts & bolts etc,
complete in all respects. The flanges shall be PN10 ratings. (For Domestic Supply)
100mm Mtr. 20 1700 34000
150mm Mtr. 20 1850 37000
3.1 200 mm Mtr. 305 2798 853390
3.2 250 mm Mtr. 91 4365 397215

Dismantling of existing D.I. pipes along with fittings and valves laying at site and to store them with in 50 mtr premises including required
3
excavation and refilling of soil as directed by the site in change.
3.1 100 mm dia Mtr. 20 400 8000
3.2 150 mm dia Mtr. 20 550 11000
3.3 200 mm dia Mtr. 450 650 292500
3.4 250 mm dia Mtr. 20 1100 22000
0
Providing and fixing cpvc pipe of grade CTS-SDR 13.5 conforming to IS : 15778 complete with suitable fitting, like tees, elbows, reducers,
6 flanges, plugs, etc. male/ female threaded brass adopter etc., solvent joint as per manufacturer's recommendations complete in all respects. 0
(For Domestic water supply service connection).
6.1 25mm OD. (For single plot/SCO) Mtr. 517 260 134420
6.2 32 mm OD. (For double plot/SCO) Mtr. 576 330 190080
0
Supply, fixing in position, testing ISI marked cast iron double flanged sluice valves with cap top as per IS:14846-2000, (PN 10) with SS stem,
7 0
bolts, nuts, 3 mm thick rubber gaskets, complete in all respects & directions of the Engineer-in-charge.
7.1 50 mm dia Each 4 2000 8000
7.2 65 mm dia Each RO 0
7.3 100 mm dia Each 6 3400 20400
0
Providing, fixing, testing and commissioning cast iron butterfly valves (Conforming to I.S.13095 ) of PN 10 rating with SS 316 grade disc and
8 EPDM seating complete, necessary bolts, nuts, 3 mm thick compressed asbestos gasket, companion flanges as per table 'E' complete in all 0
respects
8.1 100 mm dia (Inside Plumbing Plant Room) Each RO 0
0
9 Providing, fixing, jointing, testing and commissioning brass ball valve with lever screwed ends of approved quality.(20 kg/cm2) 0
9.1 20 mm nominal bore Each RO 0
9.2 25 mm nominal bore for for water body (Provision) Each 1 850 850
0
External fire hydrants conforming to IS:909 Body, bonnet, gland and spindle cap made of CI and quick coupling Outlet, seat, spindle nut, check
10 nut made of bronze, inlets flanged, mounted on a 80mm dia D I flanged tee or socketted Tee with flanged tail piece with companion flanges, Each 5 7000 35000
1.6mm thick compressed asbestos gasket, bolts, nuts and washers complete as per approved design.
0
Providing, fixing & testing of 50mm dia C. I. double acting Air Release valve conforming to IS:14845, PN 1.0 having flanged ends, body seat
rings complete with bolts, nuts, rubber insertion etc. along with 50mm dia medium duty GI pipe of 1.5 Mtr. length and required type of fittings,
11 Each 4 2800 11200
protected with 200 micron thick LDPE sheet wrapping over a coat of bituminous paint and final coat of bituminous paint complete in all
respects. Thickness of each coat of bitumen shall not be less than 50 micron.
0

12 Providing and laying cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone agg. 20 mm nominal size) for thrust blocks at Cum 30 5400 162000
bends and junctions of water lines including necessary excavation, centering, shuttering, curing etc as directed or as per site conditions.

0
13 Providing and fixing UV stabilizd reinforced plastic box of leaf green colour of 250 mm dia for valves including excavation, back filling etc. Each RO 0
complete.
0

Providing and constructing masonry Sluice Valve chamber of internal size 75 cms x 75 cms and 120 cms deep built with full brick of 75 class
designation in cement mortar (1:5) on 100 mm thick PCC (1:5:10 ) foundation projecting 75 mm beyond brick wall , 12 mm thick plastering in
14 cement mortar (1:4) to outside and inside walls and neat cement finish to inside surfaces including necessary excavation, back filling, pre cast Each 10 10000 100000
150mm thick top slab in RCC 1:2:4 (1cement: 2 coarse sand: 4 graded stone aggregate 20mm nominal size) with not less than 2%
reinforcement, providing & fixing C.I. surface box of 10 cm dia on top and 16 cm at bottom, 18 cm deep complete per standard designs.

Constructing masonry chamber 30x30x50cm inside with 7.5 class designation bricks in cement mortar 1:4 (1cement : 4 coarse sand) for ball
valve with SFRC cover and frame (Medium duty) of size 35x35 cm, necessary excavation, back filling and disposal of surplus earth as per
instructions, foundation concrete 1:5:10 (1 cement: 5 fine sand : 10 graded stone aggregate 20 mm nominal size) and 12mm thick inside &
15 Each 1 6500 6500
outside plastering with cement mortar 1:3 (1 cement: 3 coarse sand) and finished with a floating coat of neat cement complete as per standard
design. (For Waterbody)
(Connection to the waterbody shall be 100 mm above the water level of the water body)

0
16 Providing and filling fine sand 150 mm all round the CPVC & UPVC pipes intrenches for external work. cum RO 1350 0
0
Providing and constructing masonry Air Release Valve chamber of internal size 75 cms x 75 cms and 120 cms deep built with full brick of 75
class designation in cement mortar (1:5) on 100 mm thick PCC (1:5:10 ) foundation projecting 75 mm beyond brick wall alround, 12 mm thick
17 plastering in cement mortar (1:4) to outside and inside walls and neat cement finish to inside surfaces including necessary excavation, back Each 4 10000 40000
filling, 150mm thick top slab in RCC 1:2:4 (1cement: 2 coarse sand: 4 graded stone aggregate 20mm nominal size) with not less than 2%
reinforcement,, providing & fixing SFRC medium duty cover 600 x600 mm with frame complete in all respects.
0
 Bill of Quantity
Sl. No. Description Unit Qty. Rate Amount
Constructing brick masonry chamber (for Fire Hydrant) in brick work with bricks of 75 class designation in cement mortar 1:5 (1 cement:5
18 coarse sand) 12 mm thick plaster on inside with a floating coat of neat cement &rough plaster on external faces with cement mortar 1:3 0
(1cement:3 coarse sand). Including 150mm thick top slab in RCC 1:2:4 (1cement: 2 coarse sand: 4 graded stone aggregate 20mm nominal size)
with not less than 2% reinforcement,, providing & fixing SFRC medium duty cover 450x450mm with frame complete in all respects.
Size 600 x 600 x 750 mm deep including SFRC medium duty Cover with frame of size 450x 450mm. Each 5 8000 40000
0
19 Providing and fixing 6 mm thick MS Painted indication plate for fire hydrant as per standard detail. Each 5 450 2250

Total 5901285
B Flushing & Irrigation Water Supply System:
Excavating trenches of required width for pipes cables etc.in any type of soil including excavation for sockets and dressing of sides ramming of
1 bottoms, depth upto 1200 MM including getting out the excavated soil, and then returning the soil as required in layers not exceeding 20cms in Mtr. 2133 80 170640
depth including consolidated each deposited layer by ramming , watering etc. and disposing of surplus excavated soil as directed. Width of
trench shall be min. 300 mm plus OD of pipe.
0
Providing and fixing uPVC pipe 10 Kg/Sq.cm Class-IV (IS: 4985) including injection moulded fittings like tees, bends, reducers,
2 sockets, plugs, clamps, couplings, socketed or threaded adapters,flanged tail pieces etc, and jointing with solvent cement or
threaded joints complete in all respects as required at site. (For Flushing/Irrigation Supply)
2.1 25 mm OD Mtr. RO 0
2.2 32 mm OD Mtr. RO 0
2.3 40 mm OD Mtr. 150 550 82500
2.4 50 mm OD Mtr. 10 650 6500
2.5 63 mm OD Mtr. RO 0
2.6 75 mm OD Mtr. 2405 820 1972100
2.7 90 mm OD Mtr. RO 0
2.8 110 mm OD Mtr. 490 950 465500
0
Providing and fixing UPVC pipes conforming to ASTM standard D 1785 schedule 80 complete with suitable fitting, like tees, elbows, reducers,
3 flanges, etc. and male/ female threaded brass adapter elbows, tees, plugs etc., solvent joint as per manufacturer's recommendations complete 0
in all respects. (For Flushing water supply service connection to plots/ SCO).
3.1 25 mm OD (for single plot) Mtr. 1674 310 518940
3.2 32 mm OD (for double plot) Mtr. 459 430 197370
0
Supply, fixing in position, testing ISI marked cast iron double flanged sluice valves with cap top as per IS:14846-2000, (PN 10) with SS stem,
4 0
bolts, nuts, 3 mm thick rubber gaskets, Complete as per drawings & directions of the Engineer-in-charge.
4.1 50 mm dia Each 4 2000 8000
4.2 65 mm dia Each 7 2400 16800
4.2 80 mm dia Each RO 0
4.3 100 mm dia Each 1 3800 3800
0
5 Providing, fixing, jointing, testing and commissioning brass ball valve with lever screwed ends of approved quality.(20 kg/cm2) 0
5.1 20 mm nominal bore- Each RO 0
5.2 25 mm nominal bore Each RO 0
0
Providing, fixing & testing of 50mm dia C. I. double acting Air Release valve conforming to IS:14845, PN 1.0 having flanged ends, body seat rings
complete with bolts, nuts, rubber insertion etc. along with 50mm dia medium duty GI pipe of 1.5 Mtr. length and required type of fittings,
6 Each 4 2800 11200
protected with 200 micron thick LDPE sheet wrapping over a coat of bituminous paint and final coat of bituminous paint complete in all
respects. Thickness of each coat of bitumen shall not be less than 50 micron.
0
Providing and laying cement concrete 1:2:4 (1 cement : 2 coarse sand : 4 graded stone agg. 20 mm nominal size) for thrust blocks at bends and
7 Cum 20 5300 106000
junctions of water lines including necessary excavation, centering, shuttering, curing etc as directed.
0
Providing service connections to plots with PP/PVC service saddle & EPDM gasket alongwith bitumen coated GI nut & bolts for 90 and 75 mm
8 OD water line, with outlet suitable for 25/32 mm OD PVC pipes (for Flushing Supply) Service connection/hydrant connection from pipe line 0
less than 75 MM OD shall be through reducer Tee and Threaded adopters.
8.1 25 mm dia saddle connection Each 179 1000 179000
8.2 32 mm dia saddle connection Each 102 1550 158100
. 0
9 Providing, fixing, jointing, testing and commissioning 20 mm dia brass fullway valve with wheel, class I and female screwed ends of approved Each 195 500 97500
quality.(20 kg/cm2) for Garden Hydrant.
0
10 Providing and filling fine sand 150 mm thick all round the uPVC pipes in trenches for external work. cum RO 1350 0
0
Providing and fixing UV stabilizd reinforced plastic box of leaf green colour of 250 mm dia for garden hydrant and valves on service connection
11 Each 195 1500 292500
including excavation, back filling etc. complete.
0
Providing and fixing, jointing, testing and commissioning of 20mm dia GI pipes (Medium) class B of approved make, conforming to IS : 1239-
12 1982 complete with GI fittings such as tees, plugs, sockets, elbows, reducers, flanges, unions, etc pipe protection with one coat of bituminous Mtr. 295 340 100300
paint, wrapping with 200 micron thick LDPE sheet and final coat of bituminous paint., necessary excavation & back filling complete in all
respects. (for Garden Hydrant) Thickness of each coat of bitumen paint shall not be less than 50 micron.
0

Providing and constructing masonry Sluice Valve chamber of internal size 75 cms x 75 cms and 120 cms deep built with 75 class designation
bricks in cement mortar (1:5) on 100 mm thick PCC (1:5:10 ) foundation projecting 75 mm beyond brick wall, 12 mm thick plastering in cement
13 mortar (1:4) to outside and inside walls and neat cement finish to inside surfaces including necessary excavation, back filling, 150mm thick top Each 12 10000 120000
slab in RCC 1:2:4 (1cement: 2 coarse sand: 4 graded stone average 20mm nominal size) with not less then 2% reinforcement, providing & fixing
C.I. surface box of 10 cm dia on top and 16 cm on bottom, 18 cm deep, RCC top slab , complete as per standard designs.

0
Providing and constructing masonry Air Release Valve chamber of internal size 75 cms x 75 cms and 120 cms deep built with 75 class
designation bricks in cement mortar (1:5) on 100 mm thick PCC (1:5:10 ) foundation projecting 75 mm beyond brick wall , 12 mm thick
14 plastering in cement mortar (1:4) to outside and inside walls and neat cement finish to inside surfaces including necessary excavation, back Each 4 10000 40000
filling, 150mm thick top slab in RCC 1:2:4 (1cement: 2 coarse sand: 4 graded stone average 20mm nominal size) with not less then 2%
reinforcement,, providing & fixing SFRC medium duty cover 600x 600mm with frame complete in all respects.

Total 4546750

C Sewerage System
Excavation for trenches of required width for pipes cables etc.in any type of soil(hard/dense/soft/muddy) including excavation for sockets and
1 dressing of sides ramming of bottoms, depth upto 1.5 M including getting out the excavated soil, and then returning the soil as required in
layers not exceeding 20cms in depth including consolidating each deposited layer by ramming, watering etc. and disposing of surplus excavated
soil as directed.
For all kinds of soil except rock.
1.1 For depth not exceeding 1.5 meter below ground level. Mtr. 3171 80 253680
1.2 Depth from 1.5 meter to 3.0 Mtr. below ground level. Mtr. 1240 100 124000
1.3 Depth beyond 3 meter and not exceeding 4.1 Mtr. below ground level. Mtr. 230 150 34500
0
Providing, laying and jointing of UPVC (PVC-u DWC- Type II) drainage pipe conforming to IS 16098 - 2013 part 2. SN 8 Wall thickness of pipe
2 and technical characteristics conforms to IS 16098 part2. The fittings dimensions conforming to BS : EN 140121998. The jointing to be 0
completed with rubber ring or as per site. complete for Sewer Line.
2.1 150 mm OD (Service connection from plot/SCO) Mtr. 604 960 579840
 Bill of Quantity
Sl. No. Description Unit Qty. Rate Amount
2.2 200 mm OD Mtr. 2567 1320 3388440
2.3 250 mm OD- [New Item for SewerPiping - Not taken in BOQ] Mtr. 150 1800 270000
0
Providing and laying 150mm thick alround cement concrete 1:5:10 (1cement : 5 coarse sand : 10 graded stone aggregate 20 mm
3 nominal size) including shuttering, centring and curing complete as required. (For pipe laid for service connection from plots, road 0
crossings and where pipes are jointed.)
3.1 150 mm OD Mtr. 1500 200 300000
3.2 200 mm OD- FOR JOINTS AND ROAD CROSSINGS Mtr. 2600 350 910000
3.3 250 mm OD Mtr. 150 550 82500
0

4
Providing and laying cement concrete craddle bedding 1:4:8 (1cement : 4 coarse sand : 8 graded stone agg. 20 mm nominal size)
in bedding of DWC pipes
4.1 200 mm OD Mtr. 2600 170 442000

Providing and constructing brick masonry circular type manholes with 75 class designation bricks in cement mortar 1:5 ( 1 cement : 5
coarse sand) inside and outside 12mm thick cement plaster with cement mortar 1:3 ( 1 cement : 3 coarse sand)with a floating coat of
neat cement on inside surfaces, 15 cm thick PCC top band in 1:2:4 mix ( 1 cement : 2 coarse sand : 4 graded stone aggregate of 20 mm
nominal size ) for fixing manhole frame; foundation concrete 1:4:8 mix (1cement : 4 coarse sand : 8 graded stone aggregate of 20 mm
4 nominal size) including making channels and benching in cement concrete 1:2:4 mix ( 1 cement : 2 coarse sand : 4 graded stone aggregate of 0
20 mm nominal size) neatly finished, necessary excavation, back filling and disposal of surplus earth, providing and fixing 12 mm torsteel
coated with 3 mm thick polypropylene copolymer manhole rungs embedded in cement concrete block of size 200 x 200 x 100 mm in
concrete 1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) complete as per standard design.

900 mm dia and 900 mm deep manholes with SFRC manhole cover and frame (heavy duty) 560 mm dia conforming to IS: 12592 , with 2
4.1 Each 93 11000 1023000
mm thick M.S edge protection for cover and frame as per IS Specifications complete in all respects.
1200 mm dia and 1651 mm deep manholes with SFRC manhole cover and frame (heavy duty) 560 mm dia conforming to IS: 12592 with
4.2 Each 42 16000 672000
2 mm thick M.S edge protection for cover and frame as per IS Specifications complete in all respects.
1500 mm dia and 2301 mm deep manholes with SFRC manhole cover and frame (heavy duty) 560 mm dia conforming to IS: 12592 with
4.3 Each 21 20000 420000
2 mm thick M.S edge protection for cover and frame as per IS Specifications complete in all respects.
0
Extra for additional depth for conical type manholes including additional excavation, backfilling and disposal of surplus earth, brick work,
5 0
internal and external plastering and manholes rungs at 300 mm intervals.
5.1 Extra over for 900 mm dia manholes depth exceeding 900 mm upto 1650 mm Mtr. 33 6000 198000
5.2 Extra over for 1200 mm dia manholes depth exceeding 1651 mm upto 2300 mm Mtr. 15 8000 120000
5.3 Extra over for 1500 mm dia manholes depth exceeding 2301 mm Mtr. 10 11000 110000
0
Dismantling of existing sewer lines, manholes and relaying the sewer lines and constructing of manholes as per the drawings as directed by the
6 Mtr. 160 400 64000
site in change

Total 8991960
0
A Storm Water System
1 Excavation for trenches of required width for pipes cables etc.in any type of soil including excavation for sockets and dressing of sides ramming
of bottoms, depth upto 1.5 M including getting out the excavated soil, and then returning the soil as required in layers not exceeding 20cms in
depth including consolidating each deposited layer by ramming, watering etc. and disposing of surplus excavated soil as directed within a lead
of 50m

For all kinds of soil except rock.

a). For depth not exceeding 1.5 meter below ground level. Mtr. 5384 247.5 1,332,540.00
b). Extra for depth beyond 1.5 meter and not exceeding 2.9 Mtr. below ground level. Mt. 917 352 322,784.00

2 Supply, laying, testing & commissioning of Socket & Spigot R.C.C. NP-2 pipe conforming to IS:458 suitable for EPDM rubber ring joint including
supplying and fixing of rubber rings conforming to IS:5382 complete.
2.1 250 mm dia Mtr. 1106 1,052.00 1,163,512.00
2.2 400 mm dia Mtr. 2950 1,706.00 5,032,700.00
2.3 500 mm dia Mtr. 210 2,450.00 514,500.00
2.4 700 mm dia Mtr. 533 3,557.00 1,895,881.00

3 Supply, laying, testing & commissioning of Socket & Spigot R.C.C. NP-3 pipe conforming to IS:458 suitable for EPDM rubber ring joint including
supplying and fixing of rubber rings conforming to IS:5382 complete.
(At Road Crossing)
3.1 250 mm dia Mtr. RO - -
3.2 400 mm dia Mtr. 491 2,650.00 1,301,150.00
3.3 500 mm dia Mtr. 82 3,615.00 296,430.00
3.4 700 mm dia Mtr. 12 5,143.00 61,716.00

4 Providing and laying 150 mm thick alround cement concrete 1:5:10 (1cement : 5 coarse sand : 10 graded stone agg. 20 mm nominal size)
including shuttering, centring and curing complete. (The depth to the crown of the pipe is up to 750 mm.)
4.1 250 mm dia Mtr. 1106 1,226.84 1,356,883.25
4.2 400 mm dia Mtr. 3361 1,792.26 6,023,789.22
4.3 500 mm dia Mtr. 120 2,264.85 271,782.43
4.4 700 mm dia Mtr. 80 2,999.82 239,985.35

4 Providing and laying 150 mm thick cement concrete haunching 1:5:10 (1cement : 5 coarse sand : 10 graded stone agg. 20 mm nominal size)
for RCC pipe including shuttering, centring and curing complete as required. (The depth to the crown of the pipe ranges from 751 mm to 1500
mm.)
4.1 250 mm dia Mtr. RO 981.47 -
4.2 400 mm dia Mtr. 80 1,433.81 114,704.70
4.3 500 mm dia Mtr. 172 1,811.88 311,643.86
4.4 700 mm dia Mtr. 465 2,399.85 1,115,931.87

5 Providing and constructing Ist class brick masonary road gully chamber 45x45x50 cms with 75 class designation bricks in cement mortar 1:5 (1
cement : 5 coarse sand including 450 x 450 mm SFRC grating and frame (heavy duty) fixed with 100 mm thick PCC 1:2:4 (1cement : 2 coarse
sand : 4 graded stone aggregates of 20 mm nominal size), 100 thick PCC bed concrete 1:4:8 (1cement : 4 sand : 8 graded stone aggregate of 20
mm nominal size), 12 mm thick internal and external cement plaster in 1:3, inside finished with floating coat of neat cement, 50 mm thick PCC
in 1:2:4 with neat finishing bottom inside, including necessary excavation, backfilling and disposal of surplus earth, 12 mm thick cement plaster
in cement mortar 1:3 (1 cement : 3 coarse sand) with a floating coat of neat cement finish to inside and exposed outside surfaces, complete in
all respects.
Each 168 10450 1,755,600.00

5.1 Extra for additional depth for road gully chamber size 50x40 cm including additional excavation backfilling and disposal of surplus earth,brick
work, internal and external plaster, etc complete.

6.1.1 Road gully chamber depth beyond 45 cm and not exceeding 75 cms. Mtr. 20 3850 77,000.00
 Bill of Quantity
Sl. No. Description Unit Qty. Rate Amount
6 Providing and constructing eccentric circular brick masonry manholes with 75 class designation bricks in cement mortar 1:5 ( 1 cement : 5
coarse sand) , the interior and exterior surfaces are finished with 12 mm thick cement plaster in a 1:3 mix (1 part cement: 3 parts coarse
sand), with a floating coat of neat cement applied to the interior surfaces, 15 cm thick PCC top band in 1:2:4 mix ( 1 cement : 2 coarse sand : 4
graded stone aggregate of 20 mm nominal size ) for fixing manhole frame, foundation concrete 1:4:8 mix (1cement : 4 coarse sand : 8
graded stone aggregate of 20 mm nominal size) including making channels and benching in cement concrete 1:2:4 mix ( 1 cement : 2 coarse
sand : 4 graded stone aggregate of 20 mm nominal size) neatly finished, necessary excavation, back filling and disposal of surplus earth,
providing and fixing 12 mm torsteel coated with 3 mm thick polypropylene copolymer manhole rungs embedded in cement concrete block of
size 200 x 200 x 100 mm in concrete 1:2:4 ( 1 cement : 2 coarse sand : 4 graded stone aggregate 20 mm nominal size) complete as per
standard design.

6.1 900 mm dia and 900 mm deep manholes Each 114 14300 1,630,200.00
6.2 1200 mm dia and 1651 mm deep manholes Each 11 18700 205,700.00
6.3 1500 mm dia and 2301 mm deep manholes 11 21000 231,000.00

7 Extra for additional depth for conical type manholes including additional excavation, backfilling and disposal of surplus earth, brick work,
internal and external plastering and manholes rungs at 300 mm intervals.
7.1 Extra over for 900 mm dia manholes depth exceeding 900 mm upto 1650 mm Mtr. 5 8250 41,250.00
7.2 Extra over for 1200 mm dia manholes depth exceeding 1651 mm upto 2300 mm Mtr. 6 9900 59,400.00
7.3 Extra over for 1500 mm dia manholes depth exceeding 2301 mm Mtr. 2 13200 26,400.00

8 SFRC grating and frame (heavy duty) of 600x 600 mm size conforming to IS: 12592 , with 2 mm thick M.S edge protection for cover and frame
as per IS Specifications complete in all respects. Each
136 10450 1,421,200.00

9 Heavy duty DI Recessed manhole cover with frame of weight 80 kg and of size 600x600 mm conforming to the latest relevant IS
specifications, of the brand as approved. Each RO 1650
-

8 DE-SILTING CHAMBER INCLUDING BUILT IN GREASE/OIL TRAP AND FILTER CHAMBER 0

8.1 Providing all material and Construction of de-silting chamber including built in grease/oil trap and filter chamber as per details and
specifications given below and as per attached drawings complete in all respects including approval from conerned Authority. 0
0
8.2 Construction of de-silting chamber of size 2000x3200mm with average depth of 3600 mm including built in grease/oil trap and filter chamber of
2000x1500x3000 mm average depth along with 3 layers of filter media consisting of 30cm depth silt free coarse sand, 30cm depth aggregate
10-20mm, 30 cm depth boulder 30 -40 mm, 150 GSM geo textile layer below coarse sand anchored to wall with bitumen based adhesive, Brick
work in cement mortar 1:4, base concrete in CC 1:4:8 (1 cement: 4 coarse sand : 8 graded stone aggregate 20mm normal size) with 75mm
projection , 50mm thick PCC 1:2:4 (1 cement: 2 coarse sand : 4 graded stone aggregate 20mm normal size) inside over the base concrete, neatly
finished, 12 mm thick internal and external plaster in cement mortar 1:3 (1 cement: 3 coarse sand) inside finished with neat cement, 200mm
thick cement concrete slab in M-20 concrete with 10mm tor steel both ways @ 200mm C/c, necessary shuttering and curing, SFRC manhole
cover and frame of HD-20, rungs @ 300mm C/c fixed with M-15 cement concrete blocks, providing sleeves of 100 mm dia @ 500 mm C/C in
bottom PCC to percolate stagnant water in chamber, necessary excavation, backfilling and disposal of surplus earth as directed and as per
drawing.

One set of consist of Qty. Items 8.1 to 8.3 Set 4 -

9 Suppling all material and labour for Making connection to existing drain channel from the proposed storm water manhole including all
necessary works as per instruction of Site in Charge for making system functional. Job 1

Total 26,803,684

10 RAIN WATER HARVESTING WELL 0

10.1 Providing all material and Construction of Rain Water Harvesting well as per details and specifications given below and as per attached 0
drawings complete in all respects including approval from conerned Authority.
0
Providing all material & constructing brick masonry/ R.C.C. as per structural design Dug well of 3.8 mtr dia with 6 meter effective depth ,
200mm thick cement concrete slab roof in M-20 concrete with 10mm tor steel both ways @ 200mm C/c, necessary shuttering and curing,
10.2 0
150mm thick PCC in 1:4:8 and 345mm thick and 750mm deep brick masnory supporting wall all around the well to support RCC slab, SFRC
manhole cover and frame of HD-20, necessary excavation, backfilling and disposal of surplus earth as directed.
0

Construction of de-silting chamber of size 2000x2800mm with average depth of 2700 mm including built in grease/oil trap and filter chamber of
1500x1500x2200 mm average depth along with 3 layers of filter media consisting of 30cm depth silt free coarse sand, 30cm depth aggregate
10-20mm, 30 cm depth boulder 30 -40 mm, 150 GSM geo textile layer below coarse sand anchored to wall with bitumen based adhesive, Brick
work in cement mortar 1:4, base concrete in CC 1:4:8 (1 cement: 4 coarse sand : 8 graded stone aggregate 20mm normal size) with 75mm
projection , 50mm thick PCC 1:2:4 (1 cement: 2 coarse sand : 4 graded stone aggregate 20mm normal size) inside over the base concrete, neatly
10.3
finished, 12 mm thick internal and external plaster in cement mortar 1:3 (1 cement: 3 coarse sand) inside finished with neat cement, 200mm
thick cement concrete slab in M-20 concrete with 10mm tor steel both ways @ 200mm C/c, necessary shuttering and curing, SFRC manhole
cover and frame of HD-20, rungs @ 300mm C/c fixed with M-15 cement concrete blocks, providing sleeves of 100 mm dia @ 500 mm C/C in
bottom PCC to percolate stagnant water in chamber, necessary excavation, backfilling and disposal of surplus earth as directed and as per
drawing.

Drilling Bore hole of 15 mtr. depth and 250mm dia from ground level, supplying and lowering slotted UPVC pipe of 160mm OD., 8 kg/sq.cm
10.4
conforming to IS: 4985, UPVC blind plug at top in each dugwell.

10.5 Filling pea gravel of 2-4 mm size, between annular space between UPVC pipe and bore hole.

Interconnecting pipe for de-silting chamber with dug well with 2 no. of 200 OD slotted UPVC pipe of 6 kg/sq.cm plugged at one end wrapped in
10.6
geo-textile of 200 gsm including excavation & backfilling.(Length of each pipe 3 Mtr.)

One set of consist of Qty. Items 21.1to 21.6 Set 8 440000 3520000

Getting approval for Rainwater Harvesting System from concerned Government Authority (actual cost incurred on departmental charges will be
11
reimbursed on submission of proof of payment)
Intimating the concerned Government Agency/ Authority on completion of the work alongwith necessary documents Job 1 100000 100000

Total 3620000
 BOQ

Low Side Cost

SN Item Description Unit
QTY
I. INSTALLATION OF SUB-STATION EQUIPMENT

The rates shall include the following :

1 Assembling loose components of the various equipment as per manufacturer's instructions.

Bonding on to masonry/concrete work including

2 cutting/drilling holes through walls/floors and grouting
with cement mortar 1:2, as required.

3 All fixing accessories such as rawl bolts, nuts screws etc. as required.

4 Effecting adequate and proper connections.

5 Effecting proper bonding to earth.

Touching up all damaged paint over equipment with

6 one coat of red oxide primer and two finishing coats of
approved synthetic enamel paint or powder coating.
Providing all fixing accessories such as clamping
7 devices, nuts and bolts, screws where laid in
trenches/trays.
8 Providing lugs, insulation tape etc. at joints and terminations as called for.

9 Providing proper supports for cable terminal boxes as called for.

1 RMU
Appearance, finish, Colour and Dimension
should be matching with the other Existing
RMUs Installed at site
Installation, testing and commssioning of 11KV
outdoor type 1 function RMU Unit with 1No 630Amp
A Set
isolator .RMU shall have provision of remote tripping.
(CCV/CVC type) complete as required
Installation, testing and commssioning of 11KV
outdoor type 4 function RMU Unit with 2No 630Amp
isolator and 2 No 630Amp ,350MVA VCB with self
B. Set
powered IDMT relay (51,51N) .RMU shall have
provision of remote tripping.(CCVV type ) complete as
required

2 11 KV UNITISED SUBSTATION

Installation, testing and commssioning of the following

11 KV Unitised substations:
 11 KV Non Walk-in, Outdoor type Unitised substation
complete with internal wiring, lighting, earthing,
padlocks and facility for receiving, incoming and
outgoing cables. Connection between 11 KV HT
breaker and transformer shall be with 11 KV (E) grade,
Al conductor, XLPE insulated 3 Nos. 1 core x 185
sq.mm cables and between transformer and LT
breaker with insulated AL. busbar.
Each Unitised substation shall have following
compartments complete with:

A UNITISED SUBSTATION 2A

11 KV SWITCHGEAR COMPARTMENT

3 way Non-extensible unit with 2 Nos. 630 Amp.

Isolators as incomers and one no. 630 amp 350 MVA
vacuum circuit breaker as outgoing with self powered
IDMT relay (51/51N) with associated cast resin CT's
and Time Delay Relay

11 KV/433V TRANSFORMER COMPARTMENT

750 KVA Oil Cooled Transformer with copper

windings -7.5 to +7.5 % voltage variation in steps of
2.5 % (6 steps, 7 Position) Off Load Tap Changer, 11
KV/433 V, 3 phase, 50 Hz, Vector Group Dyn-11 with
all fittings and accessories, first filling of filtered oil,
including Winding Temperature and Oil Temperature
indicators complete.

LT COMPARTMENT

1 No.1250 Amp. 4P MDO ACB of 35 KA service

breaking capacity breaker shall be provided with :
i) micro processor based OL/SC & EF releases.
Ii) VAF meter with associated CT's.
iii) Phase indications with MCB protection.

Transformer losses shall be as per IS 1180 - Level-2 nos 1

B UNITISED SUBSTATION 3A

11 KV SWITCHGEAR COMPARTMENT

3 way Non-extensible unit with 2 Nos. 630 Amp.

Isolators as incomers and one no. 630 amp 350 MVA
vacuum circuit breaker as outgoing with self powered
IDMT relay (51/51N) with associated cast resin CT's
and Time Delay Relay

11 KV/433V TRANSFORMER COMPARTMENT

 630 KVA Oil Cooled Transformer with copper windings
-7.5 to +7.5 % voltage variation in steps of 2.5 % (6
steps, 7 Position) Off Load Tap Changer, 11 KV/433
V, 3 phase, 50 Hz, Vector Group Dyn-11 with all
fittings and accessories, first filling of filtered oil,
including Winding Temperature and Oil Temperature
indicators complete.

LT COMPARTMENT

1 No.1250 Amp. 4P MDO ACB of 35 KA service

breaking capacity breaker shall be provided with :
i) micro processor based OL/SC & EF releases.
Ii) VAF meter with associated CT's.
iii) Phase indications with MCB protection.

Transformer losses shall be as per IS 1180 - Level-2 nos 1

C UNITISED SUBSTATION 3B

11 KV SWITCHGEAR COMPARTMENT

2 way Non-extensible unit with 1 Nos. 630 Amp.

Isolators as incomers and one no. 630 amp 350 MVA
vacuum circuit breaker as outgoing with self powered
IDMT relay (51/51N) with associated cast resin CT's
and Time Delay Relay

11 KV/433V TRANSFORMER COMPARTMENT

300 KVA Oil Cooled Transformer with copper windings

-7.5 to +7.5 % voltage variation in steps of 2.5 % (6
steps, 7 Position) Off Load Tap Changer, 11 KV/433
V, 3 phase, 50 Hz, Vector Group Dyn-11 with all
fittings and accessories, first filling of filtered oil,
including Winding Temperature and Oil Temperature
indicators complete.

LT COMPARTMENT

1 No.630 Amp. 4P MDO ACB of 35 KA service breaking

capacity breaker shall be provided with :
i) micro processor based OL/SC & EF releases.
Ii) VAF meter with associated CT's.
iii) Phase indications with MCB protection.

Transformer losses shall be as per IS 1180 - Level-2 nos 1

1 MAIN LT PANEL

INCOMER (from USS 2A)

 1 no. - 1250 Amps 690 volt 35 KA 4 pole MDO ACB
with Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1500% and
earth fault setting 20% - 100% releases. complete
with:

a) 1250/5 ratio Class 1.0 for metering

1 - Digital Ammeter scaled 0-1250 amps with 3 way
b)
and OFF selector switch
1 - Voltmeter scaled 0-500 volts with 3 way and Off
c)
selector switch
1 no.Multi function Meter (MFM-1) with RS 485 of 1.0
d) accuracy to measure voltage, current, power factor,
frequency, KW , KVA, KWH, KVAh.
e) Red/Green ON/OFF indicating lamps
f) 1 set of three RYB phase indicating lamps
g) 1- Amber indicating lamp for auto trip
h) 1- Blue indicating lamp for spring charged
i) Suitable for Al XLPE Cable

BUSBAR SECTION
Electrolytic high conductivity aluminium three phase
and neutral busbars rated at 1600 amps suitable to
with stand symmetrical fault level of 35 kA at 415
volts. The neutral busbar is to be of 50% capacity.

OUTGOING SECTION -I

1 no. 400 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 400/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-400 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

2 nos. 250 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 250/5 ratio

a)
Class 1.0 for metering
 1 - Digital Ammeter scaled 0-250 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

1 no. 200 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 200/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-200 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

1 nos. 160 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 160/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-160 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

5 nos. 125 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 125/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-125 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

2 nos. 100 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 100/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-100 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

INCOMERS SHALL BE MECHANICALLY & ELECTRICALLY

INTERLOCKED SUCH THAT INCOMERS ARE NOT
PARALLELED

The Main LT Panel shall be complete with all

nos 1
interconnections, labels wiring, etc as required

2 MAIN LT PANEL (POCKET 2C)

INCOMER -1 (from USS 3A)

1 no. - 1250 Amps 690 volt 35 KA 4 pole MDO ACB

with Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1500% and
earth fault setting 20% - 100% releases. complete
with:

a) 1250/5 ratio Class 1.0 for metering

1 - Digital Ammeter scaled 0-1250 amps with 3 way
b)
and OFF selector switch
1 - Voltmeter scaled 0-500 volts with 3 way and Off
c)
selector switch
1 no.Multi function Meter (MFM-1) with RS 485 of 1.0
d) accuracy to measure voltage, current, power factor,
frequency, KW , KVA, KWH, KVAh.
e) Red/Green ON/OFF indicating lamps
f) 1 set of three RYB phase indicating lamps
g) 1- Amber indicating lamp for auto trip
h) 1- Blue indicating lamp for spring charged
i) Suitable for Al XLPE Cable

INCOMER II (from USS 3B)

1 no. - 630 Amps 690 volt 35 KA 4 pole MDO ACB

with Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1500% and
earth fault setting 20% - 100% releases. complete
with:

a) 630/5 ratio Class 1.0 for metering

1 - Digital Ammeter scaled 0-630 amps with 3 way and
b)
OFF selector switch
1 - Voltmeter scaled 0-500 volts with 3 way and Off
c)
selector switch
 1 no.Multi function Meter (MFM-1) with RS 485 of 1.0
d) accuracy to measure voltage, current, power factor,
frequency, KW , KVA, KWH, KVAh.
e) Red/Green ON/OFF indicating lamps
f) 1 set of three RYB phase indicating lamps
g) 1- Amber indicating lamp for auto trip
h) 1- Blue indicating lamp for spring charged
i) Suitable for Al XLPE Cable

BUSBAR SECTION-I
Electrolytic high conductivity aluminium three phase
and neutral busbars rated at 1200 amps suitable to
with stand symmetrical fault level of 35 kA at 415
volts. The neutral busbar is to be of 50% capacity.

BUSBAR SECTION-II
Electrolytic high conductivity aluminium three phase
and neutral busbars rated at 800 amps suitable to with
stand symmetrical fault level of 35 kA at 415 volts.
The neutral busbar is to be of 50% capacity.

BUS COUPLER
1 no - 1250 Amps 690 volt 35 KA 4 pole MDO ACB
a)
with complete with:
Red/Green ON/OFF indicating lamps

OUTGOING SECTION -I

2 nos. 250 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 250/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-250 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

2 nos. 200 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 200/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-200 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

4 nos. 160 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 160/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-160 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

1 nos. 125 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 125/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-125 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

2 nos. 100 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 100/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-100 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

OUTGOING SECTION -II

3 nos. 200 amps 35 kA 690 volt 4P MCCB with
Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 200/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-200 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

3 nos. 125 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 125/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-125 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

1 nos. 100 amps 35 kA 690 volt 4P MCCB with

Microprocessor based release with protection
functions-overcurrent 40%-100% with time
setting,selective short circuit 60%-1000% with time
setting ,instantaneous short circuit 150%-1200%
complete with :

3 nos - Cast resin current transformers of 100/5 ratio

a)
Class 1.0 for metering
1 - Digital Ammeter scaled 0-100 amps with 3 way and
b)
OFF selector switch
c) Red/Green ON/OFF indicating lamps

INCOMERS AND BUS COUPLER SHALL BE

MECHANICALLY & ELECTRICALLY INTERLOCKED SUCH
THAT INCOMERS ARE NOT PARALLELED

The Main LT Panel shall be complete with all

nos 1
interconnections, labels wiring, etc as required

Feeder Panel (18 way) (FP3/3A, FP4/3A, FP6/3A,

3a
FP7/3A, FP1/2A)
Incoming:

1 No. of 160 Amp 4P MCCB 25 KA Breaking capacity

with TMD release for O/C, S/C.Protection

Bus Bars:

Bus bars rated at 200 amps TPN wIth fault level 25KA,
insulated with heat shrinkable coloured PVC sleeves
and clip on shrouds for joints.
Outgoing:

18 Nos. of 63 Amp 4P MCCB of 25 KA Breaking

capacity with TMD release for O/C & S/C.
 Feeder Panel (18 way) (FP3/3A, FP4/3A, FP6/3A,
set 3
FP7/3A, FP1/2A )

Feeder Panel (12 way) (FP1/3B, FP2/3B, FP2/2A,

3b
FP5/2A, FP6/2A)
Incoming:

1 No. of 125 Amp 4P MCCB of 25 KA Breaking capacity

with MP based release for O/C, S/C.Protection

Bus Bars:

Bus bars rated at 200 amps TPN wIth fault level 25 KA,
insulated with heat shrinkable coloured PVC sleeves
and clip on shrouds for joints.
Outgoing:

12 Nos. of 63 Amp 4P MCCB of 25 KA Breaking

capacity with TMD release for O/C & S/C.

Feeder Panel (12 way) (FP1/3B, FP2/3B, FP2/2A,

set 5
FP5/2A, FP6/2A)

3c Feeder Panel (14 way) (FP3/2A, FP4/2A)

Incoming:

1 No. of 125 Amp 4P MCCB of 25 KA Breaking capacity

with MP based release for O/C, S/C.Protection

Bus Bars:

Bus bars rated at 200 amps TPN wIth fault level 25 KA,
insulated with heat shrinkable coloured PVC sleeves
and clip on shrouds for joints.
Outgoing:

14 Nos. of 63 Amp 4P MCCB of 25 KA Breaking

capacity with TMD release for O/C & S/C.

Feeder Panel (12 way) (FP3/2A, FP4/2A) set 3

Feeder Panel (18 way) (FP1/3A, FP2/3A, FP3/3B,

3d
FP4/3B, P7/2A)
Incoming:

1 No. of 200 Amp 4P MCCB of 25 KA Breaking capacity

with MP based release for O/C, S/C.Protection

Bus Bars:
 Bus bars rated at 250 amps TPN wIth fault level 25 KA,
insulated with heat shrinkable coloured PVC sleeves
and clip on shrouds for joints.
Outgoing:

18 Nos. of 63 Amp 4P MCCB of 25 KA Breaking

capacity with TMD release for O/C & S/C.

Feeder Panel (18 way) (FP1/3A, FP2/3A, FP3/3B,

set 5
FP4/3B, P7/2A)

3e Feeder Panel (16 way) (FP5/3A)

Incoming:

1 No. of 125 Amp 4P MCCB of 25 KA Breaking capacity

with MP based release for O/C, S/C.Protection

Bus Bars:

Bus bars rated at 200 amps TPN wIth fault level 25 KA,
insulated with heat shrinkable coloured PVC sleeves
and clip on shrouds for joints.
Outgoing:

16 Nos. of 63 Amp 4P MCCB of 25 KA Breaking

capacity with TMD release for O/C & S/C.

Feeder Panel (16 way) (FP5/3A) set 2

3f EXTERNAL LIGHTING FEEDER PILLAR (IP-54)

Feeder pillar (IP65) suitable for outdoor

application having cable entry from bottom only
complete with following:

INCOMING

1 no. 100 Amps FP MCCB of 25 kA with 1 no. 100 amp,

3-phase electronic energy meter with requisite CT.

BUSBARS

Electrolytic high conductivity aluminium three phase

and neutral busbars rated at 200 amps having a
maximum current density of 1 amp per sq mm
suitable to with stand symmetrical fault level of 25
MVA at 415 volts. The neutral busbar is to be of 100%
capacity.

OUTGOINGS
 6 nos. 25 Amps 660 volt 10 kA FP MCB with fixed
neutral with thermal magnetic protective releases.

1 no 63 amp 10 kA FP MCB with thermal magnetic

protective releases outgoing complete each with Dual
setting 24 hour calibrated time switch for automatic
operation of the supply, 63 amp Contactor for
operation of the outgoing supply through the Time
Switch and with 12 nos 25 amp TP 10 kA MCB's in
each phase as outgoing.

The External Lighting Feeder Pillar shall be complete

with all interconnections, busbars etc. complete as per set 2
design to be approved by the Architects.

4 11 KV cables

Supply,Receiving, unloading, storing,shifting ,shifting,

handling and laying of 11 KV (E) 3C x 300 Sq. mm
XLPE aluminium conductor armoured cable in existing
a. trench over a 50mm bed of sand covering the cable RM 2,700
on three sides with 1st class bricks, back filling and
compacting complete as required.including supply and
installation of cable route marker.

Supply ,Receiving, unloading storing,shifting ,

handling and laying of 11 KV cables (E) 3C x 300
b. RM 250
sq.mm XLPE laid in existing hume pipe complete as
required.
Supply ,Receiving, unloading storing,shifting ,
handling and laying of 11 KV cables (E) 3C x 300
C. RM 50
sq.mm XLPE through Trench less mode complete as
required.

Supplying and making terminal joints for the following

sizes of 11 KV Aluminium conductor XLPE cable
5
including terminal lugs, insulation tape, termination kit
(heat shrinkable type)complete as required.

11 KV, 3C x 240 Sq. mm XLPE aluminium cable indoor

a) Sets 6
type termination.

11 KV, 3C x 240 Sq. mm XLPE aluminium cable

b) Sets
outdoor type termination.

Supply, installation, testing & commissioning of cable

straight through joint termination kit (heat shrinkable
6
type) for 11 KV (E) 3C x 300 sq.mm Al. conduit XLPE
insulated, armoured cable.

a) 3C x 300 Sq. mm Set 2

7 SAFETY AND TESTING EQUIPMENTS

Supply,Installation and Testing Commissioning of the

following equipment at suitable place in the sub-
station areas as required.

Carbon dioxide (CO2) type fire extinguisher

a. (conforming to IS 2878) with cylinders fully charged of Nos
capacity 4.5 Kg.) mounted on wall hooks.

Dry chemical powder type fire extinguisher (adequate

b. Nos
capacity)

Supply and installation of 4 no Fire Buckets on one

c. stand duly filled with fine sand & Fixed on angle iron Sets
frame as per requirement of local authorities.

First aid box as approved by St. John Ambulance

d. Brigade/Indian Red Cross conforming to IS : 2217- Nos
1963.
e. Rubber gloves of 11 KV grade as per IS 4770-68. Pairs

f. Tool box Nos

Shock Treatment Chart framed in teak wood and

g. Nos
Covered with glass

Supplying and laying of following sizes of RCC hume

pipes NP2 grade in road crossings and below paved
areas at a depth of 1000 mm to 1200 mm as per site
requirement including excavation, road cutting and
making good the damages etc back filling and
8
compaction including providing 100mm thick Cement
concrete 1:4:8 (1 cement 4 coarse sand and 8 grit 40
mm and below). (bed below Hume pipe) and filling the
joints with same concrete mixture complete as
required.

a. 250 mm dia Hume pipe (Road crossing) RM 895

b. 200 mm dia Hume pipe (HT/LT cable road crossings) RM 900

150 mm dia Hume pipe (Street Lighting cable road

c. RM 795
crossing)

Supplying & laying of following DWC Pipe in ground

9 including excavation for (LV services) at a depth of
600 mm to 750 mm (as per site condition)
 120 mm OD (100 mm ID) DWC pipe (Duraline make or
a. RM 5,000
equal)
b. 63 MM OD DWC pipe for LV manhole to Plot RM 2,300

Supplying and laying of the following sizes of G.I. pipe

including providing coupler, junction boxes including
10 boxes including earthwork in excavation and back
filling complete as required and as per specification.
(as per site condition)

i. 50 mm dia G.I. pipe. (Class-A) RM

ii. 100mm dia G.I. pipe (Class-A) RM

11 SUB HEAD V : EARTHING

Supply and Installing earthing stations at locations as

called for with 600 x 600 x 6.0 mm. thick GI electrode
20 mm. dia medium class GI pipe, GI funnel with 20
gauge GI wire mesh masonry chamber (600X600)mm
with concrete base, RCC heavy duty manhole cover
1 with frame (450 mm. x 450 mm.) including 2 Nos. 50 x Nos 6
6 mm GI strip from electrode to test link and
bitumastic paint and packing the mixture of Charcoal
and salt around plate electrode complete as per IS:
3043).
(For USS, DG etc.)

Supply and Installing earthing stations at locations as

called for with 600 x 600 x 3.15 mm. thick Copper
electrode 25 mm. dia medium class GI pipe, GI funnel
with 20 gauge GI wire mesh masonry chamber
(600X600)mm with concrete base, RCC manhole cover
2 Nos 6
heavy duty with frame (450 mm. x 450 mm.) including
2 Nos. 25 x 6 mm Cu. strip from electrode to test link
and bitumastic paint and packing the mixture of
Charcoal and salt around plate electrode complete as
per IS: 3043) (for USS, DG)

Supply and Installation of Earthing stations at locations

as called for with 40 mm dia GI medium class 4.5 m
long pipe with 40 x 20 mm reducer and RCC heavy
duty funnel with 20 guage GI wire mesh masonary
chamber (450X450)mm with concrete base, CI
3 Nos 115
manhole cover with frame ( 300mm x 300mm) and
bitumen paint and packing the mixture of charcoal and
salt around plate electrode complete as per IS:
3043:1987 along with GI test link enclosure.(for LT
Panel ,Grid feeder Piller ,Street light feeder)
 Supply and Installation of masonary chamber
(450X450)mm with concrete base, RCC manhole cover
4 Nos
Heavy duty with frame ( 300mm x 300mm) along with
GI test link enclosure.(for USS,DG Earthing)

Supply and Installation of masonary chamber

(450X450)mm with concrete base, RCC manhole cover
5 Nos
Heavy duty with frame ( 300mm x 300mm) along with
Cu test link enclosure.(for USS,DG Earthing)

Supply and Installation of masonary chamber

(350X350)mm with concrete base, CI manhole heavy
6 Nos
duty cover with frame ( 300mm x 300mm) GI test link
enclosure.( for Grid feeder Piller ,Street light feeder)

Supply and Installation of RCC heavy duty manhole

7 cover with frame ( 1200mm x 1200mm) for existing LV Nos
Manhole.

Supply and fixing in position the following tape/wires

8 including providing all fixing accessories and effecting
proper connections.

a. 75 mm X 6mm G.I tap RM

b 50 mm. x 6 mm. GI tape (For uss) RM 30
c 32 mm. x 6 mm. GI tape B(For Feeder Pillar ) RM 120
25 mm. x 6 mm. Cu tape duly covered by sleeve (For
d RM 30
USS)
e 25 mm. x 6 mm. GI tape RM

Supplying and laying of the following earthing

clamped to wall with suitable clamps saddles and
9 fixing bolts/ in ground including the cost of digging
and back filling as required and complete as required
to comply with IS 3043:1987
40 mm x 6 mm copper strip with heat shrinkable
a) RM
sleeve.
32 mm x 6 mm copper strip with heat shrinkable
b) RM
sleeve.
25 mm x 6 mm copper strip with heat shrinkable
c) RM 60
sleeve.
d) 65 mm x 10 mm GI strip RM
e) 65 mm x 8 mm GI strip RM
f) 50 mm x 6 mm GI strip (For uss,DG) RM 60
g) 32 mm x 6 mm GI strip (For Feeder Pillar) RM 250
h) 25 mm x 6 mm GI strip RM
Supply and making of test joint with following earth
10
stripmm x 6 mm copper strip with heat shrinkable
40
a) nos
sleeve.
32 mm x 6 mm copper strip with heat shrinkable
b) nos
sleeve.
25 mm x 6 mm copper strip with heat shrinkable
c) nos 6
sleeve.
d) 65 mm x 10 mm GI strip nos
e) 50 mm x 6 mm GI strip nos 6

f) 32 mm x 6 mm GI strip nos 20
g) 25 mm x 6 mm GI strip nos

11 8 swg wire RM 5,000

12 LT CABLE

Supply,Receiving, unloading ,storing,shifting and

laying and fixing of XLPE insulated aluminium
conductor armoured cables of 1.1 KV grade of
A
following sizes in existing trench (as per site condition)
, complete as required.including supply and
installation of cable route marker as per approved drg.

a. 3.5 x 300 Sqmm RM 2,865

b 3.5 x 240 Sqmm RM 1,143
c. 3.5 x 185 sq. mm. RM 671
d. 3.5 x 150 sq. mm. RM 200
e. 3.5 x 120 sq. mm. RM 60
f. 3.5 x 95 Sqmm RM 200
g 3.5 x 70 Sqmm RM 150
h. 3.5 x 50 Sqmm RM

B FOR SUBMAIN CABLES

a. 3.5 x 70 sq. mm. cable (Feeder Panel to Plot) RM

b 3.5 x 50 sq. mm. cable (Feeder Panel to Plot) RM
c. 4 x 35 sq. mm. cable (Feeder Panel to Plot) RM 160
d. 4 x 25 sq. mm. cable (Feeder Panel to Plot) RM 950
e. 4 x 16 sq. mm. cable (Feeder Panel to Plot) RM 17,115
f. 4 x 10 sq. mm. cable (Feeder Panel to Plot) RM

Laying and fixing of XLPE insulated aluminium

C conductor armoured cables of 1.1 KV grade of
following sizes in Hume pipe (as per site condition)

a. 3.5 x 300 to 240 sq. mm. cable RM 250

b 3.5 x 185 to 120 sq. mm. cable RM 250
c. 3.5 x 95 to 50 sq. mm. cable RM 150

Supply & making of terminal joints for the following

sizes of 1.1 KV XLPE insulated Aluminium conductor
13 cable including providing terminal lugs, crimping the
joints effecting terminal connections to the equipment
complete as required.

a. 3.5 x 300 sq. mm. (Double compression gland) Nos 44

b. 3.5 x 240 sq. mm. (Double compression gland) Nos 12

c. 3.5 x 185 sq. mm. (Double compression gland) Nos 8

d. 3.5 x 150 sq. mm. (Double compression gland) Nos 4

e. 3.5 x 120 sq. mm. (Double compression gland) Nos 2

f. 3.5 x 95 sq. mm. (Double compression gland) Nos 4

g. 3.5 x 70 sq. mm. (Single Compression gland) Nos 6

h. 3.5 x 50 sq. mm. (Single Compression gland) Nos 4

i. 4 x 35 sq. mm. (Single Compression gland) Nos

j 4 x 25 sq. mm. (Single Compression gland) Nos

k 4 x 16 sq. mm. (Single Compression gland) Nos

l 4 x 10 sq. mm. (Single Compression gland) Nos

Supply & making of terminal joints for the following

sizes of 1.1 KV XLPE insulated Aluminium conductor
cable including providing terminal lugs, crimping the
14
joints effecting terminal connections fixing UPVC Gland
on weather proof isolator BOX complete as required.
(PLOT Side)

a. 3.5 x 70 sq. mm. Nos

b. 3.5 x 50 sq. mm. Nos
c. 4 x 35 sq. mm. Nos 2
d. 4 x 25 sq. mm. Nos 14
e. 4 x 16 sq. mm. Nos 444
f. 4 x 10 sq. mm. Nos

Supply, installation, testing and commissioning of 4P

15 63 A isolator in a weather proof polycarbonate self Set 227
extinguisihing IP65, IK-09 outdoor type enclosure.
 Masonary chamber 900 x 900 x 1100 mm with 1st
class brick work in cement mortar 1 : 5 (1 cement : 5
fine sand) for cable laying with RCC top same size
cover mm 1 : 2 : 4 mix (1 cement : 2 coarse sand : 4
graded stone agreegate 20 mm nominal size)
16 necessary excavation, foundation concrete (1 : 5 : 10 Nos 30
(1 cement : 5 fine sand : 10 graded stone agreegate
40 mm nominal size) and inside plastering with
cement mortar 1 : 3 (1 cement : 3 coarse sand) 12 mm
thick finished with a coat of neat cement complete as
per standard design. (For HT)

Masonary chamber 600 x 600 x 800 mm with 1st class

brick work in cement mortar 1 : 5 (1 cement : 5 fine
sand) for cable laying with RCC top same size cover
mm, 1 : 2 : 4 mix (1 cement : 2 coarse sand : 4 graded
stone agreegate 20 mm nominal size) necessary
17 excavation, foundation concrete (1 : 5 : 10 (1 cement : Nos 50
5 fine sand : 10 graded stone agreegate 40 mm
nominal size) and inside plastering with cement
mortar 1 : 3 (1 cement : 3 coarse sand) 12 mm thick
finished with a coat of neat cement complete as per
standard design. (For LT)

Masonary chamber 600 x 600 x 650 mm with 1st class

brick work in cement mortar 1 : 5 (1 cement : 5 fine
sand) for cable laying with RCC top
cover(450X450)mm, 1 : 2 : 4 mix (1 cement : 2 coarse
sand : 4 graded stone agreegate 20 mm nominal size)
18 necessary excavation, foundation concrete (1 : 5 : 10 Nos 140
(1 cement : 5 fine sand : 10 graded stone agreegate
40 mm nominal size) and inside plastering with
cement mortar 1 : 3 (1 cement : 3 coarse sand) 12 mm
thick finished with a coat of neat cement complete as
per standard design.( For LV System)

Excavation of cable trench in any type of soil of

18a
following size:
i 400 mm (W) x 1100 mm deep RM 600
ii 400 mm (W) x 900 mm deep RM 3,000
iii 400 mm (W) x 650 mm deep RM 5,000

Back filling of existing trench of following sizes after

b. covering the cables in three sides with 1st class brick
and sand with compacting.
i 400 mm (W) x 1100 mm deep RM 600
ii 400 mm (W) x 900 mm deep RM 3,000
iii 400 mm (W) x 650 mm deep RM 5,000

19 Cables For External Lighting

 Supply ,Receiving, unloading ,storing,shifting and
Laying and fixing of XLPE insulated Alu/copper
conductor armoured cables of 1.1kV grade of direct
buried in ground / hume pipe complete as per IS
specifications.
a 4CX6 Sqmm-Aluminium RM 6,000
b. 4CX2.5 Sqmm-Copper RM

Supply & Making of Cable termination of the following

XLPE insulated Copper conductor armoured
cables of 1100V grade including cost of thimbles /
20
lugs, single compression nickel plated brass glands,
cables sockets, insulation tape & crimping etc.
complete as required

4CX6 Sq. mm (Feeder side Gland with Thimble and

a Sets 800
Pole side Thimble )
4 C x 2.5 Sq. mm(Feeder side Gland with Thimble and
b. Sets
Pole side Thimble )

SUB HEAD V : EXTERNAL LIGHTING

Installation of External Light fixture / Poles As

21
per attached photo(S.No-33)
Supply,Receving, storing, assembling, installation,
testing & Commissioning of 8 Mtr meter GI pole with
baseplate suitable for fixing of LED Light Fixture,
1 including providing civil foundation as per specification Nos
provided by consultant for erecting the pole, earthing
of the pole with suitable earth wires complete as
required.

Supply ,Receving, storing, assembling, installation,

testing & Commissioning of 4 Mtr meter GI pole with
baseplate suitable for fixing of LED Light Fixture,
2 including providing civil foundation as per specification Nos
provided by consultant for erecting the pole, earthing
of the pole with suitable earth wires complete as
required. Pole as per existing size and model.

Receving, storing, assembling, installation, testing &

Commissioning of the Street light complete with all
3 accessories as required. Also provide a suitable size of Nos 178
concrete foundation for fixing this light on ground
complete as required. (L1)

Receving, storing, assembling, installation, testing &

Commissioning of the Bollard light complete with all
4 accessories as required. Also provide a suitable size of Nos 118
concrete foundation for fixing this light on ground
complete as required. (L2)
 Receving, storing, assembling, installation, testing &
Commissioning of UP & Down Lighter with all
5 accessories as required. Also provide a suitable size of Nos 37
concrete foundation for fixing this light on ground
complete as required.(L5)

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
6 connections, testing and commissioning of Column Nos 46
lights complete as required including required
necessary foundation.

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
7 Nos Rate only
connections, testing and commissioning of Flood Light
complete as required including concrete foundation.

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
8 connections, testing and commissioning of Bulkhead Nos Rate only
Light complete as required including required
necessary foundation.

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
9 connections, testing and commissioning of in ground Nos 8
luminaires light complete as required including
required necessary concrete foundation.

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
10 connections, testing and commissioning of Column Nos 50
Light complete as required including required
necessary concrete foundation. (L3)

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
11 connections, testing and commissioning of Pole Light Nos 42
for 4 m pole complete as required including required
necessary concrete foundation. (L4)

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
12 connections, testing and commissioning of Linear mtr 50
Glazer complete as required including required
necessary concrete foundation. (L8)
 Receving, storing, assembling, installation, testing &
Commissioning in position, effecting proper
13 connections, testing and commissioning of Light Nos 5
Totum complete as required including required
necessary concrete foundation. (L6)

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
14 connections, testing and commissioning of Ornamental Nos 16
Pole Light complete as required including required
necessary concrete foundation. (L7)

Receving, storing, assembling, installation, testing &

Commissioning in position, effecting proper
15 connections, testing and commissioning of Post Top Nos 15
Light complete as required including required
necessary concrete foundation. (L9)

Supply ,storing,shifting and Laying and fixing of XLPE

insulated copper conductor Flexible cables of
16 RM 1,000
1.1kV 3CX1.5sqmm complete as per IS specifications.
(for Pole light - MCB to Light point)

Supply laying and fixing of weather proof terminal box

duly complete with suitable connectors for loop in loop
17 No 400
out connections along with necessary flexibles for
connection to various luminaires.

Supply laying and fixing of 25mm dia flexible GI pipe

18 alongwith suitable couplers for making connections to RM 1,500
various luminaire fittings.

Supply, installation ,Testing and commissioing for dual

19 source pre paid energy meter with complete cloud No Rate Only
based billing solution.

22 Point wiring
Wiring for the following light points with 2X1.5 sq. mm
PVC insulated copper conductor wires of 1100 Volts
grade in 25mm PVC conduit heavy duty as called for
a including providing and fixing 5 amp flush type
switches, approved modular cover plate for switch
boxes and earthing with 1.5 sq. mm PVC insulated
green copper cnductor wire.

b One point controlled by one 5 amp switch. Nos 20

 Same as item No. 1 above but LOOP POINT i.e. wiring
of point looped from first point with 1.5 sq. mm PVC
c Nos 10
insulated copper conductor wire (controlling switch in
item no. 1).

Wiring for 6/16 amp power outlet point with 2 x 4 sq.

mm PVC insulated copper conductor wire of 1100 Volts
grade in PVC conduit heavy duty including providing
d and fixing 6/16A amp flush type combined 6 pin Nos 20
sockets and switch MS box for socket and switch,
modular cover to outlet boxes and earthing with 2.5
sq. mm PVC insulated copper conductor earth wire.

Same as item as above but LOOP point wiring of 16

e amp looped from first with 2X2.5+1.5sqmm PVC Nos 10
insulated copper conductor earth wire.

Wiring for 5 amp light plug outlet with 2 x 1.5 sq. mm

PVC insulated copper conductor wires in PVC conduit
heavy duty including providing and fixing 5 amp
f Nos 5
switch, MS box for housing switch & socket, modular
cover to boxes and earthing with 1.5 sq. mm PVC
insulated copper conductor earth wire.

Wiring for Exhaust fan points with 2 x 1.5 sq. mm.

PVC insulated copper conductor wires in PVC conduit
Heavy duty as called for including providing and fixing
g 6 Amp switch at switch board near the door and 6 Amp Nos. 5
3 pin socket near exhaust fan, box for housing socket
outlet, cover plate to outlet box and earthing with 1 x
1.5 sq. mm PVC insulated copper conductor earth wire.

Wiring for Ceiling fan points with 2 x 1.5 sq. mm. PVC
insulated Copper conductor wires of 1100 Volts grade
in PVC conduit heavy duty as called for including
providing and fixing 6 Amp flush type switches,
h Nos. 5
stepped type fan regulator, fan hook box, box to house
fan regulators and switches, cover plate to switch
boxes and earthing with 1 x 1.5 sq. mm copper
conductor PVC insulated wire.

Supply and fixing in position RJ45 data/voice outlet

i Nos 10
box with modular plate cpmplete as required.

Supplying and wiring with Cat 6 cable in existing pipe

j RM 100
from ONT to telephone outlet boxes.

Supply and Laying of the following sizes of heavy duty

k MS/ PVC conduit in recess / surface including providing
couplers, junction boxes complete as required.
a 25 mm dia -MS conduit RM 100

b 20 mm dia -PVC conduit RM 100

c 25 mm dia -PVC Conduit RM 100

l Supply ,Installation of ONT box Nos 10

23 DISTRIBUTION BOARD

S/I/T/C -8 way SPN DB

A Incoming :

1 No.32 Amp DP RCBO (100 mA).

Outgoing :

6 Nos. of 10/16Amp SP MCB's.

8 way SPN DB described as above. Nos 2

B 8 WAY TPN (per phase isolation)

Incoming :
1-63 amp TPN 10 kA MCB with thermal magnetic
protective releases incoming with 3 single phase
banks each comprising of 1-63 amp DP 30 mA ELCB
Outgoing :
8 nos 6/16/20/32 amps SP 10 kA MCB with thermal
magnetic protective releases

8 way TPN DB described as above. Nos 1

Obtaining approval of the entire electrical installation

24 LS 1
from the Chief Electrical Inspectorate, Govt. of Punjab.

AMOUNT ( Except GST )

 BOQ

Low Side Cost HI-Side Equipment Park

RATE AMOUNT QTY RATE AMOUNT QTY

anufacturer's instructions.
50,359 50,359 1.00 3,400,000.00 3,400,000.00
 - -

32,148 32,148 1.00 2,600,000.00 2,600,000.00

78,073 78,073 1.00 1,695,000.00 1,695,000.00
78,073 78,073 1.00 2,630,000.00 2,630,000.00
5,052 15,155 3.00 517,000.00 1,551,000.00

5,052 25,259 5.00 366,000.00 1,830,000.00

5,052 15,155 3.00 413,000.00 1,239,000.00

5,052 25,259 5.00 525,000.00 2,625,000.00

5,052 10,104 2.00 460,000.00 920,000.00

 6,889 13,778 2.00 225,000.00 450,000.00 2.00

2,434 6,571,908

2,388 597,030

2,778 138,924

15,155 90,932

15,155 30,311
1,194 1,068,684

1,102 991,989

919 730,215 100.00

 597 2,985,150
367 845,020

597 -
1,240 -

15,155 90,932

23,560 141,358

7,853 903,123 4.00

 344 10,333
321 38,578
294 8,818

941 56,488

350 21,000
300 75,000

3,904
4,824

4,457

39 192,900 ###

1,742 4,992,789
1,419 1,622,658
1,105 741,373
910 182,048
744 44,639
606 121,242
485 72,746 150.00

303 48,498
230 218,149
187 3,207,009

299 74,628
253 63,148
161 24,111

3,215 141,450
 - -
3,215 38,577
- -
2,296 18,370
- -
2,296 9,185
- -
2,021 4,041
- -
1,837 7,348
- -
1,378 8,267 6.00

1,102 4,409

689 1,378
689 9,644
597 265,081

5,970 1,355,258

- -
16,992 509,771

- -

15,155 757,769

- -

14,237 1,993,160

239 143,514
215 645,840
191 956,800 ###

230 137,778
230 688,890
230 1,148,150
 156 936,900 ###

505 404,144 700.00

6,889 1,226,206

6,889 812,878

- -
6,889 254,886 67.00

- -

5,052 232,382

- -

- -

3,215 25,718 15.00

- -

5,052 252,590

- -

5,970 250,753 77.00

- -

230 11,482 400.00

- -
 184 919

- -

2,296 36,740

- -

2,296 34,444

- -

271 270,960

- -

2,987 1,194,796 330.00

- -

179 268,665

- -

5,970 -

- -
- -

- -

- -

1,148 22,963

- -
 689 6,889

- -

2,985 59,703

- -

2,067 20,666

- -

1,148 5,741

- -

1,148 5,741

- -

1,607 8,037

- -
597 5,970
- -
41 4,133
- -

- -
 234 23,422

60 5,970

78 7,807
3,215 32,148
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
16,992 33,985
- -
- -
- -

- -

- -
- -
- -
21,585 21,585
- -
229,627 229,627

42,898,621 18,940,000.00

### ###
 Park Costing
RATE AMOUNT
Already Exist at site
Consider Additional 5L for Modificaiton in Exisitng Panel
231,888.80 463,777.60
 1,446.00 895.00

918.51 91,851.00 795.00

 44.00

7,853.24 31,412.96
 38.58 173,610.00

484.97 72,745.50
1,377.76 8,266.56
200.00 600,000.00
156.15 702,675.00

505.18 353,626.00
6,888.80 461,549.60

3,214.78 48,221.70

5,970.30 459,713.10

229.63 91,852.00
2,986.99 985,706.70
4,545,007.72

###
in Exisitng Panel
SL No. ITEM DISCRIPTIONS UNIT QUANITY RATE AMOUNT

Supply, Installation, testing and

1 commissioning of compact substations. KVA 1750 5500 9625000
(800+630+315 KVA).

Supply, Installation, testing and

2 No 1 2800000 2800000
commissioning of main LT Panel (2 Nos).

Supply, Installation, testing and

3 Nos 1 6550000 6550000
commissioning of Feeder pillar (22 Nos).

Supply and Laying of HT Cable with

4 Nos 1 655000 655000
Termination.

5 Supply and Installation of Safety equipment's. LS 1 85000 85000

Supply and Installation Hume pipe/ DWC

6 Pipes for crossing and LV Services and No 1 3800000 3800000
associated Civil works.

Retrieving of exiting HT/LT Cables/ shifting &

7 LS 1 300000 300000
Reinstallation.

Supply and Laying of LT Cable with Cable ends

8 Nos 1 35000000 35000000
Termination.

Supply and Installation of earthing system for

9 Nos 1 2500000 2500000
the Transformer/ Panels and feeder pillars.

SITC of 63 AMP Weather proof enclosures

10 Nos 227 5000 1135000
box & FRP Tray (227 No).

SITC of external Lighting with cabling,

Terminations, Feeder pillar panel
11 &Decorative fixture (up down lighters/strip Nos 1 900000 900000
lights /street Light poles with fixtures (210
Nos) etc. complete.

SITC of dual source pre paid energy meter

12 with complete cloud based billing solution Nos 227 7500 1702500
(227 No.)

Supply and Installation of point wiring with

13 DBs and miscellaneous works (for any guard LS 1 750000 750000
room and any infra buildings).

SITC of Complete CCTV System including

Camera NVR , Poles, Outdoor types racks/
14 switches/LIU, Fiber etc. No 35 90000 3150000
(35 camera with fiber connectivity) ( For all
road and common areas coverage)

15 SITC of boom barrier at main entrance. No 4 325000 1300000

SITC of DG Set KVA (1900) Part of the main

HT centralizes emergency backup system
16 (Including complete SITC of DGs, Cabling/ KVA 1900 15000 28500000
Earthing / switchgears) etc. complete. ( Pro
DATA Basis)
TOTAL 98,752,500
SL No. ITEM DISCRIPTIONS UNIT QUANITY RATE AMOUNT PER ACRE COST

1 Supply, Installation, testing and

commissioning of compact substations.
(800+630+315 KVA). KVA 1745 5,450 9,510,250 380,410

2 Supply, Installation, testing and

commissioning of main LT Panel (2 Nos). No 1 2,300,000 2,300,000 92,000

3 Supply, Installation, testing and

commissioning of Feeder pillar (20 Nos). Nos 1 5,550,000 5,550,000 222,000

4 Supply and Laying of HT Cable with

Termination. Job 1 5,000,000 5,000,000 200,000

5
Supply and Installation of Safety equipment's. LS 1 57,250 57,250 2,290

Supply and Installation Hume pipe/ DWC

6 Pipes for crossing and LV Services and
associated Civil works. No 1 3,800,000 3,800,000 152,000

7 Retrieving of exiting HT/LT Cables/ shifting &

Reinstallation. LS 1 280,000 280,000 11,200

8 Supply and Laying of LT Cable with Cable ends

Termination. Nos 1 22,500,000 22,500,000 900,000

9 Supply and Installation of earthing system for

the Transformer/ Panels and feeder pillars. Nos 1 2,200,000 2,200,000 88,000

10 SITC of 63 AMP Weather proof enclosures

box & FRP Tray (227 No). Nos 227 5,000 1,135,000 45,400

Installation, testing, commissioning of

11 external Lighting with cabling, Terminations,
Feeder pillar panel &Decorative fixture (up
down lighters/strip lights /Bollard/ street
Light poles with fixtures (210 Nos) etc.
complete. Nos 1 2,200,000 2,200,000 88,000

SITC of dual source pre paid energy meter

12 with complete cloud based billing solution
(227 No.) Nos 227 7,500 1,702,500 68,100

Supply and Installation of point wiring with

13 DBs and miscellaneous works (for any guard
room and any infra buildings). LS 1 440,000 440,000 17,600

SITC of Complete CCTV System including

14 Camera NVR , Poles, Outdoor types racks/
switches/LIU, Fiber etc.
(35 camera with fiber connectivity) ( For all
road and common areas coverage) No 35 90,000 3,150,000 126,000

15
SITC of boom barrier at main entrance. No 2 650,000 1,300,000 52,000
(Including ANPR/FFID/ Driver image capturing
camera/ Fast tag integration with NETC & NPCI &
Other associated works)
SL No. ITEM DISCRIPTIONS UNIT QUANITY RATE AMOUNT PER ACRE COST

SITC of DG Set KVA (1745) Part of the main

16 HT centralizes emergency backup system
(Including complete SITC of DGs, Cabling/
Earthing / switchgears) etc. complete. ( Pro
Deta Basis) KVA 1745 15,000 26,175,000 1,047,000

TOTAL (Rs.) 87,300,000 3,492,000

Exclusion:-
Supply of light Fixture
Civil works
 SUMMARY
S.No Description of Work Unit Amount
1 Central Green Cost 25,788,050

2 Guard Room Cost 573,460

3 Toilet Block Cost 1,405,453

4 Entry gate Cost 761,176

5 Sanitery Work Cost 145,084

Total amount (A)= 28,673,223

6 Plot Boundary Wall Cost 38,704,530

Total amount (B)= 38,704,530

Net amount (A+B)= 67,377,753

Remarks
28,882,615.78
Item No. Item Description Unit Quantity Rate Amount (Rs.)
1 EARTHWORK,BASEWORK AND FILLING Central Green Remarks

Earth work in excavation by mechanical means (Hydraulic excavator) / manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and
ramming of bottoms, lift upto 1.5 m, including getting out the excavated soil and disposal of surplus
excavated soil as directed, within a lead of 50 m as directed by the Project-in-charge. Excavation shall be
payable only for vertical cut up to the outer edge of foundation lean concrete as indicated in drawings
1.1 through out the pit depths. Cost of extra excavation required for working space, supporting side CUM 3135 140 ₹ 438,853
shuttering of foundations and retaining walls and that required for making slopes for stability of
excavation shall be deemed to be included in the rate quoted. (Note: The Line & levels in the drawings
shall be strictly followed and excess excavation if any shall be made good by contractor free of cost as
per the instructions of the Owner) . Stacking of excavated earth at designated location for using the same
in back filling will be responsibility of the contractor only.

Back Filling available excavated earth (excluding rock) in trenches, over areas, plinth, sides of foundations
1.2 etc. in layers not exceeding 20 cm in depth: consolidating each deposited layer by ramming and watering, CUM 1389 100 ₹ 138,914
upto all leads and lifts within the site.

Providing, filling & banking selected earth in lawns, mounds, planters etc. brought from outside the
complex including all leads and lifts, cost of earth, royalty, transportation, loading, unloading and filling in
layers not exceeding 20 cm in depth, breaking clods, consolidating, watering and ramming etc. complete
1.3 as per specifications including transportation, cost of soil, royalty, loading, unloading, carriage to CUM 100 550 ₹ 55,000
dumping spot and all incidentals at all depths and levels, for all leads and lifts complete (Net consolidated
area fill volume will be computed from the initial and final levels. Volume in slopes, embankments etc.
will be computed applying appropriate formula, as per CPWD specification).

2 SUB GRADE

Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity after
excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating with road roller
including making good the undulations etc. and re-rolling the sub grade under optimum moisture SQM 4411 32 ₹ 141,164
conditions to give at least 95% of the maximum dry density (proctor density) and disposal of surplus
earth outside of premises as per statuary norms as per the direction of Engineer in charge.

3 GRANULAR SUB-BASE (GSB)

Construction compacted 100-150 mm thick granular sub-base (GSB) by providing close graded materials,
spreading in uniform layers with motor grader on prepared surface, mixing by mix in place method with rotavator
at OMC, and compacting with vibratory roller to achieve the desired density, complete.(With material conforming
to Grade-II (size range 53 mm to 0.075 mm ) having CBR Value-25) as per the Morth specifications and directions CUM 462.15 1,600.0 ₹ 739,432
of Project Manager

4 HARDCORE
Providing and laying Hardcore sub base with stone aggregate 90 to 63mm size, stone chippings of
12.5mm size and approved blinding material including screening, sorting, spreading, packing and
consolidation with half tonne roller to template etc. complete, under floor concrete base & complete in CUM 74 1900 ₹ 139,859
all respect as per the directions of E.I.C.

5 150 GSM GEOTEXTILE MEMBRANE

Providing and laying Geotextile membrane 150 GSM non woven, 100% polyester of thickness 1 to 1.25
mm bonded to the membrane with intermittent touch as per manufactures recommendation, SQM 100 80 ₹ 8,000
specifications and as per the directions of Engineer-in-charge all complete.

6 TERRAIN CELL 365-125

Providing & laying approved grade M20 in 125mm high Cement Concrete in Terrain Cell 365-125 in road
pavement as per design/EIC and properly compacted including the cost of providing and laying of Terrain
Cell 365-125 in proper way for receiving of approved grade concrete, necessary labour, tools and tackles, SQM 100 850 ₹ 85,000
curing, side support etc. complete in all respect as per design, drawing, specifications and as directed by
Engineer-in-Charge. Nothing extra shall be paid for cleaning and debris disposal site to out side.

7 PCC CONCRETE WORK

Providing and laying plain cement concrete of specified grade as bed concrete under foundation, bases
for rafts, underground water tank, building machine equipments, column footing, under floor landings,
basement flooring, below road and pathways,cill, coping, screeding at roof to required slope and other
locations as called for laid, consolidated and cured etc. complete including finishing the top surface to
receive the next course / layer as per specification and drawing including the cost of centering and
shuttering. All works upto plinth level.

7.1 1:5:10 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40mm nominal size). (In foundation below CUM 400 4200 ₹ 1,681,242
Toe walls, Paved Area and pathway etc.)

7.2 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40mm nominal size). (In foundation below CUM 57 4800 ₹ 274,750
Toe walls, paved Area and pathway etc.)

Broom Finish PCC 1:2:4 (1 Cement : 2 coarse sand : 4 graded stone aggregate 40 mm nominal size).
7.3 (Walkway Area) CUM 186 5500 ₹ 1,025,260

Providing and laying Damp-Proof Course 50mm thick with cement concrete 1:2:4 (1 cement : 2 coarse
sand(zone-III) : 4 graded stone aggregate 20mm nominal size). THe item includes Providing & applying a
7.4 coat of residual petroleum bitumen of grade of VG-10 of approved quality using 1.7kg per square metre SQM 50 350 ₹ 17,500
on damp proof course after cleaning the surface with brushes and finally with a piece of cloth lightly
soaked in kerosene oil.
8 M6- REINFORCED CEMENT CONCRETE

Providing and laying in position cement concrete of specified grade 1:1.5:3 (1 cement : 1.5 coarse sand :3
graded stone aggregate 20 mm nominal size) excluding cost of centering, shuttering and steel
reinforcement but including cost of making shear keys and provision of construction / control joints in
various locations, laid, consolidated and cured, item to include all structural items like base raft, ramp, CUM
8.1 column, column capitals, wall, footings, equipment foundations, fins, mullions, beams, lintels, pergola, 17 6500 ₹ 111,040
chajja, facia, parapet, railing, slab, trenches, drains and sumps etc. of any shape and sizes. The rates of
concrete to include the cost of admixtures / plasticisers/superplasticers/ bonding agent to achieve
specified strength and to facilitate pumpable concrete etc complete for all height and level.

Formwork (Shuttering)
Form/Shuttering work as per the structural drawings, Providing, fabricating, erecting, centering,
formwork of approved quality as per Project Manager for Footings, pedestal, column & walls (any RCC
member as per drawings) in single/multi level staging, bracing’s, propping, etc. cost of striking off forms, SQM
8.2 de bonding agent, de-shuttering, and de-centering for in-situ concrete work at levels, aligning to line and 171 400 ₹ 68,332
levels including necessary steel plates, steel bracing, staging platform, steel props cup lock system or any
other equivalent arrangement, adjustable spans to support shuttering. shuttering drawings / system
including support system to be approved by the structural consultant.

All Cost for providing and fixing steel reinforcement ( TMT as per IS 1786 ) for RCC work including
receiving, unloading, stacking, decoiling, straightening, removing rust, protection, cutting, bending and
placing for all profile and for all lead and specified levels and MS binding with 18 gauge annealed wire to
the entire satisfaction of Project manager. Payment of steel reinforcement shall be made as per drawing
8.3 and approved bar bending schedule with permissible laps and paid on the basis of the sectional weights KG 1708 78 ₹ 133,247
of bar as per relevant I.S. Code. The rate shall include cost of binding wire, PVC cover blocks which shall
not be measured separately for payment., Chairs, spacers, pins shall be measured.
Thermo-mechanically treated bars.(Grade of Steel :- Fe500) (Base Price 62/kg)

9 WATERPROOFING
Item No. Item Description Unit Quantity Rate Amount (Rs.)
(Quoted Rates are for all heights, depths, levels, leads and lifts) The work shall be executed as per
technical/ manufacturer's specification.
Testing shall be done by ponding water for 72 hours.
Note: The applicator shall give a 10 years guarantee as per instruction of the Project Manager.
2. Quantities mentioned in this subhead may vary to any extent. Rate shall hold good irrespective of
variation in quantities to any extent.
SUNKEN PORTION/ TOILET WATERPROOFING/ WATER FEATURE/PLANTERS

1. Providing and laying waterproofing treatment on the reasonably smooth RCC surface & upto 300mm
on vertical walls, whereever applicable, after cleaning the surface, with one coat of Tapecrete P-151 or
equivalent slurry, Tapecrete or equivalent polymer admixed with cement in the proportion 1:2
(Tapecrete or equivalent: Cement by weight) followed by one coat of Tapecrete Brushtopping or
equivalent, Tapecrete or equivalent polymer admixed with cement & silica sand in the proportion 1: 2: 2
(Tapecrete or equivalent: Cement: Silica Sand by weight). Also, making 25 x 25mm size concave corner
9.1 fillets with Polymer modified cementitious (PMC) mortar (Tapecrete P-151 or equivalent: Cement: Silica
Sand = 1: 2: 4-6 by weight) at all joints of horizontal and vertical surface, after the first coat of Tapecrete
or equivalent slurry and sealing the joints of outlet pipes and concrete/masonry with epoxy mortar CICO
Poxy 2125.
2. Providing and laying 15mm thick protective plaster 1:4 (1 cement: 4 coarse sand) admixed with
integral waterproofing compound CICO Super or equivalent @ 100ml per 50kg cement, conforming to IS:
2645 over treated surface including vertical portion.

Vertical/Horizontal SQM 650 ₹0

10 BRICK WORK

Providing and laying Brick work with FPS bricks of class designation 75 in foundation & superstructure
with cement mortar 1:6 (1 cement:6 coarse sand) including curing, joints finished flush/ raked to 12 mm
10.1 depth, required scaffolding etc. complete as directed, cleaning and soaking the bricks at least for 24 CUM 392 6000 ₹ 2,353,670
hours before use, curing for 7 days etc. all complete at all heights / depth as per specification and
drawing or as directed by Project Manager. (Base price Rs. 5/Brick FOR at Site)

Providing and laying 115mm thick half brick work with class designation 75 in partition walls,
foundations, trenches for all heights at all levels using cement mortar 1: 4 (1 cement : 4 coarse sand )
10.2 and including providing and placing 2 Nos. , 8mm dia. at every third course including necessary
scaffolding, curing, raking out joints, preparing representing Mortar cubes and testing & submission of SQM 50 900 ₹ 45,000
reconsciliation of reinforcement etc. complete. (PATHWAYS + TOEWALLS+ PLOT BOUNDARY WALL etc.) &
complete in all respect as per the directions of E.I.C (Base price Rs. 5/Brick FOR at Site)

Providing and applying 18-20mm thick external cement plaster in two coats under layer 12mm thick
cement plaster 1:5 (1 cement : 5 coarse sand ) finish rough with sponge, finished with a top layer of 6mm
thick cement plaster 1:6 (1 cement : 6 fine sand) including rounding off or chamfering of corners, hacking
the RCC surface, cleaning of surface, racking of joints , roughening of surfaces , chiseling the undulated
surfaces wherever necessary, cutting groves (8mm to 20mm wide x 6mm to 8mm deep) , drip
10.3 bands/coarse as per drawing, scaffolding, curing, providing and mixing water proofing compound (CICO SQM 100 350 ₹ 35,000
or Equivalent as prior approved) in both layers @ 2% of cement content or as per manufactures
specifications, providing and fixing of 24 gauge galvanized chicken wire mesh of approved width fixed at
junctions of concrete and masonry work with necessary laps and u shaped galvanized wires/ nails all
complete at all levels as per the approved drawings, specifications and to the satisfaction of the
Engineer-in-Charge.
for all leads, lifts and heights.

Plaster 12-15MM (Single Coat - Internal)

Providing and applying 12 to 15mm thick (minimum thk. shall not be less than 12mm) cement plaster 1:5
(1cement : 5 fine sand and coarse sand in equal proportion plus Stucco bond fiber tissue (Quantity as per
manufacturer specification) on masonry and RCC walls, columns, soffit of beam, jamb, lintel, window sill,
coping etc. including providing 24 gauge size galvanized chicken wire mesh of approved width fixed at
10.4 junctions of concrete and brick work with necessary laps and 'u' shape galvanized wire/nails including SQM 100 300 ₹ 30,000
chamfering of corners , hacking the concrete surface, cleaning of surface, racking of joints , roughening of
surfaces , chiseling the undulated surfaces wherever necessary, cutting groves , drip bands/coarse as per
drawing, scaffolding, curing, etc. complete at all levels and heights as per the drawings, specifications
and to the satisfaction of the Engineer-in-Charge.
for all leads, lifts and heights.

11 HARDSCAPE WORK
Paver Blocks-Providing and laying factory made chamfered edge Cement Concrete paver blocks in footpath, parks,
lawns, drive ways or light traffic parking etc, of required strength of (M35), thickness & size/ shape, made by table
vibratory method using PU mould, laid in required colour & pattern over 50mm thick compacted bed of sand,
compacting and proper embedding/laying of inter locking paver blocks into the sand bedding layer through
vibratory compaction by using plate vibrator, filling the joints with sand and cutting of paver blocks as per required
size and pattern, finishing and sweeping extra sand. complete all as per approved sample/drawing and as per
direction of Engineer-in-Charge. (Base Price 700/Sqm)

300x300x65 mm thick - (Size & shape as/ the drawing) (Basic Price 70/Sqft) SQM RO 1,000.0
100x200x60 mm thick - (Size & shape as/ the drawing) SQM RO 1,000.0
150x150x60 mm thick - (Size & shape as/ the drawing) SQM RO 1,000.0
200x200x80 mm thick - (Size & shape as/ the drawing) SQM RO 1,000.0
Item same as above but using grass pavers SQM RO

Saucer drain - Providing and fixing in position factory made precast cement concrete channel of size
300x300x75mm, as per approved sample and Architect/Engineer-in-charge, having the top exposed layer
of 6-8mm thick 1:2 cement mortar and rest in M15 in cement concrete fixed on bedding of 50mm thick
11.1 1:3:6 PCC over rammed earth with jointing/pointing in cement mortar 1:3 ( 1 cement : 3 coarse sand ) RMT R/o
finished neat complete and cured including laying to curves as per plan (Channel to include cost of
mould) as per approved sample/drawing and as per direction of Engineer-in-Charge.
(Base Price @ Rs 150 Rmt)

Kerbstones -Providing and fixing in position precast cement concrete Kerb Stones as
mentioned with Detail '1' for size 300 mm X 250 mm X 135 mm (flushed) or size as approved by
Architect / Engineer-in-charge having min M30 grade strength in cement concrete fixed on
11.2 beding of 75 mm thick 1:3:6 PCC increasing haunching upto 100mm thk. as shown in the
drawing over rammed earth with jointing / pointing in cement mortar 1:3 (1 cement: 3 coarse
sand) and providing groove size 6mm wide and x 6 mm deep clear finished neat as directed and
cured including laying to curves as per plan and drainage opening where required. (PCC will be
paid seperately)( Basic Rate of Kerb stone @ Rs 200 Rmt exclusive GST)

11.2.1 Kerbstone 300x250x135 mm ( Basic Rate of Kerb stone @ Rs 200 Rmt exclusive GST) RMT 744 450 ₹ 334,626
11.2.2 Kerbstone 600x300x150 mm ( Basic Rate of Kerb stone @ Rs 250 Rmt exclusive GST) RMT R/O

Channel stones -Providing and fixing in position precast cement concrete channel Stones as mentioned
with Detail '1' for size 300 mm X 250 mm X 100 mm (flushed) or size as approved by Architect / Engineer-
in-charge having min M30 grade strength in cement concrete fixed on beding of 75 mm thick 1:3:6 PCC
10.3 increasing haunching upto 100mm thk. as shown in the drawing over rammed earth with jointing /
pointing in cement mortar 1:3 (1 cement: 3 coarse sand) and providing groove size 6mm wide and x 6
mm deep clear finished neat as directed and cured including laying to curves as per plan and drainage
opening where required. (PCC will be paid seperately)

11.3.1 Flush Kerb 300x250x100 mm ( Basic Rate of Channel stone @ Rs 180 Rmt exclusive GST) RMT 1925 350 ₹ 673,750
11.3.2 Flush Kerb 600x300x150 mm ( Basic Rate of Channel stone @ Rs 250 Rmt exclusive GST) RMT 1925 450 ₹ 866,250
12 MATERIAL FINISH
Providing and fixing Granite Cladding / Flooring with machine cut chamfered edges laid to required
12.1 pattern over a bed of 20 mm thick cement mortar 1:4 (1 cement: 4 coarse sand) including jointed with
white cement slurry mixed with pigment to match the shade of slab, grinding and rubbing wherever
required.
(M1) 20 mm thk Steel Grey Lapato Finish @ Rs. 160/Sft SQM 1097 3394.5 ₹ 3,724,277
(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 200/Sft SQM 708 3652.8 ₹ 2,586,960
(M4) 20 mm thick Steel grey Shot blasted @ Rs. 150/Sft SQM 648 3276.1 ₹ 2,121,390
(M5) 20 mm thk Black granite Polished @ Rs. 180/Sft SQM 425 3631.3 ₹ 1,545,042
Item No. Item Description Unit Quantity Rate Amount (Rs.)
13 EPDM FLOORING

M3 - EPDM Rubberised flooring: Providing and fixing 40 mm thick Rubber mat floors in kidsplay areas,
general play and toddler flooring etc. in different colours of approved make and as per approved sample,
as per design on PCC base with Rubber solution laid on the existing levelled flooring with approved
13.1 adhesive, solution, specified profile etc. complete as per manufacturers specification including SQM 460 3750 ₹ 1,725,141
scaffolding, cutting, grouting of joints, protection till handing over etc. and all incidentals complete in all
respect as per specification, pattern, drawings and as directed by Engineer in Charge. Nothing extra shall
be paid for wastage.(Proposed product Ecoflex make/Equivalent) (PCC Subbase shall be paid separately
under Item PCC works)

14 LOOSE GRAVEL

M7- Supplying, filling, & spreading of River Pebbles of size range 25 mm to 50 mm in water fountain,
14.1 pathway, swale, or wherever required, in required thickness, for all leads & lifts, all complete as per KG 1251 40 ₹ 50,040
Specifications/Approved drawing and direction of Engineer-incharge. (Base Rate 22/kg)

15 RANDOM RUBBLE MASONRY

M8- Random rubble masonry with hard stone including leveling up with cement concrete 1:6:12 (1
15.1 cement : 6 coarse sand : 12 graded stone aggregate 20 mm nominal size) all incidentals complete in all SQM 518 6000 ₹ 3,108,600
respect as per specification, pattern, drawings and as directed by Engineer in Charge.

16 TREE GRATING
Providing & Fixing of Tree Grating Galvanised MS complete as per approved drawing detail &
specification or Engineer Incharge.
16.1 Tree Grating Galvanised MS NOS R/o
17 SYNTHETIC ENAMEL PAINT
Providing & Applying of Synthetic Enamel paint on Kerbstone, Gutter kerb etc. as per approved make,
finished, colour and specifications or as per approved detail drawing. complete in all respect as per the RMT 818 95 ₹ 77,708
directions of E.I.C

18 STRUCTURAL STEEL

Preparing shop drawings, obtaining consultants approval, supplying, fabricating, delivering at site,
hoisting and fixing in position, including all temporary staging and supporting work / cranes required for
lifting the structural members and making all structural steel work in accordance with the design,
drawings prepared by the consultants. The steel work (Hollow Sections, Insert plates, rounds, solid
angles, slotted angles, tees, flats, channels, ISMB, SHS, etc.) shall include assembly, welding, botting,
jointing, building up new sections and fabrication out of rolled or formed steel sections and / or plates of 1875 120 ₹ 225,000
KG
any thickness for columns, beams, trusses, purlins, etc. using plates, channels and angles, gusset plate,
foundation bolts, cleats etc. including painting with two coats of enamel paint pf approved quality and
shade over a coat of steel primer as per drawing and as directed by Engineer-in-charge.
Steel conforming to IS : 226 with minimum yield strength of 350 Mpa (As specified below). The rate shall
include cleaning the surface of the steelwork with mild acid wash, wire brush and pressurised water jet.

₹ 25,788,050
 Description Unit No. L B Ht Qnty.

Entrance Plaza Rmt 1665.5 9,506,155

Guard Room LS 1 1 1 5000000 5,000,000
Entry Signage LS 1 1 1000000 1,000,000
Signage Feature Wall with Granite LS 1 1 1 150000 150,000
Water Body (Civil) LS 1 1 1 150000 150,000
Water Body (Electro Mach.) LS 1 1 1 495966 495,966
Boom Barrier LS 1 1 1 273330 273,330
CCTV Cameras LS 1 1 1 352500 352,500
Misc. Cost LS 1 1 1 500000 500,000

M/s Axiom Corporation

Design & nSITC
M/s Park of Water
Secure BodyLtd.
India Pvt. at Gate-2 367382
For Reference
SITC
M/s of Boom
Park Barrier
n Secure atPvt.
India Gate-2
Ltd. 182220 Ordered at DC
SITC of CCTV at Gate-2 235000 NXT

Hardscaping
1 Curvilinear Park Sqm 3560 10,163,770
Part A Cost Per Sqm 2,854.99
Meandering Pathway
Sub grade Sqm 1 341.128 341.13 50 17,056
100 mm thick GSB Cum 1 341.128 0.1 34.11 2200 75,048
PCC 1:5:10 Below Broom Finish Cum 0 341.128 0.1 0 5500 -
Broom Finished 100 mm thick PCC 1:4:8 Cum 1 341.128 0.1 35.82 5500 197,001
Excavation Cum 1 384.0832 1.03 0.6 237.36 160 37,978
Brick toe Wall Cum 1 384.0832 0.23 0.5 44.17 6000 265,017
Flat Kerb Stone Rmt 1 96.0208 96.02 1157.5 111,144
PCC Below Brick Work and Flat kerb stone Cum 1 480.104 0.25 0.1 12.0026 5500 66,014
Stone/Gtanite
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 480.104 0.1 55.21196 4275.72 236,071
Green Amphitheatre
Excavation Cum 1 27.985 1.1 0.7 21.54845 160 3,448
Back Filling Cum 1 9.095125 100 910
Brick Wall Cum 1 27.985 0.5 0.75 10.494375 6000 62,966
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 27.985 0.7 0.1 1.95895 6500 12,733
(M1) 20 mm thick steel grey Lapato @ Rs. 200/Sft Sqm 1 14 0.5 8.0456875 4275.72 34,401

Round About and curve

Sub grade Sqm 1 202.098 202.10 50 10,105
100 mm thick GSB Cum 1 202 0.1 20.2098 2200 44,462
100 mm thick PCC 1:4:8 Cum 1 202.098 0.1 20.2098 5500 111,154
(M4) 20 mm thk steel grey granite shot blasted @ Rs. 220/Sft Sqm 1 87.568 100.7032 4523.292 455,510
(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 220/Sft Sqm 1 79.73 91.6895 4523.292 414,738
(M1) 20 mm thick steel grey Lapato @ Rs. 200/Sft Sqm 1 35 38.28 4275.72 163,675
Brick Wall Cum 1 222 0.23 0.23 11.7438 5500 64,591
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 222 0.25 0.1 5.55 5500 30,525

Seater (4 Nos.)
Excavation Cum 4 3.655 1.3 1 19.006 160 3,041
Back Filling Cum 10.6726 100 1,067
Brick Wall Cum 4 3.655 0.5 1 7.31 6000 43,860
100 mm thick PCC 1:5:10 Below Brick Work Cum 4 3.655 0.7 0.1 1.0234 5500 5,629
(M5) 20 mm thk Zet Black granite Polished @ Rs. 250/Sft Sqm 4 10.965 50.44 4894.65 246,881
Green Area/Landscape Area Sqm 1 405.76 405.76 300
Plants LS 1 1 150000
Stone Gravels LS 1 1 15000 15,000

Part B
Sub grade Sqm 1 1017.068 1017.068 50 50,853
100 mm thick GSB Cum 1 1017.068 0.1 101.7068 2200 223,755
PCC 1:5:10 Below Material Cum 1 583.318 0.1 58.3318 5500 320,825
Broom Finished 100 mm thick PCC 1:4:8 Cum 1 433.75 0.1 43.375 5500 238,563
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 648.54 0.1 74.5821 4275.72 318,892
(M1) 20 mm thick steel grey Lapato @ Rs. 200/Sft Sqm 1 92 105.8 4275.72 452,371
(M4) 20 mm thk steel grey granite shot blasted @ Rs. 220/Sft Sqm 1 135.568 135.568 4523.292 613,214
(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 220/Sft Sqm 1 256.5 256.5 4523.292 1,160,224
(M5) 20 mm thk Zet Black granite Polished @ Rs. 250/Sft Sqm 1 6.05 6.05 4894.65 29,613
EPDM Sqm 1 93.2 93.2 3000 279,600
Kerbstone @ sand pit Rmt 1 37.814 37.814 1075 40,650
Seater
Excavation Cum 4 85 1.2 1 408 160 65,280
Back Filling Cum 251.6 100 25,160
Brick Wall Cum 4 85 0.4 1 136 6000 816,000
100 mm thick PCC 1:5:10 Below Brick Work Cum 4 85 0.6 0.1 20.4 5500 112,200
(M5) 20 mm thk Zet Black granite Polished @ Rs. 250/Sft Sqm 1 96.61955 96.62 4894.65 472,919
Excavation Cum 1 729 1.03 0.6 450.522 160 72,084
Brick toe Wall Cum 1 438 0.23 0.5 50.37 5500 277,035
Flat Kerb Stone Rmt 1 291 291 1157.5 336,833
100 mm thick PCC (1:5:10) Below Brick Work and Flat kerbstone Cum 1 729 0.25 0.1 18.225 5500 100,238
Green Area/Landscape Area Sqm 1 900 900 300
Sand Filling Mound Aeae Sqm 1 200 1.2 240 500 120,000
Specimen Tree LS 1 1 1 150000
Pathway Around Bedminton Court
Sub grade Sqm 1 93.2 93.2 50 4,660
 100 mm thick GSB Cum 1 93.2 0.1 9.32 2200 20,504
PCC 1:5:10 Below Broom Finish Cum 0 93.2 0.1 0 5500 -
Broom Finished 100 mm thick PCC 1:4:8 Cum 1 93.2 0.1 9.786 5500 53,823
Shotblasted Concrete Cum 1 93.2 0.1 9.32 20000 186,400
Excavation Cum 1 121.2 1.03 0.6 74.9016 160 11,984
Back Filling Cum 1 57.9336 100 5,793
Brick Wall Cum 1 121.2 0.23 0.5 13.938 6000 83,628
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 121.2 0.25 0.1 3.03 5500 16,665
Green Area/Landscape Area Sqm 1 1029 1029 300
Plans LS 1 1 150000

1 Diagonal Park Sqm 3282 8,037,127

2,448.85
Meandering Pathway
Sub grade Sqm 1 442.727 442.73 50 22,136
100 mm thick GSB Cum 1 442.727 0.1 44.27 2200 97,400
PCC 1:5:10 Below Broom Finish Cum 0 442.727 0.1 0 5500 -
Broom Finished 100 mm thick PCC 1:4:8 Cum 1 442.727 0.1 44.27 5500 243,500
Excavation Cum 1 337.1096 1.03 0.6 208.33 160 33,333
Brick toe Wall Cum 1 337.1096 0.23 0.5 38.77 6000 232,606
Flat Kerb Stone Rmt 1 84.2774 84.28 1157.5 97,551
100 mm Thick PCC (1:5:10) Below Brick Work and Flat kerbstone Cum 1 421.387 0.25 0.1 10.53 5500 57,941
Stone/Gtanite
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 421.387 0.1 48.46 4275.72 207,199

Pathway Around Bedminton Court

Sub grade Sqm 1 62.1 62.1 50 3,105
100 mm thick GSB Cum 1 62.1 0.1 6.21 2200 13,662
PCC 1:5:10 Below Broom Finish Cum 0 62.1 0.1 0 5500 -

(M6) Broom Finished 100 mm thick PCC 1:4:8 Cum 1 62.1 0.1 6.21 5500 34,155
Shotblasted Concrete Cum 1 62.1 0.1 6.21 20000 124,200
Excavation Cum 1 83.8 1.03 0.6 51.79 160 8,286
Back Filling Cum 1 40.06 100 4,006
Brick Wall Cum 1 83.8 0.23 0.5 9.64 6000 57,822
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 83.8 0.25 0.1 2.10 5500 11,523

Multipupose Lawn
Excavation Cum 1 27.22 1.2 1 32.664 160 5,226
Back Filling Cum 20.1428 100 2,014
Brick Wall Cum 1 27.22 0.4 1 10.89 6000 65,328
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 27.22 0.6 0.1 1.63 5500 8,983
(M1) 20 mm thk Steel grey granite Lapato @ Rs. 200/Sft Sqm 1 10.9492 10.95 4168.08 45,637
Green Area/Landscape Area Sqm 1 475 475.00 300
Plants LS 1 1.00 150000

Dog Park
Excavation Cum 1 163 1.03 0.6 100.734 160 16,117
Back Filling Cum 46.725 100 4,673
Kerbstone Rmt 1 47 47.00 1075 50,525
Brick Wall on edges Cum 1 116 0.23 0.5 13.34 6000 80,040
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 163 0.43 0.1 7.01 5500 38,550
(M8) Random Rubble Masonry Sqm 1 140 175.00 6500 1,137,500
Hardcore Sqm 1 140 0.1 14.00 2300 32,200
100 mm thick PCC 1:5:10 Below Brick Work Sqm 1 140 0.1 14.00 6500 91,000
Green Area/Landscape Area Sqm 1 144.37 144.37 300
Plants LS 1 1.00 50000

M4 (20 mm Thick Steel Grey Shot Plasted)

(M4) 20 mm thick Steel grey Shot blasted @ Rs. 200/Sft Cum 1 140 161.00 4275.72 688,391
Hardcore Sqm 1 140 0.1 14.00 2300 32,200
100 mm thick PCC (1:4:8) Sqm 1 140 0.1 14 5500 77,000

Seating
Excavation Cum 1 79 1.2 1 94.8 160 15,168
Back Filling Cum 58.46 100 5,846
Brick Wall Cum 1 79 0.4 1 31.60 6000 189,600
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 79 0.6 0.1 4.74 5500 26,070
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 1 35 40.25 4168.08 167,765
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Cum 1 22 25.3 4168.08 105,452
Hardcore Sqm 1 22 0.1 2.2 2300 5,060
100 mm thick PCC (1:4:8) Sqm 1 22 0.1 2.2 5500 12,100

Multipupose Green
Hardcore Sqm 1 51 0.1 5.1 2300 11,730
100 mm thick PCC (1:4:8) Sqm 1 51 0.1 5.1 5500 28,050
(M1) 20 mm thk Steel Grey Lapato Finish @ Rs. 200/Sft Sqm 1 51 63.75 4168.08 265,715
Green Area/Landscape Area Sqm 1 716.671 716.671 300
Plants LS 1 1 150000

Toddlers Play Zone

Sub grade Sqm 1 77.423 77.423 50 3,871
100 mm thick GSB Cum 1 77.423 0.1 7.7423 2200 17,033
100 mm thick PCC 1:5:10 Sqm 1 77.423 0.1 7.7423 5500 42,583
 EPDM Sqm 1 77.423 77.423 3000 232,269
Plants LS 1 1 50000

Tree Court With Intractive Flooring

Excavation Cum 1 268 1.03 0.6 165.624 160 26,500
Back Filling Cum 136.965 100 13,697
Brick Wall Cum 1 149 0.23 0.5 17.135 6000 102,810
Kerbstone Rmt 1 119 119 1075 127,925
100 mm Thick PCC (1:5:10) Below Brick Wall and Krbstone Cum 1 268 0.43 0.1 11.524 5500 63,382
Sub grade Sqm 1 353.56 353.56 50 17,678
100 mm thick GSB Cum 1 353.56 0.1 35.356 2200 77,783
100 mm thick PCC 1:5:10 Cum 1 353.56 0.1 35.356 5500 194,458
(M1) 20 mm thick steel grey Lapato Finish @ Rs. 200/Sft Sqm 1 141.2 169.44 4275.72 724,478
(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 220/Sft Sqm 1 124 148.8 4523.292 673,066
(M5) 20 mm thk Black granite Polished @ Rs. 250/Sft Sqm 1 88.2 105.84 4894.65 518,050
Green Area/Landscape Area Sqm 1 48.44 48.44 300 14,532
Plants LS 1 25 25 50000
Stone Gravels LS 1 1 15000

2 Linear Garden Sqm 3549 12,517,472

3,527.04
Meandering Pathway
Sub grade Sqm 1 469.488 469.49 50 23,474
100 mm thick GSB Cum 1 469.488 0.1 46.95 2200 103,287
PCC 1:5:10 Below Broom Finish Cum 1 469.488 0.1 0 5500 -
Broom Finished 100 mm thick PCC 1:4:8 Cum 1 469.488 0.1 46.95 500 23,474
Excavation Cum 1 375.5904 1.03 0.6 232.11 160 37,138
Brick toe Wall Cum 1 365.6 0.23 0.5 42.04 6000 252,264
Flat Kerb Stone Rmt 1 91.4 91.40 1157.5 105,796
PCC Below Brick Work and Flat kerb stone Cum 1 457 0.25 0.1 11.43 5500 62,838
Stone/Gtanite
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 457 0.1 52.56 4275.72 224,710

1 Step Green Seating/Amphitheatre

Excavation Cum 1 40.31 2 1 80.62 160 12,899
Back Filling Cum 68.57085 100 6,857
Brick Wall Cum 1 42.705 0.6 0.25 6.41 6000 38,434
Brick Wall Cum 1 37.9 1.2 0.465 21.15 6000 126,889
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 40.31 1.4 0.1 5.64 5500 31,039
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 48.2 55.47 4168.08 231,190
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Cum 1 1.768 2.03 4168.08 8,475
Hardcore Sqm 1 1.768 0.1 0.18 2300 407
100 mm thick PCC (1:4:8) Sqm 1 1.768 0.1 0.18 5500 972
Stone Gravels LS 1 1 10000 10000
Kerbstone Rmt 1 11 11 1075 11,825
100 mm thick PCC (1:4:8) Sqm 1 11 0.1 1.10 5500 6,050
Green Area/Landscape Area Sqm 1 103 103.00 250 25,750

2 Multipupose Lawn
Hardcore Sqm 1 54.13 0.1 5.413 2300 12,450
100 mm thick PCC (1:4:8) Sqm 1 54.13 0.1 5.413 5500 29,772
(M1) 20 mm thk Steel Grey Lapato Finish @ Rs. 200/Sft Sqm 1 54.13 67.6625 4168.08 282,023
Seating
Excavation Cum 1 7.155 1.2 1 8.586 160 1,374
Back Filling Cum 5.2947 100 529
Brick Wall Cum 1 7.155 0.4 1 2.862 6000 17,172
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 7.155 0.6 0.1 0.4293 5500 2,361
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 1 6.64 7.635425 4168.08 31,825
Green Area/Landscape Area Sqm 1 134.3 134.29 300
Plants LS 1 1 150000

3 Green Lawn
Hardcore Sqm 1 40.51 0.1 4.051 2300 9,317
100 mm thick PCC (1:4:8) Sqm 1 40.51 0.1 4.051 5500 22,281
(M1) 20 mm thk Steel Grey Lapato Finish @ Rs. 200/Sft Sqm 1 40.51 50.6375 4168.08 211,061
Seating
Excavation Cum 1 18.605 1.2 1 22.326 160 3,572
Back Filling Cum 13.7677 100 1,377
Brick Wall Cum 1 18.605 0.4 1 7.442 6000 44,652
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 18.605 0.6 0.1 1.1163 5500 6,140
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 1 16.945 19.486 4168.08 81,220
Green Area/Landscape Area Sqm 1 290 290 300
Plants LS 1 1 150000

4 Tree Court
Excavation Cum 3 239.6 1.03 0.6 444.24621 160 71,079
Back Filling Cum 330.6687 100 33,067
Brick Wall Cum 3 239.6 0.23 0.5 82.667175 6000 496,003
PCC (1:5:10) Below Brick Wall and Krbstone Cum 3 239.6 0.43 0.1 30.91 5500 170,007
Sub grade Sqm 3 315.04 945.12 50 47,256
100 mm thick GSB Cum 3 315.04 0.1 94.512 2200 207,926
100 mm thick PCC 1:5:10 Cum 3 315.04 0.1 94.512 5500 519,816
(M1) 20 mm thick steel grey Lapato Finish @ Rs. 200/Sft Sqm 3 47.28 170.208 4275.72 727,762
(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 220/Sft Sqm 3 61.2 220.32 4523.292 996,572
 (M4) 20 mm thick steel grey Shot blasted @ Rs. 200/Sft Sqm 1 206.56 247.872 4275.72 1,059,831
Green Area/Landscape Area Sqm 3 24 72 300 21,600
Plants LS 1 1 1 250000
Stone Gravels LS 1 1 15000 15000

5 Kids Play Area

Sub grade Sqm 1 197.407 197.407 50 9,870
100 mm thick GSB Cum 1 197.407 0.1 19.7407 2200 43,430
100 mm thick PCC 1:5:10 Sqm 1 197.407 0.1 19.7407 5500 108,574
EPDM Sqm 1 197.407 197.407 3000 592,221
Seating
Excavation Cum 1 23.92 1.2 1 28.704 160 4,593
Back Filling Cum 17.7008 100 1,770
Brick Wall Cum 1 23.92 0.4 1 9.568 6000 57,408
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 23.92 0.6 0.1 1.4352 5500 7,894
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 1 21.728 24.987 4168.08 104,149
Green Area/Landscape Area Sqm 1 74 74 300
Covered Seating LS 1 1 150000

Depressed Seating Area

Excavation Cum 1 42.455 2 1 84.91 160 13,586
Back Filling Cum 72.51 100 7,251
Brick Wall Cum 1 43.055 0.6 0.25 6.46 6000 38,750
Brick Wall Cum 1 40.655 1.2 0.465 22.69 6000 136,113
100 mm thick PCC 1:5:10 Below Brick Work Cum 1 42.455 1.4 0.1 5.94 5500 32,690
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Sqm 1 50.2 57.72 4168.08 240,575
(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Cum 1 7.81 8.98 4168.08 37,436
Hardcore Sqm 1 7.81 0.1 0.78 2300 1,796
100 mm thick PCC (1:4:8) Sqm 1 7.81 0.1 0.78 5500 4,296
Stone Gravels LS 1 1 10000 10000
Kerbstone Rmt 1 24.8 24.8 1075 26,660
100 mm thick PCC (1:5:10) below Kerbstone Sqm 1 24.8 0.1 2.48 5500 13,640
Green Area/Landscape Area Sqm 1 219.23 219.23 300

Multipurpose Lawn & Lawn with Food of Gyp Equipments

(M1) 20 mm thick steel grey Lapato for Band @ Rs. 200/Sft Cum 1 42.08 48.39 4168.08 201,702
Hardcore Sqm 1 42.08 0.1 4.21 2300 9,678
100 mm thick PCC (1:4:8) Sqm 1 42.08 0.1 4.21 5500 23,144
Seating
Excavation Cum 1 47 1.2 1 56.4 160 9,024
Back Filling Cum 34.78 100 3,478
Brick Wall Cum 1 47 0.4 1 18.8 6000 112,800
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 47 0.6 0.1 2.82 5500 15,510
(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 1 42.50 48.875 4168.08 203,715
Green Area/Landscape Area Sqm 1 322 322.00 300

Random Rubble Masonry

Excavation Cum 1 504 1.03 0.6 311.472 160 49,836
Back Filling Cum 214.2 100 21,420
Kerbstone Rmt 1 504 504 1075 541,800
100 mm Thick PCC (1:5:10) Below Brick Wall Cum 1 504 0.43 0.1 21.672 5500 119,196
(M8) Random Rubble Masonry Cum 1 236.8 296 6500 1,924,000
Hardcore Sqm 1 236.8 0.1 23.68 2300 54,464
100 mm thick PCC 1:5:10 Below Brick Work Sqm 1 236.8 0.1 23.68 5500 130,240
Green Area/Landscape Area Sqm 1 144.37 144.37 300
Plants LS 1 1 50000

1 Curvilinear Park Sqm 3560

2 Linear Garden Sqm 3549

3 Daigonal Green Sqm 3282

Total Sqm 10391 10391.00 3237.99 33,645,962

Softscaping Work @ Central Green Cost 10391.00 438.81 4,559,666

Softscaping Work @ Front of the plots LS 5,000,000
Total Soft Scaping Work 9,559,666

Misc. Activities
Kids Play Equipment LS 6,500,000
Sculptures Nos. 10 10.00 250000 2,500,000
Gym Equipment LS 1,000,000
Covered Seating LS 1 1.00 2,500,000 2,500,000
Dustbin /Garvage Bin LS 1 1.00 550,000 550,000
Relief Green Area LS 1 1.00 500,000 500,000
Tree Grating Nos 50 50.00 20,000 1,000,000
Ressedsed Man hole Cover Nos 161 161.00 20,000 3,220,000
Misc. Hidden Cost LS 1 1.00 500,000 500,000
Total Cost for Misc. Activity 18,270,000
Play Court 4438553
38,084,515
Per Sqmt 3,665.14

SUMMERY
Sub grade Sqm 4,411 35 154,398.47

Excavation Cum 3,135 160 501,546.35

Back Filling Cum 1389 100 138,914.13

100 mm thick GSB Cum 462 1600 739,432.14

Broom Finished 100 mm thick PCC 1:4:8 Cum 186.41 6500 1,211,671.11

100 mm thick PCC 1:4:8 Cum 57.24 5500 314,817.80

100 mm thick PCC 1:5:10 Cum 215.6828 5000 1,078,414.00

100 mm Thick PCC (1:5:10) Below Brick Wall and Krbstone Cum -95 184.61 5000 923,064.30

Brick Work Cum 392.28 6000 2,353,670.13

Flat Kerb Stone Rmt 3500 562.70 1157.5 651,323.17

Kerbstone Rmt 743.61 1075 799,385.05

Shotblasted Concrete Cum 17.08 20000 341,660.00

(M3) EPDM Sqm 368.03 3000 1,104,090.00

Stone Gravels Sqm 1251 5 65000

Hardcore Cum 73.61 2000 147,219.60

(M8) Random Rubble Masonry Cum 471.00 6500 3,061,500.00

(M1) 20 mm thk Steel Grey Lapato Finish @ Rs. 200/Sft Sqm 1088.17 4,874,086

(M2) 40 mm thk Cera grey granite shot blasted @ Rs. 220/Sft Sqm 717.3095 3244600

(M4) 20 mm thick Steel grey Shot blasted @ Rs. 200/Sft Sqm 645.14 2816946

(M5) 20 mm thk Black granite Polished @ Rs. 200/Sft Sqm 425.4824 1923114
15550.7041
26,444,852
Softscaping

121,728
150,000

270,000

150,000
308,700
150,000

142,500
150,000

43,311
50,000

215,001
150,000
 50,000

14,532
1,250,000

40,287
150,000

87,000
150,000
 21,600
250,000

22,200
150,000

65,769

96,600

43,311
50,000
4,342,539

2.57
1.75
Included in Road Work

Included in Road Work

 Estimated Cost

ITEM Rate Amount

WORK DESCRIPTION Unit Qty
CODE (Rs.) (Rs.)

1 EARTHWORK,BASEWORK AND FILLING

Earth work in excavation by mechanical means (Hydraulic excavator) / manual means in foundation trenches or drains
(not exceeding 1.5 m in width or 10 sqm on plan), including dressing of sides and ramming of bottoms, lift upto 1.5 m,
including getting out the excavated soil and disposal of surplus excavated soil as directed, within a lead of 50 m as
directed by the Project-in-charge. Excavation shall be payable only for vertical cut up to the outer edge of
foundation lean concrete as indicated in drawings through out the pit depths. Cost of extra excavation
1.1 required for working space, supporting side shuttering of foundations and retaining walls and that required CUM 2,690.26 230.0 618,760
for making slopes for stability of excavation shall be deemed to be included in the rate quoted. (Note: The
Line & levels in the drawings shall be strictly followed and excess excavation if any shall be made good by
contractor free of cost as per the instructions of the Owner) . Stacking of excavated earth at designated
location for using the same in back filling will be responsibility of the contractor only.

Back Filling available excavated earth (excluding rock) in trenches, over areas, plinth, sides of foundations etc. in layers
1.2 not exceeding 20 cm in depth: consolidating each deposited layer by ramming and watering, upto all leads and lifts CUM 1,248.64 150.0 187,297
within the site.
SUB GRADE
Preparation and consolidation of sub grade with power road roller of 8 to 10 tonne capacity after excavating earth to
an average of 30 cm depth, dressing to camber and consolidating with road roller including making good the
1 SQM 41,551 40.0 1,662,044
undulations etc. and re-rolling the sub grade complete in all respect as per Clause 301-305 of MORTH specification
and as per the directions of E.I.C
GRANULAR SUB-BASE (GSB) - 150-200 mm Thick

Construction compacted 150-200 mm thick granular sub-base (GSB) by providing close graded materials, spreading in
uniform layers with motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and
2 CUM 5,796.60 1,800.0 10,433,877
compacting with vibratory roller to achieve the desired density, complete.(With material conforming to Grade-II (size
range 53 mm to 0.075 mm ) having CBR Value-25) as per the Morth specifications and directions of Project Manager

Water Bond Macadam (WMM) - 225 mm Thick

Providing, laying, spreading and compacting graded stone aggregate (size range 53 mm to 0.075 mm ) to water bound
macadam/wet mix macadam (compacted 225mm thick WMM) specification including premixing the material with
water at OMC in mechanical mix plant, carriage of mixed material by tipper to site, for all leads & lifts, laying in uniform
3 CUM 5,628.78 2,100.0 11,820,432
layers with mechanical paver finisher in sub- base / base course on well prepared surface and compacting with
vibratory roller of 8 to 10 tonne capacity to achieve the desired density, complete as per Morth specifications and
directions of Project Manager.

TACK COAT

Providing and applying tack coat on WMM @ 0.4kg/Sqm by using Bitumen emulsion rapid setting (R.S.) confirming to
4 IS : 8887, including heating the bitumen, spraying the bitumen by mechanical sprayer distributer with preparing the SQM 26,864.62 40.0 1,074,585
surface & cleaning with mechanical broom & complete as per Morth specifications and directions of Project Manager.

PRIMER COAT
Providing and applying primer coat using Bitumen emulsion rapid setting (R.S.) confirming to IS : 8887 @.75kg/Sqm
removing surface ruts, any other irregularities, extraneous and segregated materials and then cleaning surface by
5 SQM 26,864.62 55.0 1,477,554
brooming and sweeping etc. and applying Primer using either self -propelled or towed pressure sprayer nozzle
complete & complete as per Morth specifications and directions of Project Manager.
S D B CONCRETE 25 MM THICK

Providing and laying semi-dense Bituminous concrete using crushed stone aggregates of specified grading, premixed
with bituminous binder and filler, transporting the hot mix to work site by tippers, laying with paver finisher equipped
with electronic sensor to the required grade, level and alignment and rolling with smooth wheeled, vibratory and
tandem rollers to achieve the desired compaction and density as per specification, complete and as per directions of
6 SQM 26,864.62 350.0 9,402,616
Project Manager.
25 mm compacted thickness with bitumen of grade VG- 10 @5% (percentage by weight of total mix) and lime filler @
2% (percentage by weight of Aggregate) prepared in Batch Type Hot Mix Plant of 100-120 TPH capacity & complete as
per Morth specifications and directions of Project Manager.

SEAL COAT
Providing and laying seal coat over prepared surface of road with bitumen heated in bitumen boiler fitted with the
spray set spraying using 98 kg of bitumen of grade VG - 10 and blinding surface with 0.90 cum of stone aggregate of
7 SQM 26,864.62 50.0 1,343,231
6.7 mm size (Passing 11.2 mm sieve and retained on 2.36 mm sieve) per 100 sqm of road surface including rolling and
finishing with power road roller & complete as per Morth specifications and directions of Project Manager.
BITUMINOUS MACADAM 40 MM THICK

Providing & laying Bituminous Macadam as per MORT&H Specifications on prepared surface with crushed Stone,
aggregates as per Table 500-4 (MORT&H) for base course including loading of aggregates with F.E. loader, and hot
mixing Stone aggregates and binder in 40-60 TPH hot mix plant (Drum type) , transporting the mixed material with
tipper to paver and laying mixed material with Sencor paver / mechanical paver finisher to the required level and
8 SQM 26,864.62 550.0 14,775,540
grade, rolling by vibratory roller to achieve the desired density, including cost of all labour,materials, hire charges of
machinery,loading, unloading, stacking, etc. complete with all lead for mixed material, 40 mm compacted
thickness(Grading 2) with minimum 3.40 % bitumen content 60-70 grade, including appropriate bitumen content
complete with all leads and lifts, as per specifications and as directed by the Engineer.

9 Scarifying and Relaying of WBM Layer

Scarifying the existing WBM layer(app 75mm- 100mm thickness), relaying, spreading, levelling and compacting stone
aggregate of specified sizes to WBM as per specifications in uniform thickness, hand picking the roots/grass/aggregate,
rolling with 3 wheeled road/ vibratory roller 8-10 tonne capacity in stages to proper grade and camber,applying and SQM 500.00 45.00 22,500
brooming requisite type of screening / binding material to fill up interstices of coarse aggregate, watering and
compacting to the required density.
10 Brick Work

Providing and laying Brick work with FPS bricks of class designation 75 in foundation & superstructure with
cement mortar 1:6 (1 cement:6 coarse sand) including curing, joints finished flush/ raked to 12 mm depth,
required scaffolding etc. complete as directed, cleaning and soaking the bricks at least for 24 hours before CUM 271.80 5,900.00 1,603,622
use, curing for 7 days etc. all complete at all heights / depth as per specification and drawing or as directed
by Project Manager. (Base price Rs. 5/Brick FOR at Site)

PRECAST PCC PAVERS

Receiving and fixing Precast PCC pavers of any approved size, design & shape, grade laid in required pattern over and
10 including 50 mm thick compacted bed of coarse sand, filling the joints with fine sand etc. all complete as per the
direction of Engineer-in-charge
400x400x60/65, 300x300x65 mm thick - (Size & shape as/ the drawing) (Basic Price 430/Sqm) SQM - 1,250.0 -
100x200x60 mm thick - (Size & shape as/ the drawing) SQM RO
150x150x60 mm thick - (Size & shape as/ the drawing) SQM RO
200x200x80 mm thick - (Size & shape as/ the drawing) SQM RO
Item same as above but using grass pavers SQM RO

11 80 mm THICK COBBLE STONE (Basic Price 2200/sqm) SQM 1,632.79 4,220.0 6,890,353

KERBSTONE/ FLAT CHANNEL

 Estimated Cost

ITEM Rate Amount

WORK DESCRIPTION Unit Qty
CODE (Rs.) (Rs.)

Kerbstones -Providing and fixing in position precast cement concrete Kerb Stones as mentioned with Detail '1' for size
300 mm X 250 mm X 135 mm, 600 mm x 300 mm x 125mm (flushed) or size as approved by Architect / Engineer-in-
charge having min M30 grade strength in cement concrete fixed on beding of 75 mm thick 1:3:6 PCC increasing
12 haunching upto 100mm thk. as shown in the drawing over rammed earth with jointing / pointing in cement mortar 1:3 RMT 4,868.00 742.2 3,612,786
(1 cement: 3 coarse sand) and providing groove size 6mm wide and x 6 mm deep clear finished neat as directed and
cured including laying to curves as per plan and drainage opening where required. (PCC will be paid seperately)( Basic
Rate of Kerb stone @ Rs 200 Rmt exclusive GST)

Channel stones -Providing and fixing in position precast cement concrete channel Stones as mentioned with Detail '1'
for size 300 mm X 250 mm X 100 mm (flushed) or size as approved by Architect / Engineer-in-charge having min M30
grade strength in cement concrete fixed on beding of 75 mm thick 1:3:6 PCC increasing haunching upto 100mm thk. as
12 shown in the drawing over rammed earth with jointing / pointing in cement mortar 1:3 (1 cement: 3 coarse sand) and
providing groove size 6mm wide and x 6 mm deep clear finished neat as directed and cured including laying to curves
as per plan and drainage opening where required. (PCC will be paid seperately)( Basic Rate of Channel stone @ Rs 180
Rmt exclusive GST)

Flush Kerb 300x250x100 mm ( Basic Rate of Channel stone @ Rs 180 Rmt exclusive GST) RMT 1,872.50 498.0 932,505
Flush Kerb 600x300x150 mm ( Basic Rate of Channel stone @ Rs 250 Rmt exclusive GST) RMT 1,872.50 598.0 1,119,755

Saucer drain - Providing and fixing in position factory made precast cement concrete channel of size 300x300x75mm,
as per approved sample and Architect/Engineer-in-charge, having the top exposed layer of 6-8mm thick 1:2 cement
mortar and rest in M15 in cement concrete fixed on bedding of 50mm thick 1:3:6 PCC over rammed earth with
13 jointing/pointing in cement mortar 1:3 ( 1 cement : 3 coarse sand ) finished neat complete and cured including laying RMT 3,320.00 500.0 1,660,000
to curves as per plan (Channel to include cost of mould) as per approved sample/drawing and as per direction of
Engineer-in-Charge.
(Base Price @ Rs 150 Rmt exclusive GST)

P.C.C
Providing and laying in position Plain Cement Concrete (PCC) of specified grade in base of floor, Walkways, Plazas,
14 consolidated finished fair and cured as required including the cost of side forms, shuttering & complete in all respect as
per the directions of E.I.C
1:5:10 (1 Cement : 5 coarse sand : 10 graded stone aggregate 15-20 mm nominal size). CUM 439.11 4,200.0 1,844,262
Broom Finish PCC 1:5:10 (1 Cement : 5 coarse sand : 10 graded stone aggregate 40 mm nominal size). (Walkway Area)
CUM 171.68 4,786.0 821,637
1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 15-20 mm nominal size). CUM R/O
1:2:4 (1 Cement : 2 coarse sand : 4 graded stone aggregate 15-20 mm nominal size). CUM R/O
100 mm Thisk Hardcore
Providing and laying Hardcore sub base (Compacted 100 mm thick) with stone aggregate 90 to 63mm size, stone
15 chippings of 12.5mm size and approved blinding material including screening, sorting, spreading, packing and CUM R/o 2000
consolidation with half tonne roller to template etc & complete in all respect as per the directions of E.I.C

Thermo Plastic Paint

Road Marking with Hot Applied Thermoplastic Compound with Reflectrising Glass Beads on Bituminous Surface:-
Providing and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass beads at 250
16 SQM 2,480.46 550.0 1,364,253
gms per sqm area, thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35. The finished surface to
be level, uniform and free from streaks and holes complete as per specifications. MORTH Specification No. 803

Providing & fixing of Road Studs (Make-: 3M (290 Twin Model shank, Two ways yellow colour), and Size 10 cms x 10
cms x 2.6 cm) having desired shape so that no water penetration or dust accumulation takes place on reflective
surface. Rates shall be including the cost of accurate placement, necessary arrangements, providing shanks/fittings,
17 Nos 2,431 200.0 486,229
anchoring for avoiding dislocation and all leads with desired distance fixing at each side having long distance visibility
at night and in wet weather condition. complete in all respect as per approved detail drawing or as per instruction of
engineer-incharge.

Solar Blinkers
Solar Blinkers- Provisding & Fixing of Solar Blinkers including the cost of accurate placement, necessary arrangements,
providing shanks/fittings, anchoring for avoiding dislocation and all leads with desired distance fixing at each side
18 Nos 1,217 1,600.0 1,947,200
having long distance visibility at night and in wet weather condition. complete in all respect as per approved detail
drawing or as per
instruction of engineer-incharge.

Synthetic Enamel Paint

Providing & Applying of Synthetic Enamel paint on Kerbstone, Gutter kerb etc. as per approved make, finished, colour
19 and specifications or as per approved detail drawing. complete in all respect as per the directions of E.I.C RMT 4,868.00 80.0 389,440

Providing, filling & banking slected earth in below roads, Berms etc. brought from outside the project including all
leads ands lifts, cost of earth, royality, transportation, loading, unloading and filling in layersnot exceeding 20cm in
19 CUM 1,155.02 500.0 577,510
depth, using jute bags for shaping, breaking clods, consolidating, weatering, ramming, compaction upto 95 % density
etc and complete the work as per requirement of EIC.
20 Providing & Fixing of RCC Bollad on Table Top road crossing. Nos. 357.00 650.0 232,050
21 40 mm thick Steel Grey Granite @ Plot Entry (Basic Price 220/sqft) Sqmt 2,640.44 4,104.9 10,838,710
22 Tactike Paving @ Plot Entry Slope (Basic Price 45/sqft) Sqmt 286.02 782.8 223,902
23 100 mm Wide 20 mm thk Steel Grey Granite Lapato Finish @ Walkway Edge (Base Price 150/Sqft) Sqmt 322.00 3,276.1 1,054,891
Gross Total 88,417,541
2,297
 Description Unit Nos. L/A B

Excavation
Central Green Cum 1 1577.469
Walkway Sqm 1 1,635
Kerbstone @ Road Edge Kerb Cum 1 4,000 0.35
Flat Channel/Flush Kerb Cum 1 3,745 0.35
Below Brick Wall Cum 1 2,251 0.43
Swale along Road Cum 1
Back Filling
Central Green Cum 1 533.620255
Kerbstone @ Road Edge Kerb Cum 1
Flat Channel/Flush Kerb Cum 1
Below Brick Wall
Sub Grade
Road Area Sqm 1 21,800
Plot Entry Sqm 1 2400
Walkway Sqm 1 1,635
Central Green Sqm 1 4411

GSB 150/200 mm ( Cum)

Road Area Sqm 1 25,585
Plot Entry Sqm 1 2400
Walkway Sqm 1 1,635
Central Green Sqm 1 462.1

WBM 200/225 mm ( Cum)

Road Area Sqm 1 25,585
Plot Entry Sqm 1 2400

Tack Coat
Road Area Sqm 1 25,585

Primer Coat
Road Area Sqm 1 25,585

SDBC 25 mm ( Sqm)
Road Area Sqm 1 25,585

Seal Coat
Road Area Sqm 1 25,585

Bituminous Macadam- 40 mm ( Sqm)

Road Area Sqm 1 25,585

P.C.C (1:5:10)
Kerbstone @ Road Edge Kerb Cum 1 4,868 0.35
Flat Channel/Flush Kerb Cum 1 3,745 0.35
Saucer Drain Cum 1 3,320 0.3
Below Brick Wall 1 885 0.43

P.C.C (1:5:10) Broom Finished

 Walkway Area Cum 1 1,635

Brick Work
Below Brick Wall 1 2,251 0.23

100 mm Thisk Hardcore

Walkway Area Cum 1 1,635

Precast PCC Pavers

Walkwat Area Sqm 1 1,635

80 mm Thick Cobble Stone

Road Crossing Sqm 1 698
Round about Sqm 1 910

Kerbstone @ Road Edge Kerb

Road Edge Kerb Rmt 1 4,868
Central Green Rmt 0

Flat Channel/Flush Kerb

Road Area Rmt 1 3745

Saucer Drain/kerb channel

Road Area Rmt 1 3320

Thermo Plastic Paint

Cycle Track @ Road Area Sqm 1 1,322
Road Area Sqm 1 4,462 0.2

Road Studs
Road Area Nos. 1 2431

Solar Blinkers
Road Area Nos. 1 1217

Synthetic Enamel Paint

Road Area Rmt 1 4,868

Earth Filling Bought from Outside

Road Area Cum 1 3,850

RCC Bollad
Road Area Nos 1 340

40 mm thick paving
Plot Entry Nos 1 2,640

Warning Tactile Paving 300x300 (GREY)

Plot Entry Nos 1 272

100 mm wide 20 mm thick steel grey granite Lapato Finish

100 mm Band @ Walkway Edge Sqm 1 280

Loose Gravel (M7) - 80mm Thick

H Qnty. Remarkas Previous quant

2,690
- 1577.469
0.3 491 1635
0.55 770 4000
0.55 721 3745
0.6 581 2250.935

1,249
- 533.6203
470
440
225 0.4641
27,127
21,800 21800
2,400 2400
1,635 1635
- 4411.385

5,797
0.2 5,117 21800
0.1 240 2400
0.1 164 1635
- 462.1451

5,629
0.2 5,117 As/CAD 21800
0.1 - 2400

26,865
25,585 As/CAD 21102

26,865
25,585 21102

26,865
25,585 21102

26,865
25,585 21102

26,865
25,585 21102

439
0.1 170 4000
0.1 131 3745
0.1 100 3320
0.1 38 885

172
0.1 164 1635

272 As/CAD
0.5 259 2250.935

-
0.1 172 1635

-
1,717 1635

1,608
698 698
910 910

4,868 As/CAD
4,868 4000
-

3,745 As/CAD
3,745 4868 3745

3,320 As/CAD
3,320 3320

2,480 As/CAD
1,454 1322
1,026 4462

2,431 `
2,431 2431.333

1,217
1,217 1216.667

4,868
4,868 4000

1,155
0.3 1,155 3850.069

357
340 340

2,640
2,640 2640.44

286
272 272.4

322
280 280
12 mtr Road 15 mtr Road 18 mtr Road19 mtr Road Total L (Mtrs)
91.75 78
76 303
76 130.52
76 169.14
80.5 364.13
15
80.5
80.5
80.5
15
87.18
15
87.13
132
130.52
130.52
130.52
130.52
39

1554.14 0 0 1044.79 2,599

7.9 14.25 2.60 KM
12277.706 14888.2575 27165.96
ROAD WORK

DESCRIPTION SUB GRADE

Road No. Length (M) Width (M) Area (SQM) L B

Phase-2C
1554.14 M 12.00 M 18,650 1554.14 M 12.00 M
0.00 M 15.00 M - 0.00 M 15.00 M
0.00 M 18.00 M - 0.00 M 18.00 M
1044.79 M 19.00 M 19,851 1044.79 M 19.00 M
Round About 43.00 M 650
Road Crossing 759
Plot Entry 2,400
Cycle Track
2,642 42,310

SUB GRADE
GSB 150/200 mm ( Cum)
WBM 225/250 mm ( Cum)
TACK COAT
PRIMER COAT
SDBC 25 mm ( Sqm)
PRIMER COAT
SDBC 25 mm ( Sqm)
SEAL COAT
Bituminous Macadam- 40 mm ( Sqm)
PCC ( Cum)

Plot Name Unit Nos. Qnty. (in Rmt) Rate/Rmt Amount

Y-01-13 Rmt 13 107.7
LV-14-22 Rmt 9 81
LV-23-31 Rmt 9 76.62
(M4) 20 mm thk stee Rmt 8 76
LV-40-47 Rmt 8 76
LV-48-55 Rmt 8 78
LV-56-63 Rmt 8 78
LV-64-71 Rmt 8 78
LV-72-79 Rmt 8 78
LV-80-88 Rmt 9 80.5
LV-89-97 Rmt 9 80.5
LV-98-107 Rmt 10 90.12
LV-108-119 Rmt 12 105.5
LV-120-129 Rmt 10 92
LV-130-143 Rmt 14 132
LV-144-157 Rmt 14 130.52
LV-158-171 Rmt 14 130.52
LV-172-185 Rmt 14 130.52
LV-186-199 Rmt 14 130.52
LV-200-213 Rmt 14 130.52
LV-214-227 Rmt 14 130.52
TOTAL 227 2,093 15,000 31,395,900

Deamarcation Pole Nos. 908

Rate 200
Amount 181600 Included in above cost
 Carriage Way
Road Section Green Walkway Saucer D. Black Top
12 M 4.1 1.2 0.3 6.4
15 M 4.5 1.5 0.6 8.4
18 M 3 3 0.6 11.4
19 M 4.75 1.25 0.3 12.7

B L Nos. Solid Line

Therm.Paint 12.00 M 1554 M 2 3108
15.00 M 0M 2 0
18.00 M 0M 4 0
19.00 M 1045 M 4 4179
Crossing 3M 85 213

Road Side (Front of the Plot) Green Area

12 M 4.1 1554 M 6,372
19 M 4.75 1045 M 4,963
Less Plot Entry
227 nos Plot -2,400
8,934
Rate 250
Amount 2,233,582

UB GRADE GSB 150/200 mm ( Cum)

Qnty. L B Thk Qnty.

18,650 1554.14 6.70 0.20 2,083

- 0.00 9.00 0.20 -
- 0.00 12.00 0.20 -
19,851 1044.79 13.00 0.20 2,716
650 650.00 0.20 130
Inluded in Above Included in Above
2,400 2400.40 0.15 360

39,151 5,289
38,501 26,445.31
36,100
 4,230.96
350 72.2 8.5 613.7
1,480,836 1598.685 10.5 16786.193
306 15 4590
388 16 6208
650
750
29597.893

Cost for 12m Carriageway

Description Quantity Unit Rate
Total Length 1554.14 m 1,547.66
Subgrade 18,650 cum 40
GSB 2,083 cum 1800
WBS 2082.55 cum 2100
Tack coat 9946 sqm 40
Prime Coat 9946 sqm 55
SDBC 9946 sqm 350
Seal Coat 9946 sqm 50
BM 9946.5 sqm 550
PCC 139.87 cum 4200
Kerbstone 3108.28 m 750
Flat Channel/Saucer ( Rmt) 3108.28 m 550
Thermoplastic Paint 839.24 sqm 550
Cobble Stone 0.00 sqm 3200
HARDCORE (Sqm) 112 sqm 2000
PCC (Cum) 111.90 cum 4200
PAVERS (Sqm) 1,119 sqm 1250
20mm thk Stone Band 217.58 sqm 3300
Road stud 1038 nos 200
Solar Blinker 778 nos 1600
Synthetic Enamel Paint 3108.28 m 80
9.22
Cost for 19m Carriageway
Description Quantity Unit Rate
Total Length 1044.79 M m 1,607.83
Subgrade 19,851 cum 40
GSB 2,716 cum 1800
WBS 2716.45 cum 2100
Tack coat 13269 sqm 40
Prime Coat 13269 sqm 55
SDBC 13269 sqm 350
Seal Coat 13269 sqm 50
BM 13268.8 sqm 550
PCC 94.03 cum 4200
Kerbstone 2089.58 m 750
Flat Channel/Saucer ( Rmt) 2089.58 m 550
Thermoplastic Paint 835.83 sqm 550
Cobble Stone 0.00 sqm 3200
HARDCORE (Sqm) 78 sqm 2000
PCC (Cum) 78.36 cum 4200
PAVERS (Sqm) 784 sqm 1250
20mm thk Stone Band 146.27 sqm 3300
Road stud 699 nos 200
Solar Blinker 523 nos 1600
Synthetic Enamel Paint 2089.58 m 80
-
 Studs
Total (M) Road Stud B L Qnty. (nos)
12 7.9 12.00 M 1554 M 1037.1
15 10.5 15.00 M 0M
18 15 18.00 M 0M
19 14.25 19.00 M 1045 M 1394.1
2431
Break Line Total Road Crossing Nos. B
1087.898 4196 22 2.5
0 0 2.5
0 0 2.5
0 4179 12 2.5
213 34
9447 RCC Bollard 340

Plot Entry Type Nos. B

Type-01 89 2.75
Type-02 11 2.25
Type-03 11 3.75
Type-04 5 2.75
Side Corner 227 0.5

227 2.65

40 mm Steel
Warning GreyPaving
Tactile Granite
300x300 (GREY)
R
WBM 225/250 mm ( Cum) TACK COAT

L B Thk Qnty. L B Area (Sqm)

1554.14 6.70 0.20 2082.55 1554.14 M 6.40 9946

0.00 9.00 0.23 0.00 0.00 M 8.40 0
0.00 12.00 0.23 0.00 0.00 M 11.40 0
1044.79 13.00 0.20 2716.45 1044.79 M 12.70 13269
650.00 0.15 97.50
Included in Above
2400.40 0.15 360.06

5,257 23,215
 18649.68
Amount
28,863,388.84 18,571,936.14
745,987.20
3,748,585.68
4,373,349.96
397,859.84
547,057.28
3,481,273.60
497,324.80
5,470,572.80
587,464.92
2,331,210.00
1,709,554.00
461,579.58
-
223,796.16
469,971.94
1,398,726.00
718,012.68
207,600.00
1,244,800.00
248,662.40

Amount 19851.01
31,917,011.06 38500.69 30,548,733.30
794,040.40
4,889,617.20
5,704,553.40
530,753.32
729,785.82
4,644,091.55 60,780,399.90
 663,441.65
7,297,858.15
394,930.62
1,567,185.00
1,149,269.00
459,707.60
-
156,718.50
329,108.85
979,490.63
482,692.98
139,800.00
836,800.00
167,166.40
 Solar Blinkers

519.0 Cycle Track

Nos. L B Area (sqm)
1 246.7 2 493.45
697.5 1 131 2 262
1217 1 73.78 2 147.56
L Area (sqm) 1 130 2 260
6.7 369 1 106 2 212
9 1 63.05 2 126.09
12 Total Area 1501
13 390
759

Flush Kerb at Plot Entry

L Area (sqm) Area to be Less from Walkway 1130.3
7.2 1762.2 1.2 768.96 128.7
7.2 178.2 1.2 95.04 161.7
7.2 297 1.2 95.04 45.5
3.6 49.5 1.2 21.6 227
0.5 113.5
2400.4 980.64 1693.2
3.80 2286
1659.8
2640.44
1.2 272.4
Road
Bituminous Mac
PRIMER COAT SDBC 25 mm ( Sqm) SEAL COAT 40 mm ( Sqm
L B Area (Sqm) L B Qnty. L B Area (Sqm) L B

1554.14 M 6.40 9946 1554 6.40 9946 1554.14 M 6.40 9946 1554 6.40
0.00 M 8.40 0 0 8.40 0 0.00 M 8.40 0 0 8.40
0.00 M 11.40 0 0 11.40 0 0.00 M 11.40 0 0 11.40
1044.79 M 12.70 13269 1045 12.70 13269 1044.79 M 12.70 13269 1045 12.70

23,215 23,215 23,215

 try

s Macadam- Flat Channel/Saucer

m ( Sqm) PCC ( Cum) Kerbstone ( Rmt) ( Rmt) Thermoplastic Paint

Qnty. L B Thk Qnty. L No Qnty. L No Qnty. L B Qnty.

9946.5 3108 0.45 0.10 139.87 1554 2.00 3108.28 1554 2.00 3108.28 4196 0.20 839.24
0.0 0 0.45 0.10 0.00 0 2.00 0.00 0 2.00 0.00 0 0.20 0.00
0.0 0 0.45 0.10 0.00 0 2.00 0.00 0 2.00 0.00 0 0.20 0.00
13268.8 2090 0.45 0.10 94.03 1045 2.00 2089.58 1045 2.00 2089.58 4179 0.20 835.83
650 0.10 65.00 43 1.00 43.00 0.00 213 0.20 42.50
759 0.15 113.77 0.00
2400 0.10 240.04 3 227.00 601.55 1693 1.00 1693.20
1501.10
23,215 718 6,427 7,580 3,219
 150
Kerbstone

300

100 PCC 100

0.3
 Walkway
Cobble Stone HARDCORE (Sqm) PCC (Cum) PAVERS (Sqm)

L B Qnty. L B Thk Qnty. L B Thk Qnty. L B Qnty.

0.00 1554 1.20 0.10 112 1554 1.20 0.1 111.90 1554 1.20 1,119
0.00 0 1.50 0.10 - 0 1.50 0.1 0.00 0 1.50 -
0.00 0 3.00 0.10 - 0 3.00 0.1 0.00 0 3.00 -
0.00 1045 1.25 0.10 78 1045 1.25 0.1 78.36 1045 1.25 784
650.00 0 0.00 -
834.35 0 0.00 -

1,633 209 209 1,903

1,484.35 2,092.83
Walkway
20mm thk Stone Band

L B Qnty.

3108.28 0.10 217.58

2089.58 0.10 146.27

364
 Description Unit Nos. L/A B
Sub Grade
Road Area Sqm 1 21,800
Plot Entry Sqm 1 2400
Total Sub Grade
GSB 150/200 mm ( Cum)
Road Area Sqm 1 21,800
Plot Entry Sqm 1 2400
Total GSB
WBM 225/250 mm ( Cum)
Road Area Sqm 1 21,800
Plot Entry Sqm 1 2400
Total WBM
Tack Coat
Road Area Sqm 1 21,102
Total Tack Coat
Primer Coat
Road Area Sqm 1 21,102
Total Primer Coat
SDBC 25 mm ( Sqm)
Road Area Sqm 1 21,102
Total SDBC-25
Seal Coat
Road Area Sqm 1 21,102
Total Seal Coat
Bituminous Macadam- 40 mm ( Sqm)
Road Area Sqm 1 21,102
Total BM-40

P.C.C
Kerbstone @ Road Edge Kerb Cum 1 3,750 0.23
Flat Channel/Flush Kerb Cum 1 7,245 0.3
Saucer Drain Cum 1 3,320 0.3
Walkway Area Cum 1 1,620
(M4) 20 mm thk steel grey granite shot blasted @ Rs. 220/Sft
Total PCC
Precast PCC Pavers
Walkwat Area Sqm 1 1,620
Total Pavers
80 mm Thick Cobble Stone
Road Crossing Sqm 1 698
Round about Sqm 1 -
Total Cobble Stone

Kerbstone @ Road Edge Kerb

Road Edge Kerb Rmt 1 3,750
Green Area Rmt 0
Total KerbStone
Flat Channel/Flush Kerb
Road Area Rmt 1 3,745
Green Area Rmt 1 3,500
Total Flush Kerb
Saucer Drain
Road Area Rmt 1 3,320
(M4) 20 mm thk steel grey granite shot blasted @ Rs. 220/Sft

100 mm Thisk Hardcore Cum

Walkway Area Cum 1 1,620
Total Hardcore

Thermo Plastic Paint

Road Area Sqm 1 4,450 0.15

Road Studs
Road Area Nos. 1 1001

Solar Blinkers Nos. 2 243

Synthetic Enamel Paint Rmt 1 3,750

40 mm thick Steel Grey Granite @ Plot Entry Sqm

H Qnty. Rate Amount

21,800
2,400
24,200

0.15 3,270
0.15 360
3,630

0.225 4,905
0.225 540
5,445

21,102
21,102

21,102
21,102

21,102
21,102

21,102
21,102

21,102
21,102

0.1 86
0.1 217
0.1 100
0.1 162

565

1,620
1,620

698
-
698

3,750
-
3,750

3,745
3,500
7,245
 3,320
3320

0.1 162
162

701
701

1,001

485

3,750
3,320
( Area of one Volley Ball court - 111.5ft x 62.33ft = 6950 sq.ft. , Area of one basketball court - 105ft x 62.33mtrs = 6545 sq.ft. Area of one badminton co
- 48ft x 24ft = 1152 sq.ft.)
Base Rate of Bricks = 5.15/Brick, Cement 350/Bag, MS Structure Steel Primary= 84/KG., Asphalt = 50/kg
S.No DESCRIPTION UNIT Qty RATE

Synthetic (Acrylic) surface 5 Layers System: Application of 1 Layer of resurfacer, 2 layers of cushion, 2
1 Layers of colour and court markings complete as per direction and instruction by Engineer in Charge Sq.ft. 14,647 53.24

Asphalt base - For Synthetic Acrylic :

A typical asphalt base consists of a 8” inch pavement which consists of:

• Excavation upto 3 inches to make subgrade and to create a slope. Compaction of the sub-base will be
by 8 – 10 ton roller.
• Carry out anti termite and weedicide on the total area by spraying the chemicals
2 • Lay a layer of 6” compacted water bound macadam with good earth as binder in two layers.. WBM to Sq.ft. 14,647 91.30
be densely compacted by keying and interlocking the stones to ensure no settlement takes place.
•Lay a 30mm compacted thick Hot Mix asphalt BM course.
• Lay a 20mm compacted thick Hot Mix A.C. course
• Seal Coat with stone dust.
All complete as per direction and instruction of Engineer in charge.
Open Saucer Drain - Open saucer drain at lower end. Drain connection is only till courts, if it needs to be
3 connected to main drain the same will have to be done by the client or water flows to the ground. Rft 273.32 220.00
Complete as per direction and instruction by Engineer in Charge
Edge Wall: Laying 6" retaining wall above the ground keeping the top level straight complete as per
4 Rft 826.32 308.00
direction and instruction by Engineer in Charge.
Chain linking Fencing : 10 ft High 12 guage, 2" MS pipes spaced 10 ft apart on all four sides of the court
with one or two gates, the top & bottom of the chain link will have 1.5" dia pipe & the chain link will be of
5 10 guage GI wire spaced 2" apart complete as per direction and instruction by Engineer in Charge Sqft 6,823.20 83.60

Volleyball Accessories (fixed type) - Net , Net Posts and Antenna

6 LS 1.00 44,000.00
Basketball Accessories (fixed type) :
8” Round pipe 5.2mm (W.T) with 3.2 mtr distance from the board. Plus 20mm back board transparent
7 Acrylic with International Standard die made frame coated die made frame with built in brackets for LS 1.00 152,250.00
mounting. Plus Dunking Rim with three Spring Mechanism.

8 Badminton Accessories (fixed type) - International Standard Net and Net Posts (1 set) LS 1.00 19,250.00

Cricket pitch (1 No.) - Synthetic grass is widely used in Europe and Australia. It is a surface, which
combines the best of clay, grass and hard courts. They are medium slow courts on which you can slide
(like clay), feel and comfort like natural grass (like grass) and require little maintenance and have low
downtime (akin to hard courts).

Synthetic grass has not been widely used in India due to the high cost factors. However we have
overcome this barrier and are offering you the surface at very competitive rates. The grass can be laid in
a two tone colour.

Synthetic grass is ideal as it is very user friendly, comfortable, provides good cushion and will be enjoyed
by senior and junior members alike. Common problems like player injuries due to hard courts; non-
sliding surfaces will be a thing of the past with synthetic grass.
9 Sqft - 131.25
Synturf 10mm
This is a 10 mm pile height grass with an infill of clean graded silica sand. It can be laid over concrete
surface.
Product characteristics
Pile height mm 10 +/- 1 mm
Primary backing Polypropylene/fleese
Backing Latex
Rolls width cm 390 +/- 2 cm
Infill recommendations –Silica Sand

10 Cricket Net and Posts - Height will be 12 feet. 2 sides , back and the roof will be covered LS - 141,750.00

Total for Play Court ( For 5 Layers )

Total Cost for Poles & Light Fixtures and Pole Foundation Cost

NET COST FOR PLAY COURT (Including Poles, Light Fixtures & Pole Foundation) Cost
rea of one basketball court - 105ft x 62.33mtrs = 6545 sq.ft. Area of one badminton court

Amount

779,874

1,337,261

60,130

254,507

570,420

44,000

152,250

19,250

3,539,460

507,760

4,856,664
 External Lighting Fixtures & Poles
Code Type Specification Location Catelogue No. Colour Qnty. Rate Amount
Warm White
L1 Light Pole 8m ht or 10mt @ 25m c/c, staggered Street Light K lite KP-7233 147 50000 7350000
60W LED
Foundation Bolt Bolt 4 nos of M20 x 500 mm long with 2 nut & washer 147 1500 220500
With in the Park & Entry Warm White
L2 Bollard 500mm high @ 4 mt c/c AVG K lite , 6952 8 5000 40000
Area 9W LED
within the park & Road Warm White
L3 Flood Light/Column Light 4mt hight @ 10m c/c K-lite, 4792 6 20000 120000
End 32W LED
within the park & Warm White
L4 Light Pole 4mt hight @ 10m c/c K-Lite, Juno Midi, 5380 78 35000 2730000
Parking Area 36W LED
Foundation
Bolt, 4 Nos of M16 x
Foundation Bolt 78 600 46800
300 mm bolt with 2
Nuts & 2 Washer
With in the Central Park Warm White
L5 Tree Uplighter/Spike 6 mt c/c K-Lite, 4194 67 2000 134000
& Entry Area 3W LED
L6 Light Totem as per separate design Entry drop off Area 1 5000 5000
L7 Ornamental Light Pole Light Cluster Entry drop off Area -
Along park & Boundary
L8 Linear Grazer/Strip Light K-Lite, 3067 RMT 382 2000 764000
Wall
L9 Post Top Light 4mt hight @ 10m c/c Utility Area K-Lite, Avira 4976 As/consultant 15 5000 75000
L10 In Ground Luminaries withinin the central park K-Lite, 4086 3W LED 15 3000 45000
11,530,300

RCC Pole Foundation 225 7000 1575000

TOTAL 8,721,300
 Unit Ph-2C Qnty
Basket Ball Nos. 1 1 Phase-4B
Volley Ball Nos. 1 1
Badminton Nos. 1 1

Unit Ph-2C Qnty Rate Amount

9.5 mtr Pole Nos 4 4 67,000 268,000
Single Arm light Fixtures Nos 4 4 22,000 88,000
Double Arm Light Fixtures Nos 0 0 44,000 -
Foundation Bolt Nos 16 16 1,600 25,600
Total Cost for Pole & light Fixtures 381,600

Pole Foundation Nos 4 4 20000 80,000

Net Cost For Play Court -Ph-4B 461,600

 Total
Basket Ball Vollyball Badminton Poles Single Light Double Light
9.5Mtr Pole 1 1 1 4
Single Arm Light 1 1 1 4
Double Arm Light 0

4 4 0
2 2 2