Velliyamkallu Heritage Park- Restoration Works

Detailed Estimate
(Cost Index Applied for this estimate is 37.25%)
Sl No Description Rate

1 Strengthening of footings and maintenance of deck portion 510,504.48

2 Maintenance work for Ticket Cpunter 33,991.65

3 Landscaping of the area 659,781.35

4 Ramp and DR Strengthening 305,039.07

5 New Ramp Construction 108,546.28

6 Open Stage Platform 277,128.14

7 Beautification of Entrance Arch 17,551.50

8 Lighting of Pathway with Cabling Charges 387,061.34

9 Waste Bins 25,500.00

10 Steel Benches 79,500.00

11 Pump and Accessories 75,000.00

12 Selfie Point 120,400.00

13 Other Accessories 408,733.33

14 Kids Playing Equipments 30,000.00

15 Back wall strengthening near pavilion area 629,209.60

16 Pavilion Area 191,008.54

Total 3,858,955

GST (12%) 463,075

GRAND TOTAL 4,322,030

 Strengthening of Footings and Maintenance of Deck Area

DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

FOOTINGS
1 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 25 0.85 1.6 34 221.89 sqm 7544
Painting with silicon & acrylic emulsion based water thinnable sealer of
2 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 25 0.85 1.6 34 115.6 sqm 3930
surfaces:Two coats

Finishing with Epoxy paint (two or more coats) at all locations prepared
3 13.52.2 and applied as per manufacturer's specifications including appropriate 25 0.85 1.6 34 159.73 sqm 5431
priming coat, preparation of surface, etc. complete.On concrete work

RETAINING WALL

Random rubble masonry with hard stone in foundation and plinth

4 7.1.1 including levelling up with cement concrete 1:6:12 (1 cement : 6 coarse 1 50 0.3 2 30 5088.14 cum 152644
sand : 12 graded stone aggregate 20 mm nominal size) up to plinth level
with:Cement mortar 1:6 (1 cement : 6 coarse sand)
Providing and laying in position cement concrete of specified grade
excluding the cost of centering and shuttering - All work up to plinth
5 4.1.8 1 50 0.3 2 30 5745.42 cum 172363
level:1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate 40
nominal size)
 Maintenance work of Ticket Counter

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Providing and fixing M.S. Grills of required pattern in frames of windows etc. with
M.S. flats, square or round bars etc. including priming coat with approved steel
7 OD_MR 1 1.20 2.10 45.36 247.12 kg 11209.36
primer all complete.Fixed to openings/ wooden frames with rawl plugs screws etc
including all cost of fittings of the grill door to the stone wall by drilling

8 8.6 Mirror polishing on marble work/ granite work/stone work where ever required to 1 3.00 3.00 9.00 297.01 sqm 2673.09
give high gloss finish complete.

9 13.67.1 Varnishing with varnish of approved brand and manufacture :Two or more coats of 8 3.00 3.00 72.00 147.35 sqm 10609.20
glue sizing with copal varnish over an under coat of flatting varnish
Providing and supplying safes for ticket counter with given specifiations: Height:
255 mm, Width: 360 mm, Depth: 325 mm
Volume: 20 liters, Weight: 20 kilograms
10 OD_MR 1 1.00 9500.00 no 9500.00
2 shooting bolts for extra protection
Powder coated finish with attractive fascia
6 lever lock
TOTAL 33992
 Landscaping of the Area

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Clearing grass and removal of the rubbish up to a distance of 50 m outside the

11 2.32 1 150 35.8 5370 4.68 sqm 25132
periphery of the area cleared.

Clearing jungle including uprooting of rank vegetation, grass, brush wood,

12 2.31 trees and saplings of girth up to 30 cm measured at a height of 1 m above 1 150 35.8 5370 9.24 sqm 49619
ground level and removal of rubbish up to a distance of 50 m outside the
periphery of the area cleared
Plantation of Hedge at site i/c watering and removal of unsaverieable
13 OD_MR materials as per direction of officer in charge (including cost of plant & water 200 200 427.5 no 85500
)
Surface dressing of the ground including removing vegetation and in-
14 2.28.1 equalities not exceeding 15 cm deep and disposal of rubbish, lead up to 50 m 1 50 10 500 17.9 sqm 8950
and lift up to 1.5 m.All kinds of soil

Providing & laying Selection no. 1 grass turf with earth 50mm to 60mm
thickness of existing ground prepared with proper level and ramming with
15 OD_MR tools wooden and than rolling the surface with light roller make the surface 1 50 10 500 158.79 sqm 79395
smoothen and light watering the same, with sprinkler and maintenance for 30
days or more till the grass established properly as per direction of officer in
charge.

 Anti termite treatment of lawn area through premise 30.50% I P. one liter
16 30.2.56 premise diluted in 499 liters water and applying solution @ 1.00 litre solution 1 50 10 500 9.05 sqm 4525
per sqm lawn or bed area.(two application) i/c cost of chemical)and as per
direction of officer-in-charge.

Earth work in excavation by mechanical means (Hydraulic excavator )/

manual means over areas (exceeding 30 cm in depth, 1.5 m in width as well
17 2.7.1 1 100 2.5 250 283.6 cum 70900
as 10 sqm on plan) including disposal of excavated earth, lead up to 50 m and
lift up to 1.5 m, disposed earth to be levelled and neatly dressed.Ordinary
rock

Providing and fixing 10x10x7.50 cm Granite stone block hand cut and chisel
dressed on top, for paving in floors, drains etc. laid over 20mm thick base
18 16.92 1 70 2.5 175 1790.09 sqm 313266
mortar 1:4 (1 cement : 4 coarse sand) with joints 10 mm wide filled with
same mortar including ruled pointing etc. complete as per direction of
engineer-in-charge

 Providing and laying matt finished vitrified tile of size 100x100x16mm

having water absorption less than 0.5% and conforming to IS: 15622 of
19 16.88 approved make in all colours and shades in out door floors such as footpath, 1 8 2.6 20.8 1081.5 sqm 22495
court yard multi models etc., laid on 20 mm thick base of cement mortar 1:4
(1 cement : 4 coarse sand) in all shapes & patterns including grouting the
joints with white cement mixed with matching pigments etc. complete as
direction of Engineer-in-Charge
TOTAL
659781
 Ramp and DR Masonry Strengthening

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Clearing grass and removal of the rubbish up to a distance of 50 m outside the

20 2.32 1 8 3 24 4.68 sqm 112
periphery of the area cleared.

Demolishing cement concrete manually / by mechanical means including

21 15.2.2 disposal of material within 50 metres lead as per direction of Engineer - in- 1 8 1.5 12 789.23 cum 9471
Charge.Nominal concrete 1:4:8 leaner mix ( including equivalent design mix)

Dismantling tile work in floors and roofs laid in cement mortar including
22 15.23.1 stacking material within 50 metres lead.For thickness of tiles 10 mm to 25 9 8 1.5 108 40.48 sqm 4372
mm

Random rubble masonry with hard stone in foundation and plinth including
23 7.1.1 levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 1 6 0.45 1.3 3.51 5088.14 cum 17859
graded stone aggregate 20 mm nominal size) up to plinth level with:Cement
mortar 1:6 (1 cement : 6 coarse sand)

Providing and laying in position cement concrete of specified grade excluding

24 4.1.8 the cost of centering and shuttering - All work up to plinth level:1:4:8 (1 1 6 0.45 0.2 0.54 5745.42 cum 3103
cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size)

25 5.23 Smooth finishing of the exposed surface of RCC work with 6mm thick 1 6 0.45 2.7 184.49 sqm 498
cement mortar 1:3 ( cement : 3 fine sand).
Ramp Area

Earth work in excavation by mechanical means (Hydraulic excavator)/manual

means over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10
26 2.6.1 1 8 1.5 0.3 3.6 161.59 cum 582
sqm on plan) including disposal of excavated earth, lead up to 50 m and lift
up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of soil

Providing and laying in position cement concrete of specified grade excluding

27 4.1.8 the cost of centering and shuttering - All work up to plinth level:1:4:8 (1 1 19 0.45 0.3 2.565 5745.42 cum 14737
cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size)

Centering and shuttering including strutting, propping etc. and removal of

28 4.3.1 1 19 0.3 5.7 248.84 sqm 1418
form work for:Foundations, footings, bases for columns
Providing and laying in position specified grade of reinforced cement
concrete, excluding the cost of centering, shuttering, finishing and
29 5.1.3 1 19 0.45 8.55 7406.25 cum 63323
reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)
Centering and shuttering including strutting, etc. and removal of form
30 5.9.2 for:Walls (any thickness) including attached pilasters, butteresses, plinth and 1 19 0.3 5.7 485.74 sqm 2769
string courses etc.
 Steel reinforcement for R.C.C work including straightening, cutting, bending,
31 5.22.6 placing in position and binding all complete upto plinth levelThermo - 855 72.62 kg 62090
Mechanically Treated bars of grade Fe-500D or more

 Solid block masonry using pre cast solid blocks ( Factory made) of size
40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for
32 50.6.3.1 1 19 0.1 1.3 2.47 5601.79 cum 13836
foundation and plinth for 10 cm thick wall in CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
33 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 2 8 1.3 20.8 221.89 sqm 4615
Painting with silicon & acrylic emulsion based water thinnable sealer of
34 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 2 8 1.3 20.8 115.6 sqm 2404
surfaces:Two coats
Finishing with Epoxy paint (two or more coats) at all locations prepared and
35 13.52.2 applied as per manufacturer's specifications including appropriate priming 2 8 1.3 20.8 159.73 sqm 3322
coat, preparation of surface, etc. complete.On concrete work

Filling available excavated earth (excluding rock) in trenches, plinth, sides of

foundation etc. in layers not exceeding 20 cm in depth, consolidating each
36 2.25 1 7.8 1.3 1.3 13.182 161.34 cum 2127
deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5
m.

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate)finished with a floating coat of neat cement, including cement
37 OD_MR 1 8 1.5 12 488.5 sqm 5862
slurry, but excluding the cost of nosing of steps etc. complete.40 mm thick
with 20 mm nominal size stone aggregate

Providing and laying matt finished vitrified tile of size 300x300x9.8mm

having with water absorption less than 0.5% and conforming to IS: 15622 of
approved make in all colours and shades in for outdoor floors such as
38 16.89 footpath, court yard, multi models location etc., laid on 20mm thick base of 1 7.4 1.2 8.88 980.2 sqm 8704
cement mortar 1:4 (1 cement : 4 coarse sand) in all shapes & patterns
including grouting the joints with white cement mixed with matching
pigments etc. complete as per direction of Engineer-in-Charge.

Providing and laying tactile tile (for vision impaired persons as per standards)
of size 300x300x9.8mm having with water absorption less than 0.5% and
conforming to IS: 15622 of approved make in all colours and shades in for
39 16.90. outdoor floors such as footpath, court yard, multi modals location etc., laid on 3.12 1860.91 sqm 5806
20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed with
matching pigments etc. complete as per direction of Engineer-in-Charge.

Grouting the joints of flooring tiles having joints of 3 mm width, using epoxy
grout mix 0.70 kg of organic coated filler of desired shade (0.10 kg of
40 11.48.2 1 8 1.5 12 214.32 sqm 2572
hardener and 0.20 kg of resin per kg). including filling /grouting and finishing
complete as per direction of Engineer-in-charge.Size of Tile 600x600 mm
 Floor polishing on masonry or concrete floors with was polish of approved
41 13.70.0 1 8 1.5 12 55.81 sqm 670
brand and manufacture .

Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes,
channels, plates etc., including welding, grinding, buffing, polishing and
making curvature (wherever required) and fitting the same with necessary
stainless steel nuts and bolts complete, i/c fixing the railing with necessary
42 10.28 accessories & stainless steel dash fasteners, stainless steel bolts etc., of 1 16 16 4674.1 m 74786
required size on the top of the floor or the side of waist slab with suitable
arrangement as per approval of Engineer-in-charge, (for payment purpose
only weight of stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.)

TOTAL
305039
 New Ramp Construction

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Clearing grass and removal of the rubbish up to a distance of 50 m outside the

43 2.32 1 6 3 18 4.68 sqm 84
periphery of the area cleared.

Earth work in excavation by mechanical means (Hydraulic excavator)/manual

means over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10
44 2.6.1 1 13 0.3 0.3 1.17 161.59 cum 189
sqm on plan) including disposal of excavated earth, lead up to 50 m and lift
up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of soil

Random rubble masonry with hard stone in foundation and plinth including
45 7.1.1 levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 1 13 0.3 0.3 1.17 5088.14 cum 5953
graded stone aggregate 20 mm nominal size) up to plinth level with:Cement
mortar 1:6 (1 cement : 6 coarse sand)

Providing and laying in position cement concrete of specified grade excluding

46 4.1.8 the cost of centering and shuttering - All work up to plinth level:1:4:8 (1 1 13 0.3 0.1 0.39 5745.42 cum 2241
cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size)

Centering and shuttering including strutting, propping etc. and removal of

47 4.3.1 1 13 0.1 1.3 248.84 sqm 323
form work for:Foundations, footings, bases for columns
Providing and laying in position specified grade of reinforced cement
concrete, excluding the cost of centering, shuttering, finishing and
48 5.1.3 1 5 1.5 0.2 1.5 7406.25 cum 11109
reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)

Centering and shuttering including strutting, etc. and removal of form

49 5.9.2 for:Walls (any thickness) including attached pilasters, butteresses, plinth and 1 13 0.2 2.6 485.74 sqm 1263
string courses etc.
Steel reinforcement for R.C.C work including straightening, cutting, bending,
50 5.22.6 placing in position and binding all complete upto plinth levelThermo - 150 72.62 kg 10893
Mechanically Treated bars of grade Fe-500D or more

 Solid block masonry using pre cast solid blocks ( Factory made) of size
40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for
51 50.6.3.1 1 13 0.1 1 1.3 5601.79 cum 7282
foundation and plinth for 10 cm thick wall in CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
52 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 1 13 1 13 221.89 sqm 2885
Painting with silicon & acrylic emulsion based water thinnable sealer of
53 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 1 13 1 13 115.6 sqm 1503
surfaces:Two coats
Finishing with Epoxy paint (two or more coats) at all locations prepared and
54 13.52.2 applied as per manufacturer's specifications including appropriate priming 1 13 1 13 159.73 sqm 2076
coat, preparation of surface, etc. complete.On concrete work
 Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundation etc. in layers not exceeding 20 cm in depth, consolidating each
55 2.25 1 4.8 1.3 6.24 161.34 cum 1007
deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5
m.

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate)finished with a floating coat of neat cement, including cement
56 OD_MR 1 5 1.5 7.5 488.5 sqm 3664
slurry, but excluding the cost of nosing of steps etc. complete.40 mm thick
with 20 mm nominal size stone aggregate

Providing and laying matt finished vitrified tile of size 300x300x9.8mm

having with water absorption less than 0.5% and conforming to IS: 15622 of
approved make in all colours and shades in for outdoor floors such as
57 16.89 footpath, court yard, multi models location etc., laid on 20mm thick base of 1 4.4 1.2 5.28 980.2 sqm 5175
cement mortar 1:4 (1 cement : 4 coarse sand) in all shapes & patterns
including grouting the joints with white cement mixed with matching
pigments etc. complete as per direction of Engineer-in-Charge.

Providing and laying tactile tile (for vision impaired persons as per standards)
of size 300x300x9.8mm having with water absorption less than 0.5% and
conforming to IS: 15622 of approved make in all colours and shades in for
58 16.90. outdoor floors such as footpath, court yard, multi modals location etc., laid on 2.22 1860.91 sqm 4131
20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed with
matching pigments etc. complete as per direction of Engineer-in-Charge.

Grouting the joints of flooring tiles having joints of 3 mm width, using epoxy
grout mix 0.70 kg of organic coated filler of desired shade (0.10 kg of
59 11.48.2 1 5 1.5 7.5 214.32 sqm 1607
hardener and 0.20 kg of resin per kg). including filling /grouting and finishing
complete as per direction of Engineer-in-charge.Size of Tile 600x600 mm

Floor polishing on masonry or concrete floors with was polish of approved

60 13.70.0 1 5 1.5 7.5 55.81 sqm 419
brand and manufacture .

Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes,
channels, plates etc., including welding, grinding, buffing, polishing and
making curvature (wherever required) and fitting the same with necessary
stainless steel nuts and bolts complete, i/c fixing the railing with necessary
61 10.28 accessories & stainless steel dash fasteners, stainless steel bolts etc., of 1 10 10 4674.1 m 46741
required size on the top of the floor or the side of waist slab with suitable
arrangement as per approval of Engineer-in-charge, (for payment purpose
only weight of stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.)

TOTAL
108546
 Open Stage Platform

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Clearing grass and removal of the rubbish up to a distance of 50 m outside the

62 2.32 1 13.8 7.26 100.188 4.68 sqm 469
periphery of the area cleared.

Earth work in excavation by mechanical means (Hydraulic excavator)/manual

means over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10
63 2.6.1 1 7.26 4.5 0.45 14.7015 161.59 cum 2376
sqm on plan) including disposal of excavated earth, lead up to 50 m and lift
up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of soil

Random rubble masonry with hard stone in foundation and plinth including
64 7.1.1 levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 1 7.26 4.5 0.45 14.7015 5088.14 cum 74803
graded stone aggregate 20 mm nominal size) up to plinth level with:Cement
mortar 1:6 (1 cement : 6 coarse sand)

Providing and laying in position cement concrete of specified grade excluding

65 4.1.8 the cost of centering and shuttering - All work up to plinth level:1:4:8 (1 1 7.26 4.5 0.2 6.534 5745.42 cum 37541
cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size)

Centering and shuttering including strutting, propping etc. and removal of

66 4.3.1 1 23.52 0.2 4.704 248.84 sqm 1171
form work for:Foundations, footings, bases for columns
Providing and laying in position specified grade of reinforced cement
concrete, excluding the cost of centering, shuttering, finishing and
67 5.1.3 1 23.52 0.3 0.3 2.1168 7406.25 cum 15678
reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)

Centering and shuttering including strutting, etc. and removal of form

68 5.9.2 for:Walls (any thickness) including attached pilasters, butteresses, plinth and 1 23.52 0.3 7.056 485.74 sqm 3427
string courses etc.
Steel reinforcement for R.C.C work including straightening, cutting, bending,
69 5.22.6 placing in position and binding all complete upto plinth levelThermo - 211.68 72.62 kg 15372
Mechanically Treated bars of grade Fe-500D or more

 Solid block masonry using pre cast solid blocks ( Factory made) of size
40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for
70 50.6.3.1 1 23.52 0.3 0.3 2.1168 5601.79 cum 11858
foundation and plinth for 10 cm thick wall in CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
71 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 1 23.52 0.3 7.056 221.89 sqm 1566
Painting with silicon & acrylic emulsion based water thinnable sealer of
72 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 1 23.52 0.3 7.056 115.6 sqm 816
surfaces:Two coats
Finishing with Epoxy paint (two or more coats) at all locations prepared and
73 13.52.2 applied as per manufacturer's specifications including appropriate priming 1 23.52 0.3 7.056 159.73 sqm 1127
coat, preparation of surface, etc. complete.On concrete work
 Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundation etc. in layers not exceeding 20 cm in depth, consolidating each
74 2.25 1 6.66 4.2 27.972 161.34 cum 4513
deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5
m.

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate)finished with a floating coat of neat cement, including cement
75 11.3.1 1 7.26 4.5 32.67 488.5 sqm 15959
slurry, but excluding the cost of nosing of steps etc. complete.40 mm thick
with 20 mm nominal size stone aggregate

Providing and laying matt finished vitrified tile of size 300x300x9.8mm

having with water absorption less than 0.5% and conforming to IS: 15622 of
approved make in all colours and shades in for outdoor floors such as
76 16.89 footpath, court yard, multi models location etc., laid on 20mm thick base of 1 7.26 4.5 32.67 980.2 sqm 32023
cement mortar 1:4 (1 cement : 4 coarse sand) in all shapes & patterns
including grouting the joints with white cement mixed with matching
pigments etc. complete as per direction of Engineer-in-Charge.

Grouting the joints of flooring tiles having joints of 3 mm width, using epoxy
grout mix 0.70 kg of organic coated filler of desired shade (0.10 kg of
77 11.48.2 1 7.26 4.5 32.67 214.32 sqm 7002
hardener and 0.20 kg of resin per kg). including filling /grouting and finishing
complete as per direction of Engineer-in-charge.Size of Tile 600x600 mm

Floor polishing on masonry or concrete floors with was polish of approved

78 13.70.0 1 7.26 4.5 32.67 55.81 sqm 1823
brand and manufacture .
RAMP TO STAGE

Earth work in excavation by mechanical means (Hydraulic excavator)/manual

means over areas (exceeding 30 cm in depth, 1.5 m in width as well as 10
79 2.6.1 1 7 0.3 0.45 0.945 161.59 cum 153
sqm on plan) including disposal of excavated earth, lead up to 50 m and lift
up to 1.5 m, disposed earth to be levelled and neatly dressed.All kinds of soil

Random rubble masonry with hard stone in foundation and plinth including
80 7.1.1 levelling up with cement concrete 1:6:12 (1 cement : 6 coarse sand : 12 1 7 0.3 0.3 0.63 5088.14 cum 3206
graded stone aggregate 20 mm nominal size) up to plinth level with:Cement
mortar 1:6 (1 cement : 6 coarse sand)

Providing and laying in position cement concrete of specified grade excluding

81 4.1.8 the cost of centering and shuttering - All work up to plinth level:1:4:8 (1 1 7 0.3 0.2 0.42 5745.42 cum 2413
cement : 4 coarse sand : 8 graded stone aggregate 40 nominal size)

Centering and shuttering including strutting, propping etc. and removal of

82 4.3.1 1 7 0.2 1.4 248.84 sqm 348
form work for:Foundations, footings, bases for columns
Providing and laying in position specified grade of reinforced cement
concrete, excluding the cost of centering, shuttering, finishing and
83 5.1.3 1 2 1.5 0.2 0.6 7406.25 cum 4444
reinforcement - All work up to plinth level:1:2:4 ( 1 cement : 2 coarse sand :
4 graded stone aggregate 20 mm nominal size)
 Centering and shuttering including strutting, etc. and removal of form
84 5.9.2 for:Walls (any thickness) including attached pilasters, butteresses, plinth and 1 7 0.2 1.4 485.74 sqm 680
string courses etc.
Steel reinforcement for R.C.C work including straightening, cutting, bending,
85 5.22.6 placing in position and binding all complete upto plinth levelThermo - 60 72.62 kg 4357
Mechanically Treated bars of grade Fe-500D or more

 Solid block masonry using pre cast solid blocks ( Factory made) of size
40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for
86 50.6.3.1 1 7 0.3 0.3 0.63 5601.79 cum 3529
foundation and plinth for 10 cm thick wall in CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
87 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 1 7 0.3 2.1 221.89 sqm 466
Painting with silicon & acrylic emulsion based water thinnable sealer of
88 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 1 7 0.3 2.1 115.6 sqm 243
surfaces:Two coats
Finishing with Epoxy paint (two or more coats) at all locations prepared and
89 13.52.2 applied as per manufacturer's specifications including appropriate priming 1 7 0.3 2.1 159.73 sqm 335
coat, preparation of surface, etc. complete.On concrete work
Filling available excavated earth (excluding rock) in trenches, plinth, sides of
foundation etc. in layers not exceeding 20 cm in depth, consolidating each
90 2.25 1 1.4 0.9 0.3 0.378 161.34 cum 61
deposited layer by ramming and watering, lead up to 50 m and lift up to 1.5
m.

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate)finished with a floating coat of neat cement, including cement
91 OD_MR 1 2 1.5 3 488.5 sqm 1466
slurry, but excluding the cost of nosing of steps etc. complete.40 mm thick
with 20 mm nominal size stone aggregate

Providing and laying matt finished vitrified tile of size 300x300x9.8mm

having with water absorption less than 0.5% and conforming to IS: 15622 of
approved make in all colours and shades in for outdoor floors such as
92 16.89 footpath, court yard, multi models location etc., laid on 20mm thick base of 1 1.4 1.2 1.68 980.2 sqm 1647
cement mortar 1:4 (1 cement : 4 coarse sand) in all shapes & patterns
including grouting the joints with white cement mixed with matching
pigments etc. complete as per direction of Engineer-in-Charge.

Providing and laying tactile tile (for vision impaired persons as per standards)
of size 300x300x9.8mm having with water absorption less than 0.5% and
conforming to IS: 15622 of approved make in all colours and shades in for
93 16.90. outdoor floors such as footpath, court yard, multi modals location etc., laid on 1 1.32 1860.91 sqm 2456
20mm thick base of cement mortar 1:4 (1 cement : 4 coarse sand) in all
shapes & patterns including grouting the joints with white cement mixed with
matching pigments etc. complete as per direction of Engineer-in-Charge.
 Grouting the joints of flooring tiles having joints of 3 mm width, using epoxy
grout mix 0.70 kg of organic coated filler of desired shade (0.10 kg of
94 11.48.2 1 2 1.5 3 214.32 sqm 643
hardener and 0.20 kg of resin per kg). including filling /grouting and finishing
complete as per direction of Engineer-in-charge.Size of Tile 600x600 mm

Floor polishing on masonry or concrete floors with was polish of approved

95 13.70.0 1 2 1.5 3 55.81 sqm 167
brand and manufacture .

Providing and fixing stainless steel (Grade 304) railing made of Hollow tubes,
channels, plates etc., including welding, grinding, buffing, polishing and
making curvature (wherever required) and fitting the same with necessary
stainless steel nuts and bolts complete, i/c fixing the railing with necessary
96 10.28 accessories & stainless steel dash fasteners, stainless steel bolts etc., of 4 4 4674.1 m 18696
required size on the top of the floor or the side of waist slab with suitable
arrangement as per approval of Engineer-in-charge, (for payment purpose
only weight of stainless steel members shall be considered excluding fixing
accessories such as nuts, bolts, fasteners etc.)

STEPS TO STAGE
 Solid block masonry using pre cast solid blocks ( Factory made) of size
40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for
97 50.6.3.1 2 1.5 0.3 0.15 0.135 5601.79 cum 756
foundation and plinth for 10 cm thick wall in CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
98 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 4 1.5 0.3 1.8 221.89 sqm 399
Painting with silicon & acrylic emulsion based water thinnable sealer of
99 13.51.2 approved brand and manufacture on wet or patchy portion of plastered 4 1.5 0.3 1.8 115.6 sqm 208
surfaces:Two coats
Finishing with Epoxy paint (two or more coats) at all locations prepared and
100 13.52.2 applied as per manufacturer's specifications including appropriate priming 4 1.5 0.3 1.8 159.73 sqm 288
coat, preparation of surface, etc. complete.On concrete work

Cement concrete flooring 1:2:4 (1 cement : 2 coarse sand : 4 graded stone

aggregate)finished with a floating coat of neat cement, including cement
101 OD_MR 4 1.5 0.3 1.8 488.5 sqm 879
slurry, but excluding the cost of nosing of steps etc. complete.40 mm thick
with 20 mm nominal size stone aggregate

Providing and laying matt finished vitrified tile of size 300x300x9.8mm

having with water absorption less than 0.5% and conforming to IS: 15622 of
approved make in all colours and shades in for outdoor floors such as
102 16.89 footpath, court yard, multi models location etc., laid on 20mm thick base of 4 1.5 0.3 1.8 980.2 sqm 1764
cement mortar 1:4 (1 cement : 4 coarse sand) in all shapes & patterns
including grouting the joints with white cement mixed with matching
pigments etc. complete as per direction of Engineer-in-Charge.

TOTAL
277128
 Beautification of Entrance Arch

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Clearing grass and removal of the rubbish up to a distance of 50 m outside the

103 2.32 1 20 20 400 4.68 sqm 1872
periphery of the area cleared.

Earth work in surface excavation not exceeding 30 cm in depth but exceeding

104 2.1.1 1.5m in width as well as 10 sqm on plan including disposal of excavated earth 2 7 3 42 68 sqm 2856
up to 50 m and lift up to 1.5 m, disposed soil to be levelled and neatly
dressed:All Kinds of soil
Plantation of creepers at site i/c watering and removal of unsaverieable
105 OD_MR materials as per direction of officer in charge (including cast of plant & 30 30 427.45 no 12824
water )Cost of plantation per plants
TOTAL
17552
Lighting of pathway with cabling charges
 WASTE BINS
DSR
Sl No Description No L B H Qty Rate Unit Amount
Code
Suppplying and erecting Waste bins of approved brand and quality
113 MR 3 3 8500 each 25500
of 10 litre capacity
TOTAL 25500
 STEEL BENCHES

Sl No DSR Code Description No L B H Qty Rate Unit Amount

Supplying and providing steel benches of given specifications:Dimensions: H 32 x

W 47 x D 22; Seating Height-18
(all dimensions in inches)

Weight: 19.5 KG

Warranty: 12 Months' Warranty

Assembly: Carpenter Assembly

114 15.2.2 Primary Material: Metal 5 5 15900 cum 79500

Room Type: Outdoor Furniture

Height: 32.0 inches

Width: 47.0 inches

Depth: 22.0 inches

Seating Height: 18

TOTAL 79500.00
 PUMP AND ACESSORIES

DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

115 OD_MR Cost of pump and accessories (3 HP) LS 1 75000 NO 75000

TOTAL 75000
 SELFIE POINT- HORIZONTAL

DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

Suppying providing and erecting I-sections in rectangular

shape including all cot of applying primar and epoxy paint and
all cost of lettering on the frame with cost of providing rotating
facility for the frame with motor base inclusive of cost of
footing for the structure. Base footing bottom slab 1.5 x 1.5
116 OD_MR LS LS 120400 No 120400
x .3 m with box reinforcement and 400 x 400 m with 16 mm x
8 n0s in 1.5 m long and slow speed motor at 1.5 HP Single
phase with slow rotationfitting and frame with bottom 12 cm
ISMB at 2 nos. and side frame with 100 mm box pipe and 1.5
mm G.I plate cover

TOTAL 120400
 OTHER ACCESSORIES
DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

HIKVISION IP Bullet / Doom camera :

2 Megapixel/ 1080P with IR-CUT, low Illumination,Plastic
117 OD_MR 8 8 41966.7 each 335733
housing, ,Luc @F1.2,0 lux with IR , True Day & Night/1P66 Size :
70×154.2×60.5 mm (2.8” × 6.2” × 2.4”)watter proof

118 OD_MR Supplying and providing water kiosks 1 1 25000.0 no 25000

119 OD_MR Incinerator 1 1 48000.0 no 48000

TOTAL 408733
 Kids Playing Equipments
DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

120 OD_MR Maintenance works for park sliders and other kids equipmets LS LS 30000.0 LS 30000

TOTAL 30000
 BACK WALL STRENGTHENING NEAR PAVILION AREA
DSR
Sl No Description No L B H Qty Rate Unit Amount
Code

Earth work in surface excavation not exceeding 30 cm in depth but

exceeding 1.5m in width as well as 10 sqm on plan including 68 sqm
121 2.6.1 1 32 15 480 32640
disposal of excavated earth up to 50 m and lift up to 1.5 m, disposed
soil to be levelled and neatly dressed:All Kinds of soil

Clearing grass and removal of the rubbish up to a distance of 50 m 4.68 sqm

122 2.32 1 32 15 480 2246.4
outside the periphery of the area cleared.

Banking excavated earth in layers not exceeding 20 cm in depth,

breaking clods, watering, rolling each layer with 1/2 tonne roller, or
wooden or steel rammers, and rolling every 3rd and top-most layer
123 2.3.1 1 32 15 480 346.09 cum 166123.2
with power roller of minimum 8 tonnes and dressing up, in
embankments for roads, flood banks, marginal banks, and guide
banks etc., lead up to 50 m and lift up to 1.5 m :All kinds of soil

Uprooting rank vegetation and weeds by digging the area to a depth

of 60 cm, removing all weeds and other growth with roots by
forking repeatedly, breaking clods, rough dressing, flooding with
124 30.2.12 1 200 45.8 sqm 9160
water, uprooting fresh growths after 10 to 15 days and then fine
dressing for planting new grass, including disposal of all rubbish
with all leads and lifts.

Preparation of beds for hedging and shrubbery by excavating 60 cm

deep and trenching the excavated base to a further depth of 30 cm,
refilling the excavated earth after breaking clods and mixing with
sludge or manure in the ratio of 8:1 (8 parts of stacked volume of
earth after reduction by 20% : one part of stacked volume of sludge
or manure after reduction by 8%), flooding with water, filling with
125 30.2.13 1 32 15 480 873 cum 419040
earth if necessary, watering and finally fine dressing, leveling etc.
including stacking and disposal of materials declared unserviceable
and surplus earth by spreading and leveling as directed, within a lead
of 50 m, lift up to 1.5 m complete (cost of sludge, manure or extra
earth to be paid for separately). including cost of providing lawn at
the area

629210
 PAVILION AREA MAINTENANCE

Sl No DSR Code Description No L B H Qty Rate Unit Amount

126 8.6 Mirror polishing on marble work/ granite work/stone work where ever required to 1 21.98 4.3 94.514 297.01 sqm 28072
give high gloss finish complete.

127 13.67.1 Varnishing with varnish of approved brand and manufacture :Two or more coats of 1 21.98 4.3 94.514 147.35 sqm 13927
glue sizing with copal varnish over an under coat of flatting varnish

Washed stone grit plaster on exterior walls height upto 10 metre above ground level,
in two layers, under layer 12 mm cement plaster 1:4 ( 1 cement : 4 coarse sand),
128 13.72 furrowing the under layer with scratching tool, applying cement slurry on the under 16 0.7222 3 34.6656 747.47 sqm 25911
layer @ 2 kg of cement per square metre, top layer 15 mm cement plaster 1:1/2:2 ( 1
cement : 1/2 coarse sand : 2 stone chipping 10 mm nominal size), in panels with
groove all around as per approved pattern including scrubbing and washing the top
layer with brushes and water to expose the stone chippings, complete as per
specification and direction of Engineer-in-charge (payment for providing grooves
shall be made separately).

129 2.1.1 Earth work in surface excavation not exceeding 30 cm in depth but exceeding 1.5m 1 16.328 5.20 84.91 68.00 sqm 5773.58
in width as well as 10 sqm on plan including disposal of excavated earth up to 50 m
and lift up to 1.5 m, disposed soil to be levelled and neatly dressed:All Kinds of soil

130 2.25  Filling available excavated earth (excluding rock) in trenches, plinth, sides of 1 16.328 0.60 9.80 161.34 cum 1580.62
foundation etc. in layers not exceeding 20 cm in depth, consolidating each deposited
layer by ramming and watering, lead up to 50 m and lift up to 1.5 m.
Surface dressing of the ground including removing vegetation and in-equalities not
131 2.28.1 exceeding 15 cm deep and disposal of rubbish, lead up to 50 m and lift up to 1.5 1 16.328 5.20 84.91 17.90 sqm 1519.81
m.All kinds of soil

132 2.32 Clearing grass and removal of the rubbish up to a distance of 50 m outside the 1 16.328 5.20 84.91 4.68 sqm 397.36
periphery of the area cleared.
Providing and laying in position cement concrete of specified grade excluding the
133 4.1.8 cost of centering and shuttering - All work up to plinth level:1:4:8 (1 cement : 4 2 5.20 0.20 0.20 0.42 5745.42 cum 2390.09
coarse sand : 8 graded stone aggregate 40 nominal size)

 Hollow block masonry using pre cast solid blocks (factory made) of size
134 50.6.6.2 40x20x10cm or nearest available size confirming to IS 2185 part I of 1979 for Super 4 5.20 0.10 0.60 1.25 5181.21 cum 6466.15
structure up to floor two level for 10 cm thick wall in: CM 1:6 ( 1 cement : 6 coarse
sand) including cost of scaffolding etc complete
135 13.1.1 12 mm cement plaster of mix:1:4 ( 1 cement : 4 fine sand) 8 5.20 0.60 24.96 221.89 sqm 5538.37

136 13.37.1 8 5.20 0.60 24.96 22.13 sqm 552.36

White washing with lime to give an even shade:New work (three or more coats)
 Finishing with Deluxe Multi surface paint system for interiors and exteriors using
primer as per manufacturers specifications:Two or more coats applied on walls @
137 13.48.1 1.25 ltr/10 sqm over and including one coat of special primer applied @ 0.75 ltr /10 8 5.20 0.60 8.00 126.95 sqm 1015.60
sqm

Providing & laying Selection no. 1 grass turf with earth 50mm to 60mm thickness
of existing ground prepared with proper level and ramming with tools wooden and
138 30.2.34 than rolling the surface with light roller make the surface smoothen and light 1 20.00 20.00 400.00 98.79 sqm 39516.00
watering the same, with sprinkler and maintenance for 30 days or more till the grass
established properly as per direction of officer in charge.

Providing & fixing of White River (Stone) Pables size of 2" to 2.50" dia in natural
139 30.2.50 colour at site of work including loading, unloading, carriage and all taxes paid 5.00 705.77 qtl 3528.85
etc.and as per direction of officer in charge.

Plantation of Trees, Shrubs, and Hedge at site i/c watering and removal of
140 30.2.57.2 100 100.00 512.00 no 51200.00
unsaverieable material?s as per direction of officer in charge (excluding cast of plant
& water )Cost of plantation per Shrubs plants and providing creeperes all over

Anti termite treatment of lawn area through premise 30.50% I P. one liter premise
diluted in 499 liters water and applying solution @ 1.00 litre solution per sqm lawn
141 30.2.56 or bed area.(two application) i/c cost of chemical)and as per direction of officer-in- 1 20.00 20.00 400.00 9.05 sqm 3620.00
charge. Delete

TOTAL 191009