Abs Ph_3 Boq Rev. Jinde

ANAND UPALEKAR AND ASSOCIATES 1 PUNE MUNICIPAL CORPORATION

ANNABHAU SATHE MEMORIAL HALL AND SCHOOL,YERWADA PHASE 3 Page1

DATE 21/5/2012 File Name: "ABS-PH 3 .XLS"

ANAND UPALEKAR & ASSOCIATESArchitectA1, Teej Apartment,Senapati Bapat Marg, Pune411004, Tel. No. (020) 25659074

PUNE MUNICIPAL CORPORATION

S. NO. 4A/1, 4A/2, YERWADA, PUNE

(FOR PUNE MUNICIPAL CORPORATION)

SCHEDULE OF QUANTITIES

(PHASE-3)BILL OF QUANTITIES.

SL ITEM OF WORK DSR Page & UNIT QUANTITY RATE AMOUNT

Code No. (Rs.) (Rs.)

I) SCHOOL BUILDING

A)

Non DSR 1 Structural Steel for Supporting 21P/53179 Mt 9 69779.00 Rs. 628,011.00

Polycarbonate Sheet Space Frame ( Dake )

2 Non DSR Sqm 328 500.00 Rs. 164,000.00

B)

1 Excavation in Soil/Murum upto 1P/53109 Cum 14 230.00 Rs. 3,220.00 1.0 m Depth

2 PCC 1:3:6 bed 10P/53158 Cum 2.5 4039.00 Rs. 10,097.50

3 115 mm thick Brick Wall 23P/53206 Sqm 46 1160.00 Rs. 53,360.00

4 Water Proof Plaster on all sides 24P/53216 Sqm 77 386.00 Rs. 29,722.00 internally

5 Non DSR Rm 51 350.00 Rs. 17,850.00

C) GRANITE CLADDING FOR LIFT

1 Granite Cladding to external faces 62P/53415 Sqm 70 3350.00 Rs. 234,500.00 of Lift about 2.4 m high

D) Non DSR sqm 3200 140.00

E) Non DSR sqm 5000 715.00 Rs. 3,575,000.00

F Plumbing

PROPOSED CONSTRUCTION OF THE MEMORIAL BUILDING AND SCHOOL BUILDING AT

Scope:MEMORIAL HALL BUILDING REMAINING CIVIL WORKS + SCHOOL BUILDING FINISHING WORKS

NO.

ROOF COVERING WITH POLYCARBONATE SHEET

Multi walled Poly Carbonate Sheet 10 mm thick for roofing

Galvanised Iron GRATING ( hinged) as per design

Galvanised Iron GRATING ( hinged) as per design of 450 mm width

P/F of 2 coats internal paint with acrylic putty, primer of Nippon make

P/F of external textured paint with putty, primer of Nippon make including scaffolding




Code No. (Rs.) (Rs.) NO.

1 Providing & Fixing 13mm Bib cock Non DSR Nos 601 Providing & Fixing 13mm Angle Cock Non DSR Nos 701 Providing & Fixing 13mm Piller cock Non DSR Nos 301 Providing & Fixing 13mm Stop cock Non DSR Nos 20

Total of school building (I) Rs. 1,140,760.50





II) SITE DEVELOPMENT (EXTERNAL WORK)

A)

1 Demolition of Front side Rm 60 Rs. - Compound Wall or

4P/53134 Cum 35 446.00 Rs. 15,610.00

B) COMPOUND WALL ON FRONT SIDE (60 M)

1 Excavation for Foundation in Soil/ 1P/53109 Cum 52 230.00 Rs. 11,960.00 Murum (Upto 1.0 m Depth)

2 PCC 1:3:6 bed 10P/53158 Cum 6 4039.00 Rs. 24,234.00

3 UCR Ashlar Masonry( Khandki 5-2-2) 22P/53203 Cum 50 4854.00 Rs. 242,700.00

4 Brick Wall including Pillers 23P/53205 Cum 15 5560.00 Rs. 83,400.00

5 PCC 1:2:4 Coping 14P/55567 Cum 1.5 7300.00 Rs. 10,950.00

6 M.S. Grill (1.70 m high) 36P/53269 Kg 2000.00 91.00 Rs. 182,000.00

7 Sand Faced Plaster 24P/53214 Sqm 176.00 335.00 Rs. 58,960.00

8 Apex Paint exeernally 79P/53580 Sqm 176.00 300.00 Rs. 52,800.00

9 M.S. Sliding Gate & Wicket Gate Sqm 48.00 Rs. - or

36P/53265 Kg 3000.00 118.00 Rs. 354,000.00

C)

1 PCC 1:2:4 Coping on Side 14P/55567 Cum 10.00 7300.00 Rs. 73,000.00 Compound Walls

2 Apex Paint on both sides of 79P/53580 Sqm 1700.00 300.00 Rs. 510,000.00 Compound Wall

3 Footpath Tile ( Pavit ) Sqm 420.00 Rs. -

D) SITE FILLING (1400 SQM)

1 Filling the Front side of the Plot 8P/53149 Cum 140.00 359.00 Rs. 50,260.00 with Hard Murum brought fromOutside (about 400 mm high)

E)

1 PCC 1:3:6 sub base Concrete 10P/53158 Cum 140.00 4039.00 Rs. 565,460.00 about 100 mm thich

2 150 mm thick Tremix Concrete 10P/53163 Cum 210.00 5230.00 Rs. 1,098,300.00 Flooring in 1:2:4 Concrete

3 Extra Cost for Tremix Opernation 21P/53183 Sqm 1400.00 69.00 Rs. 96,600.00

DEMOLITION OF FRONT COMPOUND WALL (60 M)

COPING/PAINTING TO SIDE COMPOUND WALL (200+200=400 M)

TREMIX FLOORING ON FRONT AREA OF PLOT




Code No. (Rs.) (Rs.) NO.4 Nominal Reinforcement 20P/53178 Mt 9.00 69301.00 Rs. 623,709.00

5 Flooring Tiles in front of hall ( Pavit or Antiskid Granite ) Sqm 1000.00 0.00 Rs. -

6 RMC Transport P20/55626 M3 350.00 500.00 Rs. 175,000.00

7 RMC Pumping P20/55627 M3 350.00 350.00 Rs. 122,500.00

F) ENTRY STEPS

1 RCC M20 for Side Paradi about 14P/55568 Cum 3.00 7400.00 Rs. 22,200.00 450 mm high

2 Reinforcement 20P/53178 Mt 0.30 69301.00 Rs. 20,790.30


4 Apex Paint with Primer 79P/53580 Sqm 52.00 300.00 Rs. 15,600.00

5 Sqm 150.00 15000.00 Rs. 2,250,000.00

6 60P/53406 Sqm 212.00 7500.00 Rs. 1,590,000.00

7 Antiskid grooves for steps Rmt 860.00 17.00 Rs. 14,620.00

8 Edges grooves for steps Rmt 430.00 130.00 Rs. 55,900.00

G) FINISHING TO RETAINING WALL (22 Rm)

(Between Hall & Entrance Area)

1 Sand Faced Plaster on both sides 24P/5314 Sqm 58.00 335.00 Rs. 19,430.00

2 Apex Paint 79P/53580 Sqm 58.00 300.00 Rs. 17,400.00

H)

1 150 mm thick Tremix Concrete 10P/53163 Cum 20.00 5230.00 Rs. 104,600.00 Flooring in 1:2:4 Mix

2 Extra for Tremix Operation 21P/53183 Sqm 130.00 69.00 Rs. 8,970.00

3 Nominal Reinforcement 20P/53178 Mt 1.00 69301.00 Rs. 69,301.00

I) FINISH TO EXIT STAIRCASE

1 RCC M20 for Paradi (450 mm high) 14P/55568 Cum 1.50 7400.00 Rs. 11,100.00



4 Apex Paint 79P/53580 Sqm 30.00 300.00 Rs. 9,000.00

5 Sqm 20.00 15000.00 Rs. 300,000.00

6 60P/53406 Sqm 56.00 7500.00 Rs. 420,000.00

S.S.Railing as per design and of approved make

Non DSR Item approved

Marble for Treads/Risers/Landings( Makrana Basic Rate 4500/- m2 )



FINISHING TO RAMP TO BASEMENT (130 SQM)

S.S. Railing as per design and of approved make


Marble for Treads/Risers/Landings( Makrana Basic Rate 4500/- m2 )





7 Antiskid grooves for steps Rmt 400.00 17.00 Rs. 6,800.00

8 Edges grooves for steps Rmt 200.00 130.00 Rs. 26,000.00

J)

1 Excavation upto 1.0 m depth 1P/53109 Cum 33.00 230.00through Soil/Murum

2 Excavation between 1-2.0 m Depth 1P/53110 Cum 19.00 248.00through Soil/Murum

3 PCC 1:3:6 bed 10P/53158 Cum 5.00 4039.00

4 Plinth Filling

a) Murum brought from outside 8P/53149 Cum 5.00 359.00

b) Murum with available excavated 8P/53151 Cum 4.00 147.00earth

c) 230 mm thick Soling 8P/53150 Cum 7.00 450.00

d) PCC 1:4:8 sub base concrete 10P/53157 Cum 3.00 3604.00

5 Transportatin of Excess Excavated 4P/53127 Trip 5.00 644.00Earth

7 RCC M20 with Form work

a) Footing/Raft 14P/55563 Cum 5.00 5650.00b) RCC Wall 14P/55568 Cum 36.00 7400.00 Rs. 266,400.00 c) Column 14P/55566 Cum 2.00 7652.00 Rs. - d) Slab 14P/55569 Cum 7.00 7230.00 Rs. 50,610.00 e) Plinth Beam 14P/55565 Cum 4.00 6800.00 Rs. 27,200.00 f) Floor Beam 14P/55569 Cum 5.50 7230.00 Rs. 39,765.00 g) Lintel 14P/55567 Cum 1.00 7300.00 Rs. 7,300.00 h) Chajja 14P/55568 Cum 0.50 7400.00 Rs. 3,700.00


9 PCC 1:2:4 Coping 14P/55567 Cum 1 7300.00 Rs. 7,300.00

10 UCR Masonry in Foundation/Plinth 22P/53203 Cum 9 2896.00 Rs. 26,064.00

11 230 mm thick Brick Wall 23P/53205 Cum 10 5560.00 Rs. 55,600.00

12 115 mm thich Brick wall Fins 23P/53206 Sqm 3 1160.00 Rs. 3,480.00

13 T.W. Door Frame and Flush 31P/53242 Sqm 10 3269.00 Rs. 32,690.00 Shutter Vineer on both sides

14 Aluminium Windows (3 Track) 42P/53290 Sqm 9 2471.00 Rs. 22,239.00 Add Powder Coating 42P1291 Sqm 9 297.00 Rs. 2,673.00

15 Ceiling Plaster: Internally 24P/53215 Sqm 38 316.00 Rs. 12,008.00

16 Ceiling Plaster: Externally 24P/53214 Sqm 9 335.00 Rs. 3,015.00

17 Internal Plaster 24P/53215 Sqm 159 316.00 Rs. 50,244.00



EXTERNAL LIFT WITH COVERED LOBBY ON STILT FLOOR




Code No. (Rs.) (Rs.) NO.18 External Sand Faced Plaster 24P/53214 Sqm 264 335.00 Rs. 88,440.00

19 Vitrified tile flooring upto 300x300 to 600x600 61P/53411 Sqm 70.00 1400.00 Rs. 98,000.00

Vitrified tile flooring upto 900x900 61P/53412 Sqm 100.00 2200.00 Rs. 220,000.00 Dado upto 300x600 to 600x600 61P/53411 Sqm 300.00 1400.00 Rs. 420,000.00

20 Kota Flooring in M/C Room 56P/53381 Sqm 9.00 987.00 Rs. 8,883.00

21 Vitrified tile Skirting 62P/53411 Sqm 3.00 1400.00 Rs. 4,200.00

22 Kota Skirting 56P/53381 Sqm 1.50 987.00 Rs. 1,480.50

23 Kota Treads/Risers 25P/53221 Rm 11.00 370.00 Rs. 4,070.00

24 Granite Cill for Windows 62P/53415 Sqm 0.60 3350.00 Rs. 2,010.00

25 Granite Jams for Windows 62P/53415 Sqm 1.80 3350.00 Rs. 6,030.00

26 Granite Cladding to Lift wall on 62P/53415 Sqm 12.00 3350.00 Rs. 40,200.00 front side

27 White Wash to Ceiling 78P/53566 Sqm 197.00 29.00 Rs. -

28 OBD Paint internally 78P/53568 Sqm 197.00 104.00 Rs. 20,488.00

29 External Apex Paint 79P/53580 Cum. 273.00 300.00 Rs. 81,900.00

30 Cement Base W/P to Terrace 60P/53403 Sqm 43.00 535.00 Rs. 23,005.00

31 Rm 60.00 765.00 Rs. 45,900.00

K)

1 Excavation for Wall Footing upto 1P/53109 Cum 36 230.001.0 m depth through Soil/Murum

2 PCC 1:3:6 bed 10P/53158 Cum 4 4039.00

3 UCR Masonry 22P/53203 Cum 27 2896.00

4 Coping 1:2:4 100 mm thick 14P/55567 Cum 2 7300.00

5 Sand Faced Plaster 24P/53214 Sqm 50 335.00

6 Apex Paint 79P/53580 Sqm 50 300.00

7 Filling

a) Soling 230 mm thick 8P/53150 Cum 19 450.00

b) Murum Filling brought from outside 8P/53149 Cum 8 359.00

c) Murum Filling with Excavated 8P/53151 Cum 8 147.00earth

d) PCC 1:4:8 Sub Base 10P/53157 Cum 8 3604.00

8 Tremix Concrete 150 mm thick 10P/53163 Cum 12 5230.00in PCC 1:2:4

9 Extra for Temix Operation 21P/53183 Sqm 80 69.00

160 mm dia PVC Rain Water Pipe ( water Dept)

TWO WHEELER RAMP (GROUND LEVEL TO STILT FLOOR) : 80 SQM




Code No. (Rs.) (Rs.) NO.10 Nominal Reinforcemet 20P/53178 Mt 0.5 69301.00

L) PEDESTAL FOR STATUE

1 Pedestal of Brick work 23P/53205 Cum 5 5560.00(2.7*2.7*0.60 m)

2 Sand Faced Plaster 24P/53214 Sqm 7 335.00

3 Granite Flooring on Pedestal 62P/53415 Sqm 8 3350.00

4 Granite Cladding alround the 62P/53415 Sqm 7 3350.00Pedestal

M)

1 Excavation upto 1.0 m depth 1P/53109 Cum 40 230.00 Rs. 9,200.00 through Soil/Murum

2 PCC 1:3:6 bed below foundation 10P/53158 Cum 5 4039.00 Rs. 20,195.00

3 UCR Masonry in Foundation 22P/53203 Cum 17 2896.00 Rs. 49,232.00

4 230 mm thick brick Wall 23P/53205 Cum. 11 5560.00 Rs. 61,160.00 (50% of total covereag area is considered)

5 Sand Faced Plaster 24P/53214 Sqm 88 335.00 Rs. 29,480.00

BRICK WORK/GRILL WORK BELOW ENTRANCE STAIR (TRIANGULAR PORTION)

(Two Stairs, Two Wall /Stair & Total 4 No. of Walls )




Code No. (Rs.) (Rs.) NO.6 Apex Paint 79P/53580 Sqm 88 300.00 Rs. 26,400.00

7 M.S.Grill Work 36P/53269 Kg 1250 91.00 Rs. 113,750.00 (50% of total Coverage Area is considered)

8 Sq,M 75 3350 Rs. 251,250.00

9 Antiskid grooves for steps Rmt 450.00 17 Rs. 7,650.00

10 Edges grooves for steps Rmt 225.00 130 Rs. 29,250.00

N) RAIN WATER DISPOSAL

1 300 mm dia RCC Np2 Pipe 5P/54178 Rm 400 663.00 Rs. - including Excavation +8P/54204 (480+183)(To be Confirmed)

2 Chambers 600*600 with Precast 21P/54289 No 40 5017.00 Rs. - Perforated Covers

O) ROAD SIDE KERB STONE (200 RM)

1 Excavation upto 1.0 m depth 1P/53109 Cum 27 230.00 Rs. 6,210.00 through Soil/Murum

2 PCC 1:2:4 concrete for fixing 10P/53163 Cum 9 5230.00 Rs. 47,070.00 Kerb Stone

3 Fixing of Precast Concrete Kerb Non DSR Rm 200 550.00 Rs. 110,000.00 Stone

4 P/L Size metal 60mm in layer Rd item m3 135 822.00 Rs. 110,970.00

5 P/L Size metal 40mm in layer Rd item m3 100 976.00 Rs. 97,600.00

Total of site development (II) Rs. 12,480,437.95

Providing & Fixing Granite steps & Riser 150 steps







III) HALL BUILDING

A) BASEMENT FLOOR

1 White Wash internallya) To Ceiling 78P/53566 Sqm 832 29.00b) To Wall 78P/53566 Sqm 623 29.00

2 Oil Bond Distemper

a) To Ceiling 78P/53568 Sqm 832 104.00b) To Wall 78P/53568 Sqm 623 104.00

3 M.S. Grill in Ventilataor 36P/53269 Kg 700 91.00 Rs. 63,700.00

4 Rubber Sections to Column Non DSR Nos 110 2800.00 Rs. 308,000.00 Corners ( 1200mm high )

5 Applying Trafic Paint in the 54P/56127 Sqm 22 388.00 Rs. 8,536.00 Parking Area (Strip of 100 mm wide)

6 No. 450 250.00 Rs. 112,500.00

(@ About 0.50 m c/c)

B ) STILT FLOOR

1 Providing Parking Tile flooring ( Pavit Tile ) 58P/53393 Sqm 436 0.00 Rs. -

2 Painting

a) White Wash i) Ceiling 78P/53566 Sqm 436 29.00 Rs. 12,644.00 ii) Walls 78P/53566 Sqm 407 29.00 Rs. 11,803.00

b) Oil Bond Distemperi) Ceiling 78P/53568 Sqm 436 104.00 Rs. 45,344.00 ii) Walls 78P/53568 Sqm 407 104.00 Rs. 42,328.00

3 MPSC Centre Civil Aviations

a) 150 mm thick Brick wall 23P/53207 Cum 11 4520.00

b) Internal Neeru Finish Plaster 24P/53215 Sqm 149 316.00

c) (T.W.Door Frame and Flush Door (Rs.2390 ) 31P/53240+ Sqm 5 3878.00

Shutter with 1.00mm Formica on both sides Rs.744x2 ) 53559( 10/14/A)

4 Entry Steps/Landing to MPS Centre

a) Excavation upto 1.0 m through 1P/53109 Cum 12 230.00soil/murm

b) PCC 1:3:6 bed 10P/53158 Cum 1.5 4039.00

c) UCR Masonry 22P/53203 Cum 5 2896.00

d) Plinth Fillingi) With Murum from Outside 8P/53149 Cum 4 359.00ii) With Murum from Excavation 8P/53151 Cum 4 147.00

Fixing of Reflectors Cats eye without Shank ( vertex make or eqiuvalent)

Road 56128 ( 7-24-A )





e) Soling 8P/53150 Cum 3 450.00

f) PCC 1:4:8 sub base concrete 10P/53157 Cum 1.5 3604.00

g) 230 mm thick brick wall in steps 23P/53205 Cum 3 5560.00 Rs. 16,680.00

h) 150 mm wide Brick Wall 23P/53207 Cum 1 4520.00 Rs. 4,520.00

i) Sqm 7 10000.00 Rs. 70,000.00

j) Kota Treads 25P/53221 Rm 9 370.00 Rs. 3,330.00

k) Kota Riser 25P/53221 Rm 11 370.00 Rs. 4,070.00

l) Vitrified tile flooring 61P/53411 Sqm 13 1400.00

m) Vitrified tile skirting 61P/53411 Sqm 1.5 1400.00

n) Sand Faced Plaster 24P/53214 Sqm 25 335.00

o) Cement Paing 78P/53570 Sqm 25 104.00

5 M.S.Grill for Openings 36P/53269 Kg 900 91.00

6 Ventilators for Toilets Non DSR Sqm 1.7 2500.00

7 Staircase Finish

a) Kota Flooring in Landings 56P/53381 Sqm 5 987.00

b) Kota Tread 25P/53221 Rm 36 370.00

c) Kota Riser 25P/53221 Rm 39 370.00

d) M.S.Railing 36P/53269 Kg 100 91.00

e) S.S.railing of approved make and as per design Rm 5 10000.00

1 100mm SS Bolard ( Trafik ) nos 25 7450.00 Rs. 186,250.00

8 Aluminum Windows in MPSC 42P/53290 Sqm 38 2471.00Centre (3 Track)

9 Granite Cill & Jams

a) Granite Cill 62P/53415 Sqm 7 3350.00b) Granite Jam 62P/53415 Sqm 16 3350.00

10 Core Cutting in Slab for Electrical Non DSR Item No 2 1000.00 Rs. 2,000.00 Cables etc.

11 Side Cladding with Vitrified tile

a) Basement Floor 61P/53415 Sqm 43 1400.00 Rs. 60,200.00 b) Stilt Floor 61P/53415 Sqm 32 1400.00 Rs. 44,800.00 c) Ground Floor 61P/53415 Sqm 54 1400.00 Rs. 75,600.00

C) GROUND FLOOR AND BALCONY

1a) Marble Floring at the Entrance 60P/53406 Sqm 100 7500.00 Rs. 750,000.00 Passage near Circular Columns ( Makrana 4500 m2 )

S.S.Railing as per deisgn and of approved make







1b) Marble Skirting at the Entrance 60P/53406 Sqm 4 7500.00 Rs. 30,000.00 Passage near Circular Columns ( Makrana 4500 m2 )

2 Spectators Steps in Ground Floor

a) Structural Steel Work/M.S.Frame as per design 21P/53179 Mt 25 69779.00 Rs. 1,744,475.00

b) Concrete M20 in Slab 14P/55569 Cum 60 7230.00 Rs. 433,800.00

c) Reinforcement 20P/53178 Mt 4.5 69301.00 Rs. 311,854.50

3 Walling/Plaster/Paint in the Hall(30% of total Qty. is assumed ie about 500 Sqm area)

a) 230 mm thick Brick Wall 23P/53205 Cum 115 5560.00 Rs. 639,400.00

b) Internal Neeru Finish Plaster 24P/53215 Sqm 500 316.00 Rs. 158,000.00

c) External Sand Faced Plaster 24P/53214 Sqm 500 335.00 Rs. 167,500.00

d) White Wash internally 78P/53566 Sqm 500 29.00 Rs. 14,500.00

e) OBD Paint with Primer internally 78P/53568 Sqm 500 104.00 Rs. 52,000.00

f) External Apex Paint 79P/53580 Sqm 500 300.00 Rs. 150,000.00

4 Spectators Steps in Balcony

a) RCC Concrete M20 14P/55569 Cum 20 7230.00 Rs. 144,600.00

b) Reinforcement 20P/53178 Mt 16 69301.00 Rs. 1,108,816.00

5 Non DSR Sqm 44 16000.00 Rs. 704,000.00

on Front Side Passage near Circular Columns

6 Green Room Finish

a) 150 mm wide Brick Wall 23P/53207 Cum 5 4520.00b) Internal Neeru Finish Plaster 24P/53215 Sqm 66 316.00c) Internal OBD Paint 78P/53568 Sqm 66 104.00 Rs. 6,864.00 d) T.W. Door Frame & Vineer Shutter 31P/53242 Sqm 4 3269.00e) Vitrified Tile Flooring 61P/53415 Sqm 15 1400.00 Rs. 21,000.00 f) Vitrified tile Skirting 61P/53415 Sqm 2 1400.00 Rs. 2,800.00

7 PUF Sheet Roofing

a) Fabrication of M.S.Truss 21P/53179 Mt 23 69779.00 Rs. 1,604,917.00 including Purlins etc.

b) Non DSR Sqm 1144 4427.00 Rs. 5,064,488.00

c) Non DSR No. 30 9000.00 Rs. 270,000.00

8 RCC Columns

a) RCC M20 Beam 14P/55566 cum 33 7652.00 Rs. 252,516.00

b) Reinforcement 20P/53178 Mt 9 69301.00 Rs. 623,709.00

Toughen 10mm Glass with SS Railing in the Balcony &

PUF Panel Sheet Roofing 60 mm thick - of Rinac make or equivalent

P/F of turbo ventilators of Citadel or equivalent make 600 mm throat dia.





8 Sintex Overhead Water Tank 50P/53331 Ltr 10000 6.00 Rs. 60,000.00

9 Provision of Door(T.W.Door Frame and Flush Door (Rs.2390 ) 31P/53240+ Sqm 40 3878.00 Rs. 155,120.00

Shutter with 1.00mm Formica on both sides Rs.744x2 ) 53559( 10/14/A)

10 POP finish to Balcony Slab at the Non DSR Sqm 350 200.00 Rs. 70,000.00 Bottom

11 Orchestra Pit

a) 150 mm wide Brick Wall 23P/53207 Cum 2.5 4520.00 Rs. 11,300.00 b) Internal Plaster with Neeru Finish 24P/53215 Sqm 30 316.00 Rs. 9,480.00 c) OBD Paing with Primer 78P/53568 Sqm 30 104.00 Rs. 3,120.00 d) Kota Floorong 56P/53381 Sqm 18 987.00 Rs. 17,766.00 e) Kota Skirting 56P/53381 Sqm 3 987.00 Rs. 2,961.00

12 Provision of Nevasa Stone Cladding Non DSR Sqm 1500 4500.00 Rs. 6,750,000.00 Externally

13 Scfolding for external work Sqm 1500 90.00 Rs. 135,000.00

14 Staging for Col & Beam external work Sqm 3000 400.00 Rs. 1,200,000.00

13 RCC Undergound Water Tank

a) Excavation through Soil & Murumi) upto 1.0 M Depth 1P/53109 Cum 20 230.00 Rs. 4,600.00 ii) 1-2.0 M Depth 1P/53110 Cum 20 248.00 Rs. 4,960.00 b) Excavation through Rocki) upto 1.0 M Depth 2P/53118 Cum 20 1301.00 Rs. 26,020.00 ii) 1-2.0 M Depth 2P/53119 Cum 20 1434.00 Rs. 28,680.00 c) Transportation Excess Excavated 4P/53127 Trip 11 644.00 Rs. 7,084.00

Earthd) RCC M20i) Foundation 14P/55563 Cum 5 5650.00 Rs. 28,250.00 ii) Top Slab 14P/55569 Cum 4 7230.00 Rs. 28,920.00 iii) Paradi 14P/55568 Cum 6 7400.00 Rs. 44,400.00 e) Reinforcement 20P/53178 Mt 1.5 69301.00 Rs. 103,951.50 f) Cement Base W/P Treatment 60P/53403 Sqm 25 535.00 Rs. 13,375.00 g) W/P Plaster 24P/53216 Sqm 50 386.00 Rs. 19,300.00 h) CI Cover and Frame 600*900 size Non DSR No 1 1000.00 Rs. 1,000.00

Suspended Toilets below Balcony Slab

1 RCC M20a) Columns 14P/55566 Cum 2 7652 Rs. 15,304.00 b) Beam 14P/55569 Cum 6 7230 Rs. 43,380.00 c) Slab 14P/55569 Cum 9 7230 Rs. 65,070.00 d) Lintel 14P/55567 Cum 1 7300 Rs. 7,300.00

2 Reinforcement 20P/53178 Mt 5 69301 Rs. 346,505.00

3 150 mm wide Brick Wall 23P/53207 Cum 18 4520 Rs. 81,360.00

4 115 mm thick Brick Wall 23P/53206 Sqm 47 1160 Rs. 54,520.00

5 T.W. Door Frame with Flush Door 31P/53242 Sqm 14 3269 Rs. 45,766.00 Shutter & Vineer

6 Aluminium Ventilators Non DSR Sqm 5 2500 Rs. 12,500.00





Powder Coating Sqm 5 297 Rs. 1,485.00

7 Ceiling Plaster with Neeru Finish 24P/53215 Sqm 58 316 Rs. 18,328.00

8 Internal Neeru Finish Plaster 24P/53215 Sqm 305 316 Rs. 96,380.00

9 Non Skid Vitrified tile flooring 57P/53384 Sqm 55 2140 Rs. 117,700.00

10 Glazed tile dado Vitrified 56P/53380 Sqm 137 2140 Rs. 293,180.00

11 Granite Urinal Partitions 62P/53415 Sqm 6 3350 Rs. 20,100.00

12 Granite Wash Hand Basin Counter 62P/53415 Sqm 4 3350 Rs. 13,400.00

13 Granite Cill 62P/53415 Sqm 1 3350 Rs. 3,350.00

14 Granite Jams 62P/53415 Sqm 1.5 3350 Rs. 5,025.00

15 Cement Base W/P Treatment 60P/53403 Sqm 80 535.00 Rs. 42,800.00

16 Water Proofing Plaster 24P/53216 Sqm 80 386 Rs. 30,880.00

17 deleted

18 White Wash to Ceiling/Wall 78P/53566 Sqm 0 29 Rs. -

19 OBD Paint Internally 78P/53568 Sqm 452 104 Rs. 47,008.00

20 Chemical Waterproofing ( Approved Rate ) Sqm 100 550 Rs. 55,000.00

20 Sanitary

a) Orissa Pan with Cisterns 2741+400+1121 No 3 4262 Rs. 12,786.00 (45P/53304,45P/53305,49P/5330)(Pan+Colour+Cistern)

b) European type WC with Cistern 3942+290+1121 No 3 5353 Rs. 16,059.00 (48P/53319,48P/53320,49P/53330)(Pan+Colour+Cistern)

c) Wash Hand Basin 1811+263 No 4 2074 Rs. 8,296.00 46P/53307,46P/53308 (WHB+Colour)

d) Urinal with Cistern 1055+200 No 7 Rs. - 49P/53327,49P/53329 Urinal+Colour

e) 75 dia CI Nahani Trap 48P/53323 No 10 476 Rs. 4,760.00 f) 100 dia CI Soil Pipe 84P/53613 Rm 50 237 Rs. 11,850.00 g) 75 dia CI Waste Pipe 84P/53614 Rm 56 205 Rs. 11,480.00 h) Inspection Chambers with

Precast Coversi) 450*600 mm size 85P/53619 No 6 5972 Rs. 35,832.00 ii) 450*900 mm size 85P/53620 No 5 7358 Rs. 36,790.00

i) Gully Trap with Chamber 49P/53325 No 5 1199 Rs. 5,995.00 j) 150 mm RCC Np2 Pipe 220+73 Rm 30 293 Rs. 8,790.00

5P/54175,7P/54201k) 150 mm SWG Pipe 52P/53347 Rm 5 333 Rs. 1,665.00 l) 100 mm SWG Pipe 52P/53346 Rm 5 283 Rs. 1,415.00

21 Water Supply/Plumbing

a) GI Pipe i) 15 mm dia 70P/53496 Rm 50 156 Rs. 7,800.00 ii) 20 mm dia 70P/53497 Rm 0 197 Rs. - iii) 25 mm dia 70P/53498 Rm 50 383 Rs. 19,150.00 iv) 32 mm dia Non DSR Rm 0 325 Rs. - v) 40 mm dia 70P/53499 Rm 60 377 Rs. 22,620.00




Code No. (Rs.) (Rs.) NO.vi) 50 mm dia 70P/53500 Rm 25 498 Rs. 12,450.00

b) 15 dia Brass Taps 64P/53434 No 6 297c) 25 mm dia Ball Cock 65P/53452 No 1 398d) Gun Metal Valvesi) 50 mm dia 64P/53440 No 2 854 Rs. 1,708.00 ii) 40 mm dia Non DSR No 3 650 Rs. 1,950.00 iii) 32 mm dia Non DSR No 0 550 Rs. - iv) 25 mm dia 64P/53439 No 2 378 Rs. 756.00 v) 20 mm dia 64P/53440 No 0 256 Rs. -

Total of hall building (III) Rs. 25,691,325.00

Grand Total (I+II+III) Rs. 39,312,523.45 in lakhs Rs. 393.13

Note : In the above Scope, Electrification, Interior Works, Elevation Treatment,Lift is not considered.



Remark

Pl.Check Rate

Approved Rate



Remark

Phase 2 Completed Item



Remark

Phase 2 Completed Item



Remark

Pl.Revised Rate



Remark

Approved Rate

Approved Rate

File Name: "ABS-PH 3-BOQ.XLS" ANAND UPALEKAR & ASSOCIATESArchitectA1, Teej Apartment,Senapati Bapat Marg, Pune411004, Tel. No. (020) 25659074


GRAND SUMMARY - PHASE 3

NO NAME OF SECTIONSCIVIL WORKS

I SCHOOL BUILDINGII SITE DEVELOPMENTIII HALL BUILDING

TOTAL ESTIMATED COST IN LAKHS

FOR ANAND UPALEKAR & ASSOCIATESARCHITECT.

ANAND UPALEKARArchitect

PMC Executive's Signature.

PROPOSED CONSTRUCTION OF THE MEMORIAL BUILDING AND SCHOOL BUILDING AT S. NO. 4A/1, 4A/2, YERWADA, PUNE

Note: In the above working the Scope/Cost of Electrifications, Landscaping, Interior works, Craft work, Elevation Treatment required for necessary effect of a Pantheon( GRC building components) is not included

1 Kg. 200.00 86.00 17,200.00 2a) Cum. 78.00 78.00 6,084.00 b) Cum. 6.00 85.00 510.00

3a) Cum. 34.00 535.00 18,190.00 b) Cum. 13.00 595.00 7,735.00

4 Cum. 15.00 2,360.00 35,400.00

5 Cum. 1.75 3,470.00 6,072.50 6 Cum. 1.35 3,715.00 5,015.25 7 Mt. 0.50 39,744.00 19,872.00 8 Cum 4.50 4,480.00 20,160.00 9 Cum. 66.00 1,755.00 115,830.00

10 Cum. 49.00 3,370.00 165,130.00

11 Sqm. 502.00 35.00 17,570.00 12 Sqm. 502.00 220.00 110,440.00 13 Mt. 0.20 45,320.00 9,064.00 14 Sqm. 76.00 100.00 7,600.00

561,873

21/5/2012 File Name: "ABS-PH 3-BOQ.XLS"


GRAND SUMMARY - PHASE 3

AMT. Rs.

1,140,760.50 12,480,437.95 25,691,325.00 39,312,523.45 393.13

PMC Executive's Signature.

PROPOSED CONSTRUCTION OF THE MEMORIAL BUILDING AND SCHOOL BUILDING AT S. NO. 4A/1, 4A/2, YERWADA, PUNE

Note: In the above working the Scope/Cost of Electrifications, Landscaping, Interior works, Craft work, Elevation Treatment required for necessary effect of a Pantheon( GRC building components) is not included

Documents

Abs Ph_3 Boq Rev. Jinde