Newcleus Budget 2023-24 , Construction of Toilet Block at Village (1) Asura Asharam Shala (2) Jagiri Asharam Shala Tal. Dharampur, Dist. Valsad.

Name of work: Newcleus Budget 2023-24 , Construction of Toilet Block at Village (1) Asura

Asharam Shala (2) Jagiri Asharam Shala Tal. Dharampur, Dist. Valsad.

Memorandum showing items of works to be carried out

It. Quantities Item of work Estimated Unit Total

No. estimated but In Amount

may be more or figures according to

less Rs. Ps. estimated

1 73.00 CMT. Excavation for foundation upto 1.5 m depth 117.07 CMT.

including sorting out and stacking of

useful materials and disposing off the

excavated stuff upto 50 Meter lead. (A) Loose

or soft soil, ( I ) 0 To 1.5 mt. Depth

2 21.00 CMT. Excavation for foundation upto 1.5 m to 3.0 m 129.80 CMT.

depth including sorting out and stacking of

useful materials and disposing off the

excavated stuff upto 50 Meter lead. (A) Loose

or soft soil, ( II ) 1.5 To 3.0 MT Depth

3 80.00 CMT. Filling available excavated earth (Including rock 130.39 CMT.

in trenches plinth, sides of foundations etc. in

layers not exceeding 20 cm. in depth

consolidating each deposited layer by ramming

4 9.00 CMT. Providing & filling in plinth with murrum or 289.06 CMT.

yellow soil or selected soil in layers of 20 cm.

Thickness. Incl. watering, ramming &

consolidation etc. complete.

5 6.00 CMT. Filling in plinth with sand under floors 460.18 CMT.

including watering ramming, consolidating and

dressing complete , (A) Foundation and plinth

6 12.00 CMT. Providing and laying cement concrete 1:2:4 (1- 3855.17 CMT.

Cement : 2- coarse sand : 4- hand Machine

crushed stone aggregates 40 mmnominal size)

and curing complete including cost of formwork

7 9.00 CMT. Providing and laying controlled cement concrete 4419.76 CMT.

M.250 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

foundation, footings base of column and mass

concrete. (A) Footing

8 2.00 CMT. Providing and laying controlled cement concrete 7963.85 CMT.

M.250 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

All Types of Column D) Column, Pillers, posts

and struts , upto Plinth

9 3.00 CMT. Providing and laying controlled cement concrete 7927.49 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

All Types of Column D) Column, Pillers, posts

and struts, upto Ground Floor

10 1.00 CMT. Providing and laying controlled cement concrete 7967.58 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

All Types of Column D) Column, Pillers, posts

and struts, upto First Floor

11 6.00 CMT. Providing and laying controlled cement concrete 6265.03 CMT.

M.250 and curing complete inculding the cost

of formwork but Excluding the cost of the cost

of reinforcement for reinforced concrete work in

Beams. (E) Beam, upto Plinth

12 5.00 CMT. Providing and laying controlled cement concrete 6269.77 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

All Types of Beams,(E) Beam, Ground Floor

13 7.00 CMT. Providing and laying controlled cement concrete 6229.68 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

All Types of Slab,All Thickness (C) Slab upto

Plinth and Ground Floor

14 1.00 CMT. Providing and laying controlled cement concrete 5795.38 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

Lintel upto Ground Floor

15 1.00 CMT. Providing and laying controlled cement concrete 5618.63 CMT.

M.200 and curing complete inculding the cost

of formwork but Excluding the cost of

reinforcement for reinforced concrete work in

Chajja. Upto Ground Floor

16 3900.00 Kg . Providing and fixing TMT bars Fe-500D steel 76.26 Kg .

reinforcement for R.C.C. work including

binding, bending and placing in position

complete upto floor two level ,Ground Floor,

First Floor , Second Floor, Third Floor, Terrace

Floor (all floor).

17 6.00 CMT. Brick work using common brunt clay building 4021.02 CMT.

bricks having crushing strength not less than

kg/sqcm. in foundation and plinth in cement

mortar 1:6 (1 cement :6 fine sand) etc.comp. (B)

Conventional Ground floor upto Plinth

18 27.00 CMT. Brick work using common brunt clay building 4295.99 CMT.

bricks having crushing strength not less than

kg/sqcm. in superstructure above plinth level

upto floor two level in cement mortar 1:6 (1

cement :6 fine sand) etc.comp. (B) Conventional

19 9.00 CMT. Brick work using common brunt clay building 4336.18 CMT.

bricks having crushing strength not less than

kg/sqcm. in superstructure above plinth level

upto floor two level in cement mortar 1:6 (1

cement :6 fine sand) etc.comp. (B) Conventional

57.38 SMT. Half brick masonry in common brunt clay 653.00 SMT.

building bricks having crushing strength not less

than 35 Kg/Sq.Cm. in Cement mortar 1:4 (1-

Cement : 4 -coarse sand ) in (B) Conventional

21 240.00 SMT. Providing 15mm thick cement plaster in single 153.19 SMT.

coat on Rough (Similar)side of single or

Full/half brick walls for interior plastering upto

floor two level and finished even and smooth in

(ii) Cement mortar 1:4 (1-cement :4-sand)

22 36.00 SMT. Providing 15mm thick cement plaster in single 176.58 SMT.

coat on Rough (Similar)side of single or

Full/half brick walls for interior plastering upto

floor two level and finished even and smooth in

(ii) Cement mortar 1:4 (1-cement :4-sand) First

23 59.00 SMT. Floor

Providing & laying10 mm. thick cement plaster 140.94 SMT.

in single coat on fair side of ceilings for interior

plastering upto floor two level and finishing

with smooth mala plaster.(i) Cement mortar 1:4

(1 cement : 4 sand) Ground Floor

24 164.00 SMT. 20mm thick sand faced cement plaster on walls 300.65 SMT.

upto height 10 metres above ground level

consisting of 12mm thick backing coat of C.M.

1:3 (1-cement : 3-sand) and 8mm thick finishing

coat of C.M. 1:1 (1-cement : 1-sand) etc.

complete. Upto Ground Floor to

25 12.64 RMT. Providing throating or plaster drip and moulding 42.16 RMT.

to R.C.C. Chhajja.

26 12.64 RMT. Providing 20 mm deep finished groove in 30.30 RMT.

plaster in line and level etc. Comp. For all Floor

27 7.00 SMT. Providing and laying polished Granite Slab 2377.54 SMT.

18mm thick in Flooring laid 20mm thick

Cement Mortar 1:4 (1-Cement : 4-Coarse Sand)

and jointed with Grey Cement Slurry including

full molded round front edges , rubbing and

polishing etc. complete.

28 40.00 SMT. Providing and laying polished Granite Slab 2408.85 SMT.

18mm thick in Risers of steps Dedo, window

sill, jembs and pillars laid 10 mm thick Cement

Mortar 1:4 (1-Cement : 4-Coarse Sand) and

jointed with Grey Cement Slurry including full

molded round edges , rubbing an

29 40.00 SMT. Providing and laying Vitrified tiles 8 to 10 mm 1073.12 SMT.

thick , 24'' x 24'' in flooring treads of steps and

landing laid on a bed of 12mm thick cement

mortar 1:3 (1-cement : 3-coarse sand ) finishing

with flush pointing in white cement.Soluble Salt

PVT. Tiles in All Rooms.

30 103.00 SMT. Providing and laying white glazed tiles 6mm 1073.90 SMT.

thick in skrting risers of steps and dedo on

10mm thick cement plaster 1:3 (1-cement : 3-

coarse sand) and jointed with white cement

31 8.00 SMT. Providing and fixing 37 mm thick flush door 3737.00 SMT.

both sides laminated andshutter fabricated from

35 mm thick solid core malemine faced three

layered pre laminated flat pressed wood based

exterior grade bonded BWP/BWR synthetic

resin having stamped IS 12823 gra

32 19.16 SMT. Providing and fixing FRP frame size 125x65 2615.04 SMT.

mm and 35mm thick FRP shutter having extra

reinforcement on sides & edges in polish finish.

The core of the shutter & frame is to be filed up

with injected polyurethene foam done in situ

alongwith embedded wooden pieces for

stiffening & also taking hinges & fintures. The

whole FRP frame & shutter is to be water proof

weather proof, termite proof & resistance to

mild acid/alkali. Rates are to be inclusive of S.S

hinges with necessary screws & alluminium S.S

fixtures & fastenings & fastener sleeve.

33 4.00 SMT. Providing and fixing standared extruded of 1175.55 SMT.

alluminium section of size 63mm x 38.10mm x

1.2mm (Wt. 0.643 Kg/mt) with colour anodized

alluminium frame for ventilation with 5 mm

thick frosted glass as details etc complete for

34 38.80 Kg. Providing and fixing M.S. grill of required 111.60 Kg.

pattern of windows etc. with M.S.. flats at

required spacing and frame alround square or

round headed bolts and nuts or by

screws.including applying a priming coat of red

lead paint and two coats of oil painting

35 173.16 SMT. Applying two coats of Birla (white cement 161.45 SMT.

based) or (acrylic lapy- putty) or equivalent &

two coats of primer of approved brand and

manufacture on new wall surface to give an

even shade including thoroughly brushing the

surface free from mortar dropping and other

foreign matter and sand papered smooth. with

Wall painting (three coats) with plastic

emulsion paint of approved brand and

manufacture on undecorated wall surface to give

an even shade including throughly brushing the

surface free from mortar droppings and other

foreign matter and sand papered smooth.

36 59.00 SMT. Applying two coats of Birla (white cement 166.87 SMT.

based) or (acrylic lapy- putty) or equivalent &

two coats of primer of approved brand and

manufacture on new Ceiling surface to give an

even shade including thoroughly brushing the

surface free from mortar dropping and other

foreign matter and sand papered smooth. Ceiling

painting (three coats) with plastic emulsion

paint of approved brand and manufacture on

undecorated Ceiling surface to give an even

shade including throughly brushing the surface

free from mortar droppings and other foreign

matter and sand papered smooth.

37 164.00 SMT. Finishing wall with weather proof exterior 160.59 SMT.

emulsion paint on wall surface (two coats) to

give an required shape even shade after

thoroughly brushing the surface to remove all

dirt, and remains of loose powdered

materials.etc complete. Priming: Apply a liberal

coat of exterior acrylic primer and allow it to

dry for 4-5 hours. Application of putty is not

recommended. Minimum 4-6 hours duration is

required between each coat of weather shield

38 6.00 SMT. Applying priming coat over new steel and other 122.49 SMT.

metel surface after and including preparing the

surface by throughly cleaning, oil,grease, dirt

and other foreign matter and scoured with

brushes fine steel wood, scrapers and sand paper

with ready mixed priming paint brushing red

lead. and Painting two coats (excluding priming

coat) on new steel and other metal surface with

enamel paint, brushing, interior to give an even

shade including cleaning the surface an even

shade including cleanicn the surface of all dirt,

dust and other foreign matter.

39 0.43 Quintal Steel work welded in built up sections, framed 9047.86 Quintal

work including cutting, hoisting, fixing in

position and applying a priming coat of red lead

(A) In beams and joints channels angles,

column, tees, flats with connecting plates or

40 59.00 SMT. Providing and laying broken chine mosaic 747.28 SMT.

flooring for terrace using 12 mm to 20 mm

broken pieces of glazed tiles to be laid over

cement mortar 1:3 to plain or slope and to be

tempered to bring mortar creme out upto

41 8.00 No Providing and fixing wash down water closet 4248.45 No

(European type, W.C. Pan) with integral P or S

trap including jointing the trap with soil pipe in

Cement Mortar 1:1 (1-Cement : 1-fine sand)

(Seal and cover to be measured and paid for

separately)(A) vitreous China Pattern :(i) in

white colour, Providing and fixing 12.5 Litres

low level flushing cistern with a pair, of C.I. or

Mild brackets, complete with fittings such as

lead valve less syphon, 15mm nom.nal size

brass ball valve with polythene float, C.P brass

handle unions and couplings for connections,

with inlet, outlet and overflow pipes, 40mm

dia.porcelain enamelled flush bend including

cutting holes in walls and making good the same

connecting the flush bend with cistern and

closet (overflow pipe to be measured and paid

for separately)(A) Vitreous China (I) In white

colour, Providing and fixing plastic seat and

cover for wash down water closer with C.P.

brass hinges and rubber buffers. (B) Black

plastic seal and cover, With Jet spray heavy

42 8.00 No duty with S.S.

Providing and Braided hose 60 cm

fixing washbasin long.

with single hole 2384.71 No

for pillar tap with C.I. or M.S. brackets painted

white including sutting holes and making good

the Providing and fixing C.P. brass waste for

washbasin or sink. (A) 32mmdia.,Providing and

fixing pillar tap,

43 4.00 No Providing and fixing Urinal of approved quality 1824.72 No

including connection with trap and with integral

longitudinal flush pipe.(A) Squating plate

pattern white earthenware 550mm x 300mm.

Providing and fixing C.P. brass waste for

washbasin or sink. (A) 32mmdia.,Providing and

fixing pillar tap, capstan head, screw down high

pressure with screws, shanks and back nuts. (i)

15mm ,Providing and fixing brass screw down

stop tap.(A) 15mm dia.

44 20.00 No Providing and fixing PVC SWR Nahni trap IS 571.08 No

14735 for drain - 100 mm diameter with jali of

the following nominal diameter of self cleansing

design with C.I scread down or hinged grating

including the cost of cutting and making good

45 16.00 No Providing and fixing screw down bib taps of 186.82 No

following size.(A) Brass screw down bib tap

polished bright. (i) 15mm dia.

46 4.00 No Providing & fixing of overhead shower 80 mm 1151.87 No

(3”) dia with 3 flow with Overhead Shower arm

200 mm with wall flange complete (i) 15mm

dia.,Providing and fixing brass screw down stop

47 8.00 No Providing and fixing 600mm x 450mm bevelled 833.73 No

edge mirrror of superior glass mounted on 6mm

thick A.C. sheet or plywood sheet and fixing to

wooden pluge with C.P. brass screws and

48 4.00 No Providing and fixing C.P. brass towel rail 603.19 No

comlete with C.P. brass brackets fixed to

wooden plugs with C.P. brass scews.(B) 600mm

49 4.00 No xProviding

and fixing Gun metal check or non- 420.63 No

return fullway wheel valve. 25mm. dia.

50 4.00 No Providing and fixing Gun metal check or non- 663.42 No

return fullway wheel valve. 40mm. dia.

51 8.00 No Providing and fixing chromium plated brass half 263.77 No

turn flush cock of approved quality including

fixing in pipe line etc. complete.(ii) 25mm dia.

52 2.00 No Providing and fixing ball cock of approved. 132.88 No

quality as directed.(A) Copper Metal (A) 25mm.

53 48.00 RMT. Providing laying and jointing in true line and 72.64 RMT.

level 15mm dia. U.P.V.C. Pipe ( SCH- 40) for

cold water including fittings as approved by

Engineer In Charge. Pipe shall be fixed on the

wall with the help of clamp at every two metre

C/C or shall be concealed as directed including

necessary fittings etc. including testing of pipe

and joints and fixing the same with adhesive

solvent, including cost of all materials.

54 48.00 RMT. Providing laying and jointing in true line and 91.83 RMT.

level 25mm dia. U.P.V.C. Pipe ( SCH- 40) for

cold water including fittings as approved by

Engineer In Charge. Pipe shall be fixed on the

wall with the help of clamp at every two metre

C/C or shall be concealed as directed including

necessary fittings etc. including testing of pipe

and joints and fixing the same with adhesive

solvent, including cost of all materials.

55 36.00 RMT. Providing laying and jointing in true line and 195.66 RMT.

level 50mm dia. U.P.V.C. Pipe ( SCH- 40) for

cold water including fittings as approved by

Engineer In Charge. Pipe shall be fixed on the

wall with the help of clamp at every two metre

C/C or shall be concealed as directed including

necessary fittings etc. including testing of pipe

and joints and fixing the same with adhesive

solvent, including cost of all materials.

56 44.00 RMT. Providing, laying and jointing in true line and 836.73 RMT.

level 110 diametre U.P.V.C (Type B)

conforming to IS 13592-1992 with one end

plain and other end socketed with rubber ring, &

fittings conforming to ISI 14735-1999 of

approved make for drainage system pipe line,

pipe shall be jointed with each other with rubber

lubricant, pipe shall be fixed on wall using of

PVC clamp of the size 110 mm diametre x

mm length x 145 mm heigh at every 2000 mm

center to center or shall be concealed in walls as

directed including necessary fittings such as

bends, shoes etc. including testing of pipes and

joints and jointed with adhesive solvent cement

including cost of all materials.

57 4.00 No Providing and fixing S.W. gully trap with C.I. 1246.91 No

grating brick masonry chamber and water tight

C.I. cover with frame of 300mm x 300mm size

(inside) with standard weight.(i) Square mouth

traps.(B) 150mm x 100mm size P or R type

58 4.00 No. Constructing Brick masonry road gully chamber 2017.19 No.

500mm x 450mm x 600mm including 500mm x

450mm C.I. horizontal grating wih frame

59 4.00 No Constructing brick masonry chamber for 2932.92 No

underground C.I. Inspection chamber and bends

with bricks having crushing strength not less

than 35Kg/Cm2 in C.M. 1:5 C.I. cover with

frame (Light duty) 455mm x 610mm intenal

dimensions total weight of cover with frame to

be not less than 38Kg. (Wt. of cover 23 Kg.)

and Wt. of frame 15Kg. ) (R.C.C. top slabe with

1:2:4 mix (1-cement :2- coarse sand :4-graded

stone aggregate 20mm size) foundation concrete

1:5:10 inside plaster 15mm thick with cement

mortar 1:3 finished smooth with a floating coat

of neat cement on walls and bed concrete etc.

complete.(i) Inside dimensions 455mmx 610mm

and 450mm deep for single pipe line.

60 20.00 RMT. Providing laying (to level or slopes) and jointing 248.67 RMT.

reinforced concrete Light duty non-pressure

pipes I.S. class NP2 of the following internal

diameter with collars and butt ends prepared for

collar joints including testing of joints complete.

61 20.00 RMT. Providing laying (to level or slopes) and jointing 665.47 RMT.

reinforced concrete Light duty non-pressure

pipes I.S. class NP2 of the following internal

diameter with collars and butt ends prepared for

collar joints including testing of joints

complete.(D) 300 mm di

62 4.00 No. Providing & fixing G.I. Rain water spout of 50 101.90 No.

mm.dia & 30 cm length etc.

63 2.00 No. Providing and fixing in position cowel went to 501.86 No.

pipes.(C) 100mm dia

64 2000.00 Lit Providing erecting and fixing double coated 3.94 Lit

PVC. (ISI) water tank of required capacity

each with all necessary fittings and connection

etc. complete on terrace.

Rs. Fifteen Lack Sixty Eight Thousand One Hundred Sixty Two and Paise Fifty Six Only.

I/We am/are willing to carry out the work at ________________ % above/below ( percent

should be written in figures and in words ) of the estimated rates mentioned above. Amount of my/our tender

works out as under.

*Estimated amount *Estimated amount

put to tender Rs. _____________ put to tender Rs. _______________

Deduct ____ % below Rs. _________ Add ____ % above Rs. _________

Net Rs. _________ Total Rs. _________

*( Please strike out which ever is not applicable )

Note 1:- The Contractor shall exhibit a board with detailed specification and details of work as

directed by the Engineer-In-Charge for which no extra payment shall be made.

Note 2 :- The labour cess will be deducted as per prevailing rules i.e. 1% of the work done.

Note 3:- GST and Income tax TDS will be deducted at a source while making payments of bills

Note 4:- In all R.C.C. Items in Rate Analysis Standard Cement Consumption has been taken as per

Govt. G.R.: PRC-10/2017 Cement Consumption/16/C, Date:11/05/2017 as stated in S.O.R.

therefore in R.C.C. items where there is a change as per actual mix design the cost of

difference of cement consumption have been deducted from the rate of original item at the

rate of input rate mentioned in all the tender.

Signature of Bidder Executive Engineer

Panchayat (R&B) Division