Detailed estimate of
DPR for development of Lawn of of
Sl Item Quantity Rate Amount
no (in rupees)
1. Removal of existing turf from lawns for 28,906 sft 4/sft 1,15,530.00
filling and raising the present ground level
including stacking and preserving the turf
for reuse.
Lawn -- A = 15,425 sft
Lawn – C = 13,481 sft
Total = 28,906 sft
Filling earth in the lawns for raising the
2. level including cost and carriage of 1948.05Cm 600/cm 11,68,800.00
earth/soil to site of work. (CMR)
Quantity vide item 1:
28,906sft x 1’-0’’ = 28,906cft
Lawn B= 19,965sftx2’-0’’ = 39,930 cft
Total = 68,836 cft or 1948.05CM
3. Precast cement concrete block masonry in
cement(1:3) with cost & carriage of all
materials.
Raising of existing lawn edges by 1 feet 2658.5cft or 12,000/CM 9,02,760.00
Lawn A= 300rft 12’’x12’’ = 700cft 75.23Cm
Lawn C= 400rft
Lawn B= 260rft x 12’’x30’’=650cft
Foot path edges:
260x6’’x12’’=130cft
515x6’’x12’’=257.50cft
Footpath on Lawn A= 441ft
Footpath on Lawn C =380ft
2x441x6’’x12’’ 821 cft
2x380x6’’x12’’
Providing and laying cement 95.20Cm 7,000/cm
4. concrete(1:4:8) including cost & carriage 6,66,400.00
of all materials
1
Footpath bed in Lawn B
(260+315+200) x 5’-0’’x6’’=1937.50
Edge wall bed in lawn B
260x18’’x6’’=195.00
Path edge in lawn(A & C)
2(441+380)x 18’’x6’’=1231.50
5. Providing and laying 52mm finished stone 751.09sm 2,200/sm 16,52,398.00
tiles of required design and shape in
cement 1:3 mix laid over a layer of cement
concrete(1:2:4)mix 40mm thick. Including
cost & carriage of all materials.
For foot path in Lawn B all around
260+315+200 = 775 rft x 5’-0’’=3875sft
For footpath in lawn A & C
2x(441+380)x 5’-0’’=4210sft
Total = 8085sft or 751.09sm
6. Clearing grass and removal of rubbish upto 4540.11sm 299.95 34,045.00
a distance of 50mtr outside the periphery (SSR) 2012
of the cleaned area. +150%
Lawn (A & C ) = 28,906sft above
Lawn B= 19,965 sft
Total: 48,871sft or 4540.11sm
7. Cleaning bushes including uprooting of 48,871sft or 585.40 66,445.00
rank vegetation grass brushwood, trees 4540.11sm (SSR) 2012
and saplings +150%
Same area as item(6) above
8. Surface dressing of the ground including 4540.11sm 1135.95(SSR) 1,28,933.00
removing of vegetation and inequalities 2012
not exceeding 15cms deep and disposal of +150%
rubbish. All kinds of soils. above
Area as per item(6)
9. Ploughing the existing ground to a depth 4540.11sm 1132.45(SSR) 1,28,536.00
of 15cms to 25cms and watering the same. 2012
All kinds of soils. +150%
Area as per item(6) above
10. Earthwork in surface excavation not 4540.11sm 3345.10(SSR) 3,79,677.00
exceeding 30cm in depth but exceeding 2012
2
1.5m in width as well as 10sqmt on plan +150%
including disposal etc, for leveling and above
dressing of the lawns .
Area as per item(6)
11. Supply and laying of good earth over the 4540.11sm 200/sm 9,08,022.00
lawn filled surface including carriage of (market rate)
good earth with light ramming and
watering upto thickness of 15cms
Area as per item(6)
12. Supply and spreading of fertilizer as per 4540.11sm 1.50/sm 6,810.00
requirement by experts/farmer including (market rate)
cost and carriage of fertilizers
13. Supply and laying of good quality turf from 34,418sft 90/sft 30,97,620.00
Minamarg or Damsna wherever available.
Including cost & carriage of turf and
watering the turf for at least 3 months
Lawn (A & C ) = 28,906sft
Lawn B= 19,965 sft
Total= 34,418sft
14. Providing new fountains in place of old 2no lumsum 2,50,000.00
fountains. smaller and 6 or 8feet diameter
only which also includes dismantling of old
fountains completely.
15. Providing and fixing in cement concrete 1480rft 280/rft 4,14,400.00
M10 blocks(200x200x300)mm size, steel (market rate)
MS pipes(50mmdia) as posts of height 4
ft(3ft above ground and 1 feet below
ground) @ 5ft c/c along path sides on
turfed lawn to hold/support steel cain in
lawns
Lawn A: Total length – 593rft
Lawn B: Total length – 573 rft
Lawn C: Total length – 666 rft
Total length : 1832rft
No of poles: 370 nos
Length of steel pipes 50mm dia = 370x4’-
0’’= 1480rft
Supply and fixing of steel GI chains 20mm
3
thick made of 8mm dia round steel 1832rft 180/rft
This includes priming and painting (market rate) 3,29,760.00
complete.
16. Construction of New Traditional gate lumsum 25,00,000.00
design along with improvement of
surroundings, dismantling of existing gate
and wall. Gate will be with entry exit for
cars and humans. With tukulpaktzey and
traditional arches at top along with tin
sheet of highref.
Gate size is 38 feet long and 28 feet high.
Refer drawing for details.
Total: 1,27,50,136.
00
Say
Rs 127.50lacs
Architect
Date: 20 April 2021
