Provision of cycle track and footpath with covering, piped music and lighting at NIT Kurukshetra

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped

music & lighting etc. from main Gate along Kirmich Road to NIT Chowk and from Main Gate

towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main road

towards Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk

at NIT Kurukshetra.

Summary of Cost

Sr.No Particular Amount (In ₹)

1 Civil works :

a. Cycle Track A 1,11,76,480.34

b. Footpath B 1,53,12,936.20

c. Covering of Footpath shed C 1,53,10,010.22

d. New Drain & Raising of Existing Drain D 66,22,850.15

2 Electrical works : Providing lightening and piped music system E 73,22,660.17

Total cost for Civil+Electrical works: 5,57,44,937.08

Digitally signed by AKSHIT

Preliminary Estimate

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped music & lighting etc. from main Gate along Kirmich

Road to NIT Chowk and from Main Gate towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main road towards

Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk at NIT Kurukshetra.

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

1 4 CEMENT CONCRETE (CAST IN SITU)

Providing and laying in position ready mised or site

batched design mix cement concrete for plain cement

concrete work, using coarse aggregate and fine

aggregate derived from natural sources, Portland

Pozzolana/Ordinary Portland /Portland Slag cement,

admixtures in recommended proportions as per IS:9103

to accelerate /retard setting of concrete, to improve

durability and workability without impairing strength,

including pumping of concrete to site of laying, curing,

carriage for all leads, but excluding the cost of centering,

shuttering and finishing as per direction of the engineer-

in-charge, for the following grades of concrete. Note

Extra cement up to 10% of the minimum specified

cement content in design mix shall be payable

separately. In case the cement content in design mix is

more than 110% of the minimum specified coment

content, the contractor shall have discretion to either re-

design the mis or bear the coat of extra cement.

1.1.1 4.20.1 All works upto plinth level:

Concrets of M10 grade with minimum cement content of

2 5.0 REINFORCED CEMENT CONCRETE

Centering and shuttering including strutting, propping

etc. and removal of form for

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Foundations, footings,bases of columns, etc. for mass

3 13.00 FINISHING

Finishing walls with ready mixed Premium acrylic

emulsionpaint (Company Depot Tinted) having VOC less

3.1 13.48A than 50 gm/litre and IJV resistance as per IS 1 89:2004,

Alkali & fungal resistance, dirt resistance exlerior paint of

required shade with silicon additives.

New work (Two or more coats applied @ 1.43 litre/ 10

3.1.1 13.48A.1 sqm over and including priming coat of exterior primer 960 sqm 164.170 1,57,603.20

applied @0.90 litre/ 10 sqm.

4 16.00 ROAD WORK

Preparation and consolidation of sub grade with power

road roller of 8 to 12 tonne capacity after excavating

earth to an average of 22.5cm depth, dressing to camber

and consolidating with road rollerincluding making good

the undulations etc. and re-rolling the subgrade and

disposal of surplus earthwith lead upto 50 metres.

Providing and filling in position rubberized bitumen hot

alingcompound for sealing of expansion joints in roads

/pavements allcomplete as per direction of the Engineer-

Using grade 'A' sealing compound conforming to IS:

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Providing and laying at or near ground level factory

made kerb stoneof M-25 grade cement concrete in

position to the required line, leveland curvature, jointed

with cement mortar 1:3 (1 cement: 3 coarsesand),

including making joints with or without grooves

4.3 16.69 (thickness of joints except at sharp curve shall not to 135 cum 9,158.788 12,36,436.38

more than 5mm), including making drainage opening

wherever required complete etc. as perdirection of

Engineer-in-charge (length of finished kerb edging

shallbe measured for payment). (Precast C.C. kerb stone

shall be approvedby Engineer-in-charge).

Providing and laying C.C. pavement of mix M-25 with

ready mixed concrete from batching plant. The ready

mixed concrete shall be laid and finished with screed

board vibrator, vacuum dewatering process and finally

finished by floating, brooming with wire brush etc.

4.4 16.75 complete as per specifications and directions of Engineer- 540 cum 9,531.420 51,46,966.80

in-charge. (The panel shuttering work shall be paid for

(Note:- Cement content considered in this item is @330

kg/cum. Excess/less cement used as per design mix is

payable/recoverable separately).

Taking out existing CC interlocking paver blocks from

footpath/centralverge, including removal of rubbish etc.,

disposal of unserviceable material to the dumping

ground, for which payment shall be made separately and

stacking of serviceable material within 50 metre leadas

per direction of Engineer-in-Charge.

Total Amount 1,11,76,480.34

Total Amount 1,11,76,480.34

Digitally signed by AKSHIT

Preliminary Estimate

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped music & lighting etc. from main Gate along

Kirmich Road to NIT Chowk and from Main Gate towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main

road towards Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk at NIT Kurukshetra.

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

1 2 EARTH WORK

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),

1.1 2.8 including dressing of sides and ramming of bottoms, for

all lift, including getting out the excavated soil and

disposal of surplus excavated soil as directed, within a

Filling available excavated earth (excluding rock) in

trenches, plinth. sides of foundations etc. in layers not

1.1.2 2.25 exceeding 20cm in depth, consolidating each deposited 3118 cum 171.83 5,35,762.82

layer by ramming and watering, lead up to 50 m and for

2 4 CEMENT CONCRETE (CAST IN SITU)

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Providing and laying in position ready mixed or site

batched design mix cement concrete for plain cement

concrete work; using coarse aggregate and fine

aggregate derived from natural sources, Portland

Pozzolana/Ordinary Portland Portland Slag cement,

admixtures in recommended proportions as per IS: 9103

to accelerate / retard setting of concrete, to improve

durability and workability without impairing strength;

including pumping of concrete to site of laying, curing,

carriage for all leads; but excluding the cost of centering,

shuttering and finishing as per direction of the engineer-

in-charge; for the following grades of concrete. Note:

Extra cement up to 10% of the minimum specified

cement content in design mix shall be payable

separately. In case the cement content in design mix is

more than 110% of the minimum specified cement

content, the contractor shall have discretion to either re-

design the mix or bear the cost of extra cement.

2.1.1 4.20.1 All works upto plinth level:

Concrete of M10 grade with minimum cement content of

3 13 FINISHING

Finishing walls with ready mixed Premium acrylic

emulsionpaint (Company Depot Tinted) having VOC less

3.1 13.48A than 50 gm/litre and IJV resistance as per IS 1 89:2004,

Alkali & fungal resistance, dirt resistance exlerior paint of

required shade with silicon additives.

New work (Two or more coats applied @ 1.43 litre/ 10

3.1.1 13.48A.1 sqm over and including priming coat of exterior primer 1280 sqm 164.18 2,10,144.00

applied @ 0.90 litre/10 sqm.

4 15 Dismantling and Demolishing

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Dismantling manually/ by mechanical means including

stacking of serviceable material and disposal of

unserviceable material within 50 metres lead as per

direction of Engineer-in-charge:

4.1.1 15.43.1 Water bound macadam road 150 sqm 191.02 28,653.30

5 16 ROAD WORK

Providing and laying at or near ground level factory made

kerb stoneof M-25 grade cement concrete in position to

the required line, leveland curvature, jointed with cement

mortar 1:3 (1 cement: 3 coarsesand), including making

joints with or without grooves (thickness of joints except

5.1 16.69 at sharp curve shall not to more than 5mm), including 180 cum 9,158.79 16,48,581.84

making drainage opening wherever required complete

etc. as per direction of Engineer-in-charge (length of

finished kerb edging shall be measured for payment).

(Precast C.C. kerb stone shall be approved by Engineer-in-

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, 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 sandbedding 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 direction of Engineer-in-Charge

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

60mm thick cement concrete paver block of M-35

gradewith approved colour, design & pattern.

6 19.00 DRAINAGE

Providing and laying non-pressure NP2 class (light duty)

R.C.C. pipes with collars jointed with stiff mixture of

cement mortar in the proportion of 1:2 (1 cement 2 fine

sand) including testing of joints etc. complete:

Constructing brick masonry manhole in cement mortar

1:4 (1 cement: 4 coarse sand) with R.C.C. top slab with

1:1.5:3 mix (1 cement: 1.5 coarse sand (zone-III): 3

graded stone aggregate 20 mm nominal size), foundation

concrete 1:4:8 mix (1 cement: 4 coarse sand (zone-III):

8 graded stone aggregate 40 mm nominal size), inside

plastering 12 mm thick with cement mortar 1:3 (1

cement: 3 coarse sand) finished with floating coat of neat

cement and making channels in cement concrete 1:2:4(1

cement :2 coarse sand: 4 graded stone aggregate 20

mm nominal size) finished with a floating coat of neat

cement complete as per standard design -

Inside size 120x90 cm and 90 cm deep including C.I.

cover with frame (heavy duty) 560 mm internal

6.2.1 19.7.3 diameter, total weight of cover and frame to be not less

than 208 kg (weight of cover 108 kg and weight of frame

With common burnt clay F.P.S. (non modular) bricks of

designation 7.5

6.3 19.8 Extra for depth for manholes :

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

With common burnt clay F.P.S. (non modular) bricks of

class designation 7.5

Total Amount 1,53,12,936.20

Total Amount 1,53,12,936.20

Digitally signed by AKSHIT

Preliminary Estimate

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped music & lighting etc. from main Gate along

Kirmich Road to NIT Chowk and from Main Gate towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main

road towards Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk at NIT Kurukshetra.

(Covering of Foot Path-Shed)

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

1 2 EARTH WORK

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

1.1 2.8 sqm on plan), including dressing of sides and ramming of

bottoms, for all lift, including getting out the excavated

soil and disposal of surplus excavated soil as directed,

within a lead of 50 m.

2 4 CEMENT CONCRETE (CAST IN SITU)

Providing and laying in position cement concrete of

2.1 4.1 specified grade excluding the cost of centering and

shuttering All work up to plinth level:

1:1.5:3 (1 Cement: 1.5 coarse sand (zone-lli) derived

2.1.1 4.1.2 from natural 1.1 sources 3 graded stone aggregate 20 109 cum 8,276.41 9,02,128.47

mm nominal size derived from natural sources)

1:5:10 (1 cement: 5 coarse sand (zone-III) derived from

2.1.2 4.1.10 natural sources 10 graded stone aggregate 40 mm 22 cum 6,433.66 1,41,540.43

nominal size derived from natural sources)

3 5 REINFORCED CEMENT CONCRETE

Centering and shuttering including strutting, propping

etc. and removal of form for

Foundations, footings, bases of columns, etc. for mass

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

4 10 STEEL WORK

Structural steel work in single section, fixed with or

without connecting plate, including cutting, hoisting,

fixing in position and applying a priming coat of approved

steel primer all complete.

Structural steel work riveted, bolted or welded in built up

sections, trusses ar.d framed work, including cutting,

hoisting, fixing in position and applying a priming coat of

approved steel primer all complete.

Steel work in built up tubular (round, square or

rectangular hollow tubes etc.) trusses etc., including

4.3 10.16 cutting, hoisting, fixing in position and applying a priming

coat of approved steel primer, including welding and

bolted with special shaped washers etc. complete.

4.3.1 10.16.1 Hot finished welded type tubes 39721 kg 165.24 65,63,378.88

Providing and fixing mild steel round holding down bolts

with nuts and washer plates complete.

5 12.00 ROOFING

Providing & fixing UV stabilised fiberglass reinforced

plastic sheet roofing up to any pitch, including fixing with

polymer coated 'J' or 'L' hooks, bolts & nuts 8mm dia. G.I

plain/bitumen washers complete but excluding the cost

of purlins, rafters, trusses etc. The sheets shall be

manufactured out of 2400 TEX panel rovigs incorporating

minimum 0.3% 5.1 ultra-violet stabiliser in resin system

under approximately 2400 psi and hot cured. They shall

be of uniform pigmentation and thickness without air

pockets and shall conform to 15 10192 and IS 12866.

The sheets shall be opaque or translucent, clear or

pigmented, textured or smooth as specified.

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

6 13.00 FINISHING

Painting with synthetic enamel paint of approved brand

and manufacture to give an even shade:

6.1.1 13.61.1 Two or more coats on new work 2705 sqm 139.77 3,78,080.56

Total Amount 1,53,10,010.22

Total Amount 1,53,10,010.22

Digitally signed by AKSHIT

Preliminary Estimate

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped music & lighting etc. from main Gate along Kirmich

Road to NIT Chowk and from Main Gate towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main road towards

Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk at NIT Kurukshetra.

(New Drain & Raising of Existing Drain)

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

1 2 EARTH WORK

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, for all lift, including getting out

the excavated soil and disposal of surplus excavated soil as

directed, within a lead of 50 m.

Filling available excavated earth (excluding rock) in trenches,

plinth. sides of foundations etc. in layers not exceeding 20cm in

depth, consolidating each deposited layer by ramming and

watering, lead up to 50 m and for all lift

2 4 CEMENT CONCRETE (CAST IN SITU)

Providing and laying in position ready mixed or site batched

design mix cement concrete for plain cement concrete work;

using coarse aggregate and fine aggregate derived from natural

sources, Portland Pozzolana/Ordinary Portland Portland Slag

cement, admixtures in recommended proportions as per IS: 9103

to accelerate / retard setting of concrete, to improve durability

and workability without impairing strength; including pumping of

concrete to site of laying, curing, carriage for all leads; but

excluding the cost of centering, shuttering and finishing as per

direction of the engineer-in-charge; for the following grades of

concrete. Note: Extra cement up to 10% of the minimum

specified cement content in design mix shall be payable

separately. In case the cement content in design mix is more than

110% of the minimum specified cement content, the contractor

shall have discretion to either re-design the mix or bear the cost

of extra cement.

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

2.1.1 4.20.1 All works upto plinth level:

Concrete of M10 grade with minimum cement content of 220

Concrete of M20 grade with minimum cement content of 270

3 5 REINFORCED CEMENT CONCRETE

Centering and shuttering including strutting, propping etc. and

removal of form for

Walls any thickness including attached pilasters,butteresses,

plinth and string courses etc.

sSteel reinforcement for R.C.C. work including straightening,

3.2 5.22 cutting, bending, placing in position and binding all complete upto

3.2.1 5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. 10430 kg 95.33 9,94,239.75

Smooth finishing of the exposed surface of R.C.C. work with 6

mm thick cement mortar 1:3 (1 Cement : 3 fine sand).

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Providing and laying in position ready mixed or site batched

design mix cement concrete for reinforced cement concrete work;

using coarse aggregate and fine aggregate derived from natural

sources, Portland Pozzolana / Ordinary Portland /Portland Slag

cement, admixtures in recommended proportions as per IS: 9103

to accelerate / retard setting of concrete, to improve durability

and workability without impairing strength; including pumping of

concrete to site of laying, curing, carriage for all leads; but

3.4 5.33 excluding the cost of centering, shuttering, finishing and

reinforcement as per direction of the engineer-in-charge; for the

following grades of concrete.

Note: Extra cement up to 10% of the minimum specified cement

content in design mix shall be payable separately. In case the

cement content in design mix is more than 1.10 times of the

specified minimum cement content, the contractor shall have

discretion to either re-design the mix or bear the cost of extra

3.4.1 5.33.1 All works upto plinth level

Concrete of M25 grade with minimum cement content of 330 kg

4 6 MASONRY WORK

Brick work with common burnt clay F.P.S. (non modular) bricks of

class designation 7.5 in foundation and plinth in:

4.1.1 6.1.1 Cement mortar 1:4 (1 cement : 4 coarse sand) 199 cum 7,317.63 14,56,208.57

5 13 FINISHING

5.1 13.4 12 mm cement plaster of mix :

15 mm cement plaster on rough side of single or half brick wall of

Digitally signed by AKSHIT

Item No. of Rate (In ₹) as

Sr.No DSR- 2021 Description Quantity Unit per DSR-2021 Amount (In ₹) Remarks

(Civil) i/c of 18% GST

Total Amount 66,22,850.15

Total Amount 66,22,850.15

Digitally signed by AKSHIT

Preliminary Estimate

Name of work: Cost Estimate for Provision of cycle track & footpath with covering, piped music & lighting etc. from main Gate along Kirmich

Road to NIT Chowk and from Main Gate towards KUK to Girls Hostel alongwith the provision of footpath parallel to the main road towards

Golden Jubilee Administrative Building from Chowk near Hostel no 4 to NIT Chowk at NIT Kurukshetra.

(Providing lightening and piped music system)

Rate (In ₹) as per

Sr.No MR Items Description Quantity Unit DSR-2022 i/c of Amount (In ₹) Remarks

Supplying & Laying of suitable sizes XLPE insulated and PVC

sheathed aluminium conductor armoured power cable of

1 MR 1.1 kV grade in RCC/ HUME/ METAL pipe/Wall 1 job 763470.666 7,63,470.67

Surface/Open duct i/c Suitable sizes DWC HDPE Pipe

complete etc as required.

Supplying/inserting of following size Gl pipe

(med.class)cross the road/pucca floor without cutting of

road/floor by trenchless/mannual method at a level not less

than 75 meter below under the road complete as required.

Supplying Installation Testing & Commissioning of IP 66

LED Light for Foothpath Lighting.

Supplying, installation, testing & commissioning of suitable

4 MR size Feeder Pillar for Foothpath Lighting i/c necessary 1 job 2,80,562.34 2,80,562.34

earthing complete etc as required.

4.1 SH-B (Piped Music system)

Supply, Installation, testing and commissioning of 8" low

frequency Speaker type 2-way Peak power handling 280 W

Program power handling 140 W RMS/AES power handling

5 MR 70 W,100V/30W-70V/15 W loudspeaker Aluminum front 120 nos 35,148.45 42,17,813.40

grill for permanent outdoor exposure 100V and low

impedance connection possibility. ip 55 rating complete as

Digitally signed by AKSHIT

Rate (In ₹) as per

Sr.No MR Items Description Quantity Unit DSR-2022 i/c of Amount (In ₹) Remarks

Supply, Installation, testing and commissioning of Quad

Channel Amplifier with 480w output power per channel

@100v. 4 x 480 W, Frequency Response (± 3 dB) 50 Hz -

22 kHz, Signal/Noise 100 dB complete as required.

Supply, Installation, testing and commissioning of Music

Player with Internet audio, USB, Bluetooth, Integrated pre-

listening loudspeaker with volume control USB interface for

7 MR each module slot (4x) 2,8" TFT display with selection & 1 no 1,16,824.77 1,16,824.77

operation push buttons Scroll-Push control RS-232 remote

control connection Ethernet network connection complete

Supply, Installation, testing and commissioning of 4-ZONE

AUDIO MATRIX integrated prelistening loudspeaker with

volume control Individual zone control section (4x) RS 232

& ethernet remote control connection Wall panel

connections (4x) Paging microphone connection Priority

mute connection 24V emergency power input Mic/line

inputs with priority. 3-band EQ and phantom nower (2x)

complete as required.

Supply, Installation, testing and commissioning of PAGING

MICROPHONE Surface Touch front panel Capacitive &

illuminated selection buttons (8x) Status indicator LED's

Tiltable pipe-neck microphone High quality back electret

condenser capsule with cardioid pickup pattern complete as

Supply, Installation, testing and commissioning of WALL

PNAEL FOR VOLUME CONTROL, Integration with 45 x 45

10 MR mm Installation materials, Terminal block output 1 no 9,668.59 9,668.59

connection, Program selection and volume control, LED

display complete as required.

Supply, Installation, testing and commissioning of 24 U

equipment rack complete as required.

Digitally signed by AKSHIT

Rate (In ₹) as per

Sr.No MR Items Description Quantity Unit DSR-2022 i/c of Amount (In ₹) Remarks

Supplying & laying of 2 X 1.5 Sqmm Armoured Speaker

cable in DWC pipe in ground atc as required

Supply, Installation, testing and commissioning of IP55

water proof junction boxes complete as required.

Total Amount 73,22,660.17

Total Amount 73,22,660.17

Digitally signed by AKSHIT