Construction of workshop shed along with Prakratik Paint unit at MDTC, Khadi Village Industries Commission, at Kalyani, Nadia

ABSTRACT OF COST

THE PROPOSED CONSTRUCTION OF G+0 WORKSHOP SHED ALONG WITH PRAKRITIK PAINT UNIT

AT MDTC KHADI & VILLAGE INDUSTRIES COMMISSION,

AT KALYANI, NADIA

SL.NO. PARTICULARS AS PER AS PER

DSR-2023 NON SOR

2 Internal & External Plumbing Works 6,90,388 4,17,299

3 Internal Electrical Works (Including Fire Detection & Alarm System)

B Site Development Works

4 External Electrical Works 3,39,976.75 48,87,122

5 PCC Road, Pathway & Parking Works 41,41,887

6 Septic Tank 100 Users 2,77,945

7 Under Ground Water Tank 50,000 Litre. 11,43,506

8 Landscaping Works 2,76,189

9 Borewell 5,62,924

Add Cost Index @18% on DSR Item 50,82,518

SubTotal Including GST [D] :- 4,21,71,573

Rupees Four Crore Twenty one Lakh seventy one thousand five hundred Seventy Three Only)

Digitally signed by SILKI

PROPOSED CONSTRUCTION OF WORKSHOP SHED AT MDTC KVIC, KALYANI,WB

ABSTRACT OF COST - CIVIL WORKS

SOR-2022 DESCRIPTION SOR-2023 AMOUNT NON SOR AMOUNT

A 2.0 EARTH WORKS 7,61,573.87 -

B 4.0 CONCRETE WORKS 8,53,013.25 -

C 5.0 REINFORCED CEMENT CONCRETE WORK 96,06,694.03 -

E 8.0 MARBLE & GRANITE WORK 1,27,166.08 -

F 9.0 WOOD, WPC & uPVC WORK 5,20,037.96 -

H 11.0 FLOORING WORK 12,87,594.06 -

K 21.0 ALUMINIUM WORK 4,72,142.51 -

L 22.0 WATER PROOFING 9,30,228.23 -

M 23.0 WATER PURIFIER - 1,53,867.00

GRAND TOTAL 1,95,74,718.75

GRAND TOTAL 1,95,74,718.75

Digitally signed by SILKI

WORKSHOP SHED AT MDTC KVIC, KALYANI,WB

Sl. No. DSR-2023 DESCRIPTION UNIT QTY. RATE DSR AMT. NSOR AMT.

A 2.00 EARTH WORKS

1 2.6 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 sqm

on plan) including getting out and disposal of excavated earth lead upto 50 m

and lift upto 1.5 m, as directed by Engineer-in-charge.

i 2.6.1 All kinds of soils Cum 775.39 177.50 1,37,632.55

2 2.7 Earth work in excavation by mechanical means (Hydralic excavator/manual

means)over areas (exceeding 30cm in depth. 1.5m in width as well as 10 sqm on

plan) including getting out and disposal of excavated earth, lead upto 50m and

lift upto 1.5m, as directed by Engineer - in Charge

3 2.10 Excavating trenches of required width for pipes, cables, etc. including excavation

for sockets, and dressing of sides, ramming of bottoms, depth upto 1.5m

including getting out the excavated soil, and then returning the soil as required, in

a 2.10.1 All kinds of soil.

i 2.10.1.2 Pipes, cables, etc. exceeding 80mm dia but not exceeding 300mm dia. Metre 50.00 352.15 17,607.50

4 2.25 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 lift upto 1.5 m.

5 2.25a Excavating, supplying and filling of local earth (including royalty) by

mechanical transport upto a lead of 5km also including ramming and

watering of the earth in layers not exceeding 20 cm in trenches, plinth,

sides of foundation etc. complete Cum Rate only 700.50 0.00

6 2.27 Supplying and filling in plinth with sand under floors, including watering, ramming,

consolidating and dressing complete. Cum 63.40 2123.75 1,34,644.45

7 2.28 Surface dressing of the ground including removing vegetation and inequalities

not exceeding 15 cm deep and disposal of rubbish, lead up to 50 m and lift up to

i 2.28.1 All kinds of soil Sqm 780.00 34.15 26,637.00

8 2.34 Supplying chemical emulsion in sealed containers including delivery as specified

i 2.34.1 Chlorpyriphos/ Lindane emulsifiable concentrate of 20% Litre 567.55 234.75 1,33,232.80

9 2.35 Diluting and injecting chemical emulsion for POST-CONSTRUCTIONAL anti-

termite treatment (excluding the cost of chemical emulsion) :

i 2.35.1.1 Along external wall where the apron is not provided using chemical emulsion @

7.5 litres / sqm of the vertical surface of the substructure to a depth of 300mm

including excavation channel along the wall & rodding etc. complete: With

Chlorpyriphos/ Lindane E.C. 20% with 1% concentration

a) 2.35.3 Treatment of soil under existing floors using chemical emulsion @ one litre per

hole, 300 mm apart including drilling 12 mm diameter holes and plugging with

cement mortar 1 :2 (1 cement : 2 Coarse sand) to match the existing floor:

i 2.35.3.1 With Chlorpyriphos/Lindane E.C. 20% with 1% concentration Sqm 434.76 310.05 1,34,798.11

TOTAL (Carried Over to Summary of Civil Works) 7,61,573.87 0.00

B 4.00 CONCRETE WORKS

1 4.1 Providing and laying in position cement concrete of specified grade excluding the

cost of centering and shuttering - All work up to plinth level :

a 4.1.6 1:3:6 (1 Cement : 3 coarse sand (zone-III) derived from natural sources : 6

graded stone aggregate 40 mm nominal size derived from natural sources) Cum 104.25 7178.75 7,48,359.11

2 4.3 Centering and shuttering including strutting, propping etc. and removal of form

i 4.3.1 Foundations, footings, bases for columns. Sqm 49.64 392.15 19,466.33

3 4.11 Providing and laying damp-proof course 50mm thick with cement concrete 1:2:4

(1 cement : 2 coarse sand (zone-III) derived from natural sources : 4 graded

stone aggregate 20mm nominal size derived from natural sources). Sqm 41.29 495.75 20,471.38

4 4.12 Extra for providing and mixing water proofing material in cement concrete work in Per 50 kg

doses by weight of cement as per manufacturer's specification. cement 13.00 18.15 235.95

5 4.13 Providing & applying a coat of residual petroleum bitumen of grade of VG-10 of

approved quality using 1.7kg per square metre on damp proof course after

cleaning the surface with brushes and finally with a piece of cloth lightly soaked in

kerosene oil. Sqm 41.29 146.15 6,035.08

6 4.17 Making plinth protection 50mm thick of cement concrete 1:3:6 (1 cement : 3

coarse sand (zone - III) : 6 graded stone aggregate 20 mm nominal size) over

75mm thick bed of dry brick ballast 40 mm nominal size, well rammed and

consolidated and grouted with fine sand, including necessary excavation,

levelling & dressing & finishing the top smooth. Sqm 78.00 749.30 58,445.40

TOTAL (Carried Over to Summary of Civil Works) 8,53,013.25 0.00

C 5.00 REINFORCED CEMENT CONCRETE WORK

1 5.9 Centering and shuttering including strutting, propping etc. and removal of form

a 5.9.1 Foundations, footings, bases of columns, etc. for mass concrete. Sqm 274.89 392.15 1,07,799.09

b 5.9.2 Walls (any thickness) including attached pilasters, butteresses, plinth and string

c 5.9.3 Suspended floors, roofs, landings, balconies and access platform. Sqm 661.39 927.25 6,13,275.62

Digitally signed by SILKI

d 5.9.4 Shelves (Cast in situ) Sqm 0.00 927.25 0.00

e 5.9.5 Lintels, beams, plinth beams, girders, bressumers and cantilevers Sqm 549.05 736.40 4,04,317.88

f 5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts. Sqm 407.09 961.30 3,91,333.69

g 5.9.7 Stairs, (excluding landings) except spiral-staircases. Sqm 22.77 764.95 17,417.91

j 5.9.16 Edges of slabs and breaks in floors and walls

k 5.9.19 Weather shade, Chajjas, corbels etc., including edges. Sqm 1.44 951.10 1,369.58

2 5.22 Steel reinforcement for R.C.C. work including straightening, cutting, bending,

placing in position and binding all complete upto plinth level.

i 5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. Kg 16539.95 107.85 17,83,833.68

3 5.22A Steel reinforcement for R.C.C. work including straightening, cutting, bending,

placing in position and binding all complete above plinth level.

i 5.22A.6 Thermo-Mechanically Treated bars of grade Fe-500D or more. Kg 22235.89 107.85 23,98,140.83

4 5.33.1 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 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 110% of the specified minimum cement content, the

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

a) 5.33.1 All works upto plinth level.

i 5.33.1.1 Concrete of M25 grade with minimum cement content of 330 kg /cum Cum 182.83 9504.75 17,37,707.85

b) 5.33.2 All works above plinth level upto floor V level.

i 5.33.2.1 Concrete of M25 grade with minimum cement content of 330 kg /cum Cum 196.47 9860.40 19,37,237.37

TOTAL (Carried Over to Summary of Civil Works) 96,06,694.03 0.00

D 6.00 BRICK WORK

1 6.1 Brick work with common burnt clay F.P.S. (non modular) bricks of class

designation 7.5 in foundation and plinth in:

i 6.1.2 Cement mortar 1:6 (1 cement : 6 coarse sand) Cum 36.08 7132.25 2,57,350.75

2 6.34 Brick work with non modular fly ash bricks conforming to IS:12894, class

designation 10 average compressive strength in super structure above plinth

level up to floor V level in :

i 6.34.2 Cement mortar 1:6 (1 cement : 6 Coarse sand) Cum 97.96 8752.55 8,57,384.48

3 6.45 Half brick masonry with non modular fly ash bricks of class designation 10,

conformingio IS :12894, in super structure above plinth and upto floor V level.

3.1 6.45.2 Cement mortar 1 : 4 (1 cement : 4 coarse sand) Sqm 346.77 1105.80 3,83,454.12

4 6.15 Extra for providing and placing in position 2 Nos 6mm dia. M.S. bars at every

third course of half brick masonry. Sqm 346.77 104.80 36,341.10

TOTAL (Carried Over to Summary of Civil Works) 15,34,530.45 0.00

E 8.00 MARBLE & GRANITE WORK

1 8.2 Providing and fixing 18mm thick gang saw cut ( premoulded and prepolished)

machine cut for kitchen platforms, vanity counters, window sills , facias and

similar locations of required size of approved shade, colour and texture laid over

20mm thick base cement mortar 1:4 (1 cement : 4 coarse sand) with joints

treated with white cement, mixed with matching pigment, epoxy touch ups,

including rubbing, curing, moulding and polishing to edge to give high gloss finish

etc. complete at all levels.

b) 8.2.2 Granite of any colour and shade

8.2.2.2 Area of slab over 0.50 sqm Sqm 1.26 5136.30 6,471.74

2 8.9.1.2 Stone tile (polished) work for wall lining over 12 mm thick bed of cement mortar

1:3 (1 cement : 3 coarse sand) and cement slurry @ 3.3 kg/sqm including

pointing in white cement complete. 8.mm thick Granite of any colour

3 8.31 Providing and fixing Ist quality ceramic glazed wall tiles conforming to IS: 15622

(thickness to be specified by the manufacturer), of approved make, in all colours,

shades except burgundy, bottle green, black of any size as approved by

Engineer-in-Charge, in skirting, risers of steps and dados, over 12 mm thick bed

of cement mortar 1:3 (1 cement : 3 coarse sand) and jointing with grey cement

slurry @ 3.3kg per sqm, including pointing in white cement mixed with pigment of

matching shade complete. Sqm 84.68 1267.95 1,07,363.67

TOTAL (Carried Over to Summary of Civil Works) 1,27,166.08 0.00

F 9.00 WOOD, WPC & uPVC WORK

1 9.21 Providing and fixing ISi marked flush door shutters conforming to IS :

2202 (Part I) non-decorative type, core of block board construction

with frame of 1st class hard wood and well matched commercial 3 ply

veneering with vertical grains or cross bands and face veneers on both

faces of shutters:

1.1 9.21.1 35 mm thick including ISi marked Stainless Steel butt hinges

with necessary screws Sqm 10.59 2392.65 25,338.16

2.0 9.24 Extra for providing vision panel not exceeding 0.1 sqm in all type of flush doors

(cost of glass excluded) (overall area of door shutter to be measured):

2.01 9.24.1 Rectangular or square Sqm 1.95 199.15 388.34

Digitally signed by SILKI

3 26.86 Providing and fixing factory made single extruded WPC (Wood Polymer

Composite) solid door/window/Ceosetory windows & other Frames/Chowkhat

comprising of virgin PVC polymer of K value 58- 60 (Suspension Grade), calcium

carbonate and natural fibers (wood powder/ rice husk/wheat husk) and non toxic

additives (maximum toxicity index of 12 for 100 gms) fabricated with miter joints

after applying PVC solvent cement and screwed with full body threaded star

headed SS screws having minimum frame density of 750 kg/ cum, screw

withdrawal strength of 2200 N (Face) & 1100 N (Edge), minimum compressive

strength of 58 N/mm2, modulus of elasticity 900 N/mm2 and resistance to spread

of flame of Class A category with property of being termite/borer proof,

water/moisture proof and fire retardant and fixed in position with M.S hold

fast/lugs/SS dash fasteners of required dia and length complete as per direction

of Engineer-In- Charge. (M.S hold fast/lugs or SS dash fasteners shall be paid for

separately).Note: For WPC solid door/window frames, minus 5mm tolerance in

dimensions i.e depth and width of profile shall be acceptable. Variation in profile

dimensions on plus side shall be acceptable but no extra payment on this

account shall be made.

4 26.87 Providing and fixing factory made single extruded WPC (Wood Polymer

Composite) solid plain flush door shutter of required size comprising of virgin

polymer of K value 58-60 (Suspension Grade), calcium carbonate and natural

fibers (wood powder/ rice husk/wheat husk) and non toxic additives (maximum

toxicity index of 12 for 100 gms) having minimum density of 650 kg/cum and

screw withdrawal strength of 1800 N (Face) & 900 N (Edge), minimum

compressive strength 50 N/mm2, modulus of elasticity 850 N/mm2 and

resistance to spread of flame of Class A category with property of being termite/

borer proof, water/moisture proof and fire retardant and fixing with stainless steel

butt hinges of required size with necessary full body threaded star headed

counter sunk S.S screws, all as per direction of Engineer-In- Charge. (Note:

stainless steel butt hinges and necessary S.S screws shall be paid separately)

5 9.48.2 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

primer all complete.Fixed to openings /wooden frames with rawl plugs screws etc.

6 9.84 Providing and fixing aluminium extruded section body tubular type universal

hydraulic door closer (having brand logo with ISI, IS : 3564, embossed on the

body, door weight upto 36 kg to 80 kg and door width from 701 mm to 1000 mm),

with double speed adjustment with necessary accessories

and screws etc. complete.

7 9.96 Providing and fixing aluminium sliding door bolts, ISI marked anodised anodic

coating not less than grade AC 10 as per IS : 1868), transparent or dyed to

required colour or shade, with nuts and screws etc. complete :

8 9.97 Providing and fixing aluminium tower bolts ISI marked anodised ( anodic coating

not less than grade AC 10 as per IS: 1868) transparent or dyed to required

colour or shade with nuts and screws etc. complete-

9 9.165 Providing and fixing bright /matt finished Stainless Steel handles of

approved quality & make with necessary screws etc all complete.

10 9.101.2 Providing and fixing aluminium hanging floor door stopper, l5l marked, anodised

(anodic coatinS not less than grade AC 10 as per 15 : 1868) transparent or dyed

to required colour and shade, with necessary screws etc. complete. Twin rubber

stopper Each 9.00 72.35 651.15

11 9.103 Providing and fixing bright finished brass 100 mm mortice latch and lock, lSl

marked, with six levers and a pair of anodised (anodic coating not less than

grade Ac 10 as per 15 : 1868) aluminium lever handles of approved quality with

necessary screws etc. complete Each 1.00 868.95 868.95

12 9.135 Providing and fixing fly proof stainless steel grade 304 wire gauge, to windows

and clerestory windows using wire gauge with average width of aperture 1.4 mm

in both directions with wire of dia. 0.50 mm all complete.

12.2 9.135.2 With 12 mm mild steel U beading Sqm 60.75 1228.00 74,601.00

TOTAL (Carried Over to Summary of Civil Works) 5,20,037.96 0.00

G 10.00 STEEL WORK

1 10.3 Providing and fixing in position collapsible steel shutters with vertical

channels 20x1 0x2 mm and braced with flat iron diagonals 20x5 mm

size, with top and bottom rail of T-iron 40x40x6 mm, with 40 mm dia

steel pulleys, complete with bolts, nuts, locking arrangement, stoppers,

handles, including applying a priming coat of approved steel primer. Sqm 5.76 11439.60 65,892

2 10.5.1 Providing and fixing 1mm thick M.S. sheet door with frame of 40x40x6 mm angle

iron and 3 mm M.S. gusset plates at the junctions and corners, all necessary

fittings complete, including applying a priming coat of approved steel primer.

Using M.S. angels 40x40x6 mm for diagonal braces. Sqm 2.10 5804.35 12,189.14

3 10.18 Providing and fixing circular/ Hexagonal cast iron or M.S. sheet box for ceiling fan

clamp, of internal dia 140 mm, 73 mm height, top lid of 1.5 mm thick M.S. sheet

with its top surface hacked for proper bonding, top lid shall be screwed into the

cast iron/ M.S. sheet box by means of 3.3 mm dia round headed screws, one

lock at the corners. Clamp shall be made of 12 mm dia M.S. bar bent to shape as

per standard drawing. Each 45.00 220.65 9,929.25

Digitally signed by SILKI

4 10.14.1 Providing and fixing pressed steel door frames conforming to IS: 4351,

manufactured from commercial mild steel sheet of 1.60 mm thickness,

including hinges, jamb, lock jamb, bead and if required angle threshold of

mild steel angle of section 50x25 mm, or base ties of 1.60 mm, pressed

mild steel welded or rigidly fixed together by mechanical means, including

M.S. pressed butt hinges 2.5 mm thick with mortar guards, lock strikeplate

and shock absorbers as specified and applying a coat of approved

steel primer after pre-treatment of the surface as directed by Engineerin-

charge: Profile B Fixing with adjustable lugs with split end tail to

each jamb Metre 18.10 583.30 10,557.73

4 10.25 Steel work welded in built up sections/ framed work including cutting, hoisting,

fixing in position and applying a priming coat of approved steel primer using

structural steel etc. as required

a 10.25.1 In stringers, treads, landings etc. of stair cases including use of chequered plate

wherever required, all complete. KG 50.00 123.60 6,180.00

5 10.28 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 accessories &

stainless steel dash fasteners , stainless steel bolts etc., of 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

TOTAL (Carried Over to Summary of Civil Works) 3,69,951.75 0.00

H 11.00 FLOORING WORK

1 DSR-(2021) Providing and laying Vitrified tiles in floor in different sizes (thickness to be

11.41A specified by the manufacturer) with water absorption less than 0.08% and

conforming to IS:15622, of approved brand & manufacturer, in all colours and

shade, laid on 20 mm thick cement mortar 1:4 (1 cement:

4 coarse sand) jointing with grey cement slurry @3.3 kg/sqm including grouting

the joints with white cement and matching pigments etc. The tiles must be cut

with the zero chipping diamond cutter only . Laying of tiles will be done with the

notch trowel, plier, wedge, clips of required thickness, leveling system and rubber

mallet for placing the tiles gently

1.1 11.41A.1.1 Double charge vitrified tile polished finish of size (Size of Tile 600 x 600 mm)

1.2 11.41A.3.1 Glazed Vitrified tiles MatUAntiskid finish of size (Size of Tile 600 x 600 mm)

2 Based on Providing and laying Vitrified tiles in different sizes {thickness to be

DSR 11.41A.3 specified by manufacturer), with water absorption less than 0.08 % and

conforming to I.S. 15622, of approved make, in all colours & shade, in skirting,

riser of steps, over 12 mm thick bed of cement mortar 1 :3 (1 cement: 3 coarse

sand), jointing with grey cement slurry @ 3.3 kg/ sqm including grouting the joint

with white cement & matching pigments etc. complete. (Size of Tile 600x600 mm)

3 11.55 Providing and laying flamed finish Granite stone flooring in required

design and patterns, in linear as well as curvilinear portions of the building all

complete as per the architectural drawings with 18 mm thick stone slab over 20

mm (average) thick base of cement mortar 1 :4 (1 cement: 4 coarse sand) laid

and jointed with cement slurry and pointing with white cement slurry admixed with

pigment of matching shade including rubbing, curing and polishing etc. all

complete as specified and as directed by the Engineer-in-Charge :

3.1 11.55.1 Flamed finish granite stone slab Jet Black, Cherry Red, Elite

Brown, Cat Eye or equivalent. Sqm 58.17 3186.70 1,85,378.31

4 11.56 Providing and laying Polished Granite stone flooring in required design and

patterns, in linear as well as curvilinear portions of the building all complete as

per the architectural drawings with 18 mm thick stone slab over 20 mm (average)

thick base of cement mortar 1:4 (1 cement : 4 coarse sand) laid and jointed with

cement slurry and pointing with white cement slurry admixed with pigment of

matching shade including rubbing, curing and polishing etc. all complete as

specified and as directed by the Engineer-in-Charge.

11.56.1 Polished Granite stone slab jet black,cherry Red ,Elite Brown,Cat Eye or

5 16.89 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 footpath, court yard,

multi modals location etc., laid on 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. Sqm 31.79 1455.65 46,273.29

TOTAL (Carried Over to Summary of Civil Works) 12,87,594.06 0.00

I 12.00 ROOFING

1 12.21 Providing and laying gola 75x75mm in cement concrete M15 grade including

finishing with cement mortar 1:3 (1 cement : 3 fine sand) as per standard design

in 75x75 mm deep chase. rmt. 130.00 305.15 39,669.50

Digitally signed by SILKI

2 12.52 Providing and fixing tiled false ceiling of specified materials of size

595x595 mm in true horizontal level, suspended on inter locking metal grid

of hot dipped galvanized steel sections ( galvanized @ 120 grams/ sqm,

both side inclusive) consisting of main 'T' runner with suitably spaced

joints to get required length and of size 24x38 mm made from 0.30 mm

thick (minimum) sheet, spaced at 1200 mm center to center and cross

"T" of size 24x25 mm made of 0.30 mm thick (minimum) sheet, 1200

mm long spaced between main 'T' at 600 mm center to center to form

a grid of 1200x600 mm and secondary cross "T" of length 600 mm and

size 24x25 mm made of 0.30 mm thick (minimum) sheet to be interlocked

at middle of the 1200x600 mm panel to form grids of 600x600 mm and

wall angle of size 24x24x0.3 mm and laying false ceiling tiles of approved

texture in the grid including, required cutting/making, opening for services

like diffusers, grills, light fittings, fixtures, smoke detectors etc. Main "T"

runners to be suspended from ceiling using GI slotted cleats of size 27 x

37 x 25 x1 .6 mm fixed to ceiling with 12.5 mm dia and 50 mm long dash

fasteners, 4 mm GI adjustable rods with galvanised butterfly level clips of

size 85 x 30 x 0.8 mm spaced at 1200 mm center to center along main T,

bottom exposed width of 24 mm of all T-sections shall be pre-painted with

polyester paint, all complete for all heights as per specifications, drawings

and as directed by Engineer-in-charge.

2.1 12.52.4 12.5 mm thick fully Perforated Gypsum Board tile made from

plasterboard having glass fibre conforming to IS: 2095 part

I, of size 595x595 mm, having perforation of 9.7x9.7 mm

at 19.4 mm c/c with center borders of 48 mm and the side

borders of 30 mm, backed with non woven tissue on the back

side, having an NRC (Noise Reduction Coefficient) of 0.79,

with 50 mm resin bonded glass wool backing. Sqm 130.08 1528.00 1,98,758.42

3 12.45 Providing and fixing false ceiling at all heights including providing and

fixing of frame work made of special sections, power pressed from M.S.

sheets and galvanized with zinc coating of 120 gms/sqm (both side

inclusive) as per IS : 277 and consisting of angle cleats of size 25 mm

wide x 1.6 mm thick with flanges of 27 mm and 37mm, at 1200 mm centre

to centre, one flange fixed to the ceiling with dash fastener 12.5 mm dia

x 50 mm long with 6 mm dia bolts, other flange of cleat fixed to the angle

hangers of 25x1 0x0.50 mm of required length with nuts & bolts of required

size and other end of angle hanger fixed with intermediate G.I. channels

45x15x0.9 mm running at the spacing of 1200 mm centre to centre, to

which the ceiling section 0.5 mm thick bottom wedge of 80 mm with

tapered flanges of 26 mm each having lips of 10.5 mm, at 450 mm centre

to centre, shall be fixed in a direction perpendicular to G.I. intermediate

channel with connecting clips made out of2.64 mm dia x 230 mm long G.I.

wire at every junction, including fixing perimeter channels 0.5 mm thick

27 mm high having flanges of 20 mm and 30 mm long, the perimeter of

ceiling fixed to wall/partition with the help of rawl plugs at 450 mm centre,

with 25 mm long dry wall screws@ 230 mm interval, including fixing of

gypsum board to ceiling section and perimeter channel with the help of

dry wall screws of size 3.5 x 25 mm at 230 mm c/c, including jointing and

finishing to a flush finish of tapered and square edges of the board with

recommended jointing compound , jointing tapes , finishing with jointing

compound in 3 layers covering upto 150 mm on both sides of joint and two

coats of primer suitable for board, all as per manufacturer's specification

and also including the cost of making openings for light fittings, grills,

diffusers, cutouts made with frame of perimeter channels suitably fixed,

all complete as per drawings, specification and direction of the Engineer

in Charge but excluding the cost of painting with :

3.1 12.45.1 12.5 mm thick tapered edge gypsum plain board conforming

to IS: 2095- (Part I) :2011 (Board with BIS certification marks) Sqm 32.52 1355.80 44,089.77

TOTAL (Carried Over to Summary of Civil Works) 2,82,517.69 0.00

J 13 FINISHING WORK

1 13.4 12 mm cement plaster of mix :

2 13.11 18 mm cement plaster in two coats under layer 12 mm thick cement plaster 1:5

(1 cement : 5 coarse sand) finished with a top layer 6 mm thick cement plaster

3 5.30 Add or deduct for plaster drip course/ groove in or moulding to R.C.C.

projections.plastered surface metre 277.60 78.40 21,763.84

4 13.16 6 mm cement plaster of mix :

5 13.21 Extra for providing and mixing water proofing material in cement plaster work in

proportion recommended by the manufacturers. per bag of

6 MR-1 Supply of cement Concrete Brick wall Tile(size :225 mm*75mm) (Thickness

:14mm) (weight per piece :430gm approx.) (Brick Colour :Natural brick colour)

Cladding water absorption 3% to 6% conforming to IS: 1237:2001,of approved

brand &manufacturer,as approved by architect. Sqm 284.79 914.00 2,60,298.06

7 13.80 Providing and applying white cement based putty of average thickness 1 mm, of

approved brand and manufacturer, over the plastered wall surface to prepare the

surface even and smooth complete Sqm 2185.16 156.05 3,40,994.23

8 13.83.2 Wall painting with premium acrylic emulsion paint of interior grade, having VOC

(Volatile Organic Compound ) content less than 50 grams/ litre of approved

brand and manufacture, including applying additional coats wherever required to

achieve even shade and colour. Two coats Sqm 2388.71 142.80 3,41,107.36

9 13.91 Removing dry or oil bound distemper, water proofing cement paint and the like

by scrapping, sand papering and preparing the surface smooth including

necessary repairs to scratches etc. complete. Sqm 203.55 25.15 5,119.20

Digitally signed by SILKI

10 13.45 Finishing walls with textured exterior paint of required shade :

i 13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm)

over and including priming coat of exterior primer applied @

11 13.50 Applying priming coat :

ii 13.50.3 With ready mixed red oxide zinc chromate primer of approved brand and

manufacture on steel galvanised iron/ steel works Sqm 114.67 67.40 7,728.49

12 13.62 Painting with synthetic enamel paint of approved brand and manufacture of

required colour to give an even shade :

i 13.62.1 Two or more coats on new work over an under coat of suitable

shade with ordinary paint of approved brand and manufacture Sqm 114.67 226.25 25,943.18

13 12.20 Providing and laying pressed clay tiles (as per approved pattern 20 mm

nominal thickness of approved size) on roofs jointed with cement mortar

1 :4 (1 cement : 4 coarse sand) mixed with 2% integral water proofing

compound, laid over a bed of 20 mm thick cement mortar 1 :4 (1 cement :

4 coarse sand) and finished neat complete. Sqm 147.88 709.75 1,04,957.83

TOTAL (Carried Over to Summary of Civil Works) 23,09,542.11 2,60,298.06

K 21.00 ALUMINIUM WORK

1 21.1 Providing and fixing aluminium work for doors, windows, ventilators and partitions

with extruded built up standard tubular sections/appropriate Z sections and other

sections of approved make conforming to IS: 733 and IS : 1285, fixed with rawl

plugs and screws or with fixing clips, or with expansion hold fasteners including

necessary filling up of gaps at junctions, at top, bottom and sides with required

PVC/neoprene felt etc. Aluminium sections shall be smooth, rust free, straight,

mitred and jointed echanically wherever required including cleat angle,

Aluminium snap beading for glazing / paneling, C.P. brass / stainless steel

screws, all complete as per architectural drawings and the directions of Engineer-

in-charge. Glazing and paneling to be paid for separately) :

a) 21.1.1 For fixed portion.

i 21.1.1.2 Powder coated aluminium (minimum thickness of powder coating 50 micron)

b 21.1.2 For shutters of doors, windows & ventilators including

providing and fixing hinges/ pivots and making provision

for fixing of fittings wherever required including the cost of

EPDM rubber / neoprene gasket required (Fittings shall be

paid for separately)

1 21.1.2.2 Powder coated aluminium (minimum

thickness of powder coating 50 micron) KG 425.25 634.45 2,69,799.86

2 21.3 Providing and fixing glazing in aluminium door, window, ventilator shutters and

partitions etc. with EPDM rubber / neoprene gasket etc. complete as per the

architectural drawings and the directions of engineer-in-charge . (Cost of

aluminium snap beading shall be paid in basic item):

i 21.3.1 With float glass panes of 4.0 mm thickness (weight not less

ii 21.3.2 With float glass panes of 5.5 mm thickness (weight not less than 12.50 kg/sqm)

TOTAL (Carried Over to Summary of Civil Works) 4,72,142.51 0.00

L 22.00 WATER PROOFING

1 22.7 Providing & laying integral cement based water proofing treatment including

preparation of surface as required for treatment of roofs, balconies, terraces etc

consisting of following operations: a) Applying a slurry coat of neat cement using

2.75kg/sqm of cement admixed with water proofing compound confirming to IS.

2645 and approved by Engineer-in-charge over the RCC slab including adjoining

walls upto 300mm height including cleaning the surface before treatment. b)

Laying brick bats with mortar using broken bricks/brick bats 25mm to 115mm size

with 50% of cement mortar 1:5 (1 cement : 5 coarse sand ) admixed with water

proofing compound confirming to IS : 2645 and approved by Engineer-in-charge

over 20 mm thick layer of cement of 1:5 ( 1 cement : 5 coarse sand ) admixed

with water proofing compound confirming to IS : 2645 and approved by Engineer-

in-charge to required slope and treating similarly the

adjoining walls upto 300mm height including rounding of junctions of walls and

slabs. c) After two days of proper curing applying a second coat of cement slurry

using 2.75kg/sqm of cement admixed with water proofing compound confirming

to IS : 2645 and approved by Engineer-in-charge. d) Finishing the surface with

20 mm thick jointless cement mortar 1:4 (1 cement : 4 coarse sand ) admixed

with water proofing compound confirming to IS : 2645 and approved by Engineer-

in-charge including laying glass fibre cloth of approved quality in top layer and

finally finishing the surface with trowel with neat cement slurry and making pattern

of 300x300 mm square 3mm deep. e) The whole terrace so finished shall be

flooded with water for a minimum period of two weeks for curing and for final test.

All above operations to be done in order and as directed and specified by the

Engineer-in-charge:

i 22.7.1 With average thickness of 120mm and minimum thickness at khurra as 65mm.

Digitally signed by SILKI

2 22.23 Providing and applying integral crystalline slurry of hydrophilic in nature

for waterproofing treatment to the RCC structures like retaining walls of

the basement, water tanks, roof slabs, podiums, reservior, sewage &

water treatment plant, tunnels / subway and bridge deck etc., prepared

by mixing in the ratio of 5 : 2 (5 parts integral crystalline slurry : 2 parts

water) for vertical surfaces and 3 : 1 (3 parts integral crystalline slurry : 1

part water) for horizontal surfaces and applying the same from negative

(internal) side with the help of synthetic fiber brush. The material shall

meet the requirements as specified in ACI-212-3R-2010 i.e by reducing

permeability of concrete by more than 90% compared with control

concrete as per DIN 1048 and resistant to 16 bar hydrostatic pressure

on negative side. The crystalline slurry shall be capable of self-healing

of cracks up to a width of 0.50 mm. The work shall be carried out all

complete as per specification and the direction of the engineer-in-charge.

The product performance shall carry guarantee for 10 years against any

2.1 22.23.1 For vertical surface two coats @ 0.70 kg per sqm per coat SQM 14.56 472.90 6,885.42

2.2 22.23.2 For horizontal surface one coat @1.10 kg per sqm. SQM 5.15 362.80 1,866.61

TOTAL (Carried Over to Summary of Civil Works) 9,30,228.23 0.00

M MR-2 Supply Fitting and fixing Model: AG Green Pure Chill Storage 80 SS

RO+UV+CUZN Aquaguard Storage Water Cooler Cum Purifier

Water Storage Capacity: 80 ltrs. Two Faucets Set 1.00 1,53,867.00 1,53,867.00

TOTAL (Carried Over to Summary of Civil Works) 0.00 1,53,867.00

N MR-3 SIGNAGES

Providing & installation of following signages :

1 Door Nameplate Sign, MPI /WM ( 400x125x12) Each 15 1096.46 16,446.84

2 Directory Sign, MPI DIRECTORY (500x1000x15(Approx)) Each 1 21929.12 21,929.12

3 Toilet Door Sign, MPI /WM ( 156x156x12) Each 2 657.87 1,315.75

Supply Fitting and fixing 13 to 18 inch height Jindal make 306 grade stainless

steel 18 gauge letter cut with Leaser machine as per the design

LETTER PROJECTION - 4 Inch projected with 18 gauge thick steel sheet to

make the side wall of letter Each 35 1882.00 65,870.00

TOTAL (Carried Over to Summary of Civil Works) 0.00 1,05,561.71

ALL SUB-HEAD TOTAL 1,90,54,991.98 5,19,726.77

GRAND TOTAL 1,95,74,718.75

GRAND TOTAL 1,95,74,718.75

Digitally signed by SILKI

DETAILED ESTIMATE FOR PLUMBING SERVICES OF WORKSHOP SHED AT MDTC KVIC, KALYANI,WB

ESTIMATE SUMMARY OF PLUMBING WORKS

S.H. No. DESCRIPTION OF SUB-HEADING DSR Amount MR Amount

1 SUPPLY & INSTALLATION OF SANITARY FIXTURES A ₹ 62,837.00 ₹ 0.00

2 INTERNAL WATER SUPPLY B+C ₹ 2,08,116.00 ₹ 25,129.00

3 INTERNAL DRAINAGE SYSTEM D ₹ 0.00 ₹ 3,92,170.00

4 RAIN WATER DRAINAGE E ₹ 23,895.00 ₹ 0.00

5 RAIN WATER HARVESTING F ₹ 3,95,539.71 ₹ 0.00

TOTAL COST OF PLUMBING WORKS ₹ 11,07,686.71

Digitally signed by SILKI

DETAILED ESTIMATE OF WORKSHOP SHED AT MDTC KVIC, KALYANI,WB

PLUMBING WORKS ESTIMATE

SI.No. DSR 2023/ Description of Item UNIT TOTAL SOR RATE MR RATE SOR AMOUNT Non SOR

MR QUANTITY AMOUNT

A) SUPPLY & INSTALLATION OF SANITARY FIXTURES

1.01 17.1 Providing and fixing water closet squatting pan (Indian type W.C. pan )

with 100 mm sand cast Iron P or S trap, 10 litre low level white P.V.C.

flushing cistern, including flush pipe, with manually controlled device

(handle lever) conforming to IS : 7231, with all fittings and fixtures

complete, including cutting and making good the walls and floors

wherever required:

17.1.1 White Vitreous china Orissa pattern W.C. pan of size 580x440

mm with integral type foot rests Each 2 ₹ 6,767.40 ₹ 13,534.80

1.02 17.2 Providing and fixing white vitreous china pedestal type water closet

(European type W.C. pan) with seat and lid, 10 litre low level white

P.V.C. flushing cistern, including flush pipe, with manually controlled

device (handle lever), conforming to IS : 7231, with all fittings and

fixtures complete, including cutting and making good the walls and

floors wherever required

17.2.1 W.C. pan with ISI marked white solid plastic seat and lid Each 2 ₹ 6,515.55 ₹ 13,031.10

1.03 17.7 Providing and fixing wash basin with C.I. brackets, 15 mm C.P. brass

pillar taps, 32 mm C.P. brass waste of standard pattern, including

painting of fittings and brackets, cutting and making good the walls

wherever require:

17.7.4 White Vitreous China Flat back wash basin size 550x400 mm with Each

single 15 mm C.P. brass pillar tap

1.04 17.31 Providing and fixing 600x450 mm beveled edge mirror of superior

glass (of approved quality) complete with 6 mm thick hard board

ground fixed to wooden cleats with C.P. brass screws and washers

complete. Each 2 1607.95 3215.90

1.05 17.34 Providing and fixing toilet paper holder :

1.06 17.22A Providing and fixing CP Brass 32mm size bottle trap of approved Each

quality & make and as per the direction of engineer in charge. 2 1,034.80 ₹ 2,069.60

1.07 17.72 Providing and fixing PTMT towel ring trapezoidal shape 215 mm long,

200 mm wide with minimum distances of 37 mm from wall face with

concealed fittings arrangement of approved quality and colour,

weighing not less than 88 gms. Each 2 231.95 ₹ 463.90

1.08 17.16a Providing and fixing 8mm dia C.P./S.S. Jet with flexible tube upto

1meter long with S.S. Triangular plate to european type W.C. Of

approved quality and make as approved by engineer in charge.(Health

1.09 18.51 Providing and fixing C.P. brass long body bib cock of approved quality

conforming to IS standards and weighing not less than 690 gms.

18.51.1 15 mm nominal bore Each 2 798.95 ₹ 1,597.90

1.10 18.21.2.1 Providing and fixing uplasticised PVC connection pipe with brass

unions : 45 cm length , 15 mm nominal bore Each 2 97.75 ₹ 195.50

1.11 18.22 Providing and fixing C.P. brass shower rose with 15 or 20 mm inlet :

1.12 17.22B Providing , Fixing of CP Brass single lever telephonic wall mixer of

quality & make as approved by engineer-in-charge.

a) 15 mm nominal bore Each 2 6,940.75 ₹ 13,881.50

1.13 18.53 Providing and fixing C.P. brass angle valve for basin mixer and geyser

points of approved quality conforming to IS:8931

18.53.1 15 mm nominal bore Each 2 574.30 ₹ 1,148.60

1.14 18.65 Providing and fixing PTMT soap Dish Holder having length of 138mm,

breadth 102mm, height of 75mm with concealed fitting arrangements,

weighing not less than 106 gms.(Toilet, Kitchen & Utility area)

1.15 17.73 Providing and fixing PTMT towel rail complete with brackets fixed to

wooden cleats with CP brass screws with concealed fittings

arrangement of approved quality and colour.

17.73.1 450 mm long towel rail with total length of 495 mm, 78 mm wide and

effective height of 88 mm, weighing not less than 170 gms Each 2 673.40 ₹ 1,346.80

TOTAL COST FOR SANITARY SUPPLY & INSTALLATION OF

SANITARY FIXTURES ₹ 62,837.00 ₹ 0.00

Digitally signed by SILKI

B) INTERNAL WATER SUPPLY

2.01 18.8 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, as per

IS:15778 having thermal stability 27° C to 82°C for hot & cold water

supply, including all CPVC plain & brass threaded fittings, i/c fixing the

pipe with clamps at 1.00 m spacing. This includes jointing of pipes &

fittings with one step CPVC solvent cement and the cost of cutting

chases and making good the same including testing of joints complete

as per direction of Engineer in Charge.

Concealed work, including cutting chases and making good the walls

a) 18.8.2 20 mm nominal dia Pipes Mtr. 60 537.60 ₹ 32,256.00

b) 18.8.3 25 mm nominal dia Pipes Mtr. 25 627.25 ₹ 15,681.25

2.02 18.7 Providing and fixing Chlorinated Polyvinyl Chloride (CPVC) pipes, as per

IS:15778 having thermal stability 27° C to 82°C for hot & cold water

supply, including all CPVC plain & brass threaded fittings, including

fixing the pipe with clamps at 1.00 m spacing. This includes jointing of

pipes & fittings with one step CPVC solvent cement and testing of

joints complete as per direction of Engineer in Charge.

Internal work - Exposed on wall

a) 18.7.3 25 mm nominal dia Pipes Mtr. 70 401.55 ₹ 28,108.50

b) 18.7.4 32 mm nominal dia Pipes Mtr. 40 518.75 ₹ 20,750.00

2.03 MR Providing and fixing forged brass operated ball valve of full flow of

superior quality having minimum working pressure of 16 kg/cm2.

a) 25 mm nominal bore Each 1 ₹ 1,257.00 ₹ 1,257.00

b) 32 mm nominal bore Each 1 ₹ 2,013.00 ₹ 2,013.00

2.04 18.48 Providing and placing on terrace (at all floor levels) polyethylene water

storage tank IS: 12701 marked, with cover and suitable locking

arrangement and making necessary holes for inlet, outlet and

overflow pipes but without fittings and the base support for tank. per

C) BOOSTER PUMP FOR WATER SUPPLY

BOOSTER PUMP NOS OF PUMP : FOR WATER SUPPLY WITH

AUTOMATIC CONTROL PANEL

3.01 (A) Horizontal,centifugal booster pump with suitable tefc squirrel cage

induction motor working on single phase 50hz ± 3%, 415 ± 10% along

with base frame, couplingguard,foundation bolt etc. Complete set as

per relevent is and following moc,impellar and wearing ring-ss shaft

with sleeves-ss,casing-ci,base frame-ms.

(B) The pump shall be selected for performance at best efficiency

point. However , the pump selection shall be suitable for performance

with set point @ ± 20% of the rated head.

WATER FLOW RATE : 5.75 LPS 2 bar pressure

3.02 Valves for pump.

18.17 Supplying, fixing, testing and commissioning of Gate valve of PN 1.6

rating with bronze/gunmetal seat duly ISI marked complete with

nuts, bolts, washers, gaskets conforming to IS 13095 of following

sizes as required :

3.03 18.19 Providing and fixing gun metal non-return valve of approved quality

3.04 DSR-22 Supplying, fixing, testing and commissioning of Y-Strainer of PN 1.6

E&M rating with bronze/gunmetal seat duly ISI marked complete with

Pg-102 nuts, bolts, washers, gaskets conforming to IS 13095 of following

sizes as required :

TOTAL FOR WATER SUPPLY ₹ 2,08,116.00 ₹ 25,129.00

D) INTERNAL DRAINAGE SYSTEM

Providing and fixing soil, waste and vent SWR pipes

4.01 MR Supply fixing and testing UPVC SWR pipe confirming to IS:13592 for

waste connection from wash basin and pantry sink to floor trap or

thermosyphonage pipe with solvent cement joints including all the

fittings laid above the fall ceilling connected in wall etc the shall

include wall chiseling making good the same in cement mortar etc

complete include with all necessary support like GI hangers support GI

grip and bolts GI clamp etc in fall ceilling area as well as supplying and

fixing GI slotted angle iron bracket hangers supports with necessary

drilling holes to suit the insertion of pipe clamps deburring brick work

concrete supports etc as per detailed drawing for supporting soil

waste and rain water pipes and water supply pipes in shaft with

suitable GI clamps GI bolts anchor nuts and washers fixed on shaft

walls, outer walls etc.

Digitally signed by SILKI

4.02 MR Providing and fixing M.S. holder bat clamps of approved design

including cost of cutting holes and making good the walls etc.

b) MR 75mm dia pipe Each 20 ₹ 352.00 ₹ 7,040.00

4.03 Providing fixing and testing UPVC SWR plain ring type 90 Deg Bend

with door IS:14735

4.04 Providing fixing and testing UPVC SWR plain ring type 45 Deg Bend

4.05 Providing fixing and testing UPVC SWR plain Single Y Branch with Door

type fitting IS:14735

4.06 Providing fixing and testing UPVC SWR plain Reducing Single Y Branch

Door type fitting IS:14735

4.07 Providing fixing and testing UPVC SWR plain Tee Branch with Door

type fitting IS:14735

4.08 Providing and fixing and testing UPVC single floor trap with all

necessary UPVC pipes connection extension pipe and reducing tee for

water pipe connections from toilet and wash area.

4.09 Providing and fixing 75 mm dia, 3 mm thick Stainless steel grating

with frame for floor traps or drains of required pattern including

cutting and making good the floors complete.

TOTAL INTERNAL DRAINAGE SYSTEM ₹ 0.00 ₹ 3,92,170.00

E) RAIN WATER WORK

5.01 12.41 Providing and fixing on wall face unplasticised Rigid PVC rain water

pipes conforming to IS : 13592 Type A including jointing with seal ring

conforming to IS : 5382 leaving 10 mm gap for thermal expansion, (i)

Single socketed pipes

5.02 12.42 Providing and fixing on wall face unplasticised - UPVC moulded

fittings/ accessories for unplasticised Rigid PVC rain water pipes

conforming to IS : 13592 Type A including jointing with seal ring

conforming to IS : 5382 leaving 10 mm gap for thermal expansion.

5.03 12.22 Making khurras 45x45 cm with average minimum thickness of 5 cm

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

aggregate of 20 mm nominal size) over P.V.C. sheet 1 m x1 m x 400

micron, finished with 12 mm cement plaster 1:3 (1 cement : 3 coarse

sand) and a coat of neat cement, rounding the edges and making and

finishing the outlet complete. Each 10 298.25 ₹ 2,982.50

TOTAL FOR RAIN WATER DRAINAGE ₹ 23,895.00 ₹ 0.00

Digitally signed by SILKI

DETAILED ESTIMATE OF WORKSHOP SHED AT MDTC KVIC, KALYANI,WB

RAIN WATER HARVESTING ESTIMATE

SI.No. DSR 23/ MR Description of Item UNIT TOTAL SOR RATE MR RATE SOR AMOUNT Non SOR

QUANTITY AMOUNT

F) RAIN WATER HARVESTING

Earthwork in excavation by mechanical means ( Hydraulic

excavator) / manual means in foundation trenches or drains (not

exceeding 1.5m in width or 10 sqm on plan) including dressing of

1 2.8.1 sides and ramming of bottoms, lift up to 1.5m, including getting

out the excavated soil and disposal of surplus excavated soil as

directed, with in a lead of 50m.

Extra for every additional lift of 1.5 m or part there of in excavation

banking excavated or stacked materials

All kinds of soil -

2.4 for Desilt chamber cum 12.93 126.80 ₹ 1,638.95

Providing orange color safety foot rest of minimum 6mm thick

plastic encapsulated as per IS : 10910 on12mm dia steel bar

conforming to IS :1786 having minimum cross section as 23mm x

25mm and over all minimum length 263mm and width as 165mm

with minimum 112mm space between protrude legs having 2mm

tread on top surface by ribbing or chequering besides necessary

and adequate anchoring projections on tail length on 138mm as

3 19.16 per standard drawing and suitable to with dtand the bend test and

chemical resistance test as per specifications and having

manufacture's permanent identification make to be visible even

after fixing, including fixing in manholes with 30x20x15cm cement

concrete block 1:3:6 (1 cement : 3 coarse sand : 6 graded stone

aggregate 20mm nominal size) complete as per design.

4 13.4.1 12 mm cement plaster of mix : 1:4 (1 cement: 4 coarse sand)

For external - wall only. (Note : 230mm ( for outer wall thickness)

add in every chamber. So that outer wall dimension cover in

Total external plaster sqm 44.85 357.35 ₹ 16,027.15

12 mm cement plaster finished with a floating coat of neat cement

Providing and laying in position cement concrete of specified grade

6 4.1 excluding the cost of centering and shuttering - All work up to

6.1 1:4:8 (1 Cement : 4 coarse sand : 8 graded stone aggregate 40 mm

Brick work with common burnt clay modular bricks of class

designation 7.5 in foundation and plinth in: cum 24.15 6,295.15 ₹ 1,52,008.13

RAIN WATER HARVESTING PIT

Boring/drilling bore well of required dia for casing/ strainer pipe,

by suitable method prescribed in IS: 2800 (part I), including

collecting samples from different strata, preparing and submitting

8 23.1 strata chart/ bore log, including hire & running charges of all

equipments, tools, plants & machineries required for the job, all

complete as per direction of Engineer-in-charge, upto 90 metre

depth below ground level.

23.1.1 All types of soil

Supplying, assembling, lowering and fixing in vertical position in

bore well, unplasticized PVC medium well casing (CM) pipe of

required dia, conforming to IS: 12818, including required hire and

labour charges, fittings & accessories etc. all complete, for all

depths, as per direction of Engineer -in-charge.

9.1 200 mm nominal size dia Mtr 10 1,113.35 ₹ 11,133.50

Digitally signed by SILKI

Supplying, assembling, lowering and fixing in vertical position in

bore well unplasticized PVC medium well screen (RMS) pipes with

10 23.4 ribs, conforming to IS: 12818, including hire & labour charges,

fittings & accessories etc. all complete, for all depths, as per

direction of Engineer-in-charge.

Supplying, filling, spreading & leveling stone boulders of size range

11 23.5 5 cm to 20 cm, in recharge pit, in the required thickness, for all

leads & lifts, all complete as per direction of Engineer-in-charge.

Supplying, filling, spreading & leveling gravels of size range 5 mm

to 10 mm, in the recharge pit, over the existing layer of boulders,

in required thickness, for all leads & lifts, all complete as per

direction of Engineer-in-charge.

Supplying, filling, spreading & leveling coarse sand of size range 1.5

mm to 2 mm in recharge pit, in required thickness over gravel

layer, for all leads & lifts, all complete as per direction of Engineer -

Gravel packing in tubewell construction in accordance with IS:

4097,including providing gravel fine/ medium/ coarse, in required

grading & sizes as per actual requirement, all complete as per

direction ofEngineer-in-charge cum 1.50 2024.5 ₹ 3,036.75

TOTAL FOR RAIN WATER HARVESTING PIT ₹ 3,95,539.71 ₹ 0.00

Digitally signed by SILKI

SUMMARY OF ESTIMATE FOR INTERNAL ELECTRICAL WORKS OF MDTC KHADI & VILLAGE

INDUSTRIES COMMISSION, AT KALYANI, NADIA, WEST BENGAL

Sl. No. Descriptions Amount

AS Per DSR-2022 AS Per MR

1 TOTAL OF SCHEDULE ITEMS-( DSR-2022) 17,48,405.00

2 NON SCHEDULE ITEMS

i) TOTAL OF NON SCHEDULED ITEMS (ELEC.) 7,95,143.00

ii) TOTAL OF TELEPHONE SOLUTION - NON 2,72,232.00

SCHEDULE ITEMS (PART-C)

iii) TOTAL OF CCTV ( SURVEILLANCE 5,01,752.00

SYSTEM) NON SCHEDULE ITEMS-

iv) TOTAL OF DATA NETWORKING SYSTEM 2,84,623.00

NON SCHEDULE ITEMS (PART_E)

v) TOTAL OF FIRE DETECTION & ALARM 7,26,292.00

SYSTEM (NON SCHEDULE ITEMS ) PART-

vi) TOTAL OF PUBLIC ADDRESS SYSTEM 4,48,653.00

(NON SCHEDULE ITEMS) PART-G

TOTAL OFOF NON SCHEDULE ITEMS

(PART-B+C+D+E+F+G)

GRAND TOTAL OF SCHEDULE ITEMS & 17,48,405.00 30,28,695.00

GRAND TOTAL OF SCHEDULE ITEMS & 17,48,405.00 30,28,695.00

NON SCHEDULE ITEMS (PART A +PART

Digitally signed by SILKI

ESTIMATE FOR INTERNAL ELECTRICAL WORKS FOR INTERNAL ELECTRICAL WORKS OF MDTC KHADI & VILLAGE INDUSTRIES COMMISSION, AT

KALYANI, NADIA, WEST BENGAL

Sl. No. Item Description Unit Qty. Rate in Rs. DSR Amount in MR Amount in Remarks

Code. Rs. Rs.

A. DSR- SCHEDULE ITEMS (DSR-2022) (PART-A)

1 D.S.R Point Wiring in Medium Class PVC Conduit, with Modular type

1.10 Switch: Wiring for light point/ fan point/ exhaust fan point/ call bell

point with 1.5 sq.mm FR PVC insulated copper conductor single

core cable in surface/recessed Medium Class PVC conduit, with

modular type switch, modular plate, suitable size of GI box and

earthing the point with 1.5 sq.mm. FR PVC insulated copper

conductor single core cable etc as required. Make FRLS PVC CU

Wire:: Havells, Finolex Lap, KEI. (Make of Modular switch

Sockets:- Havells (ATHENA), L&T ENGLAZE), Legrand

(LYNCUS) , Anchor(WOODS), Schneider-(OPEL) PVC Conduit:-

BEC AKG Precision

2 D.S.R Wiring for twin control light point with 1.5 sq.mm FR PVC Point 2 1,562.00 3,124.00

1.11 insulated copper conductor single core cable in surface/recessed

Medium Class PVC conduit, 2 way modular switch, modular

plate, suitable size of GI box earthing the point with 1.5 Sq. mm

FR PVC insulated copper conductor single core cable etc as

required. FRLS CU. Wire Make:- Havells, Polycab, Rajnigandha,

RR Cable. (Make of Modular switch Sockets:- Havells (ATHENA),

L&T ENGLAZE), Legrand (LYNCUS) , Anchor(WOODS),

Schneider-(OPEL)

3 D.S.R Wiring for light/power plug with 2x4 Sq.mm FR PVC insulated Mtr. 475 334.00 1,58,650.00

1.12 copper conductor single core cable in surface/recessed Medium

Class PVC conduit along with 1 No. 4 Sq.mm FR PVC insulated

copper conductor single core cable for loop earthing etc. as

required. Make:- Havells, Polycab, Finolex. Lap

4 D.S.R Wiring for circuit/ submain wiring alongwith earth wire with the

1.14 following sizes of FR PVC insulated copper condcutor, single core

cable in surface/ recessed Medium Class PVC conduit as

required. Make:- Havells, KEI, Finolex Lap. PVC Conduit:- BEC

1.14.1 2 X 1.5 sq.mm + 1 X 1.5 sq.mm earth wire Mtr.

5 D.S.R Telephone Wiring in Existing Conduit:- Supplying and

1.18 drawing, following pair, 0.5 sq.mm FR PVC insulated copper

conductor, unarmoured telephone cable in the existing surface /

recessed steel / PVC conduit as required.

6 D.S.R S/F PVC Conduit: Supplying and fixing of following sizes of Med

1.21 Class PVP conduit along with the accessories in surface / recess

& cutting the wall and making good the same in case of recessed

conduit as required for TV and TEL out lets.

7 D.S.R. Supply and fixing of Metal box following size (nominal Size) on

1.22 surface or recess with suitable size of phenolic laminated sheet

cover in front including painting etc as required. (to use as gang

8 D.S.R. Supplying and fixing of following switch/ socket on the existing

1.24 modular plate & switch box including connections but excluding

modular plate etc. as reqd.

1.24.4 3 pin 5/6A socket outlet Each 55 122.00 6,710.00

1.24.5 6 pin 15/16 amp socket outlet Each 6 197.00 1,182.00

1.24.6 Telephone socket outlet Each 6 148.00 888.00

1.24.8 Bell push Each 0 125.00 0.00

Digitally signed by SILKI

9 D.S.R. Supplying and fixing two module Stepped type electronic fan Each 55 369.00 20,295.00

1.25 regulator (2 Module) on the existing modular plate & switch box

including connections but excluding modular plate etc. as reqd.

10 D.S.R. Supplying and fixing modular blanking plate on the existing Each 20 40.00 800.00

1.26 modular plate & switch box excluding modular plate as required.

11 D.S.R. Supply and fixing of following size/ modules, GI box along with

1.27 modular base & cover plate for modular switch/ regulator in

recess, including connection as required.

1.27.4 6 module (200mmx 75mm) (for 2 nos. 6A Sockets & 2no. 6A Each 25 402.00 10,050.00

12 D.S.R. Supplying and fixing suitable size GI box with modular plate and Each 10 477.00 4,770.00

1.31 cover in front on surface or in recess including providing and fixing

3 pin 5/6 Amp modular socket outlet and 5/6 A modular type

switch, connections painting etc. as reqd. (for Light plug point).

13 D.S.R. Supplying and fixing suitable size GI box with modular plate and Each 15 586.00 8,790.00

1.32 cover in front on surface or in recess including providing and fixing

6 pin 5/6 & 15/16 Amp modular socket outlet and 15/16 A modular

type switch, connections painting etc. as reqd.

14 D.S.R. Supplying & fixing of 3 pin, 5 amp Ceiling rose on the existing Each 100 87.00 8,700.00

1.33 junction box/ wooden block including connection as required.

15 D.S.R. Supplying and fixing brass batten/angle holder including Each 10 131.00 1,310.00

1.34 connection etc. as required.

16 D.S.R. Supplying and fixing call bell/buzzer suitable for single phase, 230 Each 0 99.00 0.00

1.38 V, complete as required.

17 D.S.R. Installation, testing and commissioning of Ceiling Fans, including Each 55 213.00 11,715.00

1.44 wiring the down rods of standard length (up to 30cm) with 1.5 Sq

mm FRLS PVC insulated copper conductor, single core cable and

earthing etc. as required.

18 D.S.R. Installation of exhaust fan in the existing opening, including making

1.5 good the damage, connection, testing, commissioning etc. as

19 D.S.R. Supplying and drawing of UTP 4 pair CAT 6 LAN Cable (AWG-23)

1.53 in the existing surface/ recessed steel/ PVC conduit as required.

D.S.R. 1 Run of Cat-6 Cable Mtr. 1,500 57.00 85,500.00

MCCB,MCB & DB'S

Digitally signed by SILKI

20 D.S.R 2.2 Providing and fixing following rating and breaking capacity andpole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle

panel, making connections, etc. as required. (Make:- L&K-DSine/

LEGRAND-DPX³/SCHNEIDER-NSX/ SIMENS- 3VL-3WL)

21 D.S.R 2.3 Supplying and fixing following way single pole & neutral, sheet

steel, MCCB distribution board, 240V, on surface/ recces ,

complete with tinned copper bus bar, neutral bar, earth bar, din

bar interconnections, powder painted including earthing etc. as

required (But without MCCB/RCCB/Isolator) (IP-43) Double Door.

Make:-SIEMENS-Bitaguard, LEGRAND-Ekinox³-, SCHNEIDER-

2.3.1 6 way Double door Each 0 2,206.00 0.00

2.3.2 8 way Double door Each 1 2,573.00 2,573.00

2.3.3 12 way Double door Each 1 2,315.00 2,315.00

22 D.S.R 2.4 Supplying and fixing following way, horizontal type thee pole &

neutral, sheet steel, MCCB distribution board, 415V, on surface/

recces , complete with tinned copper bus bar, neutral bar, earth

bar, din bar interconnections, powder painted including earthing

etc. as required (But without MCCB/RCCB/Isolator) (IP-43) Double

Door. Make:-SIEMENS-Bitaguard, LEGRAND-Ekinox³-,

SCHNEIDER-ACTI-9, L&T-AU

23 D.S.R 2.5 Supplying and fixing following Ways surface/recess mounting,

vertical type, 415 V, TPN MCCB distribution board of sheet steel,

dust protected, duty powder painted, inclusive of 200 A tinned

copper bus bar, common neutral link, earth bar, din bar for

mounting MCBs (But without MCCBs and incomer ) as required.

(Note : vertical type MCCB TPDB is normally used where 3 phase

outlest are required.) (IP-43) Double Door.. Make:-SIEMENS-

Bitaguard, LEGRAND-Ekinox³-, SCHNEIDER-ACTI-9, L&T-AU

24 D.S.R Supplying & fixing 5 amps to 32 amps rating 240/415 volts 10 kA,

2.10 C curve Miniature Circuit Breaker suitable for inductive loads of

following poles in the existing MCB DB complete with connections,

testing and commissioning etc. as required. (Make:-LEGRAND-

DX³/SCHNEIDER- ACTI-9/SIEMENS- BETA GUARD/ L&T- AU

2.10.3 Double Pole Each 3 656.00 1,968.00

2.10.5 Triple Pole and neutral Each 5 1,228.00 6,140.00

25 D.S.R Supplying & fixing following rating double pole (Single Phase &

2.14 Neutral) 240 V, Resudual Curren Circuit Breaker (RCCB) , having

a sensitivity current uo to 30mA in the existing MCB DB complete

with connections, testing and commissioning etc. as required.

Make:-LEGRAND- DX³/SCHNEIDER- ACTI-9/SIEMENS- BETA

GUARD/ L&T- AU VERSION.

Digitally signed by SILKI

26 D.S.R Supplying and fixing of 20A 240V, SPN Industrial Type soclket out Each 8 1,621.00 12,968.00

2.18 let with 2 pole and earth, metal cenclosed plug top along with 20A

"C" Series SP MCB, in sheet steel enclosure, on surface or in

recess, with chained metal cover for the socket out let and

complete with connections, testing and commissioning etc. as

required. Make:- Legrand, L&T, Siemens, Schneider.

27 D.S.R Supplying and fixing of 20 Amps, 415 Volts, TPN Industrial type, Each 4 2,590.00 10,360.00

2.19 socket out lets, with 4 pole and earth, metal enclosed plug top

alongwith 20 Amps."C" curve, TP MCB, in sheet steel enclosure,

on surface or in recess, with chained metal cover for the shocket

0ut let and complete with connections, testing and commissioning

etc. as required.

28 D.S.R 2.2 Supplying and fixing of 30 Amps, 415 Volts, TPN Industrial type, Each 4 4,107.00 16,428.00

socket out lets, with 4 pole and earth, metal enclosed plug top

alongwith 30 Amps."C" curve, TP MCB, in sheet steel enclosure,

on surface or in recess, with chained metal cover for the shocket

0ut let and complete with connections, testing and commissioning

etc. as required.

29 D.S.R Providing & fixing of M.V. danger notice plate of 200 mm x 150 Each 6 269.00 1,614.00

2.21 mm, made of mild steel, at least 2 mm thick, and vitreous

enamelled white on both sides, and with inscription in single red

colour on front side as required.

30 D.S.R. EARTHING SYSTEM

i) 5.2 Earthing with G.I. Earth Pipe 4.5 Meter long , 40mm dia including

accessories, and providing massonry enclosure with cover plate

having locking arragement and watering pipe etc. with

charcoal/cock and salt as required.

VTPN DB 4 nos.

ii) 5.6 Earthing with copper Earth plate 600mm x 600mm x 6mm thick

including accessories, and providing masonary enclosure with

cover plate having locking arrangement and watering pipe of 2.7

Meter long etc. (with charcoal and salt as required).

Networking Rack 1 no.

iii) D.S.R. Supplying and laying 25 mm X 5 mm GI strip at 0.50 meter below Mtr 40 144.00 5,760.00

5.9 ground/surface as strip earth electrode, including connection/

terminating with nut, bolt, spring, washer etc. as required (Jointing

shall be done by overlapping and with 2 sets of G.I. nut bolt &

spring washer spaced at 50 mm)

iv) D.S.R. Providing and fixing 4mm dia copper wire on surface or in recess Mtr 30 155.00 4,650.00

5.17 in 25 mm medium class PVC PIPE for loop earthing as required.

31 LIGHTNING CONDUCTOR

i) D.S.R. Providing and fixing of Lightning Conductor finial, made of 25 mm Each 6 518.00 3,108.00

6.2 dia 300mm ling, copper tube, having single prong at top, with 85

mm dia 3 mm thick copper base plate including holes etc.

complete as required.

ii) D.S.R. Providing and fixing G.I. Tape 20mmx3mm thick on parapat or Mtr 150 126.00 18,900.00

6.7 surface of the wall for lightning conductor complete as required.

(for Horizontal Run).

Digitally signed by SILKI

iii) D.S.R. Providing and fixing G.I. Tape 20mmx3mm thick on parapat or Mtr 30 197.00 5,910.00

6.8 surface of the wall for lightning conductor complete as required.

(for Vertical Run).

iv) D.S.R. Earthing with G.I. Earth Pipe 4.5 Meter long , 40mm dia including Each 6 6,855.00 41,130.00

5.2 accessories, and providing massonry enclosure with cover plate

having locking arragement and watering pipe etc. with

charcoal/cock and salt as required.

v) D.S.R. Supplying and laying 25 mm X 5 mm GI strip at 0.50 meter below Mtrs. 40 144.00 5,760.00

5.9 ground/surface as strip earth electrode, including connection/

terminating with nut, bolt, spring, washer etc. as required (Jointing

shall be done by overlapping and with 2 sets of G.I. nut bolt &

spring washer spaced at 50 mm)

32 D.S.R.- Supply, installation Testing and commissioning of 1200 mm Each 55 2,730.00 1,50,150.00

2022 sweep, BEE 5 star rated, ceiling with Brush Less Direct Current

page no.- (BLDC) Motor,class of insulattion: B, 3 nos. blades,30 cm long

72 down rod, 2 nos. canopies, shacklet kit, safety rope, copper

19.1 winding, Power Factor not less than 0.9, Service Value (CM/M/W)

minimum 6.00, Air delivery minimum 210 Cum/Min, 350 RPM

(tolerance as per IS: 374-2019) THD less than 10% remote or

electronic regulator unit for speed control and all remaining

accessories including safety pin, nut bolts, washers, Temperature

rise=75 degree C (Max.) insulation resistance more than 2 mega

ohm, suitable for 230 V, 50 Hz, single phase AC Supply, earthing

etc. complete as required.( 2 years warantee) Make:- Usha,

Havells, Crompton, Bajaj

TOTAL OF SCHEDULE ITEMS-(DSR-2022) (PART-A) 17,48,405.00

NON SCHEDULE ITEMS (PART-B) (ELECTRICAL)

1 NS. LED LIGHT FIXTURES

All the LED lamp shall be of minimum 100 or above lumens per

watt and all UGR LED LIGHTS should have minimum 100Lm/W

or above lumens per watt. @L70 & Lumen maintenance as per

L70. LM 79 and LM 80 reports need to be submitted with all

accessories by the contractor. All LED light fixture must have two

years warranty and minimum 30000 burning hours. Approved

Make:- Philips/Havells/Jaquar/Bajaj.

i) Supply fitting, fixing and testing of 9W/10W LED Bulb glare free in Each 10 123.00 1,230.00

existing holders.

ii) Supply fitting, fixing and testing of surface mounted 9/10W LED Each 2 615.00 1,230.00

Tube Light surface / wall mounted 2ft light fixture made of ultra

slim co-extruded polycarbonate channel with housing part in white

finish & diffuser part in reeded opal finish, White finish ABS end

caps with decorative circular coloured polycarbonate cap snap

fitted on the end cap with inbuilt electronic driver. Lumen> 950,

Efficacy is 100 lm/W. 6500K, Luminaire manufacture shall provide

LM79report from NABL accredited lab & LM80 report issued by

LED manufacturer.

iii) Supply, fitting, fixing and testing of 1X20W LED Tube Light surface Each 50 839.00 41,950.00

/ wall mounted and 4ft ( 1200 mm length) with batten fixtures

Made of extruded Aluminium and CRCA Housing with milkcy

white polycarbonate diffuser, built in electronic driver with

decorative coloured polycarbonate cap snap fitted on the end cap

(fitted direct on wall ) Lumen >2000, Efficacy is 100/110 lm/W.

5700K (5000o burniing hours) Luminaire manufacture shall

provide LM 79 report from NABL accredited lab & LM 80 report

issued by LED manufacturer.

Digitally signed by SILKI

iv) Supply , fitting, fixing and testing of 10W, LED bulkhead made of Each 7 1,286.00 9,002.00

polycarbonate housing, LED Used shall be SMD type and fixture

should have minimum efficacy at System level (Not Chip Level)

≥80 to 110 lumens/watt with Minimum system Lumens 800, IP66.

@ L70B50 Lumen maintenance, CCT of 6500K CRI ≥80, PF

≥0.95, Min working temp range -0°C ≤ Ta ≤+ 35°C, an operating

Voltage Range of 140 - 270 VAC. Minimum Internal Surge

Protection 3.5KV & IP66/IK07 protection. The LED luminiare

manufacturer shall have in-house NABL accredited lab to conduct

type test as per IS-10322 & LM79 test .

v) Supply, fitting, fixing and testing of IP20, round circular 18W LED Each 10 2,125.00 21,250.00

Surface/Recess Mounted downlight Light Fixture - Spun

aluminium housing & spun CRCA sheet steel mounting plate,

white powder coated after phosphochromate treatment ,The

circular housing white painted inside also act as reflector.

Lumen>1800, Efficacy >100 lm/W. The fixture design should

comply with EMC / EMI compliance along with BIS certification for

LED Driver & Luminaire. Luminaire manufacture shall provide

LM79report from NABL accredited lab & LM80 report issued by

LED manufacturer. BIS approved with R-Code.

vi) Supply, fitting, fixing and testing of IP20, round circular 15W LED Each 8 1,957.00 15,656.00

Recess/ Surface Mounted downlight Light Fixture, Polycarbonate

housing with pressure diecast heat shink and PC deuffiser,

Lumen>1500, Efficacy >100 lm/w, operating temp -10 degree to

+40 degreeC, operation voltage 140 to 300V AC. The fixture

design should comply with EMC / EMI compliance along with BIS

certification for LED Driver & Luminaire. Luminaire manufacture

shall provide LM79report from NABL accredited lab & LM80 report

issued by LED manufacturer.

vii) Decorative Double Head Wall Bracket (2x5W)

Supplying, fitting, fixing, connecting and testing of decorative Wall Each 1 2,349.00 2,349.00

Bracket double Head in chrome finish in glass diffuser with

2x5Watt LED lamp directly on wall including connection with 1.5

sq mm FR PVC insulated copper conductor cable and eathing the

body etc. as required.

viii) Supplying, fixing and testing of 36W (2ft x 2ft) LED Recessed Each 18 3,743.00 67,374.00

mounted light fixtures made of powder coated, elegantly designed

pressure die-cast aluminium heat sink for efficient dissipation &

white finish polycarbonate ring for holding the diffuser ,High

reflective polycarbonate conical shaped reflector,High quality

polycarbonate opal concave diffuser.Minimum Lumen>3600Lm,

Efficacy is>100lm/w, and High efficiency driver with in-built surge

protection, over voltage protection, short circuit protection and

operating at >0.9 PF. <15% THD. (to use in double height area)

The fixture design should comply with EMC / EMI compliance

along with BIS certification for LED Driver & Luminaire. Luminaire

manufacture shall provide LM79report from NABL accredited lab

& LM80 report issued by LED manufacturer.

All Fan should be minimum 2 years of Warranty. Samples of all

Fans are to be submitted to the Engineer-in- charge for the

approval prior to procurement of Fans. Make:- Usha, Bajaj,

Havells, Crompton.

i) Supply, fitting, fixing and testing of Wall Fan 400mm 230V 50 Hz., Each 4 2,741.00 10,964.00

1 phase, AC supply with blade, guard (net), revolving type with

regulator system and proper stand along with fixing clamps. 2

years warranty. .

ii) Supply, fitting, fixing and testing of 300mm 230V, 50 Hz., 1 phase, Each 22 2,039.00 44,858.00

AC supply 1400 RPM Exhaust Fan, ISI Brand (Meta Body-

Heavy Duty) exhaust fan double ball bearing as required.

iii) Supply, fitting, fixing and testing of 230 mm, 230V AC, 1400 RPM, Each 4 1,782.00 7,128.00

Exhaust Fan, ISI Brand (Metal Body- Light Duty) exhaust fan

double ball bearing as required.

3 N.S. 10 KVA on Line 3 ph in and 3 ph out UPS

Digitally signed by SILKI

A) Supply, fitting, fixing, commissioning and testing 10 KVA True

Online Double Conversion UPS Stand alone, 3 phase in and 3

phase out with IGBT based rectifireand inverter along with n]inbuilt

isolation Transformer with 30 min. back up time . True online

double convertion confirming (VFI-SS-III); can be parallel in (N+ 1)

configuration minimum 4 nos. Make UPS:- Numeric (Legrand),

APC (Schneider), Vertive(Emersion), Eaton Power Quality Pvt.

Supply, fitting, fixing and testing of 1 no. 10 KVA in parallel

redundant mode with SMF back-up batteries suitable for 30

minutes configuration with :- 415V, 3ph input & 3 ph output ON-

LINE UPS system backup protection for 30 minutes and all

standard accessories as required. The UPS will have in built

protection for ground fault, DC reverse polarity, DC over voltage

and current limitation, AC short circuit, AC over Voltage and

current limitation. The UPS technology should consists of high

double-conversion efficiency IGBT Based rectifier on line type

UPS.The details are as follows:-

Configuration of UPS :-

3 Phase input & 3 Phase output

The above mentioned on-line UPS must have following features

1) Upgradeability :- Suitable for paralleling up to 3 nos. of 10 KVA

UPS, and Should be upgradable to work as parallel redundant

UPS in load sharing mode.

2) Intelligent LCD display with event logging facility.

3) Double conversion.

4) Built in paralleling kit.

5) IGBT technology for Rectifier and Inverter.

6) Split Static, Manual & Maintenance Bypass.

7) Input power factor correction less than 0.95.

8) Input harmonic distortion less than 5% at 50% load. with the

application of IGBT(Insulated Gate By polar Transistor) based

rectifier, but 6/12 pulse is not applicable.

9) Software communication :- RJ-45 port to communicate with

BMS and Should be SNMP (Simple Network Management

protocol) compatibility.

10) Phase reverse sequence operation

11) Automatic static bypass

12) Maintenance Bypass.

13) Technology : Micro processor based controls, true online,

double conversion type, should have cold start facility.

14) Overall minimum Efficiency :>93.8 %

15) Isolation ;- Built inl isolation transformer at the output of UPS

16) Charger :- Should have built in charger of minimum 10 Amp.

(separate from rectifier)

17) IGBT bith side input and inverter side

18) SNMP Kit card.

19) Parallel Redundant Kit

20) Input phase correction kit.

21) Back-up time :- 30 min. with SMF Batteries.

22) Efficency:- 84%

23) _Register Service Toll Free no: Company should have there

own registered toll free no for service to attain the call & resolve

the issue immediately.

24) Service Center:- Local registered OEM own service centre

should be required (Pls furnish details address)

25) Warranty:- 2-Years on UPS

10 KVA ON LINE 3 Phase in and 3 Phase out UPS (A)

B) SITC of 1 Set MS Battery Rack suitable for 10 KVA UPS &

Interlink Copper Cables. ( UPS to Battery bank, should be suitably

rated copper cables). . (Make:- Reputed or OEM manufactured)

C) SITC OF BATTERY AND ITS ACCESSORRIES

i) Supply, fitting, fixing, commissioning and testingof 12V 42AH - 20

nos. Sealed Maitanace Free (SMF) Battery with 36 months

replacement guaranty. IS:1652:1991 and 5 years Warranty.

IS:1652:1991. (VAH Required 21600 for 10 KVA UPS (42AH x 20

Nos. x 12V = 10080 VAH) Make:- Battery-Exide, Amar-Raja,

Total Of 10 KVA UPS, Battery Rack & BATTERY (A+B+C) Set 1 5,62,156.00 5,62,156.00

Digitally signed by SILKI

5 N.S Supply, fitting fixing and testing of 63A FP/10kA, C Series MCB Set 4 2,499.00 9,996.00

.(Make:-MCB-LEGRAND- DX³/SCHNEIDER- ACTI-9/SIEMENS-

BETA GUARD/ L&K- AU VERSION.)

TOTAL OF NON SCHEDULED ITEMS (ELEC.) (PART-B 7,95,143.00

1 N.S. TELEPHONE SOLUTION - NON SCHEDULE ITEMS (PART-C)

A N.S. Krone box:-

i) Providing, fixing, connecting & testing of Krone box (Telephone

Tag Block) in a thermoplastic, IP 65 (weather proof) enclosure,

internally embedded gasket, anti corrosive, insulated and shock

proof with provision for cable through IP 65 glands complete in all

respects. (Make : Matrix/Alcatel/Avaya.

i) 20 pair Tag Block (krone Box) (136 mm x 253 mm x 115 mm) No. 1 1,532.00 1,532.00

ii) 50 pair Tag Block (krone Box) (300 mm x 300 mm x 70 mm) No. 1 2,758.00 2,758.00

iii) SITC of IPM with lightning protection. No. 13 294.00 3,822.00

B N.S.- Providing, laying, connecting, testing & commissioning of Jelly mtr 30 391.00 11,730.00

Filled telephone 20 Pair Unarmoured cables of conductor size

0.5 sq.mm. high conductivity Solid Annealed Bare Tinned Copper

Telphone cable (With Ferule) with high density Polythene

inssulated, petrolium Jelly Filled with Ploy Al. laminated Moisture

Barrier, ,Paired, Polythene seathed, unarmoured Polythene

Jacketed Telephone cable as per DOT Specification, laid on

existing cable tray or along the wall or laid through under floor

chanel (Metal floor Race Way) as required. (Make : Finolex /

Polycab / Delton /Commscope)

C N.S. Telephone Set

Supply and installation of Digital Telephone Set with Caller ID set 13 1,671.00 21,723.00

system with connecting cord and jacks at user end. (Provision of

ID Caller telephone for reception) Make:- (BEETEL/PANASONIC/

D N.S. IP PBX SYSTEM along Server Software and Unified

Communication Server Software and Hot StandBy Server

Software Pabx System-Epabx

Supply, fitting, fixing, commissioning and testing of IP based 100% no 1 2,30,667.00 2,30,667.00

non-blocking IP PABX System should be a IP Compatible with rich

feature set of the system and can be connected with pure Voice

over IP (VoIP) communication network across corporate Local and

Wide Area Networks (LAN and WAN) as & when required.

• IP PBX SYSTEM along Server Software and Unified

Communication Server Software and Hot StandBy Server

Software Pabx System-Epabx

• Central Processing Unit: The system main software should be

open architecture based. The CPU of main system shall be 32 bit

processor working at 2.0 GHz or better. The system should be

Wall mountable.

• System Architecture should be latest pure IP and should be wall

Meet-me conference 30 party X 2 from day 1 must be available.

Must Support Unified Communications

Equipped with 64 Analog extensions 32 IP Extensions alongwith

IP User License loaded from day expandable upto 100 IP

Extensions, VOIP CARD in built charger, battery with one our

back up facitity. 40 Analog Trunk Ports, 1 PRI , 02 Ports Auto

Attendant- IPABX Make: Avaya/NEC/Alacatel

TOTAL OF TELEPHONE SOLUTION - NON SCHEDULE ITEMS 2,72,232.00

1 N.S. CCTV ( SURVEILLANCE SYSTEM) NON SCHEDULE ITEMS-

Digitally signed by SILKI

The Vendor shall supply and commission an IP Camera CCTV

system with the objective shall be to provide High degree of

Electronic surveillance system. It is also essential to have

recorded images to be stored at least for 30 days @ 2MP 25fps of

all critical areas to facilitate investigation of a reported case.

Bidder must offer the System with 30 days of Storage @ 2MP

25fps in RAID-5 with 20% Buffer capacity. (Bidder must calculate

the storage considering 1.7TB per camera for 30days). The

Camera should have ONVIF profile S & G Compliance.

All the proposed cameras shall be in IP – 66 Housing with junction

box, Industrial Grade Switches etc. are proposed in weather proof

housing. The existing LAN network switches would be used for

CCTV connectivity and will be connected to central CCTV server

& cameras shall have POE connectivity ports.

Network connectivity for cameras having distance more than 75

meters, shall be on optical fibre. Suitable provision shall be

provided to connect with existing LAN infrastructure. The power

supply to LAN switches and Monitors will be on UPS. The

recording shall be non-embedded based recording server with

video management software.

1 2 MP Bullet Varifocal IP Camera :

SITC of 2 MP Bullet Varifocal IP (IR) indoor Bullet camera (2.8- no. 3 30,301.00 90,903.00

12mm Lens) (Matrix) , 3 years warranty, Day Night Type, -

1/2.8"Progressive Scan CMOS, 1920 × 1080 at 25fps,2.7 to 13.5

mm lens, 0.01 Lux at F1.2, 0 Lux with IR, ICR, ONVIF

(PROFILE S, PROFILE G), support H.265, H.264, MJPEG, 120db

WDR, 3D Digital Noise Reduction, Three individually configurable

stream, 12 VDC & PoE, IR range: 40m, Support on-board storage

up to 128 GB (SD card not included), Alarm: 2 inputs & 2 outputs,

Audio: 1 input & 1 output, IP67, Edge Anlalytics- Line crossing

detection, Intrusion detection, Scene change detection, Motion

detection, Face detection, Audio exception detection, Video

tampering, UL, FCC, CE certified. PREFERED PREFERED

MAKE: PRAMA/ HIKVISION/ HONEYWELL/ SONY/CP PLUS

2 2MP IR Bullet Fixed Camera

SITC of 2MP EPOE IP IR BULLET CCTV CAMERA HAVING no. 1 14,155.00 14,155.00

FOLLOWING FEATURES: EPOE SUPPORT; EFFECTIVE

PIXELS: 1920(H) X 1080(V); MINIMUM ILLUMINATION:

0.006LUX/F1.4 COLOR,1/3S,30IRE); 0.05LUX/F1.4 ( COLOR,

1/30S, 30IRE);0LUX/F1.4 (IR ON); IR DISTANCE: DISTANCE UP

TO 50M (164FT); LENS TYPE:MOTORIZED; FOCAL LENGTH:

2.7MM~13.5MM; OPTICAL ZOOM: MIN 5X;

VIDEOCOMPRESSION: H.265+/H.265/ H.264+/H.264; VIDEO

RESOLUTION: 1080P(1920X1080)/ 1.3M(1280X960)/ 720P

FRAME RATE: MAIN STREAM: 1080P(1~50/60FPS);BIT RATE:

H.264: 24~9472KBPS H.265: 14~5632KBPS; AUDIO

COMPRESSION:G.711A/ G.711MU/ AAC/ G.726; ETHERNET:

RJ-45 (10/100BASE-T);INTEROPERABILITY: ONVIF, PSIA, CGI;

VIDEO INTERFACE: 1 PORT; AUDIOINTERFACE: 1/1

CHANNEL IN/ OUT; POWER SUPPLY: DC12V, POE

(802.3AF)(CLASS0); INGRESS PROTECTION: IP67;

ACCESSORIES INCLUDED: COMPATIBLE POWERSUPPLY

ADAPTER WITH 3A RATING, MOUNTING STAND,

COMPATIBLE MOUNTINGSTAND, 64 GB CLASS 10 MICRO SD

CARD, 2 NOS. RJ-45 CONNECTORS WITH BOOTS.

3 2MP IP IR Dome Camera:

SITC of 2MP IP IR FIXED VF DOME CCTV CAMERA HAVING no. 12 13,421.00 1,61,052.00

FOLLOWING FEATURES: EFFECTIVE PIXELS: 1920(H)

X1080(V); MINIMUM ILLUMINATION: 0.006LUX/ F1.4

(COLOR,1/3S,30IRE); 0.05LUX/F1.4 (COLOR,1/ 30S,30IRE);

0LUX/F1.4(IR ON); IR DISTANCE: DISTANCE UP TO

30M(98FT); LENS TYPE: MOTORIZED; FOCAL LENGTH:

2.7MM~13.5MM; VIDEO COMPRESSION:

H.265+/H.264+/H.265/H.264/MJPEG(SUB STREAM);

CIF(352×288/352×240); FRAME RATE: MAIN STREAM: 1080P(1

~ 25/30FPS); BIT RATE: H.265: 12K ~ 6400KBPS,H.264: 32K ~

10240KBPS; AUDIO COMPRESSION: G.711A/ G.711MU/ AAC/

G.726; ETHERNET: RJ-45 (10/ 100BASE-T);

INTEROPERABILITY: ONVIF PROFILE S&G, API; POWER

SUPPLY: DC12V, POE (802.3AF)(CLASS 0); OPERATING

CONDITIONS:-30° C ~ +60° C / LESS THAN 95% RH; INGRESS

PROTECTION: IP67; ACCESSORIES INCLUDED: COMPATIBLE

POWER SUPPLY ADAPTER WITH 3A RATING,COMPATIBLE

MOUNTING STAND, 64 GB CLASS 10 MICRO SD CARD, 2

NOS. RJ-45 CONNECTORS WITH BOOTS. PREFERED

PREFERED MAKE: PARAMA/HIKVISION/ HONEYWELL/

4 16 Channel NVR Processor

Digitally signed by SILKI

Supply installation Testing and Commissioning of 16 channel no. 1 26,736.00 26,736.00

smart Network Video Recorder, Linux based embedded OS, Up to

12 Megapixels Resolution, One independent HDMI and one VGA

Output, HDMI outputs of 4k resolution, VGA outputs up to 1080,

Support h.265, H.264, MJPEG, Incoming Bandwidth 750 Mbps,

Support RAID0, RADI1, RAID5, RAID 6, and RAID10, ANR

Technology, 2 SATA interface for 2 HDDs and capacity of each

HDD up to 8 TB, 1x USB, Alarm I/O 16/8, RS-485, 4RJ-45

10/100/1000 Mbps self – adaptive Ethernet interface, Multiple

network monitoring: Web viewer, etc Approved Make: Hikvision/

Honeywell /Axis

5 6 U WALL MOUNT EQUIPMENT RACK

SITC of of 6 U Wall Mounted Equipment Rack with all no. 1 10,747.00 10,747.00

accessories. (Make : Legrand-VALRACK/ Netrack/Rittal/APW.)

6 43" LED Display Monitor:

SITC of LED Display Monitor of 1 no. 43" 4k Full HD LED Panel in no. 1 47,706.00 47,706.00

main server rooms & The sufficient no. of Full HD LED Monitors

with high resolutions screen size of 55” (Diagonal) is to be

provided for viewing all live/ recorded camera proceedings. The

resolutions of 1920(H) x 1080(v) pixels with comfortable viewing

angle is proposed for all monitors suitable for operation on 220-

240V AC 50 Hz power for the display panel should b equipped

with all standard features such as video in, Audio in, HDMI /DVI,

RJ45 Portetc. Make:_ Sony, LG, Panaconic.

7 SITC of Surveillance class UHS-1 U3 -64 GB /Class 10 Micro SD no. 16 4,980.00 79,680.00

CARD ( V-30 ) for Camera.

8 SITC OF Windows Surveillance Hard Disk (ST10000VX0004) no. 3 23,591.00 70,773.00

Capacity:- 10 terabyte (TB), Wattage:- 6.2, Operating

Temperature:- 0 to +60 degree C. (1.7TB per camera for 30 days)

(Make: Seagate, WD, HP)

TOTAL OF CCTV ( SURVEILLANCE SYSTEM) NON 5,01,752.00

SCHEDULE ITEMS- (PART-D)

1 N.S. DATA NETWORKING SYSTEM NON SCHEDULE ITEMS

PASSIVE COMPONENTS

9 U WALL MOUNT Network Rack

i) SITC of 9 U (WALL MOUNT) Network Rack , CRCA 'D' Grade no. 1 15,411.00 15,411.00

thickness (mm) - 1.2, RAL 9017 (Matt Black), Glass - 4mm

Toughened Tinted Glass Door, along with all following standard

Networking Cabinet Size- 504.65X600X500 (HXWXD)

Approx.Net Wt (kg) - 25

CRCA 'D' Grade thickness (mm) - 1.2, RAL 9017 (Matt Black),

Glass - 4mm Toughened Tinted Glass Door,

Cooling Fan (230V A/C 90 CFM) - 2 Nos,

PDU 230VAC - 1 No,

Cable Manager Metal- 2 Nos,

Mounting Hardware (20 sets of M6 screws,washer,cage nuts

(nickel coated)) - 1 No,

Wall Screws (4 sets of 2'' screws, washer,rubber grommet (nickel

coated)) - 1 No,

Door Lock - 1 No,

Front Metal Band -1 No.

In the rack there must be maintained 1 U = 1.75 inches space.

(Prefered Make : Legrand-ValracK / Netrack/Rittal or as approved

ii) Patch Panel 24 Port for CAT-6 Cable:-

SITC of for UTP Cat. 6 patch panels equipped with 24 RJ 45 no. 1 12,817.00 12,817.00

connectors 19" panel - 1U , Equipped with 4 cassettes of 6 pre-

fitted Cat. 6A LCS³ RJ 45 connectors, Automatic cassette removal

by simple pressure,Each connector can be removed

individually,T568A and B marking with colour codes,Equipped with

rear cable guide to hold cables during maintenance,Supplied with

coloured labels,Compliant with ISO/IEC 11 801, EN 50173 and

ANSI/TIA 568 standards,Flat panels,24 RJ 45 connectors - 1U -

PoE++ UTP ,Equipped with new-generation Quick-Fix for

automatic (screwless) mounting on enclosure and cabinet

uprights,Universal mounting on all cabinets or enclosures,Panels

ensure automatic earthing of each connector, equipped with 4

bundles guides fixed at the rear. (Make:Legrand/Systimax/

Digitally signed by SILKI

iii) SITC of BLUE/YELLOW CAT 6 LCS2 U/UTP 3 MTR (10 ft) factory no. 8 442.00 3,536.00

made LCS2 Patch cord with boot Factory Crimped

PVC,Performance at 250MHz Should be as per Standards - IEC

61935-2 - Ed. 3.0 ISO/IEC 11801, Usage Temp – 20 to + 60°C,

No of Twists 500, No of insertions 750, 24 AWG at end user side.

(Make:Legrand/Systimax/ Siemon)

iv) SITC of BLUE/YELLOW color CAT6 LCS2 U/UTP 1 MTR (3.5 ft) no. 24 308.00 7,392.00

factory made LCS2 Patch cord with boot Factory Crimped

PVC,Performance at 250MHz Should be as per Standards - IEC

61935-2 - Ed. 3.0 ISO/IEC 11801, Usage Temp – 20 to + 60°C,

No of Twists 500, No of insertions 750, 24 AWG for rack end.

(Make:Legrand/Systimax/ Siemon)

v) Providing, fixing, fitting, connecting and testing of 2 module white no. 8 464.00 3,712.00

RJ 45 Cat 6 Data outlet / (USER END) Toolless information

outlets with white coloured RJ-45 transparent shuttered modular

scoket outlets with front plate. ETL verified to meet or exceed TIA

/ EIA category 6 requirements, universal wiring label permitting to

either T568A or T568B, UL listed, and B marking with colour

codes, for computer networking complete in all respect suitable to

fix in modular plate type switch system with connections as

required and Compiance with ISO/IEC 11 801, EN 50173 and

ANSI/TIA 568 standards. (Make:- Legrand- Arteor/Scheinder-

Zencelo/ Mk- Blenz)

vi) SITC of Modular of 6 Port loaded LIU SC type with required Each 1 20,634.00 20,634.00

blanking plates. (Make:Legrand/Systimax/ Siemon)

vii) SITC of Duplex SM OS2 50/125um SC adapter plate alongwith Each 1 2,528.00 2,528.00

adaptor module. (Make:Legrand/Systimax/ Siemon)

viii) Providing, Fitting fixing anfd testing of SC- Pigtial 1 Mtr -SM OS2 Each 1 352.00 352.00

50/125um, SM (Make:Legrand/Systimax/ Siemon)

ix) Providing Fitting fixing anfd testing of SC/LC duplex cords Each 1 2,505.00 2,505.00

OS1/OS2 OM3 50/125um of 2 Mtrs. Length PC.

(Make:Legrand/Systimax/ Siemon)

x) Providing fitting and fixing of Splice Tray - 24 Fiber Capacity. Each 1 3,858.00 3,858.00

(Make:Legrand/Systimax/ Siemon)

2 N.S. ACTIVE COMPONENTS

i) L2 PoE Access Switch

Supply, Fitting, Connecting and testing switch with SET 1 1,35,884.00 1,35,884.00

24x10/100/1000T PoE Ports and 4x100/1000x SFP Ports,

Switching Capacity 56GBPS and Forwarding Rate 41.7Mpps,

Switch should support PoE + Witch 370W minimum power

budget, operating temperature 0°C to 50°C , Switch should

support link recovery within 50ms for ring architecture, SDN or

similiar kind of technology should support, warranty 5 year from

Day 1. . Make:- Cisco / Allied Telesis / Juniper)

The above L2 Managed Data Switch consists of the following:-

1. Power cord India, right angle.

2. Both side Cable connector.

3. 1 year free service pack.

Interface- 24 x 10/100/1000T ports and (4x10 Gbps SFP Port

for up linking)

Switching Capacity/Forwarding Rate :- 56Gbps/41.7Mpps

Performance:- Up to 16K MAC addresses, 256MB DDR SDRAM

Management:- Console port, GUI, Telnet, SSH,SNMPv1,2 and 3,

powerful centralized management and zero-touch device

installation and recovery like SDN,

Security:- Console port, GUI, Telnet, SSH,SNMPv1,2 and 3,

powerful centralized management and zero-touch device

installation and recovery like SDN,

Routing:- IPv4 static routing and RIP.

Fail-over:- Switch capable of recovery within 50ms in a ring for

application high availability

IPv6:- Device management over IPv6 networks with SNMPv6,

Telnetv6, SSHv6 and Syslogv6

Diagnostic:- Optical Digital Diagnostics Monitoring,Automatic link

flap detection and port shutdown,Port and VLAN mirroring

Standard Protocol:- IEEE 802.1Q,IEEE 802.1w,IEEE 802.1s,IEEE

802.1p,IEEE 802.1AB,IEEE 802.1AX,IEEE 802.3ad

Operating Temparature:- 0°C to 50°C

Certification:- EN,UL and RoHS

Digitally signed by SILKI

Warranty:- 5 Years.

iii) 10/100/1000 MM SFP Module:- Providing, fixing, connecting & no. 2 20,802.00 41,604.00

testing of 1 Gigabit Fiber Module-MM, Support up to 20K.mtr

(Make:- Cisco - GLC-SX-MMD / Allied Telesis -Model No. GLC-

SX-MMD/AT-SPSX/CTP-SFP-1GE-SX) / Juniper - CTP-SFP-

1GE-SX)/Equivalent in HP.

3 NS Indoor Wireless Access Point (Yi-Fi)

SITC of Indoor Wireless Access Point - AP shall have hardened Each 1 34,390.00 34,390.00

enclosures for indoor deployment and shall have a robust design

for durability. It shall have dual radios for concurrent dual band (5

GHz / 2.4 GHz) operation. It shall have Simultaneous 574 Mbps

on 2.4 GHz and 1201 Mbps on 5 GHz. Minimum one number of 1

Gbps Ethernet port RJ-45. AP shall support Mu-MIMO with

OFDMA. AP Shall Support 1024 QAM for More Data Encoding.

AP Shall Support BSS Coloring and TWT (Target Wake Time). AP

Shall Support support WPA-PSK /WPA2 -PSK /WPA3-PSK

Wireless Security. AP shall support Outfitted with the latest

802.11ax technology. The AP shall comply with IEEE 802.11ac at

a minimum and be backwards compatible to IEEE

802.11a/b/g/n/ac standards. AP shall operate at least in full 2x2:2

MIMO or more mode without any loss of features or capabilities.

AP shall Support PoE 802.3at and DC Jack for convenient and

affordable installation. AP must support 20 MHz, 40 MHz and 80

MHz channels. AP must support High Density Envirnement for

Larger Device Association. Warranty Must be 5 Years and

Should be on OEM letter head consisting serial number of

deployed devices. Preferred Make: Hickvision/ Cisco/ Aruba

TOTAL OF DATA NETWORKING SYSTEM NON SCHEDULE 2,84,623.00

1 N.S. FIRE DETECTION & ALARM SYSTEM (NON SCHEDULE

ITEMS) (PART-F)

i) SITC of Addressable smoke detrector with base. Approved make:- Set 20 3,441.00 68,820.00

Honeywell- Morley/ Simplex/Schrack-Seconet/Siemens/Edwards

SITC of Addressable Heat detrector with base. Approved make:-

Honeywell- Morley/ Simplex/Schrack-Seconet/Siemens/Edwards

SITC of Response Indicator. Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet/Siemens/Edwards

SITC of Horn Cum Strobe. Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet/Siemens/Edwards.

SITC of Manual Call Point. Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet/Siemens/Edwards

SITC of Fire control Module . Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet./Siemens/Edwards

SITC of Isolator Module. Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet./Siemens/Edwards

SITC of 24 VDC Power Supply Unit. Approved make:- Honeywell-

Morley/Simplex/Schrack-Seconet./Siemens/Edwards

SITC Of RFRLS Armoured Copper Cable (2C1.5 Sq. mm Make:- p/Mtr 1200 159.00 1,90,800.00

ix) Lapp, Finolex, Havells

SITC of Intelegent FIRE ALARM PANEL Two SLC LOOP inbuilt Set 1 3,34,835.00 3,34,835.00

(318 device) Back-lit, 80 Character Display, Programming, key

pad ETC. Approved make:-Honeywell- Morley/ Simplex/Schrack-

Seconet.Siemens/Edwards

TOTAL OF FIRE DETECTION & ALARM SYSTEM (NON 7,26,292.00

SCHEDULE ITEMS ) PART-F

1 N.S. PUBLIC ADDRESS SYSTEM (NON SCHEDULE ITEMS) PART-

i) Supply, erection, testing & commisssioning of Amplifier with all Set 1 1,06,565.00 1,06,565.00

accessories, 500 Watt. (Make -Honeywell/Bosch/Siemens/

Edwards/ Simplex)

Digitally signed by SILKI

Supply, erection, testing & commissioning of 6Watt Ceiling

mounted Speakers with all accessories. (Make -

Honeywell/Bosch/Siemens/ Edwards/Simplex)

iii) Supply, laying & fixing of Armoured Cable complete with lugs, R/Mtr 350 175.00 61,250.00

laying and termination of both ends. (Audio Speaker Cable), 2

Core Twisted pair cable. (Make - RR Kabel/Lapp/Polycab/Belden/

Havells/Plutronl)

Supply, erection, testing & commisssioning of PA console

(Controller) 14 zone panel with all accessories. (Make -

Honeywell/ Bosch/Siemens/Edwards/Simplex)

TOTAL OF PUBLIC ADDRESS SYSTEM (NON SCHEDULE 4,48,653.00

TOTAL OFOF NON SCHEDULE ITEMS (PART- 30,28,695.00

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE 47,77,100.00

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE 47,77,100.00

ITEMS (PART A +PART B+C+D+E+F+G )

Digitally signed by SILKI

SUMMARY OF ESTIMATE FOR EXTERNALELECTRICAL WORKS FOR MDTC KHADI & VILLAGE

INDUSTRIES COMMISSION, AT KALYANI, NADIA, WEST BENGAL

Sl. Descriptions Amount

As Per DSR 2022 As Per MR

1 TOTAL OF SCHEDULE ITEMS-( DSR-2022) (PART-A) 3,39,976.75

2 NON SCHEDULE ITEMS

i) TOTAL OF NON SCHEDULE ITEMS (EXTERNAL ELECTRICAL WORKS) 26,97,220.00

ii) TOTAL OF NON SCHEDULE ITEMS (EXTERNAL ELECTRICAL WORKS) 4,55,052.00

iii) TOTAL OF NON SCHEDULE ITEMS (PART D) 17,34,850.00

TOTAL OF NON SCHEDULE ITEMS (PART B +PART C+PART D )

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE ITEMS (PART 3,39,976.75 48,87,122.00

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE ITEMS (PART 3,39,976.75 48,87,122.00

Digitally signed by SILKI

ESTIMATE FOR EXTERNALELECTRICAL WORKS FOR MDTC KHADI & VILLAGE INDUSTRIES COMMISSION, AT KALYANI, NADIA,

Sl. Item Description Unit Qty. Rate in Rs. DSR Amount Amount for MR

No. Code. in Rs. Items

A. DSR- SCHEDULE ITEMS (DSR-2022) (PART-A)

1 D.S.R Providing & fixing of M.V. danger notice plate of 200 mm x 150 mm, Each 2 269.00 538.00

2.21 made of mild steel, at least 2 mm thick, and vitreous enamelled

white on both sides, and with inscription in single red colour on front

side as required.

2 D.S.R. EARTHING SYSTEM

5.2 Earthing with G.I. Earth Pipe 4.5 Meter long , 40mm dia including

accessories, and providing massonry enclosure with cover plate

having locking arragement and watering pipe etc. with charcoal/cock

and salt as required.

i) Main LT Panel 2 nos.

Feeder Pillar Panel 2 nos.

DG Set (Body Earthing) 2 nos.

ii) 5.6 Earthing with copper Earth plate 600mm x 600mm x 6mm thick

including accessories, and providing masonary enclosure with cover

plate having locking arrangement and watering pipe of 2.7 Meter

long etc. (with charcoal and salt as required).

Neutral Pits for D.G. Set 2 nos.

iii) D.S.R. Supplying and laying 25 mm X 5 mm GI strip at 0.50 meter below Mtr 30 144.00 4,320.00

5.9 ground/surface as strip earth electrode, including connection/

terminating with nut, bolt, spring, washer etc. as required (Jointing

shall be done by overlapping and with 2 sets of G.I. nut bolt & spring

washer spaced at 50 mm)

iv) D.S.R. Providing and fixing 4mm dia copper wire on surface or in recess in Mtr 20 155.00 3,100.00

5.17 25 mm medium class PVC PIPE for loop earthing as required.

3 MV CABLE LAYING

i) D.S.R. Laying of I no. PVC insulated and and PVC sheathed /XLPE power

7.1 cable of 1.1 KV grade of following size direct in ground including

excavation snad cushioning, protective covering and refilling the

trench etc as required.

7.1.2 Above 35 Sq mm and up to Upto 95 Sq. mm Mtr 65 405.00 26,325.00

7.1.3 Above 95 Sq mm and up to Upto 185 Sq. mm Mtr 20 422.00 8,440.00

7.1.4 Above 185 Sq mm and up to Upto 300 Sq. mm Mtr 65 474.00 30,810.00

ii) D.S.R. Laying and fixing one no. PVC insulated and PVC sheathed /XLPE

7.7 power cable of 1.1 KV gade of following size on wall surface as

7.7.2. Above 35 Sq mm and Up to 35 Sq mm (Clamped with 25X3 mm Mtr 25 55.00 1,375.00

4 DSR 1.1 KV Cable End Termination:-Supplying and making indoor

9.1 cable end termination with brass double compression gland and

aluminium lugs for following size of PVC insulated XLPE Al. Ar.

Cable of 1.1 KV grade as required.

5 DSR Providing, laying and fixing following dia G.I. pipe (medium class) in

14.13 ground complete with G.I. fittings including trenching (75 cm

deep)and re-filling etc. as required.

TOTAL OF SCHEDULE ITEMS-(DSR-2022) (PART-A) 3,39,976.75

NON SCHEDULE ITEMS-(PART-B)

1 N.S. MAIN LT PANEL

Supplying, designing, manufacturing, installation, un loading at site,

shifting to location, testing and commissioning in correct alignment

position, effecting proper connection of all incomer and outgoing of

LT Panel Admin. Block, as per IS 86230 and IEC 60439 and strictly

as per technical specification for the said Main LT Panel of the

Campus. The said Main LT Panel shall be factory built floor

mounting with Base Channel size - 75 mm x 40 mm x 6 mm, (or

ISMB CHANNEL) IP-42, with proper lifting arrangement completely

modular and compartmentalized made of CRCA Sheet of 2 mm

thick (14 SWG) (Load and un load Bearing.)

Panel builder shall include all necessary hardwares in their scope to

make LT panel ethernet ready and submit communication test report

during panel testing at shop floor.

The sheet steel under go minimum 7 tanks treatment followed by

finishing of powder coating of minimum 60 micron thickness, duly

compartmentalized having accessories mounted inside the cubical

panel, earthing with 2 Nos. earth studs.

LT Panel shall have 20% spare outgoing feeders for different rating.

The Panel shall be preferably arranged in multitier formation. The

size of the panel shall be designed in such a way that the internal

space is sufficient for hot air movement, and the electrical

component do not attain temperature rise more than 40 degree

The LT Panel shall be totally enclosed, completely dust and vermin

proof. Synthetic rubber gaskets (neoprene/DPDM) between all

adjacent units and beneath all covers shall be provided to render

the joints dust proof. All doors and covers shall be fully gasketed

and shall be lockable. Doors shall have concealed hinges. All the

doors shall be suitably reinforced by channel to provide rigidity.

Panel shall have suitable cable entry from bottom/Top and suitable

arrangement for aluminum cable termination.

The panel shall be provided with a thermostatically controlled

heating arrangement (200 W) to take care of high humidity

conditions. A 6/16A socket with switch as service outlet (single

phase) and 1 no. 10W LED LAMP with holder shall be provided in

one of the compartments as service outlet in the panel. The

complete panel shall be fuse less type, for control circuits 2A SP

MCB's to be used.

For the protection of equipment & feeders, switchgear shall be

provided with required O/C, S/C releases. Selection of switchgear

rating shall be made on the basis of load current & fault withstand

The LT Panel electrical infrastructure should be technically superior

and it should not be the cause of untoward incidences like fire,

electrical shock etc and if it happens the system should be designed

in such a way that it will trip the faulty section fast and localize the

fault and continuity of power should be ensured in healthy sections.

Fast fault localization will help to identify the area, hence down time

will be less and system can be made back in fastest possible time.

All MCCBs shall satisfy the requirements of IS-13947 Part (II) and

shall be of current limiting type. MCCB shall provide type `C'

protection to the contactors as per IEC 158-1B. MCCBs shall be

quick make, quick break, independent manual type with trip free

feature with mechanical ON, OFF, and TRIP indications . A trip

button shall be provided for tripping the breaker. MCCB shall have

electro-magnetic, under voltage and earth fault releases. Alarm and

auxiliary contacts, terminal shrouds, sliding type front operation kit

with facility for door interlocking and pad locking shall be provided

Panel Builder will provide shop drawing SLD & GA drawing along

with BOM with CAT. No. of each and every components and switch

gears of LT Panel for approval of Consultant. Inspection of the LT

Panel shall be carried out at Panel Builder's factory by the

Consultant before final delivery for that all arrangements shall be

made by the contractor.

All openings shall be covered by soft rubber gasket, enclosure shall

be galvanized. Panel shall have suitable cable entry from bottom

and suitable Bus arrangement for aluminum cables for all M.C.C.B.

AL. BUS BAR:- The Main LT Panel includes 415V, 500A, TPN AL.

Busbar 50Hz,busbars shall be made of high conductivity, and high

strength Aluminum E91 grade Busbars shall be of rectangular cross

sections , not more than 6mm thickness better suitable for full load

current for phase bus bars and half/ full rated current for neutral bus

bar or as stipulated in schedule of quantities. Busbar shall be

suitable to withstand the stresses of fault level as specified in

schedule of quantities removable glands plates, cable glands at

sending and receiving ends, including connection with outgoing

Feeders complete in all respects.

Location : IN PANEL ROOM GR. FLOOR

The Name Plate for each feeder must be in Anodized Aluminium

MCCB:- L&K-DSine/ LEGRAND-DPX³/SCHNEIDER-NSX/ SIMENS-

MCB- C Series 10kA _ Legrand- DX³/Schneider- ACTI-9/Siemens-

Beta Guard/ L&K- AU VERSION.

Panel Size - As per Drawing and shall be provided at the time of

All 4 pole MCCB with microprocessor based release must

have following characteristics:-

1. Pre alarm LED signal under over load.

2. Over heat signal when inernal temp. reaches 75 degree C.

3. Separate LED fault indicator for each fault.

4. Logic selectivity (inbuilt delay 0f 50 ms beteen upstream and

down stream breaker)

5. Adujustable neutral pole.

6. Non sensitive to temp. veriation.

7. Control of load (only selective one)

8. With positive Isolation Marked.

9. With 8 steps adjustable short circuit and over load current and

with earth fault indication.

10. Line load inerchangeable.

11. As per IEC 60947-2.

All 4 pole MCCB with thermomagnetic based release must

have follwing characterstics:-

1. Icu=100% Ics.

2. With positive Isolation Marked.

3. With adjustable short circuit and over load.

4. As per IEC 60947-2.

All Incomer and all out going feeders (up tp 100 A) shall have

ON/OFF/TRIP indications.

1 Set of Fabrication part of LT Panel & busbar system, with AL. bus

bar and interconnection FRLS cables) in 14 SWG (2 mm Thick)

CRCA Sheet Steel enclosure (IP-42) without components. Name of

Panel builders -Name of Panel builders:- EAP Kolkat, Green Galaxy

Kolkata, JMD, Kokar, Ranchi, Amichand Technology, Jamshedpur,

Meditiron -Sidro, BIT Meshra. (PART A)

3 Nos. LED indicatore (RYB) of 220V. 1 Set. Make-

Schendier/Siemens/L&K / Rishabh. (R Y-& B) with 2A SP MCB

1 Set Multifunction Meter having (5010 Series) LED mete display

accuracy Class 1 as per IEC 62053-21, should have an active RS-

485 port, in built RTC, Aux Supply: 44-277Vac/dc. Parameters:

Volts, Amps, PF, THD, F, W, Wh, VA, VAh, Var, Varh, Runhrs,

Onhrs Interrupts, THD for V&I per phase, individual harmonics for

V&I upto 15th level complying with IEC61557-12. Min/Max for eight

parameters. Sampling rate: 128 samples per cycle. (provision for

IP Convertor module, so that it can be integrated with EMS/ BMS by

the System Integrator) Make:-L&K 5010 Series/ SCCHEIDER-

EM6400/ Legrand-EDMX3/CX3/PMX

3 No. CT of different power as per incomer feeder 400/5VA -5 class

one Epoxy resin cast CT (3 Nos.)=1 Set.

Bill of Material of MAIN LT PANEL

1 no. 400A/FP/MCCB (36kA) with adjustable Microprocessor

release , with S/C, O/L & E/F protection, with ON OFF TRIP

indication alomg with extended front rotary handle and spreader

links. (Cable Size :-1 Run 3.5 C 300 SQ MM AL. AR. Cable.)

1 no. 160 A F/P MCCB (25kA) with adjustable thermomagnetc

release type with S/C & O/L protection, spreader links and front

3 nos. 63A F/P MCCB (25kA) with adjustable thermomagnetc

release type with S/C & O/L protection, spreader links and front

1 no. 25A F/P MCCB (25kA) with adjustable thermomagnetc release

type with S/C & O/L protection, spreader links and front rotary

handle (2 nos. as future use)

2 nos. 32 A /DP/ MCB (10kA)/C Series.

Provision of Auto interlocking between 125A/FP/25KA MCCB as

common incoming and 1 No. of 125A on load Automatic Change

over for 2 sources of supply , in such a way so that the two supplies

are not parallel at any time.

1 nos. 125A F/P MCCB (25kA) with adjustable thermomagnetc

release type with S/C & O/L protection, spreader links and front

1 nos. 125A TPN 415 V ON Load chage over panel mounted open

1 no. 63A F/P MCCB (25kA) with adjustable thermomagnetc release

type with S/C & O/L protection, spreader links and front rotary

4 nos. 25A F/P MCCB (25kA) with adjustable thermomagnetc

release type with S/C & O/L protection, spreader links and front

Total Cost of Main LT Panel Set 1 4,75,067.00 4,75,067.00

2 NS External Lighting Panel (FEEDER PILLARS) :-

Supply, manufacturing and effecting proper connection of all

incomer and outgoing, unloading at site, shifting to location, fitting,

fixing and testing of the of out door canopy type double door Feeder

Pillar fabricated out 2 mm (14 SWG) CRCA Sheet steel dust, damp,

vermin and water proof (IP-55) free floor standing factory built sheet

steel enclosed modular construction extendable panel, suitable for

operatrion on 415 + 10% volts, 50 Hz AC 3 phase 4 wire system

fabricated out of suitable sized square tubular section and covered

with 2.0mm thick CRCA sheet, hinged doors of 2mm thick CRCA

sheet, duly painted (powder coated) complete with aluminium bus

bars, interconnection with solid copper conductor wires / aluminium

strips, neutral links, earth bus etc. necessary metering protections &

indications and mounted with the following as per drawing and

technical specifications attached etc. complete as required.

Panel builder shall include all necessary hardwares in their scope to

make LT panel ethernet ready and submit communication test report

during panel testing at shop floor. Panel builder should follow the

pre bid respons DBR.

The sheet steel under go minimum 7 tanks treatment followed by

finishing of powder coating of minimum 60 micron thickness, duly

compartmentalized having accessories mounted inside the cubical

panel, earthing with 2 Nos. earth studs.

All Feeder Pillar Panels shall have 20% spare outgoing feeders for

different rating of feeders. The Panels shall be preferably arranged

in multitier formation. The size of the panel shall be designed in

such a way that the internal space is sufficient for hot air movement,

and the electrical component do not attain temperature rise more

than 40 degree Celsius.

The LT Panel shall be totally enclosed, completely dust and vermin

proof. Synthetic rubber gaskets (neoprene/DPDM) between all

adjacent units and beneath all covers shall be provided to render

the joints dust proof. All doors and covers shall be fully gasketed

and shall be lockable. Doors shall have concealed hinges. All the

doors shall be suitably reinforced by channel to provide rigidity.

Panel shall have suitable cable entry from bottom/Top and suitable

arrangement for aluminum cable termination.

The panel shall be provided with a thermostatically controlled

heating arrangement (200 W) to take care of high humidity

conditions. A 6/16A socket with switch as service outlet (single

phase) and 1 no. 10W LED LAMP with holder shall be provided in

one of the compartments as service outlet in the panel. The

complete panel shall be fuse less type, for control circuits 2A SP

MCB's to be used.

For the protection of equipment & feeders, switchgear shall be

provided with required O/C, S/C releases. Selection of switchgear

rating shall be made on the basis of load current & fault withstand

The LT Panel electrical infrastructure should be technically superior

and it should not be the cause of untoward incidences like fire,

electrical shock etc and if it happens the system should be designed

in such a way that it will trip the faulty section fast and localize the

fault and continuity of power should be ensured in healthy sections.

Fast fault localization will help to identify the area, hence down time

will be less and system can be made back in fastest possible time.

All MCCBs shall satisfy the requirements of IS-13947 Part (II) and

shall be of current limiting type. MCCB shall provide type `C'

protection to the contactors as per IEC 158-1B. MCCBs shall be

quick make, quick break, independent manual type with trip free

feature with mechanical ON, OFF, and TRIP indications . A trip

button shall be provided for tripping the breaker. MCCB shall have

electro-magnetic, under voltage and earth fault releases. Alarm and

auxiliary contacts, terminal shrouds, sliding type front operation kit

with facility for door interlocking and pad locking shall be provided

Panel Builder will provide shop drawing SLD & GA drawing along

with BOM with CAT. No. of each and every components and switch

gears of LT Panel for approval of Consultant. Inspection of the LT

Panel shall be carried out at Panel Builder's factory by the

Consultant before final delivery for that all arrangements shall be

made by the contractor.

Location : IN CAMPUS GATE GUARD ROOM

The Name Plate for each feeder must be in Anodized Aluminium

MCCB:- L&K-DSine/ LEGRAND-DPX³/SCHNEIDER-NSX/ SIMENS-

MCB- C Series 10kA _ Legrand- DX³/Schneider- ACTI-9/Siemens-

Beta Guard/ L&K- AU VERSION.

Panel Size - As per Drawing and shall be provided at the time of

Aluminum Bus Bar for Panel :-

Bus bar shall be suitable for 100A, TPN busbar chamber of

suitable length with (E91EWP) Eletrolytic Aluminum busbars. All

busbars and interconnections shall be of suitable size Aluminum

busbar, current density of Aluminum shall not be more than

0.8 Amps/sq.mm cross sectional area of Bus Bar with removel

gland plates, cable glands, at sending and receiving ends,

encluding connections with outgoing feeders complete in all respect

and all interconnections shall be made with 2.5, 4 and 6 sq.mm.

PVC Cu.wire. Cost of Enclosure with Al bus bar, connection PVC

wires, etc. The Aluminium bus bar shall be with heat shrinkable PVC

Slived Red,Yellow,Blue & Black as (RYB & N ) after temperature

and incloser derating maximum allowable temp.of bus bar shall be

1 Set of Fabrication part of Feeder Pillar Panel & busbar system,

with AL. bus bar and interconnection FRLS cables) in 14 SWG (2

mm Thick) CRCA Sheet Steel enclosure (IP-42) without

components. Name of Panel builders -Name of Panel builders:-

EAP Kolkat, Green Galaxy Kolkata, JMD, Kokar, Ranchi, Amichand

Technology, Jamshedpur, Meditiron -Sidro, BIT Meshra. (PART A)

3 Nos. LED indicatore (RYB) of 220V. 1 Set. Make-

Schendier/Siemens/L&K / Rishabh. (R Y-& B) with 2A SP MCB

1 Set Multifunction Meter having (5010 Series) LED mete display

accuracy Class 1 as per IEC 62053-21, should have an active RS-

485 port, in built RTC, Aux Supply: 44-277Vac/dc. Parameters:

Volts, Amps, PF, THD, F, W, Wh, VA, VAh, Var, Varh, Runhrs,

Onhrs Interrupts, THD for V&I per phase, individual harmonics for

V&I upto 15th level complying with IEC61557-12. Min/Max for eight

parameters. Sampling rate: 128 samples per cycle. (provision for

IP Convertor module, so that it can be integrated with EMS/ BMS by

the System Integrator) Make:-L&K 5010 Series/ SCCHEIDER-

EM6400/ Legrand-EDMX3/CX3/PMX

3 No. CT of different power as per incomer feeder 100/5VA -5 class

one Epoxy resin cast CT (3 Nos.)=1 Set.

1 no. 63A FP /25kA / MCCB with adjustable thermo- magnetic

release type with S/C & O/L F With ON-OFF- Indication with front

rotary handle & spreader links.with (Incoming cable size –1 Run 25

Sq mm 3.5 Core Al. Ar. Cable).

3 nos. 25A F/P MCCB (25kA) with adjustable thermomagnetc

release type with S/C & O/L protection, spreader links and front

2 nos. Power Contactor 40A NO NC of three phase of suitable

2 nos. Astronomical Alpha Rex³ single channel Timer 24 hrs.

2 nos. Four pole two way modular auto changeover with centre off

440V AC 40A to be used in case of timer failure to by pass the

2 nos. 32 A /DP/ MCB (10kA)/C Series.

Total Cost of Feeder Pillar Panel Set 1 1,67,779.00 1,67,779.00

3 N.S. LT CABLE 1.1 KV

Supply of following size of 1.1KV XLPE / PVC Insulated / PVC

sheathed (Heavy Duty) armoured electric cable with aluminium

conductor as per IS 7098 (Part-1) 1988 with upto date Amendments.

Make:- As per approved Make List (Make:- Havell’s, RPG, RR

Kabel, KEI, Gloster)

a) Supply of 3.5 Core 300 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 75 3,460.00 2,59,500.00

b) Supply of 3.5 Core 70 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 75 954.00 71,550.00

c) Supply of 4 Core 16 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 250 352.00 88,000.00

d) Supply of 2 Core 6 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 75 183.00 13,725.00

e) Supply of 3.5 Core 95 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 30 1,192.00 35,760.00

f) Supply of 4 Core 10 Sq. mm. XLPE PVC Al. / Ar. Cable 1.1 KV mtr 100 329.00 32,900.00

4 NS EXTERNAL LIGHTING

All the LED lamp shall be of minimum 100 or above lumens per watt

and all UGR LED LIGHTS should have minimum 100Lm/W or

above lumens per watt. @L70 & Lumen maintenance as per L70.

LM 79 and LM 80 reports need to be submitted with all accessories

by the contractor. All LED light fixture must have two years warranty

and minimum 50000 burning hours. Approved Make:-

Philips/Havells/Jaquar/Bajaj.

i) Supplying. fixing and testing of 120 watt LED Street Light with Each 6 8,388.00 50,328.00

pressure die cast aluminium housing, separate driver, and optical

compartment for Thermal isolation, Corrosion Proof, Optical system

consists of a injection moulded UV stabilized lens cover. High

efficiency electronic driver with Power factor > 0.95 and THD < 10%,

Inbuilt surge protection of 6 KV, IP 66, confirming to I.S:10322 Part-

5.Section-3. The Luminaire System Efficacy > 110 Lm/W, complete

with all accessiries etc. Make:- Havells, Philips, Jaquar, Bajaj.

ii) Integral Bollards:-

SITC of Bollard light decorative luminaire light fixture of 800/1000 Each 10 7,325.00 73,250.00

mm in length (IP-65) 9/10 W LED Lamp available in CCT of

3000K/4000K with integrated baseplate and driver for easy

installation, Operating voltage of 220-240 V, wide beam optics and

transluscent diffuser tube. New generation, energy saving,

environmental friendly,long life aesthetically designed die-cast

aluminium, landscape luminaire for downward lighting with high

power LED as light source, Warm White. The fixture should have

extruded aluminium housing and heat resistant silicone rubber

gasket, Operating temperature ranging from -20° C to 40°C, The

fixture should have IP65 protection and IK10 impact resistance.

Driver shall be high efficiency having efficiency > 85% and in

compliance to IEC standards all with all other accessories as per

drawing provided at the time of work execution or as per the

direction of E/I)

iii) Post of Lamp for 4 Mtrs. Decorative Octogonal Poles :-

Supply, fitting, fixing and testing of LED Post Top type luminaire Each 4 6,431.00 25,724.00

light fixture of 0.9 M in length (IP-65/IP-66) 30/35 W LED Lamp to

use in ALFIOS Cast Iron Combo Poles for Road Lighting with

foundation, commissioning, testing with all other accessories as per

drawing provided at the time of work execution or as per the

direction of E/I). (LED POST OF LAMP Without Poles)

iv) Gate Light (40/45W LED) :

Supply, fitting, fixing and testing of gate light lighting luminaire Each 2 6,710.00 13,420.00

aerodynamically shaped single piece pressure die-cast Aluminum

luminaire with high power LEDs as light source and electronic driver

(IP65), along with 40/45W LED Lamp, as Energy saving as per

drawing prescribed reflector and heat resistant toughened flat glass

cover, with 2ft long 40mm dia G.I. pipe to be installed on the RCC

Pillar of the gate as per direction of E/I or consultant aand as per

drawing prescribed. (IP-65)

5 NS OCTOGONAL POLES & PLINTH FOUNDATION OF BOLARD

i) 4 METRE HEIGHT DECORATIVER OCTAGONAL POLE

Supply and erection of decorative 4 metre height Hot-dip galvanized Set 8 22,450.00 1,79,600.00

octagonal street light pole with following with top dia 70 mm with a

G.I. reducer having 50mmx70mm and bottom dia A/F 130 mm,

made of 3 mm thick sheet along with base plate of Size

220mmx220mmx 12mm thick having small door opening for junction

box mounting with 6 Amp DP MCB & connector Cement concrete of

1:3:6 includuing excavation, refilling and suitable size including 4

nos. Foundation bolt of M16x450mm. Make:-VALMOUNT,

TRANSRAIL,BAJAJ,/RR ISPAT..

ii) 9 METRE HEIGHT DECORATIVER OCTAGONAL POLE

Supply, fitting,fixing, erection and testing of 9 mtr Height Decorative no 6 30,969.00 1,85,814.00

Octagonal Hot Dip Galvanized pole ( BOP-9032) with top dia 70

mm. bottom dia A/F175mm and made of 3 mm thick sheet, along

with base plate dimensions 275x227x16mm (L x B x T) small door

opening for juction box mounting with 2A DP MCB C Series, 10kA,

and 35 A Four pole connector, cement concrete of 1:3:6 including

excavation, refilling and suitable size 6 nos. foundation bolts with

iii) Supply fitting, fixing of 1 Mtr Single Arm Suitable for 70 mm Top Set 6 1,842.00 11,052.00

Make- Valmount, Transrail Lighting Ltd, R.R. Ispat,

v) FOUNDATION & PLINTH OF BOLLARD LIGHT

Constructiopn of Plinth for foundation with bricks, cement plaster of

Bollard light all with all other accessories like terminal box, MCB

conectors etc as per drawing provided at the time of work execution

or as per the direction of E/I)

a) 1 no.construction of Plinth for foundation of Bollard Light (Earth

cutting, 250mm thick brick work, PCC at bottom, cement plaster etc.

b) 1 no. Terminal Box (Size - 6" x 6" x 4") of 2 mm CRCA sheet steel

powder coating with locking arrangeme4t and rubber gasket etc.

c) 1 no. 2A SP MCB.

d) 2 Nos. brass/steel 4 studs 20A connector (1 No. for incomer and

2nd for outgoing cable)

Total cost of Foundation and Plinth construction for Bollard light with Each 10 2,498.00 24,980.00

all above accessories.

6 N.S. 30 KVA Silent D.G. Set (CPCB IV) with External indoor type AMF

Panel IS/IEC - 60034-1, IS:1460, IS:13018 :-

A) Supply, fitting, fixing, commissioning and testing of 30 KVA/24KW

Silent (CPCB IV)Silent D.G. Set, 415V (RADIATOR COOLED)

coupled with 415 ‘V’ 30 KVA ALTERNATOR, AMF controller Control

Panel mounted on a common base frame along with DEIF AMF

Control Panel with auto start auto stop system inside DG acoustic

and other standard accessories i.e. Battery charger, residential typ

silencer, Lead Acid type batteries with leads, battery charger with all

accessories, Inbuilt 2mm thick fuel tank, AVM pads enclosed in

Acoustic enclosure AC supply complete with engine (1500 RPM)

and alternator DG Set controller, including MCCB of suitable rating

(160A FP MCCB with adjustable microprocessor release havin E/F,

O/L & S/C Protection, with extended front rotary handle and

spreader link) & standard set of tools and anti-vibration mounting

pads, etc. The power command controller compactable with BMS as

required, remote mointoring and data logging with inbuilt AVR,

SITC of 30 KVA/24KW Prime Rated CPCB IV+ SILENT D.G. SET

consisting of ENGINE (RADIATOR COOLED) coupled with 415 ‘V’

30 KVA ALTERNATOR, AMF controller Control Panel mounted on

a common base frame along with DEIF AMF Control Panel with

auto start auto stop system inside DG acoustic and other standard

accessories i.e. Battery charger, residential silencer, Lead Acid type

batteries with leads, Inbuilt 2mm thick fuel tank, AVM pads

enclosed in Acoustic enclosure. With additional following items :-

We have considered the additional below items in our

SITC of acoustic enclosure for 30 KVA CPCB IV approved Acoustic

enclosure with 80 mm MS base plate, 2 mm CRCA sheet, 50 mm

thick foam / 100 mm Rock Wool Insulation, 14 surface tank

treatment, dully powder coated and painted with Briliant Blue colour

with integrate Fuel Tank, services door, louvers (Fresh Air /

Radiator), 1020 dia residential type Silencer, approx dimension L x

W x H - 2600 mm x 1600 mm x 2050 mm, complete with following

b) Batteries, battery leads and Automatic Battery charger.

c) Residential Silencers.

d) First fill of lube oil.

f) RS 485 port is available in our standard AMF controller which is

compatible for BMS connectivity

In above supply item following work are also included :-

i)Guidence for Installation, fitting, fixing, testing and commissioning

of the same along with foundation drawing..

ii) Civil part for commissioning of D.G. Set as per civil rates for

construction of platform. (Foundation of Platform shall be in he

scope of Civil Part)

iii) Installation of Exhaust system for D.G. Set shall be as per Central

& State Pollution Board Norms along (C.P.C.B.)

iv) Test run for D.G. Set without load and with load (part wise ) at

least 2hrs each time and 110% load for one hr. shall be in the scope

1 Set 30 KVA Silent DG SET (CPCB IV) as per above

specifications. (A)

B External AMF Panel (Indoor Type)

Supply, fitting fixing, un loading at site, shifting to location,

commissiuoning and testing of external indoor type AMF Panel

9Indoor Type) with inbuilt double Control Breaker (of suitable

capacity of 160A/36KA/FP MCCB Microprocessor release type with

spreader links & extended rotary handle) with separate AMF Panel

having 160A F/P MCCB, Microprocessor release type with spreader

links & extended rotary handle, AMF Controller, double F/P NO NC

160A Contactor,AMF

1 set External andPanel

KVA (Voltmeter, Ammeter,

Silent DG Set as per KW/m,

specifications (B)

Total Cost 0f 30 KVA Silent DG SET (CPCB IV) with External Set 1 9,51,183.00 9,51,183.00

AMF Panel as per above specifications.(A+B)

7 NS SAFETY ITEM

i) Supplying & Laying 12mm thick chequered rubber matting of 1.1.kv no. 2 900.00 1,800.00

1 m wide of tested quality to with stand 15KV dielectric strenght of

approved make as per IS-5424-1969.

ii) Supplying of fire buckets of 10 liters Capacity of approved quality, no. 1 727.00 727.00

painted white from inside and red outside and having inscription

"FIRE" in white conforming to I.S. 2546/1974 duly amended upto

date complete as required & approved by Engineer Incharge.

iii) Supplying and fixing of MS pedestal stand heavy duty with rain no. 1 5,089.00 5,089.00

protection cover as required suitable for supporting Six fire buckets

as required for fire fighting system & approved by Engineer

iv) Supplying and fixing carbon dioxide (CO2) type fire extinguishers no. 1 5,089.00 5,089.00

conforming to IS 15683 with cylinder duly charged of capacity

4.5kgs. including fixing clamps, brackets, bolts and nuts etc. as

v) Supplying and fixing 10kg capacity Modular Automatic Fire no. 1 9,339.00 9,339.00

Extinguishers dry chemical powder nitrogen type pre-set at works

ranging from 57 deg C/ 68 deg C/ 79 deg C fire extinguishers

conforming to IS 15683 including fixing clamps, brackets, bolts and

nuts etc. complete as required & approved by the Engineer

vi) Supply and fixing of shock treatment/ restoration charts written in no. 1 1,174.00 1,174.00

Hindi/ local language and English duly framed and covered with 3.0

mm glass as required.

vii) Supply of First Aid Box made of 16 SWG MS Sheet duly painted no. 1 2,852.00 2,852.00

within inside and outside surfaces with one coat of primer and two

coats of synthetic paint of required shade comprising the following

minimum but not limited, minimum 1 No. band aid bandage 150mm,

1 No. Savlon Soap 30 ml, 1 No bottle Betadine 30 ml, 1 No Packet

dressing material etc. as required, approved by Indian Red Cross /

St. John's conforming to IS:2217.

viii) Supply of 440V grade Rubber Hands Gloves. As per IS:4770- 1991. no. 1 727.00 727.00

ix) Supplying of Caution Boards manufactured out of 16 SWG, MS no. 1 727.00 727.00

sheet of 450mmx 300mm size duly painted white and having `MAN

ON LINE' and 'DO NOT SWITCH ON' written in Red complete with

hanging arrangement as required and & approved by the Engineer

x) Supply and fixing position the approved single line diagram framed no. 1 5,592.00 5,592.00

in 1000 x 800 mm size glass frame and installed in main switch

xi) Providing, fitting, fixing, fabricating, erecting of MS angle of section no. 1 474.00 474.00

50 mm x 50 mm x 6 mm size for Brick wall trench to make support

for MS iron plate to be fixed on every after 300 mm in RCC trench.

xii) Providing, fitting, fixing, fabricating, erecting of MS Plate of 12 mm no. 1 3,998.00 3,998.00

thick for covering Brick wall cable trench in panel room on the

support of iron angle each piece of MS plate shall be 750 mm (D) x

800 mm (W). (To cover the Brick wall cable trench in panel room.)

TOTAL OF NON SCHEDULE ITEMS (EXTERNAL ELECTRICAL 26,97,220.00

WORKS) PART -B

NON SCHEDULE ITEMS (EXTERNAL ELECTRICAL WORKS)

(CAMPUS SURVEILLANCE CCTV SYSTEM)

The Vendor shall supply and commission an IP Camera CCTV

system with the objective shall be to provide High degree of

Electronic surveillance system. It is also essential to have recorded

images to be stored at least for 30 days @ 2MP 25fps of all critical

areas to facilitate investigation of a reported case. Bidder must offer

the System with 30 days of Storage @ 2MP 25fps in RAID-5 with

20% Buffer capacity. (Bidder must calculate the storage considering

1.7TB per camera for 30days). The Camera should have ONVIF

profile S & G Compliance.

All the proposed cameras shall be in IP – 66 Housing with junction

box, Industrial Grade Switches etc. are proposed in weather proof

housing. The existing LAN network switches would be used for

CCTV connectivity and will be connected to central CCTV server &

cameras shall have POE connectivity ports.

Network connectivity for cameras having distance more than 75

meters, shall be on optical fibre. Suitable provision shall be provided

to connect with existing LAN infrastructure. The power supply to

LAN switches and Monitors will be on UPS. The recording shall be

non-embedded based recording server with video management

1 N.S. (CAMPUS EXTERNAL SURVEILLANCE {CCTV} SYSTEM)

i) IP PTZ CAMERA

SITC of 2MP true IP IR Ceil;ing Mounted indoor PTZ Camera (day 2 93,053.00 1,86,106.00

night Viewing) WITH 64GB CLASS 10 MICRO SD CARD HAVING

FOLLOWING FEATURES: EFFECTIVE PIXELS: 1920X

1080;MINIMUM ILLUMINATION: COLOR-0.005 LUX; IR

DISTANCE: UPTO 150M; FOCAL LENGTH: MINIMUM 4 MM; PAN

RANGE: 0 DEG TO 360 DEG ENDLESS; TILT RANGE: -15 DEG

TO 90 DEG; OPTICAL ZOOM: 30X; VIDEO COMPRESSION:

H.265+/H.265/H.264+/H.264; AUDIO COMPRESSION:

G.711A/G.711U/AAC; NETWORK: RJ-45 (10 BASE-T/100 BASE-

T); INTEROPERATIBILITY: ONVIF/PSIA/CGI; USER: MINIMUM 20;

POWER SUPPLY: AC 24V/3A, POE+-802.3AT; OPERATING

CONDITIONS: -10DEG C TO 60 DEG C; INGRESS PROTECTION:

ii) Pole for PTZ Camera

SITC of Swaged pole of Overall Length 9 Mtr, Planting Depth- 1.5 no 2 20,183.00 40,366.00

Mtr, Height Above Ground- 7.5 Mtr, Bottom (H3)-5 Mtr, (H2) -2 Mtr,

Top (H1) -2 Mtr, Bottom (MM)-114.3 x4.50, Middle(MM) -88.9 x4.05,

Top (MM)-76.1 x3.25 with approx weight not less than 92Kg. for PTZ

Camera Approved make:- RR Ispat, Transail,

iii) Outdoor Enclosure

SITC of outdoor fiber distribution unit including 2-Nos. 6Amp. power no. 2 33,090.00 66,180.00

socket & 1-No. switch with 1-pole MCB, must have capacity to

accommodate fiber distribution items and PoE switch, convertor,

Media convertor etc. Must have option to Pole and wall mount

facility. Must be of industrial grade and fully weather proof IP65

rating. Sould be supplied with all necessary pigtails, patch cords,

cables, connectors etc. to connect all outdoor cameras and PTZ.

Approved Make : Custom or as approved by consultant.

iv) PoE Access Switch

SITC of Industrial grade 4-Port PoE Gigabit Media Convertor for no. 2 46,175.00 92,350.00

fiber to PoE conversion. IEEE 802.3af/IEEE 802.3at PoE+ standard

compliance, Supports a maximum of 30 watts of output power,

10/100/1000BASE-T Ethernet TP interface, Auto-negotiation, auto

MDI/MDI-X with PoE injector function, Approved Make: As approved

v) Providing, Laying, connecting and testing of 6 Core Armoured mtr 150 467.00 70,050.00

unitube Single Mode OS1/OS2, (Fiber Optics cable 6 F) for

Outdoor connectivity Armored fiber Optic Cable shall be used.

Optical fiber cable shall be laid underground in 25/32 mm HDPE

pipes with suitable Manholes at every 40 mtrs. for easy pulling and

proper Maintenance. (Cost of civil part is also added) (Out Door

Connectivity) (Make:Legrand/Systimax/ Siemon)

TOTAL OF NON SCHEDULE ITEMS (EXTERNAL 4,55,052.00

SURVEILLANCE SYSTEM) PART -C

1 N.S. NON SCHEDULE ITEMS (EXTERNAL ELECTRICAL WORKS)

NS Roof Top Solar Photovolatic System

Supply of Roof Top Solar Photovolatic System Power Generation

Plant having generation capacity 25 KWp (1X25 KW using suitable

rating Multi/Mono Crystalline Silicon PVcells/ Modules &

accessories conforming to IEC 61215 Ed-2 or latest & IEC 61730

part-1 & 2, Grid Connected Solar Power Plant Solar System with all

below items. Solar panel must be MNRE approved and System will

IEC complies as per MNRE Guide lines. Using suitable rating

Multi/Mono Crystalline Silicon PV cells/ Modules & accessories

conforming to IEC 61215 Ed-2 or latest & IEC 61730 part-1 & 2,

Grid Connected Solarm, Power Plant Solar System (Approved SUN-

CRAFT/ VICKRAM/ HT SOLAR/HERONINDIA PVT LTD/ SOLAR

POWER TECH/ TATA SOLAR

Note: Latest version of the specification shall be referred to.

SOLAR SYSTEM WORKS

The general assumption for SPVS design shall be as below:-

a) Inverter Efficiency = 95%

b) Battery Efficiency = 95%

c) Solar Efficiency = 80%

b) Solar availability = 6 hrs/day

Supply Of Solar PV Panel 300 Watts Multi Crystalline SPVS

Module (Waranty-25 Years)

Supply C Solar PCU 25 Kva 25 MPPT Base (25 X 1=25) = 1 set

Module Mounting Structure & Stand (1 set)made of hot dip

galvanized MS angles of size not less than 50mm x 50mm x 6mm

size. The minimum thickness of galvanized shall be at least 70

microns. All nuts & bolts shall be made of good quality steel. T

SITC 1C X 4 Sq. mm PVC Cu un armoured cable (approx ,100 X2=200Mtr)

Supply of 1C X 25 Sq. mm PVC Cu AR. cable approx- 50Mtr X1= 50mtrs.

Earthing Kit & Earting 1 set X3 ==2 Nos (2 nos. for AC & 1 no. for DC Supply)

Supply of Surge Protector 1 set :-

The DIN channel mountable pluggable surge protection shall be

installed in a network configuration, consisting of a single block

MOV (Metal Oxide Varistor) based surge arrester having nominal

surge handling capacity of 15 KA 8/20 µs & maximum surge

handling capacity of 30 KA 8/20 µs to provide protection between

(L+, L-, earth).

SITC of Lightning & Over Voltage Protection (1 set)

Warranty:- Inverter and other material Warranty as per

Manufacturing Company norms.

Note:- All Roof Top Sollar load out put are to be also connected with

Cost of Roof Top Solar PV System with Module Mounting Structure kwp 25 69,394.00 17,34,850.00

& Stand (inclusive of all above items) as mentioned above.

(25x1=25Kwp) Complete Set

TOTAL OF NON SCHEDULE ITEMS ROOFV TOP SOLAR (PART 17,34,850.00

TOTAL OF NON SCHEDULE ITEMS (PART B +PART C+PART D 48,87,122.00

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE 52,27,098.75

GRAND TOTAL OF SCHEDULE ITEMS & NON SCHEDULE 52,27,098.75

ITEMS (PART A+B+C+D )

DETAIL ESTIMATE OF INTERNAL ROAD,PATHWAY & PARKING

It.No. DSR Amount

Si.Nos. Item of work Unit Rate Quan.

1 2.6.1 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 All kinds of soil. CUM 260.30 301.65 78,519.50

2 2.25 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 and for all

3 2.28.1 Surface dressing of the ground including removing

vegetation and inequalities not exceeding 15 cm deep and

disposal of rubbish, lead up to 50 m and lift up to 1.5 m.

All kinds of soil Sqm 34.15 740.00 25,271.00

4 16.1 Preparation and consolidation of sub grade with power

road roller of 8 to 12tonne capacity after excavating earth

to an average of 22.5 cm depth dressing to camber and

consolidating the sub grade and disposal of surpluys

earth lead upto 50 mtr. SQM 218.90 740.00 1,61,986.00

5 2.27 Supplying and filling in plinth with sand under floors,

including watering, ramming, consolidating and dressing

6 4.1.5 1:3:6 (1 Cement : 3 coarse sand (zone-Ill) derived from

natural sources : 6 graded stone aggregate 20 mm

nominal size derived from natural sources) Cum 7294.70 3.90 28,449.33

7 16.78 Construction of granular sub-base by providing close

graded Material conforming to specifications, mixing in a

mechanical mix plant at OMC, carriage of mixed material

by tippers to work site, for all leads & lifts, spreading in

uniform layers of specified thickness with motor grader on

prepared surface and compacting with vibratory power

roller to achieve the desired density, complete as per

specifications and directions of Engineer-in-Charge.

7.1 16.78.1 With material conforming to Grade-I (size range 75 mm to

7.2 16.78.2 With material conforming to Grade-II (size range 53 mm to

8 4.1 Providing and laying in position cement concrete of

specified grade excluding the cost of centering and

shuttering - All work up to plinth level :

4.1.2 1:1½:3 (1 Cement: 1½ coarse sand: 3 graded stone

aggregate 20 mm nominal size) CUM 8340.85 330.00 27,52,480.50

9 26.72 Providing and laying 60 mm thick factory made cement

concrete paver block of approved shape and colour of M -

30 grade made of C&D waste by block making machine

with vibratory compaction laid in required

pattern and including over 50 mm thick compacted bed of

coarse sand, filling the joints with fine sand etc. all

complete as per the direction of Engineer-in-charge.

Digitally signed by SILKI

It.No. DSR Amount

Si.Nos. Item of work Unit Rate Quan.

10 16.69 Providing and laying at or near ground level factory made

Kerb stone of M-25 grade cement concrete in position to

the required line, level and curvature, jointed with cement

mortar 1:3 (1 cement : 3 coarse sand) including making

joints with or without grooves (thickness of joints except at

sharp curve shall not to more than 5mm) including 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 kerb

stone shall be approved by Engineer-in-charge)

Sub Total 41,41,886.55

Digitally signed by SILKI

Bill of quantity For Civil Works SEPTIC TANK (100 User)

SL. ITEM LENGTH WIDTH TOTAL Rate Amount

DESCRIPTIOM OF ITEM NOS. DEPTH UNIT

NO NO. QUANTITY

1 2.6 Earth work in excavation by mechanical means (Hydraulic

excavator) / manual means over areas (exceeding 30cm in

depth. 1.5 m in width as well as 10 sqm on plan) including

disposal of excavated earth, lead upto 50m and lift upto

1.5m, disposed earth to be levelled and neatly dressed.

2 2.27 Supplying and filling in plinth with sand under floors,

including watering, ramming, consolidating and dressing

3 4.1 Providing and laying in position cement concrete of

specified grade excluding the cost of centering and

shuttering - All work up to plinth level

3.1 4.1.8 1:4:8 (1 Cement : 4 coarse sand (zone-III) : 8 graded stone

aggregate 40 mm nominal size)

4 5.33 Providing and laying in position machine batched and

machine mixed design mix M-25 grade cement concrete for

reinforced cement concrete work, using cement content as

per approved design mix, including pumping of concrete to

site of laying but excluding the cost of centering, shuttering,

finishing and reinforcement, including admixtures in

recommended proportions as per IS: 9103 to accelerate,

of concrete, improve workability without impairing strength

and durability as per direction of Engineer-in-charge.

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

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

payable/recoverable separately).

5.33.1 All works upto plinth level

5 5.9.5 Lintels, beams, plinth beams, girders, bressumers and

6 5.9.3 Suspended floors, roofs, landings, balconies and access

7 5.22 Steel reinforcement for R.C.C. work including straightening,

cutting, bending, placing in position and binding all complete

upto plinth level.

5.22.6 Thermo-Mechanically Treated bars TMTC-500-8mm dia. 177.806 MT 107.85 19,177.00

8 2.25 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 lift upto

1/3 of excavation 20.493 sqm 196.00 4,017.00

9 6.1 Brick work with common burnt clay F.P.S. (non modular)

bricks of class designation 7.5 in foundation and plinth in:

6.1.2 Cement mortar 1:6 (1 cement : 6 coarse sand) 2 2.4 0.375 1 1.800

10 6.45 Half brick masonry with non modular fly ash bricks of class

designation 10, conformingio IS :12894, in super structure

above plinth and upto floor V level.

6.45.2 Cement mortar 1 : 4 (1 cement : 4 coarse sand) 1 2.4 1.05 2.520

11 13.4 12 mm cement plaster of mix :

Digitally signed by SILKI

12 13.18 Neat cement punning

13 19.18.3 Supplying and fixing C.I. cover without frame for manholes :

560 mm diameter C.I. cover (heavy duty) the weight of the

cover to be not less than 108 kg 4 NOS 7575.40 30,302.00

14 19.32 Making soak pit 2.5 m diameter 3.0 m deep with 45x45 cm

dry brick honey comb shaft with bricks and S.W. drain pipe

100 mm diameter and 1.20 m long complete as per

standard design.

19.32.1 with common burnt clay F.P.S. (non modular) bricks of class

designation 7.5 1 NOS 26861.90 26,862.00

Digitally signed by SILKI

CIVIL ESTIMATE FOR THE PROPOSED CONSTRUCTION OF 50,000 Litre. UNDERGROUND WATER

TANK WITH PUMP ROOM

Sl No. SOR No. Description of work Unit Rate (Rs.) Quantity (Rs.)

SUB-HEAD-1 EARTHWORKS

1 2.6 Earth work in excavation by mechanical means (Hydraulic

excavator) / manual means over areas (exceeding 30cm in depth.

1.5 m in width as well as 10 sqm on plan) including disposal of

excavated earth, lead upto 50m and lift upto 1.5m, disposed earth

to be levelled and neatly dressed.

2 2.25 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 lift upto 1.5 m.

3 2.26 Extra for every additional lift of 1.5 m or part thereof in

excavation / banking excavated or stacked materials.

3.2 2.26.2 Ordinary or hard rock cum 227.40 11.28 2,566.00

4 2.27 Supplying and filling in plinth with sand under floors, including

watering, ramming, consolidating and dressing complete.

SUB-HEAD-2 MASONARY WORKS

5 6.34 Brick work with non modular fly ash bricks conforming to

IS:12894, class designation 10 average compressive strength in

super structure above plinth level up to floor V level in :

5.1 6.34.2 Cement mortar 1:6 (1 cement : 6 Coarse sand) Cum 8752.55 8.73 76,438.00

SUB-HEAD-3 CONCRETE WORKS

6 4.1 Providing and laying in position cement concrete of specified

grade excluding the cost of centering and shuttering - All work up

to plinth level :

6.1 4.1.5 1:3:6 (1 Cement : 3 coarse sand (zone-III) : 6 graded stone

aggregate 20 mm nominal size) cum 7,294.70 4.47 32,641.00

7 5.33 Providing and laying in position machine batched and machine

mixed design mix M-25 grade cement concrete for reinforced

cement concrete work, using cement content as per approved

design mix, including pumping of concrete to site of laying but

excluding the cost of centering, shuttering, finishing and

reinforcement, including admixtures in recommended

proportions as per IS: 9103 to accelerate, retard setting

of concrete, improve workability without impairing strength and

durability as per direction of Engineer-in-charge.

(Note :- Cement content considered in this item is @ 330 kg/cum.

Excess/less cement used as per design mix is payable/recoverable

7.1 5.33.1 All works upto plinth level Cum. 9504.75 24.51 2,32,978.00

7.2 5.33.2 All work above Plinth level upto floor V Level. Cum. 9860.40 7.98 78,648.00

8 5.9 Centering and shuttering including strutting, propping etc. and

removal of form for :

8.1 5.9.1 Foundations, footings, bases of columns etc. for mass

8.2 5.9.2 Walls (any thickness) including attached pilasters, butteresses,

plinth and string courses etc. Sqm. 842.50 118.64 99,956.00

8.3 5.9.3 Suspended floors, roofs, landings, balconies and access

8.4 5.9.5 Lintels, beams, plinth bams, griders, bressumers and

contilevers. Sqm. 736.40 12.60 9,281.00

8.5 5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts Sqm. 961.30 16.47 15,833.00

8.6 5.9.19 Weather shade, Chajjas, corbels etc., including edges Sqm. 951.10 0.66 628.00

9 5.22 Steel reinforcement for R.C.C. work including straightening,

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

9.1 5.22.6 Thermo-Mechanically Treated bars TMTC-500-8mm dia. Kg. 107.85 2206.05 2,37,923.00

9 5.22A Steel reinforcement for R.C.C. work including straightening,

cutting, bending, placing in position and binding all complete

above plinth level.

9.2 5.22.6 Thermo-Mechanically Treated bars TMTC-500-10mm dia. Kg. 107.85 957.13 1,03,227.00

SUB-HEAD-4 STEEL WORKS

10 9.48 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 primer all complete.

10.1 9.48.2 Fixed to openings /wooden frames with rawl plugs screws etc.

11 10.6 Supplying and fixing rolling shutters of approved make, made of

required size M.S. laths, interlocked together through their entire

length and jointed together at the end by end locks, mounted on

specially designed pipe shaft with brackets, side guides and

arrangements for inside and outside locking with push and pull

operation complete, including the

cost of providing and fixing necessary 27.5 cm long wire springs

manufactured from high tensile steel wire of adequate strength

conforming to IS: 4454 - part 1 and M.S. top cover of required

thickness for rolling shutters.

11.1 10.6.1 80X1.25mm M.S. laths with 1.25mm thick top cover Sqm 3653.20 11.52 42,085.00

12 10.11 Providing and fixing factory made ISI marked steel glazed doors,

windows and ventilators, side /top /centre hung, with beading and

all members such as F7D, F4B, K11 B and K12 B etc. complete of

standard rolled steel sections, joints mitred and flash butt welded

and sash bars tenoned and riveted, including providing and fixing

of hinges, pivots, including priming coat of approved steel primer,

but excluding the cost of other fittings, complete all as per

approved design, (sectional weight of only

steel members shall be measured for payment).

12.1 10.11.1 Fixing with 15x3 mm lugs 10 cm long embedded in cement

concrete block 15x10x10 cm of C.C. 1:3:6 (1 Cement : 3 coarse

sand : 6 graded stone aggregate 20 mm nominal size) kg 131.05 5.04 661.00

13 10.13 Providing and fixing T-iron frames for doors, windows and

ventilators of mild steel Tee-sections, joints mitred and welded,

including fixing of necessary butt hinges and screws and applying

a priming coat of approved steel primer.

13.1 10.13.1 Fixing with 15x3 mm lugs 10 cm long embedded in cement

concrete block 15x10x10 cm of C.C. 1:3:6 (1 Cement : 3 coarse

sand : 6 graded stone aggregate 20 mm nominal size).

14 9.21 Providing and fixing ISI marked flush door shutters conforming to

IS : 2202 (Part I) non-decorative type, core of block board

construction with frame of 1st class hard wood and well matched

commercial 3 ply veneering with vertical grains or cross bands and

face veneers on both faces of shutters :

14.2 9.21.1 35 mm thick including ISI marked Stainless Steel butt hinges with

necessary screws Sqm 2,392.65 1.89 4,523.00

15 9.96 Providing and fixing aluminium sliding door bolts, ISI marked

anodised anodic coating not less than grade AC 10 as per IS :

1868), transparent or dyed to required colour or shade, with nuts

and screws etc. complete :

16 9.97 Providing and fixing aluminium tower bolts ISI marked anodised (

anodic coating not less than grade AC 10 as per IS: 1868)

transparent or dyed to required colour or shade with nuts and

screws etc. complete-

17 9.100 Providing and fixing aluminium handles ISI marked anodised (

anodic coating not less than grade AC 10 as per IS: 1868)

transparent or dyed to required colour or shade with nuts and

screws etc. complete-

18 9.101 Providing and fixing aluminium hanging floor door stopper, ISI

marked,anodised (anodic coating not less than grade AC 10 as per

IS : 1868)transparent or dyed to required colour and shade, with

18.1 necessary

9.101.2 Twin rubberscrews etc. complete.

stopper each 72.35 1.00 73.00

SUB-HEAD-6 PLASTER WORK

19 13.1 12mm cement plaster of mix:

20 13.16 6 mm cement plaster of mix :

21 13.4 12 mm cement plaster of mix :

22 13.18 Neat cement punning sqm 79.95 54.22 4,335.00

23 22.23 Providing and applying integral crystalline slurry of hydrophilic in

nature for waterproofing treatment to the RCC structures like

retaining walls of the basement, water tanks, roof slabs, podiums,

reservior, sewage & water treatment plant, tunnels / subway and

bridge deck etc., prepared by mixing in the ratio of 5 : 2 (5 parts

integral crystalline slurry : 2 parts water) for vertical surfaces and

3 : 1 (3 parts integral crystalline slurry : 1 part water) for

horizontal surfaces and applying the same from negative

(internal) side with the help of synthetic fiber brush. The material

shall meet the requirements as specified in ACI- 212-3R-2010 i.e

by reducing permeability of concrete by more than 90%

compared with control concrete as per DIN 1048 and resistant to

16 bar hydrostatic pressure on negative side. The crystalline slurry

shall be capable of self-healing of cracks up to a width of 0.50mm.

The work shall be carried out all complete as per specification and

the direction of the engineer-in-charge. The product performance

shall carry guarantee for 10 years against any leakage.

23.1 22.23.1 For vertical surface two coats @ 0.70 kg per sqm Sqm 472.90 54.22 25,639.00

23.2 22.23.2 For horizontal surface one coat @1.10 kg per sqm. Sqm 362.80 24.16 8,766.00

SUB-HEAD-6 FINISHING WORK

24 13.41.1 Distempering with 1st quality acrylic distemper (ready mixed)

having VOC content less than 50 gms/litre, of approved

manufacturer, of required shade and colour complete, as per

manufacturer's specification.

Two or more coats on new work sqm 185.65 51.18 9,502.00

25 13.47 Finishing walls with Premium Acrylic Smooth exterior paint with

Silicone additives of required shade

25.1 13.47.1 New work (Two or more coats applied @ 1.43 ltr/ 10 sqm over and

including priming coat of exterior primer applied @ 2.20 kg/ 10

26 13.62 Painting with synthetic enamel paint of approved brand and manufacture

of required colour to give an even shade :

26.1 13.62.1 Two or more coats on new work over an under coat of suitable

shade with ordinary paint of approved brand and manufacture Sqm 226.25 9.54 2,159.00

GR. TOTAL 11,43,506

MDTC KHADI & VILLAGE INDUSTRIES COMMISSION, AT KALYANI, NADIA

LANDSCAPING WORK

DSR 2020 Rate DSR-2020 TOTAL AMOUNT

DSR 2020 Rate DSR-2020 TOTAL AMOUNT

S.No Description Unit Quantity

Horticulture Horticulture DSR

Delhi Schedule of Rates

(Horticulture & Landscaping)

Supplying and stacking of good earth at site including royalty and carriage

1 upto 5 km lead complete (earth measured in stacks will be reduced by cum 108.0 515.60 55,684.80

20% for payment).

Supplying and stacking sludge at site including royalty and carriage upto 5

2 km lead complete (sludge measured in stacks will be reduced by 8% for cum 48.0 294.00 14,112.00

Supplying and stacking at site dump manure from approved source,

including carriage upto 5 km lead complete (manure measured in stacks

3 will be reduced by 8% for payment) : cum 48.0 319.90 15,355.20

2.4.3 Screened through sieve of I.S. designation 4.75 mm

Spreading of sludge, dump manure and/or good earth in required thickness

4 as per direction of officer-in-charge (cost of sludge, dump manure and/ or cum 96.0 52.35 5,025.60

good earth to be paid separately).

Item 2.9 Mixing earth and sludge or manure in the required proportion specified or

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%

Item 2.13 : one part of stacked volume of sludge or manure after reduction by 8%),

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)

Providing and laying Neelgiri/Mexican grass turf with earth 50mm to 60mm

thickness of existing ground prepared with proper level and ramming with

Item 2.33 tools wooden (Dhurmos) and than rolling the surface with light roller make

for 30 days or more till the grass establish properly, as per direction of

officer-in-charge.

Providing and stacking of Gardenia jasminoides of height 45-60 cm. with 3-

8.01 4 branches in earthen pots of size 20 cm as per direction of the Each 60 50.00 3,000.00

officer-in-charge.

Item 8.37 Providing and stacking of Hibiscus rosasinensis of height 90-105 cm., bushy

Providing and stacking of Hibiscus variegated of height 60-75 cm. with

8.03 healthy variegated foliage in earthen pots size 25 cm as per direction of the Each 60 55.00 3,300.00

officer-in-charge.

Providing and stacking of Jatropha multifida (red colour) of height 60-75

8.04 cm. multibranched in p.bag of size 25 cm as per direction of the Each 60 45.00 2,700.00

officer-in-charge.

Digitally signed by SILKI

MDTC KHADI & VILLAGE INDUSTRIES COMMISSION, AT KALYANI, NADIA

LANDSCAPING WORK

DSR 2020 Rate DSR-2020 TOTAL AMOUNT

DSR 2020 Rate DSR-2020 TOTAL AMOUNT

S.No Description Unit Quantity

Horticulture Horticulture DSR

Item 8.46 Providing and stacking of Murraya exotica of height 45-60 cm. in poly bags

Providing and stacking of Nerium oleander (kaner) of height 60-75 cm. with

8.06 5-6 branches in poly bags of size 25 cm as per direction of the Each 60 40.00 2,400.00

officer-in-charge.

Providing and stacking of Tabernaemontana coronaria (Chandni single) of

8.07 height 75-90 cm. with 5-6 branches in bag of size 25 cm as per direction of Each 60 45.00 2,700.00

the officer-in-charge.

Item 8.72 Providing and stacking of Tecoma stans of height 90-105 cm. bushy in big

Providing and displaying of Areca Palm having ht. 1.20 m to 1.50 m with

Item 3.19 5 to 6 suckers, well developed, fresh and healthy with lush green foliage

officer-in-charge.

Providing and displaying of Dracaena song of India specimen (three in

Item 3.45 one), having ht. 60 cm & above, well developed, fresh and healthy with

the officer-in-charge.