Re-development of NCCE Hostel Building at National Co-operative Union of India (NCUI) 3, Sri Institutional Area August Kranti Marg New Delhi-110016

12 TOTAL AMOUNT OF DSR & NON- DSR 350882419

ramming, consolidating and dressing complete.

Credit for suplus earth obtained from the work to be taken away from the site . The surplus earth shall be

1.06 1.1.18 the property of the agency and remove from the work site at its own cost as per directions of Engineer-in- Cum -68.26 9647.00 -658541.46

TOTAL OF SUB HEAD NO. I 6133357.30

1A SUB HEAD ANTI-TERMITE TREATMENT

Supplying chemical emulsion in sealed containers including delivery as

2.34.1 Chlorpyriphos emulsifiable concentrate of 20%

Diluting and injecting chemical emulsion for POST-CONSTRUCTIONAL anti-termite treatment (excluding

1A.01 2.35 the cost of chemical emulsion) :

Along external wall where the apron is not provided using chemical emulsion @ 7.5 litres / sqm of the metre 36.75 220.00 8084.72

2.35.1 vertical surface of the substructure to a depth of 300mm including excavation channel along the wall &

rodding etc. complete:

2.35.1.1 With Chlorpyriphos E.C. 20% with 1% concentration

TOTAL OF SUB HEAD NO.1A 51970.19

2 SUB HEAD II : CONCRETE WORK

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and Laying in position cement concrete of specified grade excluding the cost of centering and

shuttering - All work up to plinth level.

a 4.1.8 1:4:8 (1 Cement : 4 coarse sand (zone-III) : 8 graded stone aggregate 40 mm nominal size) Cum 7197.34 20.00 143946.86

Providing and laying in position ready mixed or site batched design mix cement concrete for plain cement

concrete work; using coarse aggregate and fine aggregate derived from natural sources, Portland

Pozzolana/Ordinary Portland /Portland Slag cement, admixtures in recommended proportions as per IS:

9103 to accelerate / retard setting of concrete, to improve durability and workability without impairing

strength; including pumping of concrete to site of laying, curing, carriage for all leads; but excluding the

cost of centering, shuttering and finishing as per direction of the engineer-in-charge; for the following

grades of concrete.

Note: Extra cement up to 10% of the minimum specified cement content in design mix shall be payable

separately. In case the cement content in design mix is more than 110% of the minimum specified

cement content, the contractor shall have discretion to either re-design the mix or bear the cost of extra

4.20.1 All works upto plinth level :

a 4.20.1.1 Concrete of M10 grade with minimum cement content of 220 kg /cum cum 9139.62 162.60 1486116.94

TOTAL OF SUB HEAD NO. II 1630063.81

3 SUB HEAD III : REINFORCED CEMENT CONCRETE WORK

3.01 Centering and shuttering including strutting, propping, etc. and removal of form for:

a 5.9.1 Foundations, footings, bases of columns, etc. for mass concrete Sqm 350.36 140.00 49051.00

b 5.9.2 Walls (any thickness) including attached pilasters, butteresses, plinth and string courses etc. Sqm 761.77 26019.00 19820436.16

C 5.9.3 Suspended floors, roofs, landings, balconies and access platform Sqm 872.13 6031.00 5259802.15

Lintels, beams, plinth beams, girders, bressumers and cantilevers. with water proof ply 12 mm thick

e 5.9.6 Columns, pillars, piers, abutments, posts and struts Sqm 915.02 1997.00 1827295.25

f 5.9.7 Stairs, (including landing except spiral staircase) Sqm 748.34 163.00 121979.84

Extra for additional height in centering, shuttering where ever required with adequate bracing, propping

etc., including cost of de-shuttering and decentering at all levels, over a height of 3.5 m, for every

additional height of 1 metre or part thereof (Plan area to be measured).

Suspended floors, roofs, landing, beams and balconies (Plan area to be measured)

Steel reinforcement for R.C.C. work including straightening, cutting, bending, placing in position and

binding all complete at all levels.

Below+ Above Plinth Level

Thermo-Mechanically Treated bars of grade Fe-500D or more.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

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

3.03 5.33.1.2 direction of the engineer-in-charge; for the following grades of concrete.

Note: Extra cement up to 10% of the minimum specified cement content in design mix shall be payable

separately. In case the cement content in design mix is more than 1.10 times of the specified minimum

cement content, the contractor shall have discretion to either re-design the mix or bear the cost of extra

All work upto plinth level

Concrete of M30 grade with minimum cement content of 350 kg /cum

All work above plinth level upto floor V level

Concrete of M30 grade with minimum cement content of 350 kg /cum

5.38 Extra for R.C.C./ B.M.C/ R.M.C. work above floor V level for each four

floors or part thereof.

Providing and Placing in position suitable PVC water stops conforming to IS:12200 for construction/

iv 22.4 expansion joints between two RCC members and fixed to the reinforcement with binding wire before

pouring concrete etc. complete :

22.4.1 Serrated with central bulb (225 mm wide, 8-11 mm thick) meter 324.94 481.00 156294.20

TOTAL OF SUB HEAD NO. III 171334678.2

4 SUB HEAD IV : BRICK WORK

Half brick masonry with common burnt clay F.P.S. (non modular) bricks of class designation 7.5 in

superstructure above plinth level up to floor V level

a DSR 6.13.1 Cement mortar 1:3 (1 cement :3 coarse sand) Sqm 1186.77 125.00 148345.90

Brick work with common burnt clay modular bricks of class designation

7.5 in foundation and plinth in

a DSR 6.2.2 Cement mortar 1:6 (1 cement : 6 coarse sand) Cum 6314.35 11.00 69457.85

Providing and laying Autoclaved Aerated concrete (AAC) blocks masonry 100 mm/ 125 mm thick with

Grade-I AAC blocks of density 551 to 650 kg/ cum conforming to IS: 2185 (Part 3) in super structure

4.03 DSR 6.38 above plinth level up to floor V level in cement mortar 1:4 (1 cement : 4 coarse sand). The rate includes Cum 10115.34 41.00 414728.89

providing and placing in position 2 Nos 6 mm dia M.S. bars at every third course of masonry work.

Providing and laying Autoclaved Aerated concrete (AAC) blocks masonry with 150mm/230mm/300 mm

thick with Grade-I AAC blocks of density 551 to 650 kg/ cum conforming to IS: 2185 (Part 3) in super

structure above plinth level up to floor V level with RCC band at sill level and lintel level with approved

block laying polymer modified adhesive mortar all complete as per direction of Engineer-in-Charge. (The

payment of RCC band and reinforcement shall be made for seperately)

Extra for brick work / AAC block masonry / Tile brick masonry in superstructure above floor V level, for

each four floors or part thereof by mechanical means

TOTAL OF SUB HEAD NO. IV 11974858.21

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

5 SUB HEAD V : WOOD WORK

Providing and fixing ISI marked flush door shutters conforming to IS : 2202 (Part I) decorative type, core

of block board construction with frame of 1st class hard wood and well matched teak 3 ply veneering with

vertical grains or cross bands and face veneers on both faces of shutters.

a DSR 9.20.1 35 mm thick including ISI marked Stainless Steel butt hinges with necessary screws Sqm 3511.15 270.00 948010.94

Providing 40x5 mm flat iron hold fast 40 cm long including fixing to frame with 10 mm diameter bolts,

nuts and wooden plugs and embedding in cement concrete block 30x10x15cm 1:3:6 mix (1 cement : 3

coarse sand : 6 graded stone aggregate 20mm nominal size).

Providing wood work in frames of doors, windows, clerestory windows and other frames, wrought framed

5.03 DSR 9.1 and fixed in position with hold fast lugs or with dash fasteners of required dia & length ( hold fast lugs or

dash fastener shall be paid for separately).

a DSR 9.1.1 Second class teak wood Cum 149699.17 6.00 898195.05

Providing and fixing 19mm thick both side balancing lamination factory pressed BWP grade marine ply

as per IS 710 of approved brand boxes,shelves,racks,almirah,cupboard and drawer etc. including

necessary nails,screws etc. complete as per direction of Engineer-in-charge.

Providing and fixing stainless steel fancy handle of approved make fixed with SS screws etc. complete

as per direction of Engineer-in-charge.200mm

5.06 WOODEN DOOR HARDWARE

Providing and fixing aluminium die cast body tubular type universal hydraulic door closer (having brand

a DSR 9.83 logo with ISI, IS : 3564, embossed on the body, door weight upto 35 kg and door width upto 700 mm), Each 1166.91 69.00 80517.05

with necessary accessories and screws etc. complete.

Providing and fixing bright finished brass 100 mm mortice latch and lock with 6 levers and a pair of lever

handles of approved quality with necessary screws etc. complete.

Providing and fixing 150 mm bright finished floor brass door stopper with rubber cushion, necessary

brass screws etc. to suit shutter thickness complete

Providing and fixing bright finished brass tower bolts (barrel type) with necessary screws etc. complete :

Providing and fixing nickel plated M.S. pipe curtain rods with nickel

plated brackets :

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and fixing factory made uPVC white colour sliding glazed door comprising of uPVC multi-

chambered frame with in-built roller track and sash extruded profiles duly reinforced with 1.60 ± 0.2 mm

thick galvanized mild steel section made from roll forming process of required length (shape & size

according to uPVC profile), appropriate dimension uPVC extruded glazing beads, uPVC extruded

interlock and uPVC extruded Inline sash adaptor (if required), EPDM gasket, wool pile, zinc alloy (white

powder coated) handle with key on one side of extreme panels along with zinc plated mild steel multi

point locking having transmission gear with keeps, zinc alloy (white powder coated) cresent lock (if

required), stainless steel (SS 304 grade) body with adjustable double nylon rollers (weight bearing

5.07 9.147 capacity to be 120 kg), G.I fasteners 100 x 8 mm size for fixing frame to finished wall and necessary

stainless steel screws etc. Profile of frame & sash shall be mitred cut and fusion welded at all corners,

including drilling of holes for fixing hardware's and drainage of water etc. After fixing frame the gap

between frame and adjacent finished wall shall be filled with weather proof silicon sealent over backer

rod of required size and of approved quality, all complete as per approved drawing & direction of

Engineer-in-Charge. (Single / double glass panes, wire mesh and silicon sealent shall be paid

separately). Variation in profile dimension in higher side shall be accepted but no extra payment on this

account shall be made.

Three track three panels sliding door with fly proof S.S wire mesh (Two nos. glazed & one no. wire mesh

panels) made of (big series) frame 116 x 45 mm & sash 46 x 82 mm both having wall thickness of 2.3 ±

0.2 mm and single glazing bead / double glazing bead of appropriate dimension. (Area of door above

2.00 sqm upto 5.00 sqm)

Providing and fixing panelling or panelling and glazing in panelled or panelled and glazed shutters for

doors, windows and clerestory windows (Area of opening for panel inserts excluding portion inside

grooves or rebates to be measured). Panelling for panelled or panelled and glazed shutters 25 mm to 40

9.7.7 Float glass panes

9.7.7.2 5.0 mm thick glass panes (weight not less than 12.50 kg/sqm).

Fly proof stainless steel grade 304 wire gauge with 0.5 mm dia. wire and 1.4mm wide aperture with

matching wood beading

Filling the gap in between aluminium/ stone/ wood frame and adjacent RCC/Brick/ Stone/ wood/

Ceramic/ Gypsum work by providing weather/structural non sag elastomeric PU sealant over backer rod

of approved quality as per architectural drawings and direction of Engineer-in-charge complete,

complying to ASTM C920, DIN 18540- F & ISO 1160

DSR.21.19.2 Upto 10 mm depth and 10 mm width Rmt 201.38 715.00 143985.55

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

2hr. Fire Metal doors

Providing and fixing fire resistant door frame of section 50 x 60 mm on horizontal side & 35 x 60 mm on

vertical sides having built in rebate made out of 1.6 mm thick GI sheet ( Zinc coating not less than

120gm/ sqm) suitable for mounting 120 minutes Fire Rated Glazed Door Shutters. The frame shall be

filled with mineral wool Insulation having density minimum 96Kg/cum. The frame will have a provision of

5.11 DSR 9.161 G.I. anchor fastners 14 nos ( 5 each on vertical style & 4 on horizontal style of size M10 x 80 ) suitable Rmt 2037.73 193.00 393282.49

for fixing in the opening along with factory made template for SS ball bearing hinges of Size

100x89x3mm for fixing of fire rated glazed shutter . The frame shall be finished with a approved fire

resistant primer or powder coating of not less than 30 micron in desired shade as per the directions of

Engineer - in- Charge.

Providing and fixing 60 mm thick glazed fire resistant door shutters of 120 minutes fire rating confirming

to IS:3614 (Part II) or EN1634-1:1999, tested and certified as per laboratory approved by Engineer-in-

Charge, with suitable mounting on door frame, consisting of vertical styles, top rail & side rail 60 mm x

60 mm wide and bottom rail of 110 mm x 60 mm made out of 1.6mm thick G.I. sheet (zinc coating not

5.12 DSR 9.162 less than 120gm/sqm) duly filled mineral wool insulation having density minimum 96 kg/cum and fixing sqm 11077.01 47.00 520619.28

with necessary stainless steel ball bearing hinges of size 100x89x3mm of approved make, including

applying a coat of approved fire resistant primer or powder coating not less than 30 micron etc all

complete as per direction of Engineer-in-Charge.

Providing and fixing glazing in fire resistant door shutters, fixed panels & partitions etc., with G.I. beading

made out of 1.6 mm thick G.I. sheet (zinc coating not less than 120 gm/m²) of size 20 x 33 mm screwed

with M4 x 38 mm SS screws at distance 75 mm from the edges and 150 mm c/c , including applying a

coat of approved fire resistant primer/ powder coating of not less than 30 micron on G.I. beading, &

special ceramic tape of 5 x 20 mm size etc complete in all respect as per NBC 2016, IS 16231 (Part

3):2016 and as per direction of Engineer-in-charge with glass of required thickness having 120 minutes

of fire resistance both integrity & radiation control (EW120) and minimum 20 minutes of insulation (EI20).

5.13 DSR 9.164 The manufacturer have to give test report/certification of fire glass and the glass should have the stamp sqm 45504.46 47.00 2138709.69

showing the value of E, EW & EI. The glass shall be tested in approved NABL accredited lab or by any

other accreditation body which operates in accordance with ISO/IEC 17011 and accredits labs as per

ISO/IEC 17025 for testing and calibration scopes shall be eligible. The maximum glazing size shall not

be more than 1100x2200 mm (w x h) or 2.42 sqm.

5.14 FIXTURES FOR STEEL DOORS

Supply & fixing of SS ball bearing of size 100 x89x3mm complete ( 3 Nos per panel ) (Required For All

Doors) as per the directions of Engineer-in-charge

Providing and fixing panic bar / latch (Double point) fitted with a single body, Trim Latch & Lock on back

b side of the Panic Latch of reputed brand and manufacture to be approved by the Engineer- in- charge, all

DSR-9.139 Double Leaf Panic Bar Set Each 8130.11 30.00 243903.36

Providing and fixing bright /matt finished Stainless Steel handles of approved quality & make with

necessary screws etc all complete

TOTAL OF SUB HEAD NO. V 7659704.16

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

6 SUB HEAD VI : STEEL WORK

Structural steel work riveted, bolted or welded in built up sections, trusses and framed work, including

6.01 DSR 10.2 cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all complete. Kg 127.37 1615.00 205700.91

Steel work in built up tubular (round, square or rectangular hollow tubes etc.) trusses etc., including

cutting, hoisting, fixing in position and applying a priming coat of approved steel primer, including welding

and bolted with special shaped washers etc. complete.

Electric resistance or induction butt welded tubes

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

6.03 DSR 10.28 accessories & stainless steel dash fasteners , stainless steel bolts etc., of required size, on the top of Kg 696.58 5263.00 3666078.46

the floor or the side of waist slab with suitable arrangement as per approval of Engineer-incharge,

(for payment purpose only weight of stainless steel members shall be considered excluding fixing

accessories such as nuts, bolts, fasteners etc.)

Providing and fixing 1mm thick M.S. sheet door with frame of 40x40x6 mm angle iron and 3 mm M.S.

6.04 DSR 10.5 gusset plates at the junctions and corners, all necessary fittings complete, including applying a priming

coat of approved steel primer.

a DSR 10.5.1 Using M.S. angels 40x40x6 mm for diagonal braces sqm 5439.66 41.00 223026.17

Providing and fixing carbon steel galvanised ( minimum coating 5 micron) dash fastener of 10 mm dia

double threaded 6.8 grade (yield strength 480 N/mm2), counter sunk head, comprising of 10 mm dia

polyamide PA 6 grade sleeve, including drilling of hole in frame , concrete/ masonry, etc. as per direction

of Engineer-in-charge (10 x 160 mm)

TOTAL OF SUB HEAD NO. VI 4983073.66

7.00 SUB HEAD VII : FLOORING

Providing and laying Polished 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 18mm 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-

a DSR 11.56.1 Polished finish granite stone slab Jet Black, Cherry Red, Elite Brown, Cat Eye or equivalent. Sqm 4447.16 158.00 702651.74

Providing and laying Flamed 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 with18 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-

a DSR 11.55.1 Flamed Granite stone slab colour of Black, Cherry/Ruby Red or equivalent Sqm 2946.61 205.00 604054.95

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and laying Vitrified tiles in floor in different sizes (thickness to be 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 providing 3mm thick PVC spacers and 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 and easily.

11.41A.1 Double charge vitrified tile polished finish of size

7.03.1 11.41A.3 Glazed Vitrified tiles Matt/Antiskid finish of size

Providing and laying Vitrified tiles in different sizes (thickness to be 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

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.

Kota stone slab flooring over 25 mm (average) thick base laid over and jointed with grey cement slurry

7.06 11.26 mixed with pigment to match the shade of the slab, including rubbing and polishing complete with base

of cement mortar 1 : 4 (1 cement : 4 coarse sand) :25mm thick

Kota stone slabs 25 mm thick in risers of steps, skirting, dado and pillars laid on 12 mm (average)

thick cement mortar 1:3 (1 cement: 3 coarse sand) and jointed with grey cement slurry mixed with

pigment to match the shade of the slabs, including rubbing and polishing complete.

Providing and fixing 18-20 mm thick gang saw cut, mirror polished,premoulded and prepolished, machine

cut for kitchen platforms, vanity counters, window sills, facias and similar locations of required

7.08 8.2.2 size,approved shade, colour and texture laid over 20 mm thick base cement mixed with matching

pigment, epoxy touch ups, including rubbing, curing,moulding and polishing to edges to give high gloss

finish etc. complete at all levels.

a DSR 8.2.2.2 Area of slab over 0.50 sqm Sqm 5034.86 62.00 312161.19

Providing edge moulding to 18 mm thick Granite stone counters, Vanities etc., including machine

7.09 8.3 polishing to edge to give high gloss finish etc. complete as per design approved by Engineer-in-Charge.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

a DSR 8.3 Granite work M 476.54 158.00 75293.10

Extra for providing opening of required size & shape for wash basin/ kitchen sink in kitchen platform,

vanity counter and similar location in marble/ Granite/ stone work, including necessary holes for pillar

taps etc. including moulding, rubbing and polishing of cut edges etc. complete.

TOTAL OF SUB HEAD NO. VII 10806023.07

8 SUB HEAD VIII : ROOFING & CEILING

PERFORATED METAL TILE CEILING

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

12.52 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

"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

8.01 diffusers, grills, light fittings, fixtures, smoke detectors etc. Main "T" runners to be suspended from ceiling Sqm 1986.76 1401.00 2783454.63

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.

GI Metal Ceiling Lay in perforated Tegular edge global white color tiles of size 595x595 mm and 0.5 mm

12.52.2 thick with 8 mm drop; made of GI sheet having galvanizing of 100 gms/sqm (both sides inclusive) and

20% perforation area with 1.8 mm dia holes and having NRC (Noise Reduction Coefficient ) of 0.5,

electro statically polyester powder coated of thickness 60 microns (minimum), including factory painted

after bending and perforation, and backed with a black Glass fiber acoustical fleece.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and Fixing 15 mm thick densified tegular edged eco friendly light weight calcium silicate false

ceiling tiles of approved texture of size 595 x 595 mm in true horizontal level, suspended on inter

locking metal grid of hot dipped galvanised steel sections (galvanising @ 120 grams per sqm including

both side) consisting of main ‘T’ runner suitably spaced at joints to get required length and of size 24x38

mm made from 0.33 mm thick (minimum) sheet, spaced 1200 mm centre to centre, and cross “T” of size

24x28 mm made out of 0.33 mm (Minimum) sheet, 1200 mm long spaced between main’T’ at 600 mm

centre to centre to form a grid of 1200x600 mm and secondary cross ‘T’ of length 600 mm and size 24

x28 mm made of 0.33 mm thick (Minimum) sheet to be inter locked at middle of the 1200x 600 mm panel

to from grid of size 600x600 mm, resting on periphery walls /partitions on a Perimeter wall angle pre-

coated steel of size(24x24X3000 mm made of 0.40 mm thick (minimum) sheet with the help of rawl plugs

8.02 DSR.12.53 at 450 mm centre to centre with 25 mm long dry wall screws @ 230 mm interval and laying 15 mm thick Sqm 1955.42 626.00 1224091.84

densified edges calicum silicate ceiling tiles of approved texture in the grid, including, cutting/ making

opening for services like diffusers, grills, light fittings, fixtures, smoke detectors etc., wherever required.

Main ‘T’ runners to be suspended from ceiling using G.I. slotted cleats of size 25x35x1.6 mm fixed to

ceiling with 12.5 mm dia and 50 mm long dash fasteners, 4 mm G.I. adjustable rods with galvanised steel

level clips of size 85 x 30 x 0.8 mm, spaced at 1200 mm centre to centre along main ‘T’, bottom exposed

with 24 mm of all Tsections shall be pre-painted with polyster baked paint, for all heights, as per

specifications, drawings and as directed by Engineer-in-Charge.

TOTAL OF SUB HEAD NO. VIII 4007546.46

9.00 SUB HEAD IX : FINISHING

9.01 12 mm cement plaster of mix :

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 1:6 (1 cement : 6 fine sand).

9.03 6mm cement plaster on RCC work & ceiling with mix

Providing and applying plaster of paris putty of 2 mm thickness over plastered surface to prepare the

surface even and smooth complete.

Providing and applying 12 mm thick (average) premixed formulated one coat gypsum lightweight plaster

having additives and light weight aggregates as vermiculite/ perlite respectively conforming to IS: 2547

9.05 DSR 13.78 (Part - 1 & II) 1976, applied on hacked / uneven background such as bare brick/ block/ RCC work on Sqm 413.51 2064.62 853735.50

walls & ceiling at all floors and locations, finished in smooth line and level etc. complete.

Wall painting with acrylic emulsion paint of approved brand and manufacture to give an even shade :

a DSR 13.60 Two or more coats on new work Sqm 156.84 6888.00 1080287.87

Distempering with oil bound washable distemper of approved brand and manufacture to give an even

New work (two or more coats) over and including water thinnable priming coat with cement primer

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Finishing walls with textured exterior paint of required shade :

9.08 13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm) over and including priming coat of exterior Sqm 278.74 665.00 185364.82

primer applied @ 2.20kg/10 sqm

9.09 13.61 Painting with synthetic enamel paint of approved brand and manufacture to give an even shade :

a 13.61.1 Two or more coats on new work Sqm 149.55 840.00 125625.98

9.10 13.114 Melamine polishing on wood work (one or more coat). sqm 134.65 375.05 50500.66

Providing and applying two coats of fire retardant paint on cleaned wall surface @ 2 sqm per litre per

coat including preparation of base surface as per recommendations of manufacturer to make the surface

fire retardant.

Two or more coats on new work

Wall lining butch work upto 10m height with Dholpur stone 40 mm thick rough facing on the exposed

surface with stone strips of minimum length 300 mm and required width, including embedding every

tenth layer and bottom most layer in masonry or concrete after making necessary chases of size 75x75

9.13 DSR-8.17 mm and by providing layer of 75 mm thick strips i/c 12 mm thick bed of cement mortar 1:3 (1 Cement : 3 Sqm 2966.58 380.00 1127299.14

coarse sand) i/c ruled pointing in white cement mortar 1:2 (1 white cement : 2 stone dust) with an

admixture of pigment to match the shade of stone complete as per direction of Engineer-in-charge.

TOTAL OF SUB HEAD NO. IX 9917238.80

10 SUB HEAD X: ALUMINIUM & GLAZING WORKS

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, fixing with dash fasteners of required dia and size, including necessary filling up the

gaps at junctions, i.e. at top, bottom and sides with required EPDM rubber/ neoprene gasket etc.

10.01 Aluminium sections shall be smooth, rust free, straight, mitred and jointed mechanically 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,

paneling and dash fasteners to be paid for separately) :

a For fixed portion

Polyester powder coated aluminium (minimum thickness of polyester powder coating 50 micron)

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):

a DSR-21.3.3 With Toughened glass panes of 8 mm thickness sqm 1702.22 69.00 117452.92

b DSR-9.7.7 4 mm thick glass pane (weight not less than10kg/sqm). sqm 2158.39 88.00 189938.27

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and supplying aluminium extruded tubular and other aluminium sections as per the

architectural drawings and approved shop drawings , the aluminium quality as per grade 6063 T5 or T6

as per BS 1474,including super durable powder coating of 60-80 microns conforming to AAMA 2604 of

required colour and shade as approved by the Engineer-in-Charge. (The item includes cost of material

such as cleats, sleeves, screws etc. necessary for fabrication of extruded aluminium frame work. Nothing

extra shall be paid on this account).

Designing, fabricating, testing, protection, installing and fixing in position semi (grid) unitized system of

structural glazing (with open joints) for linear as well as curvilinear portions of the building for all heights

and all levels, including:

(a) Structural analysis & design and preparation of shop drawings for the specified design loads

conforming to IS 875 part III (the system must passed the proof test at 1.5 times design wind pressure

without any failure), including functional design of the aluminum sections for fixing glazing panels of

various thicknesses, aluminium cleats, sleeves and splice plates etc. gaskets, screws, toggles, nuts,

bolts, clamps etc., structural and weather silicone sealants, flashings, fire stop (barrier)- cum-smoke

seals, microwave cured EPDM gaskets for water tightness, pressure equalisation & drainage and

protection against fire hazard including:

10.04 (b) Fabricating and supplying serrated M.S. hot dip galvanised / Aluminium alloy of 6005 T5 brackets of

required sizes, sections and profiles etc. to accommodate 3 Dimentional movement for achieving perfect

verticality and fixing structural glazing system rigidly to the RCC/ masonry/structural steel framework of

building structure using stainless steel anchor fasteners/ bolts, nylon seperator to prevent bimetallic

contacts with nuts and washers etc. of stainless steel grade 316, of the required capacity and in required

(c) Providing and filling, two part pump filled, structural silicone sealant and one part weather silicone

sealant compatible with the structural silicone sealant of required bite size in a clean and controlled

factory / work shop environment , including double sided spacer tape, setting blocks and backer rod, all

of approved grade, brand and manufacture, as per the approved sealant design, within and all around

the perimeter for holding glass.

(d) Providing and fixing in position flashings of solid aluminium sheet 1 mm thick and of sizes, shapes

and profiles, as required as per the site conditions, to seal the gap between the building structure and all

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

(e) Making provision for drainage of moisture/ water that enters the curtain glazing system to make it

watertight, by incorporating principles of pressure equalization, providing suitable gutter profiles at

bottom (if required), making necessary holes of required sizes and of required numbers etc. complete.

This item includes cost of all inputs of designing, labour for fabricating and installation of aluminium grid,

installation of glazed units, T&P, scaffolding and other incidental charges

including wastages etc., enabling temporary structures and services, cranes or cradles etc. as described

above and as specified. The item includes the cost of getting all the structural and functional design

including shop drawings checked by a structural designer, dully approved by Engineer-in-charge. The

DSR 25.2 item also includes the cost of all mock ups at site, cost of all samples of the individual components for

testing in an approved laboratory, field tests on the assembled working structural glazing as specified,

cleaning and protection till the handing over of the building for occupation. In the end, the Contractor

shall provide a water tight structural glazing having all the performance characteristics etc. all complete

as required, as per the Architectural drawings, as per item description, as specified, as per the approved

shop drawings and as directed by the Engineer- in-Charge.

Note:- 1. The cost of providing extruded aluminium frames, shadow boxes, extruded aluminium section

capping for fixing in the grooves of the curtain glazing and vermin proof stainless steel wire mesh shall

be paid for separately under relevant items under this sub- head. However, for the purpose of payment,

only the actual area of structural glazing (including width of grooves ) on the external face shall be

measured in sqm. up to two decimal places.

Note:- 2. The following performance test are to be conducted on structural glazing system if area of

structural glazing exceeds 2500 Sqm from the certified laboratories accreditated by NABL(National

Accreditation Board for Testing and Calibration Laboratories), Department of Science & Technologies,

India. Cost of testing is payable separately.

The NIT approving authority will decide the necessity of testing on the basis of cost of the work, cost of

the test and importance of the work. Performance Testing of Structural glazing system Tests to be

conducted in the NBL Certified laboratories

(1) Performance Laboratory Test for Air Leakage Test (-50pa to - 300pa) & (+50pa to +300pa) as per

ASTM E-283-04 testing method for a range of testing limit 1 to 200 mVhr

(2) Static Water Penetration Test. (50pa to 1500pa) as per ASTME- 331-09 testing method for a range

(3) Dynamic Water Penetration (50pa to 1500pa) as per AAMA 501.01- 05 testing method for a range

(4) Structural Performance Deflection and deformation by static air pressure test (1.5 times desing wind

pressure without any failure) as per ASTME-330-10 testing method for a range upto 50 mm

(5) Seismic Movement Test (upto 30 mm) as per AAMA 501.4-09 testing method for Qualitative test.

Tests to be conducted on site.

(6) Onsite Test for Water Leakage for a pressure range 50

kpa to 240 kpa (35psi) upto 2000 ml

TOTAL OF SUB HEAD NO. X 1661795.67

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

11 SUB HEAD XI: WATERPRROFING WORKS

AREA WATERPROOFING OF TERRACE

Providing and laying integral cement based water proofing treatment including preparation of surface as

22.7 required for treatment of roofs, balconies, terraces etc consisting of following operations:

(a) Applying a slurry coat of neat cement using 2.75 kg/sqm of cement admixed with water proofing

compound conforming to IS. 2645 and approved by Engineer-in-charge over the RCC slab including

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

(b) Laying brick bats with mortar using broken bricks/brick bats 25 mm to 115 mm size with 50% of

cement mortar 1:5 (1 cement : 5 coarse sand) admixed with water proofing compound conforming to IS :

2645 and approved by Engineer in-charge over 20 mm thick layer of cement mortar of mix 1:5

(1 cement :5 coarse sand ) admixed with water proofing compound conforming to IS : 2645 and

approved by Engineer in-charge to required slope and treating similarly the adjoining walls upto 300 mm

height including rounding of junctions of walls and slabs. (c) After two

days of proper curing applying a second coat of cement slurry using 2.75 kg/ sqm of cement admixed

11.01 with water proofing compound conforming to IS : 2645 and approved by Engineer-in-charge.

(d) Finishing the surface with 20 mm thick jointless cement mortar of mix 1:4 (1 cement :4 coarse sand)

admixed with water proofing compound conforming to IS : 2645 and approved by

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

finishing the surface with trowel with neat cement slurry and making pattern of 300x300 mm square 3

(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 :

22.7.1 With average thickness of 120 mm and minimum thickness at khurra as 65 mm. sqm 1732.71 601.43 1042102.23

WATERPROOFING OF TOILETS/SUNKEN PORTIONS/BALCONIES

Providing and laying water proofing treatment in sunken portion of WCs, bathroom etc., by applying

cement slurry mixed with water proofing cement compound consisting of applying :

(a) First layer of slurry of cement @ 0.488 kg/sqm mixed with water proofing cement compound @ 0.253

11.02 kg/ sqm. This layer will be allowed to air cure for 4 hours.

(b) Second layer of slurry of cement @ 0.242 kg/sqm mixed with water proofing cement compound @

0.126 kg/sqm. This layer will be allowed to air cure for 4 hours followed with water curing for 48 hours.

The rate includes preparation of surface, treatment and sealing of all joints, corners, junctions of pipes

and masonry with polymer mixed slurry.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and laying in situ seven course water proofing treatment with APP (Atactic poly-propylene)

modified Polymeric memberane over roof consisting of first coat of bitumen primer @ 0.40 litre per sqm, 2nd,

4th & 6th courses of bonding material @ 1.20 Kg/sqm, which shall consist of blown type bitumen of grade 85/25

conforming to IS : 702, 3rd and 5th layers of roofing membrane APP modified Polymeric membrane 1.5 mm thick

11.03 DSR-14.86 of 2.25 Kg/sqm weight consisting of five layers prefabricated with centre core as 20 micron HMHDPE film Sqm 699.70 2607.47 1824458.66

sandwiched on both sides with polymeric mix and the polymeric mix is protected on both side with 20 micron

HMHDPE film. 7th, the top most layer shall be finished with brick tiles of class designation 10 grouted with cement

mortar 1:3 (1cement : 3 fine sand) mixed with 2% integral water proofing compound by weight of cement over a

12 mm layer of cement mortar 1:3 (1 cement : 3 fine sand) and finished neat

TOTAL OF SUB HEAD NO. XI 3153307.38

12.00 SUB HEAD XIII: EXTERNAL, ROAD WORKS

Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity after

excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating with road roller

including making good the undulations etc. and re-rolling the sub grade and disposal of surplus earth

with lead upto 50 metres.

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. With material conforming to Grade-I (size range 75 mm to 0.075 mm)

having CBR Value-30

Laying, spreading and compacting stone aggregate of specified sizes to WBM specifications in uniform

thickness, hand picking, rolling with 3 wheeled road/vibratory roller 8-10 tonne capacity in stages to

12.03 16.4 proper grade and camber, applying and brooming requisite type of screening / binding material to fill up Cum 985.05 360.00 354617.10

interstices of coarse aggregate, watering and compacting to the required density .

12.04 16.3 Supplying and stacking at site.

12.05 16.3.1 90 mm to 45 mm size stone aggregate Cum 2204.47 177.00 390190.76

12.06 16.3.2 63 mm to 45 mm size stone aggregate Cum 1848.24 177.00 327139.19

12.07 16.3.3 53 mm to 22.4 mm size stone aggregate Cum 2090.30 177.00 369982.44

Construction of dry lean cement concrete sub base over a prepared sub-grade with coarse and fine

aggregate conforming to IS:383, the size of coarse aggregate not exceeding 25 mm, aggregate cement

ratio not to exceed 15:1, aggregate gradation after blending to be as per specifications, cement content

not to be less than 150 Kg/cum, optimum moisture content to be determined during trial length

construction, concrete strength not to be less than 10 Mpa at 7

days, mixed in a batching plant, transported to site, for all leads & lifts, laid with a mechanical paver,

compacting with 8-10 tonne vibratory roller, finishing and curing etc. complete as per direction of

Engineerin-charge

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and laying C.C. pavement of mix M-25 with ready mixed concrete from batching plant. The

ready mixed concrete shall be laid and finished with screed board vibrator , vacuum dewatering process

and finally finished by floating, brooming with wire brush etc. complete as per specifications and

directions of Engineer-incharge. (The panel shuttering work shall be paid for separately).

(Note:- Cement content considered in this item is @ 330 kg/cum. Excess/less cement used as per

design mix is payable/ recoverable separately).

Providing and laying design mix cement concrete of M-30 grade, in roads/ taxi tracks/ runways, using

cement content as per design mix, using coarse sand and graded stone aggregate of 40 mm nominal

size in appropriate proportions as per approved & specified design criteria, providing dowel bars with

sleeve/ tie bars wherever required, laying at site, spreading and compacting mechanically by using

needle and surface vibrators, levelling to required slope/ camber,finishing with required texture, including

steel form work with sturdy M.S. channel sections, curing, making provision for contraction/ expansion,

construction & longitudinal joints (10 mm wide x 50 mm deep) by groove cutting machine, providing and

filling joints with approved joint filler and sealants, complete all as per direction of Engineer-in-charge

(Item of joint fillers, sealants, dowel bars with sleeve/ tie bars to be paid separately).

Cement concrete prepared with batch mixing machine

Painting road surface marking with adequate nos of coats to give uniform finish with ready mixed road

12.11 marking paint conforming to IS : 164, on bituminous surface in white/yellow shade, including cleaning the

surface of all dirt, scales, oil, grease and foreign material etc. complete.

a 16.48.1 New work (Two or more coats) Sqm 273.00 201.00 54872.71

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

12.12 16.69 to more than 5mm), including making drainage opening wherever required complete etc. as per direction Cum 9799.90 19.00 186198.15

of Engineer-in-charge (length of finished kerb edging shall be measured for payment). (Precast C.C. kerb

stone shall be approved by Engineer-in-charge).

Providing and laying factory made chamfered edge Cement Concrete paver blocks in footpath, parks,

lawns, drive ways or light traffic parking etc, of required strength, thickness & size/ shape, made by table

vibratory method using PU mould, laid in required colour & pattern over 50mm thick compacted bed of

12.13 16.91 sand, compacting and proper embedding/laying of inter locking paver blocks into the sand bedding layer

through vibratory compaction by using plate vibrator, filling the joints with sand and cutting of paver

blocks as per required size and pattern, finishing and sweeping extra sand. complete all as per direction

of Engineer-in-Charge.

b 16.19.1 60 mm thick C.C. paver block of M-30 grade with approved color design and pattern. Sqm 1060.76 200.00 212152.70

Providing and fixing 10x10x7.50 cm Granite stone block hand cut and chisel dressed on top, for paving

in floors, drains etc. laid over 20mm thick base mortar 1:4 (1 cement : 4 coarse sand) with joints 10mm

wide filled with same mortar including ruled pointing etc. complete as per direction of engineer-in-charge.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and fixing in position pre-cast R.C.C. manhole cover and frame of required shape and

12.15 19.19 approved quality

b 19.19.1.2 Square shape 450 mm internal dimensions Each 1192.11 20.00 23842.29

Making connection of drain or sewer line with existing manhole including breaking into and making good

the walls, floors with cement concrete 1:2:4 mix (1 cement : 2 coarse sand : 4 graded stone

12.16 19.21 aggregate 20 mm nominal size) cement plastered on both sides with cement mortar 1:3 (1 cement : 3

coarse sand), finished with a floating coat of neat cement and making necessary channels for

the drain etc. complete :

a 19.21.1 For pipes 100 to 250 mm diameter Each 777.87 1.00 777.87

b 19.21.2 For pipes 250 to 300 mm diameter Each 894.14 1.00 894.14

Providing and laying tactile tile (for vision impaired persons as per standards) 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-

Demolishing R.C.C. work by mechanical means and stockpiling at designated locations and disposal of

12.18 DSR-15.58 dismantled materials up to a lead of 1 kilometre, stacking serviceable and unserviceable material cum 2649.26 150.00 397389.53

separately including cutting reinforcement bars.

TOTAL OF SUB HEAD NO. XII 6632429.15

13.00 SINGAGES

Manufacturing, supplying and fixing retro reflective overhead signage boards made up of 2 mm thick

aluminium sheet, face to be fully covered with high intensity and encapsulated lens type heat activated

retro reflective sheeting conforming to type - III of ASTM-D-4956-01 as approved by Engineer-in-charge,

letters, borders etc. as per IRC : 67-2001 in silver white with blue colour back ground and with high

intensity grade, pasted on substrate by pressure sensitive adhesive

backing which shall be activated by applying pressure conforming to class II of ASTM-D-4956-01 and

fixing the same to the plate of structural frame work by means of suitable sized aluminium alloys , rivets

13.01 16.6 or bolts & nuts @ 300 mm centre to centre all along the periphery as well as in two vertical rows along

with theft resistant measures, including the cost of painting with two or more coats of epoxy paint in grey

colour on the back side of aluminium sheet including appropriate priming coat. The rate includes the cost

of rounding off the corners, lowering down the structural frame work from the gantry, fixing and erecting

the same in position all complete as per drawings, specification and direction of the engineer-

in charge.(Structural frame work including M.S. plate to be provided separately. Rectangular area of the

sheet only shall be measured for payment).

Overhead informatory road signage (BASEMENT & Floors)

TOTAL OF SUB HEAD NO. XIII

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

NON-SCHEDULE ITEM

Providing and fixing grab bar of Godrej /Dorset/Dormakaba or approved equivalent, SS Grade 316 all

complete as per ER

Providing and fixing frameless glass Automatic bi-parting sliding door system with 12 mm thick

toughened clear glass shutters with DC/AC motors, UPS, control panel, trolleys, main profile, cover

profile, PWM radar, rotative selector, photocell, moving door leaf and 10mm thick clear tempered glass,

SS patch fittings, stainless steel handles & locking arrangement etc. Modular design, including internal

aluminum cover the track profile should be separate from main profile for better sound insulation and

vibration with automatic Operator, Microprocessor control panel, self-learning, reversing when

obstruction is encountered, Microprocess or controlled control unit. It should be Self learning, with

1.02 NS-2 adjustable parameters for opening and closing speed, hold-open time and opening and closing force. Nos 164611.00 2.00 329222.00

With operator dimensions shall be (H X T X L) - 100 x 180 X 6250 / 4150mm. Class of protection IP 20.

The system shall have constant power supply 230V, 50/60Hz, for various opening sizes all complete as

per design and instructions of Engineer- in-Charge.

a) The doors should be provided with electro-magnetic locks. Automatic control should be done by two

infrared detectors, with a range of operating control options and safety devices.

b) The panels will consist of 10mm toughened clear glass. (Clear span for Auto Sliding door (2.00m wide

WOOD WORK 351774.99

Providing and fixing machine cut, mirror/ eggshell polished , Granite stone work for wall lining (veneer

work) including dado, skirting, risers of steps etc., in required design and pattern wherever required,

stones of different finished surface texture, on 12 mm (average) thick cement mortar 1:3 (1 cement : 3

1.03 coarse sand) laid and jointed with white cement slurry @ 3.3 kg/sqm including pointing with white cement

slurry admixed with pigment of matching shade, including rubbing, curing, polishing etc. all complete as

per Architectural drawings, and as directed by the Engineer-in-Charge.

a 18mm thick Polished Granite Sqm 7327.91 96.00 702746.57

Providing and fixing 35 thick artifitial grass flooring made of fibres that closely represent the natural

texture of grass. Its lush green colour is evenly blended throughout with a mix of gold and yellow that

1.04 NS-4 lends artificial grass the weathered look of real grass including all the instalation accesories all complete Sqm 1246.96 44.00 54866.24

FLOORING 757612.81

STRUCTURAL GLAZING (DGU)

Providing & fixing of Aluminium curtain wall systems comprising 31.52mm laminated DGU glass (6 mm

clear toughened glass +1.52 mm PVB + 6 mm performance toughened glass + 12 mm Air Gap + 6 mm

Clear Toughened Glass) having properties as visible Light transmittance (VLT) of 30-45%, Internal Light

reflection 10% to 16%, External light reflection 18 to 25%, shading coefficient (0.20 – 0.30) and U value

of < 1.8 W/m2 degree K etc.

ALUMINIUM & GLAZING WORK 743652.00

Providing and fixing Texture Wall Paper ( as/ selection ) with suitable adhesive of approval brand, all

complete as per direction incharge.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RE-DEVELOPMENT OF NCCE HOSTEL BUILDING

DETAILED ESTIMATE

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

REF (Multiplying factor to bring DSR Amount

ITEM TOTAL NDSR

DSR DESCRIPTION OF ITEM UNIT DSR2021 rates with 107% C (with CI@107% &

NO ost Index and 18% GST QUANTITY GST@18%) AMOUNT

Providing and fixing 24 gauge- chicken wire mesh at the junction of masonry work and RCC work or on

any other place as directed to receive plaster including fixing with nails, raw plugs at all heights below

and above highest plinth level including scaffolding etc complete as directed.

FINISHING 115502.61

2.00 SUB HEAD XIV -ART WORK

3 D logo Wall Mural Sculpture Sculpture,Material: GFRC

Abstract Artwork for Drive way Ramp, Stairs, Basement Lobby and Basement Pillar. Artwork/Mural Paint

2.02 NS-9 with base exterior wall paints OIL/Ultima/metallic, as per ref. design and design change as per sqft 236.00 1200.00 283200.00

TOTAL OF SUB HEAD NO. XIV

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

SHIFTING OF TEMPERARORY STRUCTURE OF NCUI HAAT AT NCUI CUMPUS

AREA OF NCUI HAAT= 4.2 X 8.4 = 35.28 SQM, HT.=3.3m

Multiplying factor to

bring DSR2021 rates DSR Amount

SR. NO. DSR 2021 DESCRIPTION OF ITEMS UNIT with 107% C ost Index with CI@107% NS-RATE NS AMOUNT

and 18% GST & GST@18%

Note: Rates are inclusive of 107% Cost Index on DSR 2021 and 18% GST on all

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

2.6.1 on plan) including getting out and disposal of excavated earth lead upto 50 m cum 2.5 233.75 584.3670849

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

All kinds of Soil.

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, with all

2 leads and lifts. Cum

6.2 Brick work with common burnt clay modular bricks of class designation

7.5 in foundation and plinth in

A 6.2.2 Cement mortar 1:6 (1 cement : 6 coarse sand) Cum 8.5 6314.35 53671.97639

B 13.4 12 mm cement plaster of mix :

4 CEMENT CONCRETE

CEMENT CONCRETE (CAST IN SITU) Providing and laying in position cement

concrete of specified grade excluding the cost of centering and shuttering - All

4.1.8 work up to plinth level: cum 3.65 7197.34 26270.30265

1:4:8 (1 Cement : 4 coarse sand (zone-III) derived from natural sources : 8

graded stone aggregate 40 mm nominal size derived from natural sources)

5 STRUCTURE WORK

Steel work in built up tubular (round, square or rectangular hollow tubes etc.)

trusses etc., including cutting, hoisting, fixing in position and applying a

10.16.1 priming coat of approved steel primer, including welding and bolted with kg 1100 176.23 193857.9851

special shaped washers etc. complete.:

A Hot finished welded type tubes

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Providing and fixing precoated galvanised iron profile sheets (size, shape and

pitch of corrugation as approved by Engineer-in-charge) 0.50 mm (+ 0.05 %)

total coated thickness with zinc coating 120 grams per sqm as per IS: 277, in

240 mpa steel grade, 5-7 microns epoxy primer on both side of the sheet and

polyester top coat 15-18 microns. Sheet should have protective guard film of

12.5 25 microns minimum to avoid scratches during transportation and should be sqm 44 764.04 33617.90313

supplied in single length upto 12 metre or as desired by Engineer in-charge.

The sheet shall be fixed using self drilling /self tapping screws of size (5.5x 55

mm) with EPDM seal, complete upto any pitch in horizontal/ vertical or curved

surfaces, excluding the cost of purlins, rafters and trusses and including cutting

to size and shape wherever required.

Providing and fixing factory made uPVC white colour fixed glazed windows/

ventilators comprising of uPVC multi-chambered frame and mullion (where

ever required) extruded profiles duly reinforced with 1.60 ± 0.2 mm thick

galvanized mild steel section made from roll forming process of required

length (shape & size according to uPVC profile), , uPVC extruded glazing beads

of appropriate dimension, EPDM gasket, G.I fasteners 100 x 8 mm size for

fixing frame to finished wall, plastic packers, plastic caps and necessary

stainless steel screws etc. Profile of frame shall be mitred cut and fusion

welded at all corners, mullion (if required) shall be also fusion welded

9.147B including drilling of holes for fixing hardware's and drainage of water etc. After

fixing frame the gap between

frame and adjacent finished wall shall be filled with weather proof silicon

sealant over backer rod of required size and of approved quality, all complete

as per approved drawing & direction of Engineer-in-Charge. (Single / double

glass panes and silicon sealant shall be paid separately). Variation in profile

dimension in higher side shall be accepted but no extra payment on this

account shall be made. Note: For uPVC frame, sash and mullion extruded

profiles minus 5% tolerance in dimension i.e. in depth & width of profile shall

Fixed window / ventilator made of (small series) frame 47 x 50 mm & mullion

9.147B.1 47 x 68 mm both having wall thickness of 1.9 ± 0.2 mm and single glazing bead sqm 3 8248.44 24745.30793

D of appropriate dimension. (Area upto 0.75 sqm.)

Providing and fixing casement handle made of zinc alloyed (white powder

coated) for uPVC casement window with necessary screws etc. complete.

Supply and Fixing of Areocon panel for wall: 75mm thickx 13 ft. ht. Pre-

fabricated panel made out of light weight concrete core composed of portland

MR cement, binders, silicious and micaccous aggregate with tougue & grooves sqm 69.5 4488 311891.9119

arrangements with two 4mm thick fibre reinforced cement sheets on either

F side of core.

G MR GI wall top channel : size 25x75x25 (1mm thick) rmt 21 315 6610.06723

6 FLOORING & ROOFING

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

11.41A Providing and laying Vitrified tiles in floor in different sizes (thickness to

be 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

providing 3mm thick PVC spacers and 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 and easily.

B 11.41A.1 Double charge vitrified tile polished finish of size

D Providing and laying Polished 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 18mm thick

stone slab over 20 mm (average) thick base of cement mortar 1:4 (1

11.56 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 :

E DSR Polished finish granite stone slab Jet Black, Cherry Red, Elite Brown, Sqm

11.56.1 Cat Eye or equivalent.

F Providing and fixing machine cut, mirror/ eggshell polished , Granite

stone work for wall lining (veneer work) including dado, skirting, risers

of steps etc., in required design and pattern wherever required, stones

of different finished surface texture, on 12 mm (average) thick cement

BASED ON mortar 1:3 (1 cement : 3 coarse sand) laid and jointed with white cement

8.11 slurry @ 3.3 kg/sqm including pointing with white cement slurry admixed

with pigment of matching shade, including rubbing, curing, polishing etc.

all complete as per Architectural drawings, and as directed by the

Engineer-in-Charge.

G 18mm thick Polished Granite Sqm 3.5 8348.70 29220.46473

Providing edge moulding to 18 mm thick Granite stone counters, Vanities

etc., including machine polishing to edge to give high gloss finish etc.

complete as per design approved by Engineer-in-Charge.

I DSR 8.3 Granite work M 22 476.54 10483.84985

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

12.52 PERFORATED METAL TILE CEILING

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,

12.52.2 required cutting/making, opening for services like diffusers, grills, light Sqm 3.65 1986.76 7251.684069

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.

GI Metal Ceiling Lay in perforated Tegular edge global white color tiles of

size 595x595 mm and 0.5 mm thick with 8 mm drop; made of GI sheet

having galvanizing of 100 gms/sqm (both sides inclusive) and 20%

perforation area with 1.8 mm dia holes and having NRC (Noise

Reduction Coefficient ) of 0.5, electro statically polyester powder coated

J of thickness 60 microns (minimum), including factory painted after

bending and and perforation,

fixing 12mm and

frameless toughened

with glass door

a black Glass fibershutter of

approved brand and manufacture, including providing and fixing top &

bottom pivot & double acting hydraulic floor spring type fixing arrangement

and making necessary holes etc. for fixing required door fittings, all complete

as per direction of Engineer in charge (Door handle, lock and stopper etc. to

K be paid separately)

7 FINISHING WORK

DSR 13.26 Providing and applying plaster of paris putty of 2 mm thickness over

plastered surface to prepare the surface even and smooth complete. 57 243.82 13897.49794

13.41 Distempering with oil bound washable distemper of approved brand and

B manufacture to give an even shade :

DSR New work (two or more coats) over and including water thinnable

C 13.41.1 priming coat with cement primer sqm

Painting with synthetic enamel paint of approved brand and manufacture

13.61.1 to give an even shade: 44 89.20 3924.716858

D Two or more coat on new work sqm

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Supply of 15W LED RECESSED DOWNLIGHTER LIGHT

(CORRIDOR/LOBBY)

COB based recessed downlight, maximum system power: 15W,

minimum luminous flux of luminaire 1500 lm, colour temperature of

4000K, Neutral white, CRI>80,R9>0 , SDCM<3 ,THD<10% 70% of

luminous flux after 50,000 operating hours, 230V constant current

driver, direct light emission, aluminium housing polyester white

powder coat applied over a 5-stage pre-treatment, protruded opal

diffuser, electronic control gear, Protection class II, IP40, Ø =

Supply, Installation, Testing & Commissiong of Wall fan 400 mm

F sweep as complete required.

Wiring for light point/ fan point/ exhaust fan point/ call bell point with

1.5 sq.mm FRLS PVC insulated copper conductor single core

cable in surface / recessed medium class PVC conduit, with

modular switch, modular plate, suitable GI box and earthing the

point with 1.5 sq.mm. FRLS PVC insulated copper conductor

G single core cable etc as required.

1.10.3 Group C Point 10.00 14670

Supplying and fixing of following sizes of medium class PVC

conduit along with accessories in surface/recess including cutting

the wall and making good the same in case of recessed conduit as

Supplying and fixing following modular switch/ socket on the

1.24 existing modular plate & switch box including connections but

excluding modular plate etc. as required.

1.24.4 3 pin 5/6 A socket outlet Each 5 610

1.24.5 6 pin 15/16 A socket outlet Each 3 591

Wiring for light/ power plug with 2X4 sq. mm FRLS PVC insulated

copper conductor single core cable in surface/ recessed medium

class PVC conduit alongwith 1 No 4 sq. mm FRLS PVC insulated

copper conductor single core cable for loop earthing as required.

Supplying and fixing following way, single pole and neutral, sheet

steel, MCB distribution board, 240 V, on surface/ recess, complete

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

interconnections, powder painted including earthing etc. as

required. (But without MCB/RCCB/Isolator)

2.3.1 6 way, Double door Each 1.00 2206

Supplying and fixing 5 amps to 32 amps rating, 240/415 volts, “C”

curve, miniature circuit breaker suitable for inductive load of

following poles in the existing MCB DB complete with connections,

testing and commissioning etc. as required.

2.10.1 Single pole Each 4.00 1024

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Supplying and fixing following rating, double pole, (single phase

and neutral), 240 volts, residual current circuit breaker (RCCB),

2.14 having a sensitivity current upto 300 milliamperes in the existing

MCB DB complete with connections, testing and commissioning

etc. as required.

TOTAL Amount 556658.7026 402112

TOTAL Amount 556658.7026 402112

TOTAL Amount DSR+NDSR 958,770.68

TOTAL Amount DSR+NDSR 958,770.68

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NAME OF WORK-REDEVELOPMENT OF NCUI HOSTEL BUILDING, NEW DELHI

Multiplying factor to bring DSR2020

S.no UNIT QUANTITY with [email protected]% &

(Horticulture) rates with 112.35% C ost Index and

Note: Rates are inclusive of 112.35% Cost Index on DSR

2020 and 18% GST on all items

Clearing grass and removal of the rubbish up to a distance of

1 2.32 50 m outside the periphery of the area cleared. SQM 300 7.39 2,217.68

Supplying and stacking of good earth at site including royalty

2 2.20 and carriage upto 5 k m lead complete (earth measured in CUM 30.00 609.83 18,294.96

stacks will be reduced by 20% for payment).

Supplying and stacking at site dump manure from approved

source, including carriage upto 5 km lead complete (manure

measured in stacks will be reduced by 8% for payment)

3 2.40 :Screened through sieve of I.S. designation 20 mm CUM 15.00 300.60 4,508.98

Plantation of Trees, Shrubs, and Hedge at site i/c watering

2.57.1 and removal of unsaverieable material’s as per direction of 100 NOS. 50 8.63 431.71

officer in charge

5 SHRUBS , CLIMBERS & SPECIMEN PLANTS

Plantation of Trees, Shrubs, and Hedge at site i/c watering

2.57.2 and removal of unsaverieable material’s as per direction of 200 NOS. 180 4.32 777.07

officer in charge

Providing and stacking of Ophiopogon, Green/Black full of

6.19 leaves in 15 cm size of Earthen Pot / Plastic Pot & as per 30 23.66 709.66

direction of the officer-in-charge.

Providing and stacking Ipomoea purpurea (Morning glory) of

height30 cm to 45 cm. in 20 cm size of Earthen pots / Plastic

pots & as per direction of the officer-in-charge

Providing and stacking of Alternanthera species of height 15

cm to 20 cm, full of branches and foliage in 15 cm size of

Earthen Pot/Plastic Pot & as per direction of the officer-in

ANUJ NAVNEET Digitally signed

CHACHA Date: 2023.04.0

Providing and stacking of Iresine herbstii, of height 20-30

cm., full of branches well developed in 15 cm size of Earthen

Pot / Plastic Pot & as per direction of the officer-in charge.

Providing and stacking Jasmine grandiflorum (chameli) of

9.80 height 30 cm to 45 cm. in 20 cm size of Earthen pots / Plastic 50 35.48 1,774.14

pots & as per direction of the officer-in-charge. .

Providing and stacking of Wedelia trilobata,full of leaves in

15 cm size of Earthen Pot/Plastic Pot & as per direction of the 30 17.74 532.24

officer-in-charge

6 GROUND COVER

Plantation of Trees, Shrubs, and Hedge at site i/c watering

2.57.3 and removal of unsaverieable material’s as per direction of SQM 80 2.90 231.82

officer in charge

Providing and stacking of Iresine herbstii, of height 20-30

cm., full of branches well developed in 15 cm size of Earthen

6.17 Pot / Plastic Pot & as per direction of the officer-in-charge

Providing and stacking of Syngonium miniature dwarf, having

height 30-45 cm. with 2-3 suckers healthy foliage in Earthen

6.27 Pot/Plastic Pot of size 20 cm. as per direction of the officer-

Providing and stacking of Syngonium (Butterfly) variegated

with 2-3 suckers healthy foliage in Earthen Pot/Plastic Pot of

6.25 size 20 cm. as per direction of the officer-in-charge

Providing and stacking of Portulacaria afra (Jade) with 5 to 6

6.22 branches in 20 cm size of Earthen Pot / Plastic Pot & as per 10 35.48 354.83

direction of the officer-in-charge

Providing and stacking of Wedelia trilobata, full of leaves in 15

6.31 cm size of Earthen Pot / Plastic Pot & as per direction of the 10 17.74 177.41

officer-in-charge.

Supplying and spreading of sand in Lawn area, including

2.27 watering, mixing and dressing complete

Anti termite treatment of lawn area through premise 30.50% I

P. one liter premise diluted in 499 liters water and applying

solution @ 1.00 litre solution per sqm lawn or bed area.(two

2.56 application) i/c cost of chemical)and as per direction of officer-

in-charge.and as per direction of officer-in-charge.

ANUJ NAVNEET Digitally signed

CHACHA Date: 2023.04.0

Grassing with selection No. 1 Doob grass including watering

and maintenance of the lawn for 30 days or more till the grass

2.10.2 forms a thick lawn, free from weeds and fit for mowing Sqm 150 15.73 2,359.61

including supplying good earth, if needed .(With grass

Turf,paid sepaately)

Providing and fixing Neelgiri/Mexican grass turf with earthy

50mm to 60mm thickness of existing ground prepared with

2.33 proper level and ramming with required tools wooden Sqm 150 253.58 38,037.62

(Dhurmos) and than rolling the surface with light roller make

the surface smoothen and light, watering with sprinkler and

maintenance for 30 daysoforthe

Complete maintenance more till garden

entire the grass establish

features having as

per yard stick in the garden area i.e. lawn trees, shrubs, edge,

flower beds, foliages, creepers etc. including hoeing,weeding

pruning replacement of plants, gap filling, watering, mowing of

lawn, grass cutting by lawn mover and brush cutter, removal

of garden waste, applying insecticide, pesticide &

fertilizers(whenever required) top dressing of lawn with good

8 2.39 earth and menure and maintenance of other garden related

works as directed by office-in-charge (Cost of Good Earth,

Manure, Fertilizer, Insecticide, Pesticide, lawn mover and

brush cutter with fuel & other T & P material/ articles shall be

provided by the department.Prestigious works / Rajpath/C

Hexagon (FOR 1 YEAR)

ANUJ NAVNEET Digitally signed

CHACHA Date: 2023.04.0

Name of Work: Construction of 1 No's of Rainwater harvesting Recharge Pit. [Pit Size- 5.00m x 2.00m x 2.00m = 20 cum] Capacity of Tank -20,000 Ltr.

RATE: Amount in Rupees

CPWD (Multiplying factor to bring DSR Amount

DSR.2021 Description of Item Qty. Unit DSR2021 rates with 107% C (with CI@107%

No. DSR 2021 Amount as per

NS Code ost Index and 18% GST & GST@18%)

:1.137731) CPWD DSR Items

Boring/ Drilling bore well of required dia for casing strainer pipe by sutable method prescribed

in IS 2800(Part I), Inculding collecting samples from different strata, preparing and submitting

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 (a) All type of soil 300 mm dia.

2 23.1.2.1 (b) Rocky stratra including boulders 300 mm dia 9.00 Meter 1416.30 1,611.37 12,746.70 14502.31574

Supplying , assembling, lowering and fixing in vertical postion in bore well, unplasticized PVC

medium well casing (CM) pipe of required dia, conformaning to IS 12818, including required

3 23.3.2 hire and labour charges, fitting & accessories etc.all complete for all depths as per direction of

engineer-in-charge 150 mm nominal size dia.Make: Supreme

Supplying .assembling, lowering and fixing in vertical position in bore well unplasticized PVC

medium well.screen (RMS) pipes with ribs, conformaing to IS. 12818, including hire & labour

charges, fittings & accessories etc. all complete for all depths as per direction of engineer-in-

charge. 150mm noninal size dia. Make: Supreme

Earth work in excavation by mechanical means (Hydraulic Excavator/ Manual means over

areas (excedding 30 cm in depth. 1.5 m in width as well as 10 sqm on path) Including disposal

of excavated earth, lead upto 50m and lift upto 1.5 m neatly dressed . All kinds of soil.

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-incharge. Hard rock (blasting prohibited)

Extra for every addition lift of 1.5 m or part thereof in excavation/ banking excavated or

stacked materials. All kinds of soil.

Extra for every additional lift of 1.5 m or part thereof in excavation / banking excavated or

stacked materials. Ordinary or hard rock

Gravel packing in tube well construction in accordance with IS 4097, including providing graval

9 23.8 fine/medium coarse, in required grading & sizes as per actual requirement , all complete as 2.38 Cum 1479.25 1,682.99 3,527.18 4012.981086

per direction of engineer-in charge.

Filling available excavated earth (Excluding rock) in trenches, plinth,sides of foundation etc. in

10 2.25 layers not exceeding 20 cm in depth, consolidating each deposited layer by ramming and 48.64 Cum 253.95 288.93 12,353.29 14054.71645

water. Lead up to 50 m and lift uoto 1.5 m.

Providing and fixing Bail plug/Bottom plug of required dia to the bottom of pipe assembly of

tubewell as per IS:2800 (Part-I) 150 mm dia

Providing orange colour safety foot rest of minimum 6mm thick plastic encapsulated as per

IS:10910, on 12mm 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 112

mm space between protruded legs having 2mm tread on top surface by ribbing or chequiring

12 19.16 besides necessary and adequate anchoring projection on tail length on 138mm as per 3.00 each 487.10 554.19 1,461.30 1662.56631

standard drawing and suitable to with stand the bend test and chemical resistance

identification mark to be visible even after fixing,including fixing manhole with 30X20X15cm

cement concrete block 1:3:6(1 cement: 3 Coarse sand: 6 graded stone aggregrate 20mm

nominal size) complete as per design

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RATE: Amount in Rupees

CPWD (Multiplying factor to bring DSR Amount

DSR.2021 Description of Item Qty. Unit DSR2021 rates with 107% C (with CI@107%

No. DSR 2021 Amount as per

NS Code ost Index and 18% GST & GST@18%)

:1.137731) CPWD DSR Items

Providing & fixing suitable size threaded mild steel cap or spot welded plate to the top of bore

13 23.13.2 well housing/ casing pipe ,removable as per requirement,all complete for borewell of 150mm 1.00 Each 210.75 239.78 210.75 239.7768083

Extra for depth for manhole size ( 120cmx90cm) with common burnt clay F.P.S ( non-modular)

bricks of class designation 7.5. (Refer to NS Item No. 8)

Carriage of Material by mechanical transport including loading ,unloading etc. Complete lead Cubic

15 1.1.2.a 1 km the place of disposal shall be approved by the engineer-in- charge.Earth 27.23 180.40 205.25 4,911.40 5587.848866

16 1.1.2.b Extra for every addition lead of 1.0 km or part thereof beyond 10 K.m upto 20.00 lead Earth 517.28 Cum Km 18.19 20.70 9,409.25 10705.19095

Carriage of Material by mechanical transport including loading ,unloading etc. Complete lead

17 1.1.4.a 1 km the place of disposal shall be approved by the engineer-in- charge.Excavated rock 18.97 Cum 288.63 328.38 5,474.56 6228.577377

Extra for every addition lead of 1.0 km or part thereof beyond 10 K.m upto 20.00 lead

Providing and laying in position cement concrete of specificed grade excluding the cost of

centering and shuttering - All work upto plinth level 1:5:10 (1 cement : 5 coarse sand (zone-III)

derived from naturalsources : 10 graded stone aggregate 40 mm nominal size derived from

natural sources)

Providing and laying in position cement concrete of specificed grade excluding the cost of

centering and shuttering - All work upto plinth level 1:2:4 (1 cement : 2 coarse sand (zone-III)

derived from natural sources : 4 graded stone aggregate 20 mm nominal size derived from

natural sources)

Providing and fixing in position pre-cast RCC manhole covers and frame of required shape

and approved quality H D - 20 Circular shape 560 mm internal diameter

Excavating trenches of required width for pipes, cables, etc including excavation for sockets,

and dressing ofsides ,ramming of bottoms, depth upto 1.5 m, including getting out the

excavated soil, and then returning the soil as required, in layers not exceeding 20 cm in depth,

22 2.10.1.2 including consolidating each deposited layer by ramming, watering, etc. and disposing of 3.00 Meter 417.35 474.83 1,252.05 1424.496099

surplus excavated soil as directed, within a lead of 50 m : All kinds of soil , Pipes, cables etc.

exceeding 80 mm dia. but not exceeding 300 mm dia,

Brick work with common burnt clay (non-modular) bricks of class designation 7.5 in foundation

23 6.1.1 and plinth including curing in : Cement mortar 1:4 ( 1 cement : 4 coarse sand) 2.29 Cum 6882.00 7,829.86 15,739.96 17907.84025

12mm Cement plaster finished with a floating coat of neat cement of mix: 1 : 4 ( 1 cement : 4

Providing and placing in position 100mm thick factory made machine batched and machine

mixed Precast RCC Rectangular Covers on drains of footpath of various sizes, of M-25 grade

cement concrete for RCC work, including cost of centering, shuttering, reinforcement of 8mm

dia TMT bars of Fe 500 grade @ maximum 100mm c/c on both ways , neat cement punning

25 16.93 on finished surface, properly encased on all edges with 1.6 mm thick , 100mm wide MS sheet 2.13 sqm 2617.15 2,977.61 5,578.72 6347.079203

duly painted over priming coat , reinforcement to be welded at edges with MS sheet and

providing 2 Nos. 12 mm dia bar for hooks etc i/c cost of cartage ,all leads & lift, handling at site

etc. all complete as per direction of Engineer-in-Charge.

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

and dressing complete.

Total amount DSR 193,174.23 219,780.31

Total amount DSR 193,174.23 219,780.31

Non Scheduled Items

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

RATE: Amount in Rupees

CPWD (Multiplying factor to bring DSR Amount

DSR.2021 Description of Item Qty. Unit DSR2021 rates with 107% C (with CI@107%

No. DSR 2021 Amount as per

NS Code ost Index and 18% GST & GST@18%)

:1.137731) CPWD DSR Items

Providing and fixing of non woven Geotextile having thinkness of 400 GSM, Having minmun

Northern tear Strength of 250 ASTM D4533,width wise atleast215 ASTM D4533 having puncture Squre

Railway Baroda strength of 1550 pluse as per ASTM D6241 Having elongation at Brack % of 57 plus as per Meter/

27 House Tender

ASTM D 4595 in Two layers, made out of long fibers to hold the mudules and protect liner 96.00 992.00 95,231.57

No. NIT-06-20- Single

21-WE including cutting ,sizing ,head welding, and needle punched for high porosity and proper Layer

percolation. Complete as per entire satisfaction of engineer-in-charge

Providing and fixing of CGWB/GRIHA approved Pure Rain Filter 700mm dia with 300mm dia

inlet and outlet to accumudate storm water having desilting suspended solid catcher made out

Railway Baroda of FRP with strainers steel 304 grade strainers, having steel bucket of 600micron capable of

28 House Tender eliminiting finer partculate matter upto160mmicron filtration made of SS net with long fibre 2.00 Each 112991.02 225,982.04

foam of 25mm thickness, Blue color, filitration capacity 40-80 kiloleters complete in

accordance to the desgin, drawing and specification complete as per entire satisfaction of

Engineer-in-Charge.

Extra for add or deduct for providing & fixing FRP (FIBER REINFORCED POLYMER) based

Railway Baroda mirofilter drum/ extension of 700 mm dia CGWB/GRIHA approved pure rain filtersdia

29 House Tender Accordance to the design , drawing and specification complete as per entire satisfaction of 0.30 Meter 24503.00 7,350.90

21-WE Engineer-in-Charge

Providing & Fixing of Co-polymer based rainwater harvesting structure including supply of

cross wave CW-HYQ of size 494 mm x 494 mm x220mm with minimum void ratio of 94.7%

Railway Baroda having a weight of 1.8 kg and spacers having size of 988 mm x 240 mm x 25 mm having a

30 House Tender weight of 0.8 kg of approved make and arranging the same in as directed by the engineer -in- 20.00 Cum 23127.00 462,540.00

charge and in complete accordance to the design, drawings. The rates are inclusive of all

necessary transportation, loading, unloading excise, vat contral etc.as per entire satisfaction of

Engineer -in-charge.

Total NON-DSR 791,104.51

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

BILL OF QUANTITY

SUMMARY OF COST

NCUI HOSTEL BUILDING

SUMMARY OF COST - PLUMBING WORKS

Amount Amount Total Amount

Amount Amount Total Amount

Sl.No. Description

(DSR) (Non DSR) (DSR+NDSR)

1 SANITARY FIXTURE & FITTINGS 2,678,343.41 1,254,794.00 3,933,137.41

5 PUMPS AND EQUIPMENTS - 1,652,210.00 1,652,210.00

6 SEWERAGE & DRAINAGE SYSTEM 931,280.65 - 931,280.65

7 RAIN WATER HARVESTING 219,780.31 791,104.51 1,010,884.82

8 EXTERNAL WATER SUPPLY (WITH GARDEN IRRIGATION) 347,340.54 109,791.00 457,131.54

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

A) SANITARY FIXTURE & FITTINGS

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

1 17.1 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 :

White Vitreous china Orissa pattern W.C. pan of size

580x440 mm with integral type foot rests

Providing and fixing wash basin with C.I. brackets, 15

mm dia CP Brass single hole basin mixer of approved

quality and make, including painting of fittings and

brackets, cutting and making good the walls wherever

(a) White Vitreous China Wash basin size 550x400 mm

with a 15 mm CP Brass single hole basin mixer each

Providing and Fixing Stainless Steel A ISI 304 (18/8)

kitchen sink as per IS: 13983 with CI brackets and

3 17.10.1 stainless steel waste with plug 40mm including painting -

of fittings and brackets, cutting and making good the

walls wherever required.

Kitchen sink with drain board 510x1040 mm bowl

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing 8 mm dia C.P. / S.S. Jet with flexible

tube upto 1 metre long with S.S. triangular plate to

Eureopean type W.C. of quality and make as approved

by Engineer - in - charge.

Providing and fixing CP Brass 32mm size Bottle Trap of

5 17.22A approved quality & make and as per the direction of Each 94 1,008.31 94,781.53 -

Engineerin- charge.

Providing and fixing mirror of superior glass (of

approved quality) and of required shape and size with

plastic moulded frame of approved make and shade

with 6 mm thick hard board backing

17.32.4 Rectangular shape 1500x450 m Each 84 2,067.48 173,668.72 -

7 17.34 Providing and fixing toilet paper holder . -

Providing and Fixing PTMT liquid soap container

109mm wide, 125mm high and 112mm distance from

8 17.71 wall of standard shape with bracket of the same Each 83 166.45 13,815.35 -

materials with snap fittings of approved quality colour

and make, weighing not less that 105gms

Providing and fixing PTMT towel ring trapezoidal shape

215 mm long, 200 mm wide with minimum distances of

9 17.72 37 mm from wall face with concealed fittings Each 83 232.89 19,330.16 -

arrangement of approved quality and colour, weighing

not less than 88 gms.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

double traps syphonic water closet of approved

brand/make, shape, size and pattern including

integrated white vitreous china cistern of

capacity 10 litres with dual flushing system, including

10 17.81 all fittings and fixtures with seat cover, cistern fittings, Each 76 18,317.92 1,392,162.24 -

nuts, bolts and gasket etc

including making connection with the existing P/S trap,

complete in all respect as per directions of Engineer-in-

Providing and fixing white vitreous china battery based

infrared sensor operated urinal of approx. size 610 x

390 x 370 mm having pre & post flushing with water

11 17.80 (250 ml & 500 ml consumption), having water inlet Each 10 7,969.18 79,691.80 -

from back side, including fixing to wall with suitable

brackets all as per manufacturers specification and

direction of Engineer-in-charge.

Providing and fixing stone slab with table rubbed,

edges rounded and polished, of size 75x50 cm deep

and 1.8 cm thick, fixed in urinal partitions by cutting a

chase of appropriate width with chase cutter and

embedding the stone in the chase with epoxy grout or

with cement concrete 1:2:4 (1 cement : 2 coarse sand :

4 graded stone aggregate 6 mm nominal size) as per

direction of Engineer-in-charge and finished smooth.

8.10.1 White Agaria Marble Stone Sqm 7 3,482.82 24,379.75 -

Providing and fixing uplasticised PVC connection pipe

with brass unions :

18.21.2 45 cm length -

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing C.P. brass long nose bib cock of

16 18.50 approved quality conforming to IS standards and -

weighing not less than 810 gms.

Providing and fixing C.P. brass angle valve for basin

17 18.53 mixer and geyser points of approved quality -

conforming to IS:8931

Providing and fixing C.P. brass shower rose with 15 or

Providing and fixing PTMT soap Dish Holder aving

length of 138mm, breadth 102mm, height of 5mm with

concealed fitting arrangements, weighing not less than

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.

600 mm long towel rail with total length of 645 mm,

17.73.2 width 78 mm and effective height of 88 mm, weighing Each 65 683.04 44,397.39

not less than 190 gms

Providing & fixing chrome plated brass battery based

22 18.84 infrared sensor operated pillar cock, having foam flow

18.84.1 15 mm nominal bore Each 7 9,159.30 64,115.12

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing C.P. cast brass twin coat hooks

24 MR-1 fixed wooden cleats with C.P. brass screws etc Each 76 488.00 37,088.00

complete as per directions of Engineer-Incharge.

Providing and fixing Automatic Hand Dryer 235 x 205 x

265 mm (stainless steel) with wooden cleats and C.P.

25 MR-2 brass screws including cutting and making good the Each 5 18,027.00 90,135.00

wall wherever required complete as per directions of

Engineer-Incharge.

Providing and fixing 15mm C.P brass mixer fitting for

kitchen sink with swivel spout with connecting legs and

26 MR-3 wall flange including cutting and making good the walls Each 2 7,585.00 15,170.00

wherever required complete as per directions of

Engineer-Incharge

Providing, fixing, Testing and Commissioning of Wall

mixer with bend pipe for overhead shower withbuilt-in

non return valve and making good the walls / floors

wherever required complete.

Supplying , installation, testing and commissioning

35 MR-6B basin mixer cutting and making good the wall wherever Each 82 6,954.00 570,228.00

Providing, fixing, Testing and Commissioning automatic

Aerosol Dispenser with wooden cleats and C.P. brass

36 MR-6C Each

screws including cutting and making good the wall

wherever required. Make-ORCHIDS

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Supplying fitting and fixing bath tub including providing

necessary fittings bath tub mixer, spout etc complete

as directed and specified.(pipes

will be measured and paid separately)

Total Carried Over to Summary ₹ 2,678,343.41 ₹ 1,254,794.00

B) SOIL, WASTE & VENT

Providing and fixing soil, waste and vent pipes :

Sand cast iron S&S pipe as per IS: 1729 (For Soil &

Providing and fixing soil, waste and vent pipes :

Sand cast iron S&S pipe as per IS: 1729 (For Soil &

Providing and filling the joints with spun yarn, cement

slurry and cement mortar 1:2 ( 1 cement : 2 fine sand)

100 mm dia pipe

Providing and fixing M.S. holder-bat clamps of

approved design to Sand Cast iron/cast iron (spun) pipe

embedded in and including cement concrete blocks

4 17.37 10x10x10 cm of 1:2:4 mix (1 cement : 2 coarse sand : 4 Each 894 350.93 313,734.22

graded stone aggregate 20 mm nominal size), including

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

For 100 mm dia pipe

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing single equal plain junction of

required degree with access door, insertion rubber

5 17.43 washer 3 mm thick, bolts and nuts complete. each 141 763.65 107,673.95

Sand cast iron S&S as per IS - 1729

Providing and fixing terminal guard :

Sand cast iron S&S as per IS - 1729

Providing and fixing trap of self cleansing design with

screwed down or hinged grating with or without vent

arm complete, including cost of

7 17.6 cutting and making good the walls and floors : Each 65 1,596.75 103,788.66

100 mm inlet and 100 mm outlet

Sand Cast Iron S&S as per IS: 1729

Providing and fixing SS grating of approved quality and

9 MR-10 colour. Circular type 125 mm nominal dia with 25 mm Each 154 76.00 11,704.00

Total Carried Over to Summary ₹ 2,250,054.31 ₹ 11,704.00

Providing and fixing on wall face unplasticised Rigid PVC

rain water pipes conforming to IS : 13592 Type A,

1 12.41 including jointing with seal ring conforming to IS : 5382, -

leaving 10 mm gap for thermal expansion, (i) Single

socketed pipes..(For Rain Water).

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Making Khurra 45 x 45 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

2 12.22 nominal size) over P.V.C sheet 1m x 1m x 400 microm, Each 21 303.32 6,369.70 -

finished with 12 mm cement plaster 1:3 ( 1 cement : 3

coarse sand ) and a coat of neat cement, rounding the

edage and making and finishing the outlet complete.

Providing and fixing MS grating with frame for rain

water pipe complete in all respect.

12.42 Providing and fixing on wall face unplasticised -

PVC moulded fittings/

accessories for unplasticised Rigid PVC rain water pipes

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

IS : 5382, leaving 10 mm gap for thermal expansion.

Single tee without door

Total Carried Over to Summary ₹ 150,462.76 ₹ 95,867.00

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

D) INTERNAL WATER SUPPLY

Providing and fixing Chlorinated Polyvinyl Chloride

(CPVC) pipes, having thermal stability for hot & cold

water supply, including all CPVC plain & brass threaded

fittings i/c fixing the pipe with clamps at 1.00 m

1 18.8 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.

including cutting chases and making good the wall etc.

Internal work - Concealed Pipe -

1.1 18.8.1 15mm nominal outer dia. Pipes. Metre 805 501.91 404,037.57 -

1.2 18.8.2 20mm nominal outer dia. Pipes. Metre 356 584.51 208,085.31 -

1.3 18.8.3 25mm nominal outer dia. Pipes. Metre 36 712.28 25,641.95 -

1.4 18.8.4 32mm nominal outer dia. Pipes. Metre 7 810.92 5,676.42 -

Providing and Fixing GI pipes complete with GI

2 18.10 fittings and clamps, including cutting and making -

good walls etc. (internal work).

Internal work - Exposed on wall -

2.1 18.10.1 15mm nominal outer dia. Pipes. Metre 6 346.04 2,076.25 -

2.2 18.10.2 20mm nominal outer dia. Pipes. Metre 50 424.77 21,238.59 -

2.3 18.10.3 25mm nominal outer dia. Pipes. Metre 132 558.85 73,768.66 -

2.4 18.10.4 32mm nominal outer dia. Pipes. Metre 255 641.23 163,512.42 -

2.5 18.10.5 40mm nominal outer dia. Pipes. Metre 189 825.03 155,929.84 -

2.6 18.10.6 50mm nominal outer dia. Pipes. Metre 112 1,016.22 113,816.79 -

2.7 MR-15 65mm nominal outer dia. Pipes. Metre 33 1,859.00 61,347.00

2.8 MR-15A 80mm nominal outer dia. Pipes. Metre 13 2,235.00 29,055.00

2.9 MR-15B 100mm nominal outer dia. Pipes. Metre 0 -

ANUJ NAVNEET NAVNEET CHACHADigitally signed- by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing gunmetal gate valve with CI wheel

of approved quality (Screwed end)

Providing & fixing Auto Air vent for water supply risers,

suitable for pressure not less than 15 Kg/Sq.cm.

Supplying, Installation, Testing and Commissioning of

6 MR-17 motorised valve of approved quality suitable for high -

or low pressure complete in all respects.

Total Carried Over to Summary ₹ 1,230,159.36 ₹ 101,700.00

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

E) PUMPS AND EQUIPMENTS

Supplying, installing, testing and commissioning single

stage, submersible centrifugal pumps of closed coupled

construction with CI body & cast iron (C.I) impeller

connected to a fully submersible water/oil cooled

motor suitable to operate with 380-415 volts 3 phase

1 MR-18 50 cycles AC power supply with class F insulation and -

built -in temperature protection, pump connector unit

with rubber diaphram & bend, vertical discharge pipe,

guide pipe, stainless steel chain/rope, water -proof

power cable and level controller complete in all

respects for fixed installation.

For Sump Pump (1 Working + 1 Standby) For Drainage -

Location - Pump (1 set ( 1 working + 1 Stand By ) -

Discharge 150LPM. -

HP/Load 1.0 (Approx) Set 1 240,260 240,260.00

Providing and fixing horizontical/vertical monobloc

centrifugal pumping set with mechanical seal cast iron

(C.I) volute and bronze impeller connected to a IE3

induction motor suitable for 400/440 volts, 3 phase, 50

2 MR-19 cycles A.C. supply with 150 mm dia pressure gauge -

with gunmetal isolation cock, vibration eliminating for

each pump including necessary structual supports,

clamps, bolts, nuts washers and 1:2:4 plain cement

concreate (PCC) foundations

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

i a Filter Feed pump ( 1 Set = 1 working + 1 standby) -

Location - Plumbing Plant Room -

Capacity 100 lpm -

HP/Load 1.5 HP/Load Set 1 111,233 111,233.00

Domestic Transfer pump ( 1 Set = 1 working + 1

Location - Plumbing Plant Room

Capacity 100 lpm

HP/Load 1.5 HP/Load Set 1 141,688 141,688.00

Flushing water transfer pump ( 1 Set = 1 working + 1

Location - Plumbing Plant Room

Capacity 100 lpm

HP/Load 1.5 HP/Load Set 1 141,688 141,688.00

Irrigation Water Supply Pump ( 1 Set = 1 working + 1

Location - Plumbing Plant Room -

Capacity 50 lpm -

HP/Load 1 HP/Load Set 1 116,425.00 116,425.00

Variable Frequency Drive System: -

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Vertical centrifugal (direct coupled) pumps with IE3

motor mounted on a common M.S. structural frame

work, including common suction header with flange for

3 MR-20 inlet connection, common outlet, header with flange -

for outlet connections and interconnecting piping with

isolating valves, non-return valves, pressure gauges

with isolation cock etc.

Precharged diaphragm pressure vessel FRP of suitable

size (minimum 900 ltrs capacity) for the system

mentioned below with charging connection, connected -

to outlet header with necessary flanges, gaskets,

isolating, valves, nuts/bolts etc. complete.

Fully automatic control panel including starters,

instruments, incoming isolator, level control for low

water gaurd for pumps, microprocess based PLC,

variable frequency drive (VFD) and all controls,

pressure transmitter, low and high system pressure -

switch with alarm auto/manual selector switches,

interconnecting power /control cabling etc. all

accessories which are required to complete the system

for working conditions as per specifications.

Hydropneumatic system as described above and as

under given capacities:

i a Cold Water Supply Pumps : ( 1 set = 1W + 1 SB) -

Capacity for Each Pump : 150 LPM -

MULTIGRADE PRESSURE SAND FILTER: (For Domestic

Location - Plumbing Plant Room -

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Supply, installation, testing & commissioning of vertical

self supporting multi grade pressure filter (MGF) (Dual

media filter) fabricated from MS sheet as per IS Code,

pressure gauges at inlet & outlet, sample cock, air vent

valve with piping, GI face piping distribution pipe with

diffuser on top, CI butterfly valves and all accessories,

with initial charge of filter media for filter, painting

inside with food grade epoxy paint and outside with

two coat of red oxide primer and two or more coat of

synthetic enamel paint complete with bypass

arrangement including piping and valves (3 Nos.) of

Capacity/Flow rate : 6 M3/hr -

Filtration rate/velocity : 18-20 M3/M2/hr -

Max. operating pressure : 3.5 kg/Sq.cm -

Test pressure : 5.5 kg/Sq.cm -

Suggested diameter : 700 mm Each 1 170,543.00 170,543.00

5 MR-22 ACTIVATED CARBON FILTER: (For Domestic Water) -

Location - Plumbing Plant Room -

Supply, installation, testing & commissioning vertical

self supporting Activated Carbon Filter (ACF) fabricated

from M.S. Sheet as per IS Code, pressure gauge at inlet

& outlet, sample cock, GI face piping, C.I. Butterfly

valve and all accessories, air vent valve with piping,

with initial charge of filter media for activated carbon

filter, painting inside with epoxy paint and outside with

two coat of synthetic enamel paint complete with

bypass arrangement including piping, CI Valves (3 Nos.)

of required size.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Capacity/Flow rate : 6 M3/hr -

Filtration rate/velocity : 18-20 M3/M2/hr -

Max. operating pressure : 3.5 kg/Sq.cm -

Test pressure : 5.5 kg/Sq.cm -

Suggested diameter : 700 mm Each 1 188,815.00 188,815.00

Supply, installation, testing & commissioning of Hot

7 MR-24 dipped galvanised 'Y' Strainer of following sizes as per -

Supplying, assembly, erection, testing and

commissioning of magnetic level sensors and

controllers, Chlorinated Polyvinyl Chloride (CPVC)

probe tube, PP actuating float and all other equipment

required for the performance of the system to the

satisfaction of the engineer in charge complete

8 MR-25 including providing and fixing wiring from control job 2 24,668.00 49,336.00

junction box near the Under Ground tank to probes of

required length, interconnection wiring between level

controller and the concerned contactor in the starter

panel as required. Level of all tanks (Under Ground and

overhead tank) will be included in this item. The level

controller will perform the following functions

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

To switch on the pumps when the level of water in the

supply water tank is low and to cut off the pump when

the level in the recieving water tank is high and switch -

off the pumps when the level of water in the supply

water tank is low .

To indicate 5 levels of water in all tanks through a

control panle with LEDs

To start the pumps in a cyclic order. -

The system shall be complete to ensure automatic

quotation of pump in accordance to water level in -

respective tanks.

Supply, fixing, testing and commissioning of Site Tube

(of 3.0 - 5 M) with isolation valve at top and bottom

demarcation on tube for making the installation of level

indication on the RCC water tank complete.

Providing, fixing, testing & commissioning of 100 mm

dia Burden type, Stainless Steel dial type pressure

gauge including brass isolation valve and pipe having

caliberation of 0-16 Kg/cm .

Total Carried Over to Summary ₹ 1,652,210.00

F) SEWERAGE & DRAINAGE SYSTEM

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Excavating trenches of required width for pipes, cables,

etc including excavation for sockets, and dressing of

sides, ramming of bottoms, depth upto 1.5 m, including

getting out the excavated soil, and then returning the

soil as required, in layers not exceeding 20 cm in depth,

including consolidating each deposited layer by

ramming, watering, etc. and disposing of surplus

excavated soil as directed, within a lead of 50 m :

1.10 2.10.1 All kind of soil -

Pipes, cables etc, exceeding 80mm dia but not

exeeding 300 mm dia

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

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

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

fine sand) including testing of joints etc. complete :

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Constructing brick masonry manhole in cement mortar

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

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

aggregate 20 mm nominal size), foundation concrete

1:4:8 mix (1 cement : 4 coarse sand : 8 graded stone

aggregate 40 mm nominal size), inside plastering 12

mm thick with cement mortar 1:3 (1 cement : 3 coarse

sand) finished with floating coat of neat cement and

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

2 coarse sand : 4 graded stone aggregate 20 mm

nominal size) finished with a floating coat of neat

cement complete as per standard design :

Inside size 90x80 cm and 45 cm deep including C.I.

cover with frame (light duty) 455x610 mm internal

19.7.1 dimensions, total weight of cover and frame to be not -

less than 38 kg (weight of cover 23 kg and weight of

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

class designation 7.5

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Constructing brick masonry circular type manhole 0.91

m internal dia at bottom and 0.56m dia at top in

cement mortar 1:4 (1 cement : 4 coarse sand), in side

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

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

neat cement, foundation concrete 1:3:6 mix (1 cement

: 3 coarse sand : 6 graded stone aggregate 40 mm

nominal size), and making necessary channel in cement

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

stone aggregate 20 mm nominal size) finished with a

floating coat of neat cement, all complete as per

standard design :

0.91 mm deep with SFRC Cover and frame (heavy duty ,

HD- 20 grade designation) 560 mm internal dia

confirming of to I.S 12592 total weight of cover and

frame not less than 182.Kg. fixied in cement concrete

19.9.1 1:2:4 (1 cement :2 coarse sand : 4 graded stone -

agggregate 20 mm nominal size ) including centering

shutering all complete.(Excavation,foot rest and 12 mm

thick plaster at the external surface shall be paid for

with common burnt clay F.P.S.(non module) brick of

class designation 7.5

Extra depth for circular type manhole 0.91m internal

dia (at bottom) beyond 0.91 m to 1.67 m.

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

class designation 7.5

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing orange colour safety foot rest of minimum 6

mm thick plastic encapsulated as per IS : 10910, on 12

mm dia steel bar conforming to IS: 1786, having

minimum cross section as 23 mmx25 mm and over all

minimum length 263 mm and width as 165 mm with

minimum 112 mm space between protruded legs

having 2 mm tread on top surface by ribbing or

chequering besides necessary and adequate anchoring

projections on tail length on 138 mm as per standard

drawing and suitable to with stand the bend test and

chemical resistance test as per specifications and

having manufacture's permanent identification mark to

be visible even after fixing, including fixing in manholes

with 30x20x15 cm cement concrete block 1:3:6 (1

cement : 3 coarse sand : 6 graded stone aggregate 20

mm nominal size) complete as per design.

Constructing brick masonry road gully chamber

50x45x60 cm with bricks in cement mortar 1:4 (1

10 19.27 cement : 4 coarse sand) including 500x450 mm pre- -

cast R.C.C. horizontal grating with frame complete as

per standard design :

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

class designation 7.5

Providing and fixing square-mouth S.W. gully trap class

SP-1 complete with C.I. grating brick masonry chamber

with water tight C.I. cover with frame of 300 x300 mm

size (inside) the weight of cover to be not less than 4.50

kg and frame to be not less than 2.70 kg as per

standard design:

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

19.4.2 150x100 mm size P type

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

class designation 7.5

Total Carried Over to Summary ₹ 931,280.65 ₹ -

H) EXTERNAL WATER SUPPLY (WITH GARDEN IRRIGATION)

Excavating trenches of required width for pipes, cables,

etc including excavation for sockets, and dressing of

sides, ramming of bottoms, depth upto 1.5 m, including

getting out the excavated soil, and then returning the

soil as required, in layers not exceeding 20 cm in depth,

including consolidating each deposited layer by

ramming, watering, etc. and disposing of surplus

excavated soil as directed, within a lead of 50 m :

1.1 2.10.1 All kind of soil -

2.10.1.1 Pipes, cables etc, not exceeding 80 mm dia. Metre 313.50 474.83 148,859.84 -

Providing and laying UPVC pipes (I.S:4985) of 8kg./cm2

including all fittings with or without access door i.e.

bends, junctions, cowls, offsets, etc., and jointing with

solvent cement and excavation, refilling and disposal of

surplus earth, including cutting holes in walls and

floors,wherever required and making good the same,

complete as directed by the Engineer-In-Charge. (For

External garden hydrant Pipes only):

2.2 b 32 mm (OD) pipes Metre - 236.00 -

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing G.I. pipes complete with G.I.

3 18.12 fittings including trenching and refilling etc. External -

18.12.8 80mm dia nominal bore Metre 44.00 1,045.69 46,010.30

Providing and fixing gunmetal gate valve with CI wheel

of approved quality (Screwed end)

Constructing masonry Chamber 30x30x50 cm inside, in

brick work in cement mortar 1:4 (1 cement :4 coarse

sand) for stop cock, with C. I. surface box 100x100 x75

mm (inside) with hinged cover fixed in cement

concrete slab 1:2:4 mix (1 cement : 2 coarse sand : 4

graded stone aggregate 20 mm nominal size), i/c

necessary excavation, foundation concrete 1:5:10 (1

cement : 5 fine sand : 10 graded stone aggregate

40mm nominal size) and inside plastering with cement

mortar 1:3 (1 cement : 3 coarse sand) 12mm thick,

finished with a floating coat of neat cement complete

as per standard design :

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

class designation 7.5

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Constructing masonry Chamber 90x90x100 cm inside,

in brick work in cement mortar 1:4 (1 cement : 4 coarse

sand) for sluice valve,with C.I. surface box 100 mm top

diameter, 160 mm bottom diameter and 180 mm deep

(inside) with chained lid and RCC top slab 1:2:4mix (1

cement : 2 coarse sand : 4 graded stone aggregate 20

mm nominal size ), i/c necessary excavation,

foundation concrete 1:5:10 (1 cement : 5 fine sand : 10

graded stone aggregate 40 mm nominalsize ) and

inside plastering with cement mortar 1:3 (1 cement : 3

coarse sand) 12 mm thick, finished with a floating coat

of neat cement complete as per standard design :

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

class designation 7.5

Constructing masonry Chamber 60x45x50 cm inside, in

cement mortar 1:4 (1 cement : 4 coarse sand) for water

meter complete with C.I. double flap surface box

400x200x200 mm (inside) with locking arrangement

and RCC top slab 1:2:4 mix (1 cement : 2 coarse sand : 4

7 18.37 graded stone aggregate 20 mm nominal size) , i/c -

necessary excavation, foundation concrete 1:5:10 ( 1

cement : 5 fine sand:10 graded stone aggregate 40 mm

nominal size) and inside plastering with cement mortar

1:3 (1 cement : 3 coarse sand) 12 mm thick, finished

with a floating coat of neat cement complete as per

standard design :

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

class designation 7.5

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NCUI HOSTEL BUILDING

SCHEDULE OF QUANTITIES

DSR (Multiplying factor to bring Rate DSR Amount Amount

S. No. Description of Item Unit Qty.

2021 DSR2021 rates with 107% C ost NS (with CI@107% & GST@18%) NS

Index and 18% GST :1.137731)

D. PLUMBING WORKS

Providing and fixing C.I. dirt box strainer for bulk type

8 18.61 water meter with nuts, bolts, rubber insertions etc. -

complete conforming to IS : 2373

Providing and fixing enclosed type water meter (bulk

type) conforming to IS: 2373 and tested by muncipal

board complete with bolts,nuts, insertions etc.(The

tails pieces if required will be paid separately)

Total Carried Over to Summary ₹ 347,340.54 ₹ 109,791.00

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NATIONAL BUILDINGS CONSTRUCTION CORPORATION LTD.

SUB: DETAIL ESTIMATE OF ELECTRICAL WORKS FOR NCUI HOSTEL BUILDING

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

Wiring for light point/ fan point/ exhaust fan point/ call bell point with 1.5 sq.mm FRLS PVC insulated copper

conductor single core cable in surface / recessed medium class PVC conduit, with modular switch, modular

plate, suitable GI box and earthing the point with 1.5 sq.mm. FRLS PVC insulated copper conductor single

core cable etc as required.

Wiring for twin control light point with 1.5 sq.mm FRLS PVC insulated copper conductor single core cable in

3 1.11 surface / recessed medium class PVC conduit, 2 way modular switch, modular plate, suitable GI box and Point 11.00 1562.00 17182.00

earthing the point with 1.5 sq.mm. FRLS PVC insulated copper conductor single core cable etc as required.

Wiring for light/ power plug with 2X4 sq. mm FRLS PVC insulated copper conductor single core cable in

4 1.12 surface/ recessed medium class PVC conduit alongwith 1 No 4 sq. mm FRLS PVC insulated copper Metre 4004.00 334.00 1337336.00

conductor single core cable for loop earthing as required.

Wiring for light/ power plug with 4X4 sq. mm FRLS PVC insulated copper conductor single core cable in

5 1.13 surface/ recessed medium class PVC conduit alongwith 2 Nos 4 sq. mm FRLS PVC insulated copper Metre 100.00 537.00 53700.00

conductor single core cable for loop earthing as required.

Wiring for circuit/ submain wiring alongwith earth wire with the following sizes of FRLS PVC insulated copper

conductor, single core cable in surface/ recessed medium class PVC conduit as required

b) 1.14.3 2 X 4 sq. mm + 1 X 4 sq. mm earth wire Metre 50.00 334.00 16700.00

d) 1.14.9 4 X 6 sq. mm + 2 X 6 sq. mm earth wire Metre 50.00 754.00 37700.00

Supplying and drawing following 0.5 mm dia FRLS PVC insulated annealed copper conductor, unarmoured

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

Supplying and drawing co-axial TV cable RG-6 grade, 0.7 mm solid copper conductor PE insulated, shielded

8 1.19 with fine tinned copper braid and protected with PVC sheath in the existing surface/ recessed steel/ PVC Metre 1220.00 47.00 57340.00

conduit as required.

Supplying and fixing of following sizes of steel conduit along with accessories in surface/recess including

9 1.20 painting in case of surface conduit, or cutting the wall and making good the same in case of recessed

conduit as required.

Supplying and fixing of following sizes of medium class PVC conduit along with accessories in

surface/recess including cutting the wall and making good the same in case of recessed conduit as required.

Supplying and fixing following modular switch/ socket on the existing modular plate & switch box including

connections but excluding modular plate etc. as required.

d) 1.24.4 3 pin 5/6 A socket outlet Each 5 122.00 610.00

6 pin 15/16 A socket outlet

Telephone socket outlet

123.00 ANUJ NAVNEET Digitally

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

g) 1.24.7 TV antenna socket outlet Each 61.00 148.00 9028.00

Supplying and fixing two module stepped type electronic fan regulator on the existing modular plate switch

box including connections but excluding modular plate etc. as required.

Supplying and fixing suitable size GI box with modular plate and cover in front on surface or in recess,

13 1.31 including providing and fixing 3 pin 5/6 amps modular socket outlet and 5/6 amps modular switch, Each 337.00 477.00 160749.00

connection etc. as required. (For light plugs to be used in non residential buildings).

Supplying and fixing suitable size GI box with modular plate and cover in front on surface or in recess,

14 1.32 including providing and fixing 6 pin 5/6 & 15/16 amps modular socket outlet and 15/16 amps modular switch, Each 235.00 586.00 137710.00

connection etc. as required.

15 1.38 Supplying and fixing call bell/ buzzer suitable for single phase, 230 V, complete as required. Each 60.00 99.00 5940.00

Installation, testing and commissioning of pre-wired, fluorescent fitting / compact fluorescent fitting of all

16 1.41 types, complete with all accessories and tube etc. directly on ceiling/ wall, including connection with 1.5 sq. Each 1175.00 206.00 242050.00

mm FRLS PVC insulated, copper conductor, single core cable and earthing etc. as required.

Wiring for group controlled (looped) light point/fan point/exhaust fan point/ call bell point ( without

independent switch etc.) with 1.5 sq. mm FRLS PVC insulated copper conductor single core cable in

surface/ recessed PVC conduit, and earthing the point with 1.5 sq. mm FRLS PVC insulated copper

conductor single core cable etc. as required.

Supplying & fixing suitable size GI box wih modular plate and cover in front on surface or in recess including

18 1.57 providing and fixing 25 A modular socket outlet and 25 A modular SP MCB, "C" curve including connections, Each 34.00 727.00 24718.00

painting etc. as required.

19.0 MCCB, MCB & DB's

Supplying and fixing following way, single pole and neutral, sheet steel, MCB distribution board, 240 V, on

20 2.3 surface/ recess, complete with tinned copper bus bar, neutral bus bar, earth bar, din bar, interconnections,

powder painted including earthing etc. as required. (But without MCB/RCCB/Isolator)

c. 2.3.3 12 way, Double door Each 1.00 2315.00 2315.00

d. 2.3.4 16 way, Double door Each 1.00 3141.00 3141.00

Supplying and fixing following way, horizontal type three pole and neutral, sheet steel, MCB distribution

21 2.4 board, 415 V, on urface/ recess, complete with tinned copper bus bar, neutral bus bar, earth bar, din bar,

interconnections, powder painted including earthing etc. as required. (But without MCB/RCCB/Isolator)

Supplying and fixing of following ways surface/ recess mounting, vertical type, 415 V, TPN MCB distribution

board of sheet steel, dust protected, duly powder painted, inclusive of 200 A tinned copper bus bar, common

neutral link, earth bar, din bar for mounting MCBs (but without MCBs and incomer ) as required . (Note :

Vertical type MCB TPDB is normally used where 3 phase outlets are required.)

4 way (4 + 12), Double door

*SDB -1 (LIGHT & POWER) Basement= 1 No.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

8 way (4 + 24), Double door

* SDB -10 (OUTDOOR UNIT) TERRACE= 1 No.

2.5.2 * SDB -11 (JET FAN) BASEMENT = 1 No. Each 4.00 10165.00 40660.00

* SDB (Lift Panel & Pressurization) = 1 No.

* SDB -1 UPS panel = 1 No.

12 way (4 + 36), Double door

* SDB -2 (LIGHT & POWER) Ground Floor = 1 No.

2.5.3 * SDB - 3 (LIGHT & POWER) First Floor = 1 No. Each 8.00 12833.00 102664.00

* SDB -4,5,6,7 & 8 (LIGHT & POWER) 2nd to 6th Floor = 5 nos.

* SDB -9 (LIGHT & POWER) 7th & Terrace Floor = 1 no.

Supplying and fixing 5 amps to 32 amps rating, 240/415 volts, “C” curve, miniature circuit breaker suitable

23 2.10 for inductive load of following poles in the existing MCB DB complete with connections, testing and

commissioning etc. as required.

Supplying and fixing following rating, double pole, (single phase and neutral), 240 volts, residual current

24 2.14 circuit breaker (RCCB), having a sensitivity current upto 300 milliamperes in the existing MCB DB complete

with connections, testing and commissioning etc. as required.

Supplying and fixing following rating, four pole, (three phase and neutral), 415 volts, residual current circuit

25 2.15 breaker (RCCB), having a sensitivity current upto 300 milliamperes in the existing MCB DB complete with

connections, testing and commissioning etc. as required.

Supplying and fixing 20 amps, 240 volts, SPN industrial type, socket outlet, with 2 pole and earth, metal

enclosed plug top alongwith 20 amps “C” curve, 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.

Supplying and fixing Cable End Box (Loose Wire Box) suitable for triple pole and neutral, sheet steel,

27 2.25 Vertical MCB distribution board, 415 Volts, on surface/ recess, complete with testing and Each 12.00 1170.00 14040.00

commissioning etc. as required.

Supplying and installing following size of perforated Hot Dipped Galvanised Iron cable tray (Galvanisation

28 4.6 thickness not less than 50 microns) with perforation not more than 17.5%, in convenient sections, joined

with connectors, suspended from the ceiling with G.I. suspenders including G.I. bolts & nuts, etc. as required

4.6.2 150 mm width X 50 mm depth X 1.6 mm thickness meter 400 716.00 286400.00

4.6.4 300 mm width X 50 mm depth X 1.6 mm thickness meter 100 963.00 96300.00

4.6.6 450 mm width X 50 mm depth X 2.0 mm thickness meter 100 1325.00 132500.00

4.6.7 600 mm width X 50 mm depth X 2.0 mm thickness meter 100 1790.00 179000.00

Supplying and installing following size of perforated Hot Dipped Galvanised Iron cable tray "bends"

(galvanisation not less than 50 microns) with perforation not more than 17.5%, in convenient sections, joined

with connectors, suspended from the ceiling with G.I. suspenders including G.I. bolts & nuts, etc. as

4.7.2 150 mm width X 50 mm depth X 1.6 mm thickness Each 80 1270.00 101600.00

4.7.4 300 mm width X 50 mm depth X 1.6 mm thickness Each 20 1852.00 37040.00

4.7.6 450 mm width X 50 mm depth X 2.0 mm thickness Each 20 2683.00 53660.00

4.7.7 600 mm width X 50 mm depth X 2.0 mm thickness Each 20 3774.00 75480.00

Supplying and installing following size of perforated Hot Dipped Galvanised Iron cable tray "Tee"

(galvanisation not less than 50 microns) with perforation not more than 17.5%, in convenient sections,

joined with connectors, suspended from the ceiling with G.I. suspenders including G.I. bolts & nuts, etc. as

required. ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

4.8.2 150 mm width X 50 mm depth X 1.6 mm thickness Each 16 1383.00 22128.00

4.8.4 300 mm width X 50 mm depth X 1.6 mm thickness Each 4 2156.00 8624.00

4.8.6 450 mm width X 50 mm depth X 2.0 mm thickness Each 4 3141.00 12564.00

4.8.7 600 mm width X 50 mm depth X 2.0 mm thickness Each 4 4446.00 17784.00

Supplying and installing following size of perforated Hot Dipped Galvanised Iron cable tray "Reducer"

4.1 (galvanisation not less than 50 microns) with perforation not more than17.5%, in convenient sections, joined

with connectors, suspended from the ceiling with G.I. suspenders including G.I. bolts & nuts, etc as required.

4.10.2 150 mm width X 50 mm depth X 1.6 mm thickness Each 16 1921.00 30736.00

4.10.4 300 mm width X 50 mm depth X 1.6 mm thickness Each 4 2823.00 11292.00

4.10.6 450 mm width X 50 mm depth X 2.0 mm thickness Each 4 3721.00 14884.00

4.10.7 600 mm width X 50 mm depth X 2.0 mm thickness Each 4 5145.00 20580.00

32 LIGHTING CONTROLS

Supplying,installation,testing and commissioning of Passive Infrared(PIR) technology based occupancy

sensor having high preformance, non regulating programmable type, suitable for connected load upto

10Amp , for mounting height up to 2.8 mtr and for 5 m diameter coverage area along with necessary fixing

arrangements i/c programming at site etc. complete as required

Supplying,installation,testing and commissioning of Astronomical time switch of following configuration to be

mounted in feeder pillars / Lighting DBs for automatic switching On & OFF of street lights at sun set & sun

rise or twilight(Auto ON, Auto OFF, Auto modes) with manual override facility with 12/24 hour display format

with suitable battery and indication for relay status i/c programming at site complete as required.

15.4.1 1 output per phase and suitable for single phase supply Each 1 4389.00 4389.00

15.4.2 2 output per phase and suitable for single phase supply Each 1 8557.00 8557.00

15.4.3 3 output (1output per phase) and suitable for three phase supply Each 1 10597.00 10597.00

Supply, Installation, Testing and Commissioning of 1200 mm sweep, BEE 5 star rated, ceiling fan with Brush

Less Direct Current (BLDC) Motor, class of insulation: B, 3 nos. blades, 30 cm long down rod, 2 nos.

canopies, shackle kit, safety rope, copper winding, Power Factor not less than 0.9, Service Value (CMM/W)

33 DSR minimum 6.85, Air delivery minimum 215 CMM, 350 RPM (tolerance as per IS : 374-2019), THD less than Each 82.00 2688.00 220416.00

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.

34 LIGHTS FIXTURE

35.0 Supply of following LED Fixtures:

10W LED SURFACE MOUNTED DOWNLIGHTER LIGHT FOR (STAIRCASE)

Ceiling Mounted luminaire with LED (Light Emitting Diode) maximum system power: 10 W, minimum

Luminous flux of luminaire 1100 lm, Colour temperature of 4000 K, neutral white, CRI > 80, SDCM <3 ,

R9>0 ,THD<10% 230 V constant current driver, 70% of luminous flux after 50,000 operating hours; Energy

efficient LEDs, Direct light emission, Luminaire housing in die-cast aluminium, Polyester powder

black coloured coat applied over a 5- stage pre-treatment, Opal protruded diffuser for homogenous light

distribution, ZHLS (ZERO HALOGEN LOW SMOKE) internal wiring, dimmable digital Dali control gear,

Protection class II , IP 20, Ø = 170 mm,, H = 43 mm

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

12W LED RECESSED DOWNLIGHTER LIGHT (TOILET)

COB based recessed with trim directional downlight, maximum system power: 12 W, minimum Luminous

flux of luminaire 1200 lm, Colour temperature of 4000 K, neutral white, CRI > 80, R9>0 , SDCM<3 ,

THD<10% 230 V constant current driver, 70% of luminous flux after 50,000 operating hours; energy-efficient

LED, direct light emission, housing in die-cast aluminium with adjustable luminaire part, Polyester powder

white coloured coat applied over a 5-stage pre-treatment ceiling trim, Clear cover with reflector and a beam

angle of 38°, ZHLS (ZERO HALOGEN LOW SMOKE) wiring, Electronic control gear, Protection class II, IP

15W LED RECESSED DOWNLIGHTER LIGHT (CORRIDOR/LOBBY) AT GF & FF

COB based recessed downlight, maximum system power: 15W, minimum luminous flux of luminaire 1500

lm, colour temperature of 4000K, Neutral white, CRI>80,R9>0 , SDCM<3 ,THD<10% 70% of luminous flux

after 50,000 operating hours, 230V constant current driver, direct light emission, aluminium housing

polyester white powder coat applied over a 5-stage pre-treatment, protruded opal diffuser, electronic control

gear, Protection class II, IP40, Ø = 150mm, DA(Ø) = 140mm, H = 115

15W LED SURFACE MOUNTED LIGHT FIXTURE AT CORRIDOR OF 2ND FLOOR TO 7TH FLOOR

Surface Mounted luminaire with LED (Light Emitting Diode)maximum system power: 15 W, minimum

Luminous flux of luminaire 1650 lm, Colour temperature of 4000 K, neutral white, CRI > 80,R9>0 ,

THD<10% SDCM<3 230 V constant current driver, 70% of luminous flux after 50,000 operating hours;

Energy efficient LEDs, Direct light emission, Luminaire housing in die-cast aluminium, Polyester powder

white coloured coat applied over a 5- stage pre-treatment, Opal protruded diffuser for homogenous light

distribution, ZHLS (ZERO HALOGEN LOW SMOKE) internal wiring, Electronic control gear Protection class

10W BULK HEAD LIGHT ( FOR LIFT SHAFT & RAMP SIDE WALL)

Wall Mounted luminaire with HPE (High-Performance Efficiency) LED (Light Emitting Diode) maximum

system power: 10 W, minimum Luminous flux of luminaire 1000 lm, Colour temperature of 5700 K, Cool

white, CRI > 80, SDCM<3 , R9>0 230 V constant current driver, 70% of luminous flux after 50,000

operating hours; Energy efficient LEDs, Direct light emission, Luminaire profile in aluminium, Polyester

powder white coloured coat applied over a 5- stage pre-treatment, Opal diffuser for homogenous light

distribution, ZHLS (ZERO HALOGEN LOW SMOKE) internal wiring, Electronic control gear, Protection

class II, IP 65, PF>0.95, THD<10%, Surge Protection of 2.5kV , L = 215 mm, B = 132 mm, H = 55 mm.

20W LED WALL MOUNTED TUBE LIGHT FIXTURE FOR ROOMS

luminaire with HPE (High-Performance Efficiency) LED (Light Emitting Diode) maximum system power:

20 W, minimum Luminous flux of luminaire 2600 lm, Colour temperature of 4000 K, Neutral white, CRI > 80,

THD<10% , SDCM<3 , R9>0 230 V constant current driver, 70% of luminous flux after 50,000 operating

hours; Energy efficient LEDs, Direct light emission, Luminaire profile in aluminium, anodized

powder coloured coat applied over a 5- stage pre-treatment, snap-fit linear prismatic diffuser for a

homogenous light distribution, ZHLS (ZERO HALOGEN LOW SMOKE) internal wiring, Electronic control

gear, Protection class II, IP 40 , L = 1188 mm, B = 42 mm, H = 42 mm

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

Supply of Surface Mounted luminaire Tube with HPE (High-Performance Efficiency) LED (Light Emitting

Diode) system power: 10 W, Luminous flux of luminaire 1000 lm, Colour temperature of 4000 K, Neutral

white, CRI > 80, SDCM <3 230 V constant current driver, 70 % of luminous flux after 50,000 operating

hours, Energy-efficient LEDs, Direct light emission, Luminaire profile in aluminium, Polyester powder white

coloured coat applied over a 5- stage pre-treatment, snap-fit satin diffuser for homogenous light

distribution, ZHLS (ZERO HALOGEN LOW SMOKE) internal wiring, Electronic control gear, Protection

class I, IP 20, T.H.D≤ 15% PF ≥ 0.90, driver efficiency ≥ 88%, surge protection of 2.5kV, L = 600 mm, B = 21

mm, H = 35 mm( FOR BATHROOM)

40W LED INDUSTRIAL BATTEN (FOR BASEMENT)

Pendant luminaire Splash essential with HE-High Efficiency LED (Light Emitting Diode) maximum system

power: 40 W, minimum luminous flux of luminaire 4800 lm colour temperature of 4000 K, CRI >80,

THD<10% , SDCM<3 , R9>0 230 V constant current driver, 70% of luminous flux after 50,000

operating hours, energy-efficient LEDs with high CRI, direct light emission, luminaire profile in grey

polycarbonate with chrome steel clamps, opal diffuser for homogenous light distribution, ZHLS (ZERO

HALOGEN LOW SMOKE) internal wiring, integral electronic control gear, Protection class I, IP65, L = 1220

mm, B = 80 mm, H = 69 mm, P = max. 1500 mm

2x2 36 W RECESS LED LIGHT ( FOR CANTEEN, HAAT, CONFERENCE ROOM & RECEPTION)

Recessed luminaire Zen 22 - SM with LED(Light Emitting Diode), maximum system power: 32 W, minimum

luminous flux of 4000 lm, colour temperature of 4000K, neutral white, 230V constant current driver, 70% of

luminous flux after 50,000 operating hours, energy-efficient LEDs, CRI>80, THD<5% , R9>0 , SDCM <3

direct light emission, Luminaire housing in extruded aluminium, polyester white powder coat applied over a 5-

stage pre-treatment, opal diffuser for glare-free uniform light, integral electronic control gear, Protection

36 MR RACEWAYS & JUCTION BOX

Supply & fixing of following size (GP RACEWAY- Fabricated from GP Sheet) race ways for electrical & LV

wiring including neoprene gasket in joints, cutting the floor & jaming the race way / hanging in ceiling,

supporting arrangement as approved by consultant / architect with all necssary hard ware (including civil

work) as per site requirement. The thickness of raceway & cover shall be as per technical specification.

A 100 mm wide x 40 mm deep. Meter 60 496.00 29760

B 150 mm wide x 40 mm deep. Meter 100 620.00 62000

C 300 mm wide x 40 mm deep. Meter 10 1116.00 11160

D 75 mm wide x 40 mm deep. Meter 10 393.00 3930

Supply & fixing of following size of Raceway Junction Box made out of GP Sheet for electrical & LV wiring

including, cutting the floor & jaming the junction box / hanging in ceiling, supporting arrangement as

37 MR approved by consultant / architect with all necssary hard ware (including civil work).(Junction box to be

provided as per drawing/ as per site requirement & as per specification). The thickness of junction box shall

be a as per technical specification.

A 100 mm wide x 50 mm deep. Nos. 6 331.00 1986

B 150 mm wide x 50 mm deep. Nos. 6 413.00 2478

C 300mm wide x 50 mm deep Nos. 1 992.00 992

D 75mm wide x 50 mm deep Nos. 1 496.00 496

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

Supply and fixing of 3W LED based Double sided Exit Sign Board with 2 hrs battery backup (Bajaj 111510,

Exit with right arrow or other approved makes of similar specification) as complete required.

39 MR Telephone Tag Block

Supply and installation of KRONE connector type main telephone tag block of following sizes in enclosure of

PVC suitable dimensions with castle key lock, hinged type cover including termination of telephone cables,

making connections, etc. complete as required:-

Supply, Installation, Testing & Commissiong of Non-metallic exhaust fan 250 mm sweep as complete

41 MR Supply, Installation, Testing & Commissiong of metallic exhaust fan 300 mm sweep as complete required. Each 8.00 3087.00 24696

42 MR Supply, Installation, Testing & Commissiong of Wall fan 400 mm sweep as complete required. Each 23.00 4066.00 93518

Supply of 3W LED EMERGENCY LIGHT/TORCH complete as required. (Make: Wipro- 1 x 3W LED Lumen

Bright Light or similar specification of other approved makes)

44 MR INDUSTRIAL SOCKET

Supplying and fixing 32 amps, 240 volts, SPN industrial type, socket outlet, with 2 pole and earth, metal

enclosed plug top alongwith 32 amps “C” curve, 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.

Supplying, installation, testing and commissioning of online double conversion fully microprocessor based

,indoor type, UPS with SMF battery bank,suitable for parallel operation,compact UPS system with IGBT

based PWM technology to achieve THD < 3% and input power factor of greater than 0.95 at 50%

loading,suitable for Three/Single phase AC input voltage 415/220+/- 20% , 50 Hz +3% / - 3 % and

Three/Single phase AC output voltage 415/220V ± 1% volts & frequency 50 ± 0.5 Hz , inbuilt isolation

transformer, necessary VRLA batteries of suitable size having 120 minutes back up time for emergncy

lighting & signage and 30 minutes back up time for ELV & AV system, mounting rack including and suitable

size connecting cable (for UPS to Battery and battery to battery), static and maintenance bypass switch,

SNMP card for RS232/ ethernet IP computability for operation and monitoring etc. with all components as

mentioned in BOQ, specifications and schedule, complete etc. as required.

Note : Concerning vendor needs to furnish the battery sizing calculations at the time of GA approval and

battery size has to be as per the approved GA drawing.

Supplying & fixing of following capacity MCB/MCCB inside the existing panel board with drilling holes in

cubicle panel, making connections, etc. as required.

a) 63 Amps TP MCB C SERIES, 10 KA Each 61 2173 132553

b) 40 Amps TP MCB C SERIES, 10 KA Each 67 2086 139762

c) 32 Amps TP MCB C SERIES, 10 KA Each 4 1407 5628

d) 25 Amps TP MCB C SERIES, 10 KA Each 8 1407 11256

63 Amps 4P, 25 KA MCCB,Thermal Magnetic Release, Fixed Overload, Fixed short circuit

e) * SDB -1 (LIGHT & POWER) Basement= 1 No. Each 2 7854 15708

* SDB -11 (JET FAN) BASEMENT = 1 No.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

125 Amps 4P, 25 KA MCCB,Thermal Magnetic Release, Fixed Overload, Fixed short circuit

* SDB -2 (LIGHT & POWER) Ground Floor = 1 NO.

* SDB - 3 (LIGHT & POWER) First Floor = 1 NO.

* SDB -4,5,6,7 & 8 (LIGHT & POWER) 2nd to 6th Floor = 5 nos.

* SDB -9 (LIGHT & POWER) 7th & Terrace Floor = 1 no.

* SDB -1 UPS panel = 1 No.

160 Amps 4P, 25 KA MCCB,Thermal Magnetic Release, Fixed Overload, Fixed short circuit

* SDB -10 (OUTDOOR UNIT) TERRACE = 1 No.

S/I/T/C of 25 Ltr Geyser with all accessories complete as required. (Make Venus: Model-Vectra or

equivalent of other approved makes)

S/I/T/C of 3 Ltr Instant Geyser with all accessories complete as required. (Make Venus: Model 3R 30 Lyra or

equivalent of other approved makes)

47 MR Lift / Elevators

Design, manufacture, Supply, Installation, Testing & Commissioning of 13 passenger gearless lift electric

48 MR traction, (MRL) MACHINE ROOM LESS having contract speed of 1.5 Meter per second serving different

floors as per detailed specifications attached and as under complete with all the equipment and accessories.

Lift shaft size 1900 mm (Width) x 2500 mm (Depth) and 1600 mm pit depth.

Total travelling height = 34.3 mtr

Stop & Opening - 09 Stop & 09 Opening (all opening be on same side)

Controller - V3F (Variable Voltage Variable Frequency)

Automatic Rescue Device (ARD) complete with dry maintenance free batteries as required.

Operation - Microprocessor based Duplex control

Power: 415 Volts ± 10%, 3 Phase 4 wire 50 Hz AC system.

Car Enclosure: Stainless steel (Hairline Finish)

Car doors: Stainless steel (Hairline Finish)

Landing doors: Stainless steel (Hairline Finish)

Car entrance door opening arrangement: CO (Center Opening Doors)

Handrail on rear wall of car in SS hairline Finish

Full length Mirror on rear wall of car

Lifts should be with following: Voice announcement system, Car Arrival Chime, DC alarm bell, Multi beam

sensor, Safety landing operation, Next landing operation, Independent operation, Hand operation (slow

speed maintenance operation), Braille Buttons, Emergency stop button, Emergency cabin lighting,

Emergency interphone system incorporated on cabin operating panel, Re-open with hall call button

operation, Automatic door open time adjustment operation, Car call registered light, Hall call registered light,

Emergency Exit, Ventilation Fan, Overload Indicator, Attendant Service, Emergency Landing Device, flat

cable with camera and internal intercom.

Car operating panel and car position indicator face plates finish: LED Indicator Provided in stainless steel

hairline finish.

TOTAL AMOUNT OF 13 PASSENGER AS DESCRIBE ABOVE SET 1 3,632,111.00 3632111

TOTAL AMOUNT OF 13 PASSENGER AS DESCRIBE ABOVE SET 1 3,632,111.00 3632111

Design, manufacture, Supply, Installation, Testing & Commissioning of 16 passenger gearless lift electric

49 MR traction, (MRL) MACHINE ROOM LESS having contract speed of 1.5 Meter per second serving different

floors as per detailed specifications attached and as under complete with all the equipment and accessories.

Lift shaft size 2100 mm (Width) x 2500 mm (Depth) and 1600 mm pit depth.

Floors - B + G + 1 + 2 + 3 + 4 + 5 + 6 + 7 ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

DSR NO. 2022 / NON- DSR NON- DSR Amount

S.NO DESCRIPTION OF ITEMS UNIT Qty DSR Rate DSR Amount

MR RATE IN Rs IN Rs

Total travelling height = 34.3 mtr

Stop & Opening - 09 Stop & 09 Opening (all opening be on same side)

Controller - V3F (Variable Voltage Variable Frequency)

Automatic Rescue Device (ARD) complete with dry maintenance free batteries as required.

Operation - Microprocessor based Duplex control

Power: 415 Volts ± 10%, 3 Phase 4 wire 50 Hz AC system.

Car Enclosure: Stainless steel (Hairline Finish)

Car doors: Stainless steel (Hairline Finish)

Landing doors: Stainless steel (Hairline Finish)

Car entrance door opening arrangement: CO (Center Opening Doors)

Handrail on rear wall of car in SS hairline Finish

Full length Mirror on rear wall of car

Lifts should be with following: Voice announcement system, Car Arrival Chime, DC alarm bell, Multi beam

sensor, Safety landing operation, Next landing operation, Independent operation, Hand operation (slow

speed maintenance operation), Emergency stop button, Braille Buttons, Emergency cabin lighting,

Emergency interphone system incorporated on cabin operating panel, Re-open with hall call button

operation, Automatic door open time adjustment operation, Car call registered light, Hall call registered light,

Emergency Exit, Ventilation Fan, Overload Indicator, Attendant Service, Emergency Landing Device, flat

cable with camera and internal intercom.

Car operating panel and car position indicator face plates finish: LED Indicator Provided in stainless steel

hairline finish.

TOTAL AMOUNT OF 16 PASSENGER AS DESCRIBE ABOVE SET 1 4,281,103.00 4281103

TOTAL AMOUNT OF 16 PASSENGER AS DESCRIBE ABOVE SET 1 4,281,103.00 4281103

TOTAL COST (SCHEDULE + NON-SCHEDULE) 23,945,739.20

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

NATIONAL BUILDINGS CONSTRUCTION CORPORATION LIMITED

NAME OF THE WORK: DETAILED ESTIMATE FOR 11 KV SUB-STATION EQUIPMENTS FOR FOR NCUI HOSTEL BUILDING

Sr. DSR/MR DSR RATE DSR AMOUNT NON-DSR RATE NON-DSR

DESCRIPTION UNIT QTY

No. NO. (Rs.) (Rs.) IN RS AMOUNT IN RS

11 KV SUB-STATION EQUIPMENTS:

1 MR 11 KV HT Metering Panel

Supply, Receiving, Unloading, Storing, Shifting, Installation, Testing & Commissioning of

indoor type floor mounted, dust, damp and vermin proof, cubicle HT. Metering Panel made

out of 14 gauge CRCA sheet steel complete with 5 Amp electronic trivector meter, C.T.'s of

300/150/5 Amp, 0.5 Class, 15 VA Burden, and P.T's of 11 KV / √3, 110V / √3, 100 VA

conforming to relevant IS Standards and complete as required. H.T. Metering cubicle along

with C.T.'s, P.T.'s and trivector meter shall be got tested and approved from local electricity

supply authority. The GA drawing shall be got approved from the local statutory authorities

before fabrication.

Total Amount of Metering Panel describe as above Set 1.00 678,500.00 678,500.00

Total Amount of Metering Panel describe as above Set 1.00 678,500.00 678,500.00

2 MR HT SINGLE PANEL BOARD

Design, manufacture, Supply, Installation, Testing & comissioning of 11KV H.T. Single

Panel Board having one VCB Breaker for New Hostel Block:

One board Panel totally enclosed sheet steel clad floor mounting, vermin proof, fully

interlocked horizontal isolation, extensible, horizontal draw out, air insulated, metal clad

switchboard having single / double isolation features complete with circuits as detailed

below. The switchboard shall be complete with necessary PVC insulated copper busbars,

small wiring, labels, cable eyes, cable termination to receive XLPE cables, foundation

bolts and suitable for operation on 11 kV 3 phase, 50 cycle, earthed system with a rupturing

capacity of 350 MVA at 11 KV as per specification.

One Incoming panel :Each Incoming panel equipped with following :-

1- Air insulated metal clad housing

1- set of 3 phase PVC insulated copper busbars 630 amps rating.

6- single pole cluster type isolating contacts i.e. plug and switches.

1- Triple pole draw out truck mounted 350 MVA, 630 amps,

11000 volts Vacuum Circuit Breaker fitted with arc control devices.

1- Trip free motor spring charged closing mechanism complete with necessary auxiliary

switches, emergency hand trip device and mechanical 'OFF' & 'ON' indicator.

1- 24 volt DC shunt trip coil

1- 24 volt DC closing coil

1-230 volt AC supply for spring charge motor

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Sr. DSR/MR DSR RATE DSR AMOUNT NON-DSR RATE NON-DSR

DESCRIPTION UNIT QTY

No. NO. (Rs.) (Rs.) IN RS AMOUNT IN RS

3-dual core Cast resin Current transformers of ratio 300/150/5

A, 15 VA burden Class 5P10 for protection. And class 0.5 for metering.

3- 1 Phase cast resin horizontal draw out line potential transformer ratio 11 KV/110

volts, connected star/star with HV and LV connections, H.V. and L.V. fuses, isolating plugs

for H.V. and L.V. connection.

1- Strip heater to prevent absorption of moisture

The instrument and relay panel fitted with :

1- Square Digital voltmeter of 96 x 96 mm 0-15000 volt with 3 way and OFF selector switch.

1-Square Digital Ammeter of 96 x 96 mm 0-150 amps with 3 way and OFF selector switch.

1 – Digital frequency meter

1 - Digital solid state Trivector meter for kV, Amp, kW, kVAr, kVA, kWh, kVAh, kVArh, pf,

amp-h, Hz measurements (communicable).

1- Triple pole Microprocessor IDMT overcurrent & earth fault relay with two outer

elements connected for overcurrent protection and the middle element for earth fault

protection overcurrent setting 50% - 200% Earth fault setting 20% - 80% (51 and 51N).

1 – circuit breaker control switch for electrical (T/N/C)

1- Master trip relay (86) (communicable)

1- Anti pumping relay (94) (communicable)

1-Grid phase relay (communicable)

1- set of Red/Green indicating lamps for close and open position

1- Amber indicating lamp for auto trip

1- clear indicating lamp for trip circuit healthy.

1- set of white indicating lamps one per phase.

Total indicating

of lamp for spring

HT SINGLE charged.

PANEL BOARD describe as above Set 1.00 599,673.10 599,673.10

3 MR HT TWO PANEL BOARD

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Sr. DSR/MR DSR RATE DSR AMOUNT NON-DSR RATE NON-DSR

DESCRIPTION UNIT QTY

No. NO. (Rs.) (Rs.) IN RS AMOUNT IN RS

Design, manufacture, Supply, Installation, Testing & comissioning of 11KV H.T. two

Panel Board having one Incoming, one Outgoing for New Hostel Block:

Two Board Panel is totally enclosed sheet steel clad floor mounting, vermin proof, fully

interlocked horizontal isolation, extensible, horizontal draw out, air insulated, metal clad

switchboard having single / double isolation features complete with circuits as detailed

below. The switchboard shall be complete with necessary PVC insulated copper busbars,

small wiring, labels, cable eyes, cable termination to receive XLPE cables, foundation

bolts and suitable for operation on 11 kV 3 phase, 50 cycle, earthed system with a rupturing

capacity of 350 MVA at 11 KV as per specification.

One Incoming panel :Each Incoming panel equipped with following :-

1- Air insulated metal clad housing

1- set of 3 phase PVC insulated copper busbars 630 amps rating.

6- single pole cluster type isolating contacts i.e. plug and switches.

1- Triple pole draw out truck mounted 350 MVA, 630 amps,

11000 volts Vacuum Circuit Breaker fitted with arc control devices.

1- Trip free motor spring charged closing mechanism complete with necessary auxiliary

switches, emergency hand trip device and mechanical 'OFF' & 'ON' indicator.

1- 24 volt DC shunt trip coil

1- 24 volt DC closing coil

1-230 volt AC supply for spring charge motor

3-dual core Cast resin Current transformers of ratio 300/150/5

A, 15 VA burden Class 5P10 for protection. And class 0.5 for metering.

3- 1 Phase cast resin horizontal draw out line potential transformer ratio 11 KV/110

volts, connected star/star with HV and LV connections, H.V. and L.V. fuses, isolating plugs

for H.V. and L.V. connection.

1- Strip heater to prevent absorption of moisture

The instrument and relay panel fitted with :

1- Square Digital voltmeter of 96 x 96 mm 0-15000 volt with 3 way and OFF selector switch.

1-Square Digital Ammeter of 96 x 96 mm 0-150 amps with 3 way and OFF selector switch.

1 – Digital frequency meter

1 - Digital solid state Trivector meter for kV, Amp, kW, kVAr, kVA, kWh, kVAh, kVArh, pf,

amp-h, Hz measurements (communicable).

1- Triple pole Microprocessor IDMT overcurrent & earth fault relay with two outer

elements connected for overcurrent protection and the middle element for earth fault

protection overcurrent setting 50% - 200% Earth fault setting 20% - 80% (51 and 51N).

1 – circuit breaker control switch for electrical (T/N/C)

1- Master trip relay (86) (communicable)

1- Anti pumping relay (94) (communicable)

1-Grid phase relay (communicable)

1- set of Red/Green indicating lamps for close and open position

1- Amber indicating lamp for auto trip

1- clear indicating lamp for trip circuit healthy.

1- set of white indicating lamps one per phase.

1- blue indicating lamp for spring charged.

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Sr. DSR/MR DSR RATE DSR AMOUNT NON-DSR RATE NON-DSR

DESCRIPTION UNIT QTY

No. NO. (Rs.) (Rs.) IN RS AMOUNT IN RS

1- Push button on front door for emergency trip.

1- cable box suitable for cable termination to receive 11 kV XLPE Cable 3 Core 300 Sq.

Voltage surge suppressor

Twelve (12) window Audio / Visual solid state Annunciator

(Minilec/ PIC make)-1 Set.

Test, Accept and reset push buttons for Annunciator-3 Sets. The Breaker shall trip if the DC

supply is not healthy.

1- 1 set of ferrules, fuses, limit switch and wiring as required. The switchboard shall be

complete with earth bus, all

interconnection, labels wiring, etc. as required

One Out Going Panel: for New Hostel Building shall be having following:

1 No. Air insulated metal clad housing.

1 Set of 3 phase PVC insulated copper busbars 630 Amp rating.

6 Nos. single pole cluster type Isolating contacts i.e. plug and switches.

1 No. Triple pole draw out truck mounted 350 MVA, 630 Amp,

11000 volts Vacuum Circuit Breaker. Breaker fitted with remote control device.

1 No. Trip free motor spring charged closing mechanism complete with necessary

auxiliary switches, emergency hand trip device and mechanical ‘OFF’ & ‘ON’ indicator.

1 No. 24 volt DC shunt trip coil.

1 No. 24 volt DC closing coil.

1 No. 230 volt AC Spring Charging Motor

ANUJ NAVNEET Digitally signed by ANUJ

CHACHA Date: 2023.04.05

Sr. DSR/MR DSR RATE DSR AMOUNT NON-DSR RATE NON-DSR

DESCRIPTION UNIT QTY

No. NO. (Rs.) (Rs.) IN RS AMOUNT IN RS

2 Nos. Duel core Cast resin Current transformers of ratio

100/50/5A 15 VA burden class 5P10 for protection & 1.0VA for metering class.

1 Set of Strip heater to prevent absorption of moisture.

The Instrument and Relay Panel Fitted with

2 Nos. Square Digital Ammeter of 96 x 96 mm size of 0-100

Amp range with 3 way and OFF selector switch.

1 Set of Red/Green indicating lamps for close and open position.

1 No. Amber indicating lamp for auto trip.

1 No. clear indicating lamp for auto trip circuit healthy.

1 No. blue indicating lamp for spring charged.

1 set of white indicating lamps one per phase.