Repair renovation of Toilets Block of dormitories and Boys dormitory and external electrical work at JNV Banda, JNV Ballia and JNV Shahjahanpur U.P. Lucknow Cluster 110029

4 Grand Total ₹ 57,98,544.00

Name of Work : Estimate for repair of civil work junior boys dormitory and electrical work at JNV Ballia (U.P.)

Electrical Item

Sl No. Part No. DSR Code Item Description Quantity Unit DSR Rate DSR Amount Market Rate Market Amount

Providing and fixing following rating and breaking capacity and pole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle panel,

1 A 2.2.11 making connections, Ics=100% Icu and Operational Voltage 690V etc. 1 Each ₹ 29,222.00 ₹ 29,222.00

Incoming 630Amp TPN/MCCB

Providing and fixing following rating and breaking capacity and pole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle panel,

B 2.2.8 making connections, Ics=100% Icu and Operational Voltage 690V etc. 2 Each ₹ 22,644.00 ₹ 45,288.00

Outgoing 315Amp TPN/MCCB

Providing and fixing following rating and breaking capacity and pole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle panel,

making connections, Ics=100% Icu and Operational Voltage 690V etc.

Outgoing 100 Amp TPN/MCCB

Providing and fixing following capacity TP&N disconnector fuse switch

unit inside the existing panel board with ISI marked HRC fuses

D 2.1.2 including drilling holes in cubicle panel, making connections, etc. as 4 Each ₹ 3,342.00 ₹ 13,368.00

Outgoing 63 Amp MCCB

Providing and fixing following rating and breaking capacity and pole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle panel,

making connections, Ics=100% Icu and Operational Voltage 690V etc.

Incoming 315Amp TPN/MCCB

Digitally signed by MANISH

Sl No. Part No. DSR Code Item Description Quantity Unit DSR Rate DSR Amount Market Rate Market Amount

Providing and fixing following rating and breaking capacity and pole

MCCB with thermomagnetic release and terminal spreaders in

existing cubicle panel board including drilling holes in cubicle panel,

B 2.2.1 making connections, Ics=100% Icu and Operational Voltage 690V etc. 4 Each ₹ 4,003.00 ₹ 16,012.00

Outgoing 100 Amp MCCB

Providing and fixing following capacity TP&N disconnector fuse switch

unit inside the existing panel board with ISI marked HRC fuses

including drilling holes in cubicle panel, making connections, etc. as

Outgoing 63 Amp MCCB

Laying and fixing of one number PVC insulated and PVC sheathed /

XLPE power cable of 1.1 KV grade of following size on cable tray as

required. Above 35 sq. mm and upto 95 sq. mm (clamped with

25x3mm MS flat clamp) installation of Aluminium Wire in teachers

Supply of aluminium cable 4core 16mm

Laying and fixing of one number PVC insulated and PVC sheathed /

XLPE power cable of 1.1 KV grade of following size on cable tray as

4 10.8.1 required. Above 35 sq. mm and upto 95 sq. mm (clamped with 500 mtr ₹ 53.00 ₹ 26,500.00

25x3mm MS flat clamp)ohd cable laying

Earthing with G.I. earth pipe 4.5 Meter long, 40 mm dia including

accessories, and providing masonry enclosure with cover plate having

locking arrangement

Supplying, and

installation, watering

Testing pipe etc. with charcoal/

& Commissioning coke and

of Smart Street light

LED fixture, powder coated pressure die cast aluminium body with

built in or separate driver as per the requirement ( < 700ma), Input

voltage: 140-270 Volt AC, frequency 50/60 hz, Operating temp range -

Laying and fixing of one number PVC insulated and PVC sheathed /

XLPE power cable of 1.1 KV grade of following size on cable tray as

required. Above 35 sq. mm and upto 95 sq. mm (clamped with

C 10.8.2 25x3mm MS flat clamp) installation of Aluminium Cable 4core 16mm 200 mtr ₹ 109.00 ₹ 21,800.00

Digitally signed by MANISH

Sl No. Part No. DSR Code Item Description Quantity Unit DSR Rate DSR Amount Market Rate Market Amount

Market Rate Supply of aluminium cable 4core 16mm 200 mtr ₹ 165.00 ₹ 33,000.00

Supplying and fixing 5 A to 32 A rating, 240/415 V, 10 kA, "C" curve,

miniature circuit breaker suitable for inductive load of following poles

D 2.10 in the existing MCB DB complete with connections, testing and 30 Each ₹ 696.00 ₹ 20,880.00

commissioning etc. as required

2.10.3 MCB Double Pole 63Amp ₹ -

E 2.10.2 MCB Single Pole 63Amp 20 Each ₹ 643.00 ₹ 12,860.00

F MCB Single Pole 20Amp 20 Each ₹ 285.00 ₹ 5,700.00

G 2.10.1 MCB Single Pole 10Amp 20 Each ₹ 285.00 ₹ 5,700.00

Supplying and drawing following sizes of FRLS/HFFR PVC insulated

copper conductor, single core cable in the existing surface/ recessed

1.17.1 steel/ PVCmm

1 x 1.5sq conduit as required. 400 mtr ₹ 51.00 ₹ 20,400.00

Brush Less Direct Current (BLDC) Fan without Remote Supply,

I 9.2 Installation, Testing and Commissioning of ceiling fan with Brush Less ₹ -

Direct Current (BLDC) Motor, class of insulation: B, 3 nos. metal(

1200mm, service value ≥ 6.0 CM/Min/Watt, air delivery 210 CM/Min (Minimum) Each ₹ 2,695.00 ₹ 2,69,500.00

Providing and fixing following capacity TP&N disconnector fuse switch

unit inside the existing panel board with ISI marked HRC fuses

including drilling holes in cubicle panel, making connections, etc. as

Repairs to plaster of thickness 12 mm to 20 mm in patches of area 2.5

sq.meters and under, including cutting the patch in proper shape,

raking out joints and preparing and plastering the surface of the walls

complete, including disposal of rubbish to the dumping ground, all

complete as per direction of Engineer-in-Charge.

A 14.1.2 Repair of damaged Plaster 1540 Sqm ₹ 560.50 ₹ 8,63,170.00

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

B 13.26 plastered surface to prepare the surface even and smooth complete. 1320 Sqm ₹ 262.70 ₹ 3,46,764.00

Wall painting with premium acrylic emulsion paint of interior grade,

having VOC (Volatile Organic Compound ) content less than 50 grams/

litre of approved brand and manufacture, including applying ₹ -

additional coats wherever required to achieve even shade and colour.

Digitally signed by MANISH

Sl No. Part No. DSR Code Item Description Quantity Unit DSR Rate DSR Amount Market Rate Market Amount

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 mm thick.

Fly proof stainless steel grade 304 wire gauge with 0.5 mm dia. wire

9.7.8 and 1.4 mm wide aperture with matching wood beading 15.4 Sqm ₹ 1,800.45 ₹ 27,726.93

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 mm thick.

Float glass panes 5.0 mm thick glass panes (weight not less than

Digitally signed by MANISH

Sl No. Part No. DSR Code Item Description Quantity Unit DSR Rate DSR Amount Market Rate Market Amount

LED Batten light (System lumen efficacy ≥120 <135 lm/Watt)

Supplying, installation, Testing & Commissioning of LED surface

mounted Batten light of following body material and construction as

per IS : 10322 with driver (Replaceable) as per the requirement with

Driver efficiency >85%, Operating voltage AC 140- 270 Volt, frequency

50/60 hz, Operating temp range -5 0C to 40 0C, internal surge

protection of 2.5 KV with Short & Open circuit protection ,THD < 10% ,

P. F.≥0.95, IP20, CRI >80, Flicker free (flicker should be below 5 %),

life time (LED,Driver & electrical circuitry), of minimum 50000 Burning

Hours with 70% of initial Lumen maintained till life ends, CCT 3000°K /

4000°K / 5700°K /6500°K (As per ANSI Bin), SDCM(Standard Deviation

Colour Matching) <3, Maximum power consumption should not more

than the specified rating and Fixture shall be of relevant BIS standard.

8.10 Manufactures Word Mark/ Name Engraved/ Embossing/ Screen ₹ -

printing on housing. complete in all respect i/c external connections

with 1.5 sq.mm FRLS/HFFR, PVC insulated copper conductor single

core cable and earthing etc. as required with Minimum 5 year OEM

warranty. System lumen efficacy 120 <135 lm/Watt output .LM79 &

LM80 Test report and all testing required for LED fixtures as per BIS

shall be submitted.Shape size and CCT shall be as approved by

Engineer-in Charge as per requirement. (Thermal management: heat

sink of aluminium housing such that LED junction temperature shall

not rise above 90°C). Powder coated die cast /Extruded aluminium

Body (Thickness > 1.20 mm)

Modified Estimated cost after using correction factor on DSR 2023 on account of GST@ 0.973 ₹ 22,61,468.84

Cost index (@(-1) %) 22614.69

Grand Total ₹ 23,54,354.15

Grand Total ₹ 23,54,354.15

Digitally signed by MANISH

Repair and renovation of toilet at JNV Banda U.P.

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Providing and fixing ISI marked flush door shutters

conforming to IS : 2202 (Part I) non decorative type, core of

1 block board construction with frame of 1st class hard wood 9.21.1 42.5 Sqm 2392.65 ₹ 1,01,687.63

and well matched commercial 3 ply veneering with vertical

grains or cross bands and face veneers on both faces of

shutters: 9.21.1 35 mm thick including ISI marked Stainless

Steel butt hinges with necessary screws

Painting Steel work with Deluxe Multi Surface Paint to give

an even shade. Two or more coat applied @ 0.90 ltr/10 sqm

over an under coat of primer applied @ 0.80 ltr/10 sqm of

approved brand and manufacture

Supply and installation of Exhaust fan

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

3 and dados, over 12 mm thick bed of cement mortar 1:3 (1 8.31 165.5 sqm ₹ 1,267.95 ₹ 2,09,845.73

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.

Glazed Vitrified tiles Matt/Antiskid finish of size Tile 600 x

Digitally signed by MANISH

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Providing and fixing water closet squatting pan (Indian type

W.C. pan ) with100 mm sand cast Iron P or S trap, 10 litre

low level white P.V.C. flushing cistern, including flush pipe,

with manually controlled device (handle lever) conforming

to IS : 7231, with all fittings and fixtures complete, including

5 cutting and making good the walls and floors wherever 17.1.1 12 Each ₹ 6,767.40 ₹ 81,208.80

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

580x440 mm with integral type foot rests

Providing and fixing on wall face unplasticised Rigid PVC rain

water pipes conforming to IS : 13592 Type A, including

6 jointing with seal ring conforming to IS : 5382, leaving 10 12.41.2 48.5 mtr ₹ 377.40 ₹ 18,303.90

mm gap for thermal expansion, (i) Single socketed pipes.

110 mm diameter

Providing and fixing Chlorinated Polyvinyl Chloride (CPVC)

pipes, having thermal stability for hot & cold water supply

and all CPVC plain & brass threaded fittings, including fixing

the pipe with clamps at 1.00 m spacing. This includes

7 jointing of pipes & fittings with one step CPVC solvent 18.7.3 185.25 mtr ₹ 401.55 ₹ 74,387.14

cement and testing of joints complete as per direction of

Engineer in Charge.

Internal work - Exposed on wall

Providing and fixing white vitreous china flat back or wall

corner type lipped front urinal basin of 430x260x350 mm

and 340x410x265 mm sizes respectively with automatic

flushing cistern with standard flush pipe and C.P. brass

spreaders with brass unions and G.I clamps complete,

including painting of fittings and brackets, cutting and

making good the walls and floors wherever required :

One urinal basin with 5 litre white P.V.C. automatic flushing

Digitally signed by MANISH

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Repairs to plaster of thickness 12 mm to 20 mm in patches

of area 2.5 sq.meters and under, including cutting the patch

in proper shape, raking out joints and preparing and

plastering the surface of the walls complete, including

disposal of rubbish to the dumping ground, all complete as

per direction of Engineer-in-Charge.

Providing and applying plaster of paris putty of 2 mm

thickness over plastered surface to prepare the surface

10 even and smooth complete. 13.26 1250.28 Sqm ₹ 262.70 ₹ 3,28,448.56

Wall painting with premium acrylic emulsion paint of

interior grade, having VOC (Volatile Organic Compound )

content less than 50 grams/ litre of approved brand and

11 manufacture, including applying additional coats wherever 13.83 2150 Sqm ₹ 142.80 ₹ 3,07,020.00

required to achieve even shade and colour.

Providing and fixing PTMT bib cock of approved quality and

colour.15 mm nominal bore, 90 mm long, weighing not less

Modified Estimated cost after using correction factor on DSR 2023 on account of GST@ 0.973 ₹ 18,64,674.74

Cost index (@(-1) %) 18646.75

Grand Total ₹ 18,72,028.00

Grand Total ₹ 18,72,028.00

Digitally signed by MANISH

Name of work repair and renovation of toilet at JNV Shahjahapur

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Providing and fixing 1 mm thick M.S. sheet door with frame

of 40x40x6mm angle iron and 3 mm M.S. gusset plates at

the junctions and corners, all necessary fittings complete,

1 including applying a priming coat of approved steel primer 10.5.1 39.36 Sqm ₹ 5,804.35 ₹ 2,28,459.22

Using M.S. angels 40x40x6 mm for diagonal braces

Painting Steel work with Deluxe Multi Surface Paint to give

an even shade. Two or more coat applied @ 0.90 ltr/10

sqm over an under coat of primer applied @ 0.80 ltr/10

sqm of approved brand and manufacture

2 Supply and installation of Exhaust fan MR 2.00 Each ₹ 6,500.00 ₹ 13,000.00

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

3 and dados, over 12 mm thick bed of cement mortar 1:3 (1 8.31 159.30 sqm ₹ 1,267.95 ₹ 2,01,984.44

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.

Glazed Vitrified tiles Matt/Antiskid finish of size Tile 600 x

Providing and fixing water closet squatting pan (Indian type

W.C. pan ) with100 mm sand cast Iron P or S trap, 10 litre

low level white P.V.C. flushing cistern, including flush pipe,

with manually controlled device (handle lever) conforming

to IS : 7231, with all fittings and fixtures complete, including

cutting and making good the walls and floors wherever

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

580x440 mm with integral type foot rests

Digitally signed by MANISH

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Providing and fixing on wall face unplasticised Rigid PVC

rain water pipes conforming to IS : 13592 Type A, including

6 jointing with seal ring conforming to IS : 5382, leaving 10 12.41.2 50.00 mtr ₹ 377.40 ₹ 18,870.00

mm gap for thermal expansion, (i) Single socketed pipes.

110 mm diameter

Providing and fixing Chlorinated Polyvinyl Chloride (CPVC)

pipes, having thermal stability for hot & cold water supply

and all CPVC plain & brass threaded fittings, including fixing

the pipe with clamps at 1.00 m spacing. This includes

7 jointing of pipes & fittings with one step CPVC solvent 18.7.3 180.50 mtr ₹ 401.55 ₹ 72,479.78

cement and testing of joints complete as per direction of

Engineer in Charge.

Internal work - Exposed on wall

Providing and fixing white vitreous china flat back or wall

corner type lipped front urinal basin of 430x260x350 mm

and 340x410x265 mm sizes respectively with automatic

flushing cistern with standard flush pipe and C.P. brass

spreaders with brass unions and G.I clamps complete,

including painting of fittings and brackets, cutting and

making good the walls and floors wherever required :

One urinal basin with 5 litre white P.V.C. automatic flushing

Repairs to plaster of thickness 12 mm to 20 mm in patches

of area 2.5 sq.meters and under, including cutting the patch

in proper shape, raking out joints and preparing and

plastering the surface of the walls complete, including

9 disposal of rubbish to the dumping ground, all complete as 14.1.2 980.00 Sqm ₹ 560.50 ₹ 5,49,290.00

per direction of Engineer-in-Charge.

Providing and applying plaster of paris putty of 2 mm

thickness over plastered surface to prepare the surface

10 even and smooth complete. 13.26 980.00 Sqm ₹ 262.70 ₹ 2,57,446.00

Digitally signed by MANISH

Sl.No. Dsecriptions Item No. Quantity Unit DSR Rate Amount Market Rate Amount

Wall painting with premium acrylic emulsion paint of

interior grade, having VOC (Volatile Organic Compound )

content less than 50 grams/ litre of approved brand and

11 manufacture, including applying additional coats wherever 13.83 980.00 Sqm ₹ 142.80 ₹ 1,39,944.00

required to achieve even shade and colour.

Providing and fixing PTMT bib cock of approved quality and

colour.15 mm nominal bore, 90 mm long, weighing not less

Modified Estimated cost after using correction factor on DSR 2023 on account of GST@ 0.973 ₹ 15,74,911.69

Cost index (@(-1) %) 15749.12

Grand Total ₹ 15,72,162.57

Grand Total ₹ 15,72,162.57

Digitally signed by MANISH