CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

GENERAL ABSTRACT OF COST

Sl. No. DESCRIPTION DSR-2023 AMOUNT DSR-2025 AMOUNT NON DSR AMOUNT

1.0 Industrial Warehouse

A Civil Works (Civil DSR-2023) 90,62,240.46 - 36,45,452.14

B Electrical Works (DSR-2025) - 3,11,790.62 -

D Add Multiplying Correction Factor of 0.973 on DSR-2023 88,17,559.97 - -

E Add Cost Index on Civil DSR-2023 Items @14% 12,34,458.40 - -

G GRAND TOTAL (DSR+NDSR) 1,40,09,261

G GRAND TOTAL (DSR+NDSR) 1,40,09,261

ABSTRACT OF COST Digitally signed by Ashish

1 OF 11 Singh Thakur

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

NAME OF PROJECT :- PROJECT :- CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

BOQ - CIVIL WORKS

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

1.0 2.0 EARTH WORKS

2.0 2.6 Earth work in excavation by mechanical means

(Hydraulic excavator) / manual means over areas

(exceeding 30cm in depth, 1.5m in width as well as 10

sqm on plan) including getting out and disposal of

excavated earth, lead up to 50m and lift up to 1.5m,as

directed by Engineer-in-Charge.

2.6.1 All kinds of soil Cum 96.28 177.50 17089.35

3.0 2.7 Earth work in excavation by mechanical means

(Hydraulic excavator) / manual means over areas

(exceeding 30 cm in depth, 1.5m in width as well as 10

sqm on plan) including getting out and disposal of

excavated earth, lead up to 50 m and lift up to 1.5m, as

directed by Engineer-in-Charge.

5.0 2.26 Extra for every additional lift of 1.5 m or part thereof in

excavation /banking excavated or stacked materials.

7.0 2.25 Filling available excavated earth (excluding rock) in Cum 96.28 196.00 18870.49

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

exceeding 20cm in depth, consolidating each deposited

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

8.0 2.25A Excavating, supplying and filling of local earth (including Cum 124.05 700.50 86893.66

royalty) by mechanical transport up to a lead of 5 km,

also including ramming and watering of the earth in

layers not exceeding 20 cm in trenches, plinth, sides of

foundation etc., complete.

9.0 2.34 Supplying chemical emulsion in sealed containers

including delivery as specified.

10.0 2.34.1 Chlorpyriphos/ Lindane emulsifiable concentrate of 20% Litre 80.00 234.75 18780.00

11.0 Anti termite treatment

12.0 2.35 Diluting and injecting chemical emulsion for POST-

CONSTRUCTIONAL anti- termite treatment (excluding the

cost of chemical emulsion) :

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

13.0 2.35.3 Treatment of soil under existing floors using chemical

emulsion @ one litre per hole, 300 mm apart including

drilling 12 mm diameter holes and plugging with cement

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

existing floor :

14.0 2.35.3.1 With Chlorpyriphos/Lindane E.C. 20% with 1% Sqm 600.00 310.05 186030.00

15.0 TOTAL (Carried Over to Summary of Civil Works) 339687.14 0.00

16.0 4.0 CONCRETE WORKS

17.0 4.1 Providing and laying in position cement concrete of

specified grade excluding the cost of centering and

shuttering - All work up to plinth level :

18.0 4.1.8 1:4:8 (1 Cement : 4 coarse sand (zone-III) derived from Cum 10.88 6812.00 74128.18

natural sources : 8 graded stone aggregate 40 mm

nominal size derived from natural sources).

19.0 4.3 Centering and shuttering including strutting, propping

etc. and removal of form work for :

20.0 4.3.1 Foundations, footings, bases for columns. Sqm 32.32 392.15 12674.29

21.0 4.10 Providing and laying damp-proof course 40mm thick with Sqm 23.00 410.85 9449.55

cement concrete 1:2:4 (1 cement : 2 coarse sand (zone-III)

derived from natural sources : 4 graded stone aggregate

12.5mm nominal size derived from natural sources).

22.0 4.12 Extra for providing and mixing water proofing material in Per 50 kg 6.00 18.15 108.90

cement concrete work in doses by weight of cement as per cement

manufacturer’s specification.

23.0 4.17 Making plinth protection 50mm thick of cement concrete Sqm 67.50 749.30 50577.75

1:3:6 (1 cement : 3 coarse sand (zone-III) derived from

natural sources : 6 graded stone aggregate 20 mm

nominal size derived from natural sources) over 75mm

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

rammed and consolidated and grouted with fine sand,

including necessary excavation leveling & dressing &

finishing the top smooth.

TOTAL (Carried Over to Summary of Civil Works) 146938.67 0.00

24.0 5.0 REINFORCED CEMENT CONCRETE WORK

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

25.0 5.9 Centering and shuttering including strutting, propping

etc. and removal of form for :

26.0 5.9.1 Foundations, footings, bases of columns, etc. for mass Sqm 67.20 392.15 26352.48

27.0 5.9.5 Lintels, beams, plinth beams, girders, bressumers and Sqm 182.88 736.40 134672.83

28.0 5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts Sqm 80.64 961.30 77519.23

29.0 5.22 Steel reinforcement for R.C.C. work including

straightening, cutting, bending, placing in position and

binding all complete upto plinth level.

30.0 5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or Kg 7215.01 107.85 778138.29

31.0 5.33 Providing and laying in position ready mixed or site

batched design mix cement concrete for reinforced

cement concrete work; using coarse aggregate and fine

aggregate derived from natural sources, Portland

Pozzolana / Ordinary Portland /Portland Slag cement,

admixtures in recommended proportions as per IS: 9103

to accelerate / retard setting of concrete, to improve

durability and workability without impairing strength;

including pumping of concrete to site of laying, curing,

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

shuttering, finishing and reinforcement as per direction of

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

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

specified cement content in design mix shall be payable

separately. In case the cement content in design mix is

more than 110% of the specified minimum cement

content, the contractor shall have discretion to either re-

design the mix or bear the cost of extra cement

32.0 5.33.1 All works upto plinth level

33.0 5.33.1.1 Concrete of M25 grade with minimum cement content of Cum 126.76 9504.75 1204809.75

34.0 5.33.1.2 Concrete of M30 grade with minimum cement content of Cum 8.56 9655.70 82652.79

35.0 5.35 Add for using extra cement in the items of design mix Qtl. 27.00 733.50 19804.50

over and above the specified cement content therein.

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

36.0 TOTAL (Carried Over to Summary of Civil Works) 23,23,949.88 0.00

37.0 6.0 BRICK WORK

6.34 Brick Work with non modular fly ash bricks conforming to

IS 12894, class designation 10 average compressive

strength in superstructure above plinth level to floor V

38.0 6.34.2 Cement mortar 1:6 (1 cement : 6 coarse sand)(For Below Cum 55.43 8752.55 485153.85

Plinth & Above Plinth Level up to floor V level)

39.0 TOTAL (Carried Over to Summary of Civil Works) 485153.85 0.00

40.0 10.0 STEEL WORK

41.0 10.6 Supplying and fixing rolling shutters of approved make,

made of required size M.S. laths, interlocked together

through their entire length and jointed together at the

end by end locks, mounted on specially designed pipe

shaft with brackets, side guides and arrangements for

inside and outside locking with push and pull operation

complete, including the cost of providing and fixing

necessary 27.5 cm long wire springs manufactured from

high tensile steel wire of adequate strength conforming to

IS: 4454 - part 1 and M.S. top cover of required thickness

for rolling shutters.

42.0 10.6.1 80x1.25 mm M.S. laths with 1.25 mm thick top cover. Sqm 45.00 3653.20 164394.00

43.0 10.7 Providing and fixing ball bearing for rolling shutters. each 4.00 492.35 1969.40

44.0 10.8 Extra for providing mechanical device chain and crank

operation for operating rolling shutters.

46.0 10.9 Extra for providing grilled rolling shutters manufactured Sqm 3.00 768.25 2304.75

out of 8 mm dia M.S. bar instead of laths as per design

approved by Engineer-in- charge, (area of grill to be

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

47.0 10.16 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.

48.0 10.16.1 Hot finished welded type tubes. kg 21749.40 194.40 4228083.57

49.0 10.20 Providing and fixing bolts including nuts and washers kg 1087.47 159.35 173288.35

50.0 10.25 Steel work welded in built up sections/ framed work,

including cutting, hoisting, fixing in position and applying

a priming coat of approved steel primer using structural

steel etc. as required.

51.0 10.25.1 In stringers, treads, landings etc. of stair cases, including KG 75.00 123.60 9270.00

use of chequered plate wherever required, all complete.

52.0 10.25.2 In gratings, frames, guard bar, ladder, railings, brackets, KG 150.00 172.60 25890.00

gates and similar works.

53.0 TOTAL (Carried Over to Summary of Civil Works) 4658381.08 0.00

54.0 11.0 FLOORING WORK

55.0 11.4 52 mm thick cement concrete flooring with concrete Sqm 600.00 978.45 587070.00

hardener topping, under layer 40 mm thick cement

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

aggregate 20 mm nominal size) and top layer 12 mm thick

cement hardener consisting of mix 1:2 (1 cement

hardener mix: 2 graded stone aggregate 6 mm nominal

size) by volume, hardening compound mixed @ 2 litre per

50 kg of cement or as per manufacturer’s specifications.

This includes cost of cement slurry, but excluding the

cost of nosing of steps etc. complete.

56.0 TOTAL (Carried Over to Summary of Civil Works) 587070.00 0.00

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

57.0 12.0 ROOFING

58.0 MR-1 Providing and Laying of Self-supporting Roof with Sqm 1366.56 2626.00 3588588.14

material Incl. all consumables as approved by Engineer-in-

charge) Color Coated GALVALUME Steel (Complied to

ASTM A792 Standards),Base Metal Thickness (BMT) :

1.10 MM. Width of Coil : 912MM ,Tolerance : -/+

2MM,Coating Mass : AZ 150,Yield strength : 350 MPA,

Supply of Consumables Anchors, Fasteners, Washers,

Epoxy Paint, Lacer, Rubber Paint etc. Supply of Hangers /

Clamps under works contract (For Light hanging purpose)

, excluding the cost of purlins, rafters and trusses and

including cutting to size and shape wherever required.

59.0 12.51 Providing and fixing precoated galvanised steel sheet

roofing accessories of total coated thickness 0.50 mm

(base metal of minimum 0.45 mm thickness with total

coating thickness of 0.05 mm) with Zinc coating 120 gram

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 using self drilling/ self

tapping screws complete :

62.0 12.51.6 Gutter (600 mm over all girth) Rmt 60.20 1313.70 79084.74

63.0 MR-2 Supply, Fixing & Testing of Turbo Ventilator: Providing Each 8.00 7,108 56864.00

and fixing wind-operated rotary roof ventilators (turbo

ventilators), high-performance industrial grade, SS

304/Aluminium, 24-inch (600mm) throat diameter, with

38-46 vanes, SS/FRP base plate, and double-shielded

bearing. Installation & Water Sealing: Including

cutting/making holes in existing metal sheets,

installation, fixing with necessary fasteners, and

waterproofing sealants to make it leak-proof, including

64.0 TOTAL (Carried Over to Summary of Civil Works) 122288.78 3645452.14

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

65.0 13.0 FINISHING WORK

66.0 13.4 12 mm cement plaster of mix :

68.0 13.6 20 mm cement plaster of mix :

70.0 13.21 Extra for providing and mixing water proofing material in per bag of 60.77 22.10 1342.92

cement plaster work in proportion recommended by the 50KG Cement

manufacturers. Used in Mix

71.0 13.41 Distempering with 1st quality acrylic distemper (ready

mixed) having VOC content less than 50 gram/litre, of

approved manufacturer, of required shade and colour all

72.0 13.41.1 New work (two or more coats) over and including water SQM 217.02 185.65 40289.76

thinnable priming coat with cement primer having VOC

content less than 50 gram/litre

73.0 13.85 Applying priming coats with primer of approved brand

and manufacture, having low VOC (Volatile Organic

Compound ) content.

74.0 13.85.3 With water thinnable cement primer on wall surface Sqm 217.02 73.95 16048.63

having VOC content less than 50 grams/litre.

75.0 13.45 Finishing walls with textured exterior paint of required

76.0 13.45.1 New work (Two or more coats applied @ 3.28 ltr/10 sqm) SQM 217.02 223.60 48525.67

over and including priming coat of exterior primer applied

@2.20kg/10 sqm.

77.0 13.61 Painting with synthetic enamel paint of approved brand

and manufacture to give an even shade :

78.0 13.61.1 Two or more coats on new work. Sqm 502.53 155.90 78343.65

79.0 13.80 Providing and applying white cement based putty of Sqm 217.02 156.05 33865.97

average thickness 1 mm, of approved brand and

manufacturer, over the plastered wall surface to prepare

the surface even and smooth complete.

80.0 TOTAL (Carried Over to Summary of Civil Works) 398771.07 0.00

SUB-HEAD TOTAL(CIVIL) 9062240.46 3645452.14

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

ELECTRICAL WORKS

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 steel 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 circuit/ submain wiring alongwith earth wire with the following

83 1.7 sizes of FRLS PVC insulated copper conductor, single core cable in

surface/ recessed Steel conduit as required

Supplying and fixing suitable size GI box with modular plate and cover

in front on surface or in recess, including providing and fixing 3 pin 5/6

amps modular socket outlet and 5/6 amps modular switch, connection

etc. as required.

Supplying and fixing suitable size GI box with modular plate and cover

in front on surface or in recess, including providing and fixing 6 pin 5/6

& 15/16 amps modular socket outlet and 15/16 amps modular switch,

connection etc. as required.

Wiring for group controlled (looped) light point/fan point/exhaust fan

point/ call bell point (without independent switch etc.) with1.5 sq. mm

FRLS PVC insulated copper conductor single core cable in surface/

recessed steel conduit, and earthing the pointwith 1.5 sq. mm FRLS

PVC insulated copper conductor single core cable etc. as required.

Supplying & fixing suitable size GI box with modular plate and cover in

front on surface or in recess including providing and fixing 25 A

modular socket outlet and 25 A modular SP MCB, "C" curve including

connections, painting etc. as required.

Supplying and fixing following way, horizontal type three pole and

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

95 2.4 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)

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

Supplying and fixing 5A to 32A 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.

Supplying and fixing single pole blanking plate in the existing MCB DB

complete etc. as required.

Supplying and fixing following rating, four pole, (three phase and

neutral), 415 volts, residual current circuit breaker ( RCCB), having a

sensitivity current 30mA in the existing MCB DB complete with

connections, testing and commissioning etc as required.

Supply and fixing DP sheet Steel enclosure on surface/recess along

102 2.16 with 25/32A 240V ''C'' curve DP MCB complete with Each 1 1,258.00 1,258.00

connections,testing and commissioning etc.as required.

Supply and fixing TP sheet Steel enclosure on surface/recess along

103 2.17 with 16/25/32A 415V ''C'' curve TP MCB complete with Each 1 1,707.00 1,707.00

connections,testing and commissioning etc.as required.

Supplying and fixing 20A, 240V, SPN industrial type, socket outlet,

with 2 pole and earth, metal enclosed plug top alongwith 20A "C"

104 2.18 curve, SP, MCB, in sheet steel enclosure, on surface or in recess, with Each 1 1,806.00 1,806.00

chained metal cover for the socket out let and complete with

connections, testing and commissioning etc. as required.

Supplying and fixing 20A, 415V, TPN industrial type, socket outlet,

with 4 pole and earth, metal enclosed plug top alongwith 20A "C"

105 2.19 curve, TPMCB, in sheet steel enclosure, on surface or in recess, with Each 1 2,773.00 2,773.00

chained metal cover for the socket out let and complete with

connections, testing and commissioning etc. as required.

Supplying and fixing 30A, 415V, TPN industrial type, socket outlet,

with 4 pole and earth, metal enclosed plug top alongwith 30A "C"

106 2.20 curve, TPMCB, in sheet steel enclosure, on surface or in recess, with Each 10 4,358.00 43,580.00

chained metal cover for the socket out let and complete with

connections, testing and commissioning etc. as required.

Supplying annd fixing Cable End Box (Loose Wire Box) suitable for

triple pole and neutral,sheet steel, Vertical MCB distribution

board,415Volts,on surface/recess,complete with testing and

commissioning etc.as required.

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED

CONSTRUCTION OF WAREHOUSE AT ALL INDIA INSTITUTE OF AYURVEDA, GOA.

SL DSR-2023 DESCRIPTION UNIT QTY. DSR RATE DSR Amount NDSR RATE NDSR Amount

LED Batten light (System lumen efficacy ≥120 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. 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)

Brush Less Direct Current (BLDC) Fan with Remote Supply,

Installation, Testing and Commissioning of ceiling fan with Brush Less

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

metal(Aluminium alloy) blades, 30 cm long down rod, 2 nos. canopies,

shackle kit, safety rope, copper winding, steel/Al body. Power Factor

not less than 0.9, Service Value (CM/M/W) minimum as below, 350

RPM (tolerance as per IS : 374-2019), THD (Total Harmonic

110 9.1 Distortion) less than 10%, remote (preferably mobile app based) for

speed control and all remaining accessories including safety pin, nut

bolts, washers, temperature rise=75 0C (max.), insulation resistance

more than 2 mega ohm, suitable for 230 V, 50 Hz, single phase AC

supply Ceiling Fan compliant to IS 374:2019 fan i/c external

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

conductor single core cable and earthing etc. as required.

1200mm, service value ≥ 6.0 CM/Min/Watt, air delivery 210 CM/Min

TOTAL(ELECTRICAL WORKS) 3,11,790.62

Digitally signed by Ashish

BILL OF QUANTITIES

CONTRACTOR Date: 2026.07.14 12:52:43 IST

NBCC(INDIA)LIMITED