GOVERNMENT OF TRIPURA DIRECTORATE OF URBAN DEVELOPMENT " FLOOR OF U.D. BHAWAN, SHAKUNTALA ROAD gf oe] YW AGARTALA, TRIPURA (W) "June “2022 pwasextyfasonte Dated, Agartala, the _¢ To The Chief Executive officer/ Executive officer Municipal Council/ Nagar Panchayat Sabroom /Belonia /Santirbazar/Udaipur/Amarpur/Melaghar/Sonamura/ Bishalghar/Ranir /dirania/ Khowai/Ambassa/Kamalpur/Kumarghat / Kailashahar/ Papier /Dharmanager. Subject :-Sending of detailed model Estimate for “Setting up of Electric cremation furnace at Municipal Council / Nagar Panchayat area.” Sir Enclosing here with a detailed model estimate for “Setting up of Electric cremation furnace at Municipal Council / Nagar Panchayat area.” under your jurisdiction for an amount of Rs.1,09,09,551.00 for arranging the tender process at an early date. The necessary fand will be placed from this end shortly. This is for your information & necessary action. Yours Sihcerely gy Enclo :- One copy detailed Estimate ar fer, TCS, 53 Director. Directorate Urban Development Government of Tripura (Dr. Tamal MajuyGOVERNMENT OF TRIPURA. OFFICE OF THE CHIEF ENGINEER URBAN DEVELOPMENT DEPARTMENT U.D BHAWAN (4" Floor) SHAKUNTALA ROAD STATE: TRIPURA, BRANCH: UDD NAME OF WORK:- Setting up of Electric cremation furnace at Different Muni of Tripura including Civil & Mehanical Works. FUND: LMAJOR HEAD: 2.MINOR HEAD:~ 3.DETAILED HEAD:- REPORT The detailed estimate has been framed by the Executive Engineer, Urban Deveklopment Department ,Engineering wing of the probable cost of Rs. Rs.1,09,09,551.00 (Rupees One Crore Nine lakhs Nine thousand five hundred fifty one) only including 3% contingencies which includes civil Mehanical Works. HISTORY The detailed estimate has been framed by the Executive Engineer, Urban Development Department , Engineering wing as per direction of the Director ,UDD, Agartala accordingly the preliminary estimate has been prepared based on SOR 2020 along with relevant cost index model type drawing prepared by the Executive Engineer planning DIVISION, Agartala Municipal Corporation. Provision has been kept civil and Mechanical items of works. Hence Necessary administrative approval and technical sanction is required from the competent authority. 1.Cost:- Rs.1,09,09,551.00 2.Rate : SOR 2020 & approved Rate (TS NO:53/T.5/S.E-II/PWD (R&B) Dated 31.01.2022) 3.Method: By contract 4,Time Allowed :- 09 Months 5.7 & P will be arranged by the agency. pal Council / A! * po| | NAME OF WORK:: Setting up of Electric cremation furnace at Different Municipal Council of Tripura including Civil& Mehanical Works. | ABSTRACT OF COST } fs] Particulars Total Cost No 1 Construction part of Civil works Rs.28 63,693.00 tr Construction part of Mechanical works Rs.77,27,904.00 Totali#i= | _Rs.1,05,91,797.00 4 ‘Add 3% Contingency | _Rs.3,17,754.00 i Total: |_Rs.1,09,09,551.00 I (Rupees One Grore Nine lakhs Nine thousand five hundred fifty one) only ec as 7 BAe V Junior Engineer Assistant Engineer ExecutivaEngineer UDD, Agartala UDD, Agartala UDD, Agartala 5 asl a ‘% a cunlocns Engineer UDD, Agartala Chief Ehgineer UDD, Agartala* NAME OF WORK:- Setting up of Electric cremat ion furnace at Different Municipal Council of Tripura including Civil & Mehanical Works. Item Description ‘Qnty [SH:-2.13/Earth work in excavation by mechanical means (Hydraulic | [excavator) / manual means in foundation trenches or \drains (not exceeding 1.5 m in width or 10 sqm on plan) including deessing of sides and ramming of bottoms, lift lupto 1.5 m, including getting out the excavated soil and disposal of surplus excavated soil as directed, within a lead Units] Rate [Amount i Tw fv vi [of 50 m, [column ‘1xGx1 8x1 8xd.18=22,939] Lxdy2.192 1nd. 18=20,815 drains ‘xdx42x.82x0,45=15.498| 59.252) 59.252 | cum} 169.5 | 10043 2. {Supplying and filing in plinth, under floor, foundations etc, with sand (fine) from local quarry with all lifts including spreading in horizontal layers, watering, grading to required slope, ramming, consolidating and compacting leach layer by using plate compactor or by any suitable method complete. [column 1x6xd.Bx1.8x0.10=1,944] [drain Dxdx42x.8210.102 32.252 | cum| 997.5 | 28624 3 [Providing and laying dry flat brick flooring in required pattern complete. flooring 1x1x6 0x1. 80%1.80=19,440] | Lx Ox2.10%2.10=17.640] Ded O0x4297. 121.08 | sqm} _654.7 | 79271 specified grade excluding the cost of centring and] shuttering - -All work upto plinth level 4.13 :3:6 (1 Cement: 3 fine sand : 6 graded well burnt brick aggregate 20 mm nominal size) |_| [Providing and laying in position cement concrete of [column Tx6x1 8x1. 80.101. LeGx2.12.150.10=1. [féoring x1x7.0x12,0x0.4: [plinth DAT. 5x12.5x0.1 drain DeIx42x.8230.1 24.927| 24.927 [cum _|8,686.10| 216518 First class brick work in foundation and plinth 5 including cost of all materials as required completeCy - = \ Fe | | Tar class brisk wark in superstocture obove pn level usta 7] Fir oe evel nchuding cost a! al mater 2s required complete apn coment mortar 14 (1 coment a fine €2nd) Sv|Gum | 1086 40) wsTEOE [CRE ko os I Taos 7 Tid am cement plaster of mix — pincemert mortar 1:4 (Fcement 4 fine 63n6) 736.00|Sam ato} a16024 ite ee ase | ape te fo eS fe [400 [126-40 ¥ joe ee fee 070 fs 8 g i ater eo fe RO fe [oso [126 : 1 raaa4 fi sequen te JOS Jeo fe _ (ESP [tO foe A }238.00 1: Neal cement punnin “i709 sam io) _ 2767 | Neat com te | ee tee | | san ee eee ee | ' ae ee | - 77.00 | [pm Pramemmentser of SOHO cam | ERO] _ TS | Te eo oe roa Fosao| 29816.44 e ra aan Ta a Tara mma! | TES ee oR PaO pe [400 [182 | wall Te Tt Pat pepe oe Bao | L ro | LL pranarig ai avioa in pon specied rads of 7einforced cement | Pr ang te cost of ening stn, sing and renforeement- | re awork upto plinth Level: : i i TASCA omen TH re seas ates cone aggregate 20mm | 28255 Guraeo) S06 82 | Inominal size) 7 { Lr a0 oes | Pte fo ee ee be | joo re ee ee 020 |a088 | ae fe |e | Kos [4558 L —a i Tee fala lel 5 esiced cement conencte work in walle (ny Thies, wn rosters, butresses, pli ai shrting cowset, a ences piers, pres, abutments, posts and struts ete to loo ive e eon melnding cost of ecnting, shuttenng,fnsing ane reinforcement aera Tapreale OTM] BABYS | TITET HO] TAT a] Tatas (4 Cement 1% fine sand: nominal size) oo] 328} r—jooummp FF Ps fas x fe fa fe Oa «(aS fx [400 | 9:24 f eas ‘Suspended foots, 01S ‘coment concrete work in beams, inge, balconies, shelves, chajas, lintels, nd spiral ste cases Upto 00° ‘shuttering, finishing and 7 [Reinforced having stope upto 15° land bands, plain window sil, staircases a | Tee eve excluding the cost of eenting | frentorcoment A ana (coven ee isqm | 12108-70 Tae80 ea Pp Pee seam OR Ose fe fos | 8? ey ~| ate f2 fx ‘7-00 |x a5 jx joao] 1.96 = rena ROP JO fe [PO | O87 - | paar J EOS fe fee | Ot | : wat clog sraignonng, ev, | [74a 7 Reinforcement for R.C.C. wor peeling, placing in poston and binding al complete UPI plinth cae of grade Fe-500D or more | 7776.30)k9 720) 608108.66 | Wy Thenmo-Mechanigally Treated | £ i || —pomarerrone [| ai i oe pears [my em | [(E | Lt ertaieene [eprom [| Pe | : 7776.3 LL erage Nae aT 75] Centering shutterin: (of form wark for: aecle Tormass concrete | 40.47)/Sam 75.90) 1088238 | ay Faurdaton,Telings, bases for coun | ‘with timber plank. j ee eet I ak tee F Pe [Te I pt se PET eae eS Oe | 887iy Suspended f ors, r05IS, landings. Jnatn +2 mm thick shuttering PY | ic Ee sor Jew] 1 | le IR Tame | ya | tte fo |S jar | 3 | Se ee I a 074 |_1 |_| 1 Lemos ani earevers a | rk OP? ate | 14 }- | i | |_| __+ aT ef ots | 494 eee | | tal 776.34) a arene” | 6 |Proviaing and laying -gurociaved aerated amant becks masonry with 50mmvzzornm/soonn thick AAC blocks in isuper-structure 2DOve: plinth level UPL oor V level with RCC end at il Hevel and intel level sith approved block IeVind polymer modified ‘adhesive mortar all Vcompiete as per direction of Engineerin-Charse, (The payment of inforcement still BE ‘rade for seperately) |__4 \_ a Lintels, bears. with wooden plank zk | cc band and rel wal — Deduation for door & window Finth bears, gi6er oR emo PP ae [700 fe [O48 252 e700 fe 080 e4 ke lots zl rrnc cuing. mou! ic edgess to give high gloss finish etc complete at all level - 16mm thick Rejni Plein while metble er equivalent duly approved - Aree of siab upto | | 080sqn Floor [i fet pe [i20]X roo 4 a i on seo x los ar jl j ae ft fe fs8 fx [800 | 908 | 7002 | | |e Stet tes ardjriee mecnonea wherever mud : | [edie ter angie clummm crap beading tor arg arting | [etebraeatamest stot sews, aleamplte a per etches i | eecpe and te arccson of Engeern-rage” (Gi end ; _ iru a dna fastener oe poe septate) - Teaeag | aa) era 7s Providing end (wing alumintum work for doors, windows, ventilators and partitions with extruded built up standard tubular sections! appropriate Z sections and other sections of approved Jmiake conforming to 1S: 733 and 1S 1285, fing with dash fasteners of required dia and size, Including necessary filing up of gaps et Junctions, ie. et top, bottom and sides with required EPDM ubberincoprene gasket-etc. Aluminium sections shall be smooth, rust If) For fwed portion of approved auliy= anodised aluminium (enodised ensparent or dyed to required anodic coating of grade AC 16), moored ROY 2 @ [700 [9528 ak 2 x (20 | 21 @ [roo] S88 anda] fe fe fe its | 12 @ [700] 756 : 76888 AGO) 94294752 8 (a of doors, windows & veniiators including providing and| pang hinges [pivots end making provision for xing tings wherever Macred including the cost of EPDM rubber / neoprene geskel required (Fitings shall be paid for separately )~ (Frjoaised aluminium (enodised transparent or dyed to required chode socording to 1S: 1868, Minimum anodic coating of grade AC Gi) For shut 7a.72|Ko- 15) ear ee OY Te poe to? ik ape [20 fe | 27 @ [500 | 252 wma Tt fee tS [EO] 42 @ [800] 924 72.72 ial brick masonry with fil class Bricks in superstructure upto floor five evel including cost of ell materials as requlred completeSr land the direction dows, rnegprene gasket e! nd toang glazing of ap tilator, sh eck te compe a per architectur ‘ol Engineer-in-charge (Gost of snap beading shall be pa in basic item) = on etc. win EPDM crewing witters and partti =a 13.50 kg / sqm) [a wa fot glass panes of 55m =m thickness (weight nolless han 7 60|Sam 7266 20] Seat Boor te OF aOR [200 x [2t0] 168 Window [7 |e [1 fe iso Ke iso fe [rao | 108 a6 leaving 10°mm E_ |Prowaing and tong on wall fa Prowse ce (wottng pressure 4 kg cm) conforming 1018 1355? Hiype A including joint lig. with ‘gap for thermal Ge unplasticised Rigid PVC sol, ‘eal ring conforming 10 1S : 9362 1) expansion: Ia) Single socketed pipe - Fi0mm OD Paola) 26850] aa3d a it oR i200 fx [Aso] 54 a tne Manutacture [Finishing walls with premiu La aeryie smooth exterior paint wih Silicon Fie cr requiree shade of approved brand one ‘manufacture | Payment sha bo made ater suoission fst Certificate issued by “I New work (two or moro coats apple Qt 43 Mert0 sqm over and incising ping cot of exte2" ‘primer applied |@ 2.20 kg/10 sam) qarse|Sam | 1790 92T28 wall i ram Toe [8800 |x JA00 | 152 Fe [x Js500 fx foso| 19 Bedduct eax [reo eto | 848 Ft. 55 346 55|5am. F380] FB1d608 two oF more coat water thinable priming cos! ade after submission oft Dsteperting with dry distemper 7. etrequied shade on new work ove! SP including te give an even shade | Payment shal be ae Gerate Issued bythe Manufacture? STapproved brand and manufactre ( [wal a x |" oR [5000 pe [400] 182 ox] 15.00 fe fo.00 | 104 Deadvedt aoe 150 [20] 948rificate sued by th oatbare es yen shal he rieue ce 108 |prowing and ti hycraulic door closer with doub h necessary accessones and screw etc. Complete ded secon body ble saced hk Joo] 6 Providing and fixing aluminium hanging Toor ‘required colour and shade with necessary doar slopperisi marked ‘as per!S: 1868) x io] 6 yom tower bolis IST marke [providing and foi ian grade AC 10 8s per IS (anodic coating not less th required colour and shade wit Tanadised 1968) thnecessary ke 2m] 8 providing Bnd fixing aluminiors handles ISt ‘than grade-AC10.as per!S Gyed to required colour and shade wi necessary Sorws ec arked encased (anodic ‘transparent or wre ke 20] 8 [providing and fo ing not less than door bOnsIS| marked anodised grade AC 10 as per IS ‘colour and shade with necessary 72885 x Joo] 5 recast chequered cemer providing and fxing ;Omm thick bed of cement thick, laid in foot 1: 4'(4 cement : 4 fine sand ) jo rubbing and cleaning complete 2s Pet A eonefate tes 18mm ‘mortar at cement slury including jon of th 3 Ehgineer-in 78828.8 x [300 | 2t x oso | 12 33 providing and foing M.S o ‘or round bars etc. Jopening! wooden frames with waw plugs-screus.6, iis of required pattern in frames of windows ‘All complete. Fixed 10 maTe 8 72ers 6233 Hom Devalption a Wee — Fit, available excavated carth (excludiy: rock) ln tench pli sides of foundation ete fn layers nat exceeding, 20cm In dept consolidating ach deposited Layer by ratunatiy, and watering, lead] upto 50m and IK uptop 1.5 9 anty o3_|_ cu | Vino 1203 |_1578 Providing structural st «(bolted or welded tn built up] sections ,teusses and framed work ,including cutting , holsting., fixing in position and applying a priming coat of approved steel primer all complete as required. 34. TXIXLOXIG@5, 1281.5] 21.6 | ke 91.2 {7441.92 [Aluminium Composite Panels of 3rnm total thickness with Top coil ~0.25mm AA3O03 Grace manufactured as per IS- 737 1986, FR Grade Class 81 with 2.50mm Mineral Core with minimum 70-72% inorganic content (Aluminium Hydroxide and Magnestum Hydroxide) 28-30% Organic Jcontent (LDPE) conforming to ASTM E-119-16,18 and EN 13502 - 1 class 61 and Bottom coil - 0.50mm AA3003 |Grade manufactured as per iS-737 1986 with minimum 25 Imicrons lead free PVDF Coating conforming to AAMA26OS lon top coil and Service coating on Back Coil (4 -6 microns) having minimum panel weight of 5.25 Kg/m2 35, fbxLxd.Ox5x1.5=7.5 7.5 | sam 3403 | 25521 [amm Retro reflective sheet including letterini 36 x11. Ox5x1.50=7.5 7.5 | sam 5190 | 38921.3 Rs.28,63,893.00| aoESTIiM (MECH AAC AL # ATE i Particulars of ttem Unit | ary. Rate Ammount i | 2 3 {4 a 6 +09 | Providing & Fitting fixing of furnace casing, double ' type fabricated from finest steel, duly painted | j\with heat resistant aluminium paint or powder coating etc 75 mm Ms Channel or square tube in| job_|3 Job] _767000.00 | %767000.00 |doublé wall frame and SS 304 decorative sheet) |complete as per direction of the Engineer in Charge. 2.00 Rates are included labour charge, Approved rate of Mechanical Division, Agartala Municipal corporation {infe 18% GST) Providing & Fitting fixing of Refractory & insulation Hor furnace lining with necessary cement ceramic {fibre insulation and calcium silicate board for insulation of furnace &te. (Refractory with 42% to 163% high aluminahigh seal block for insulation, ceramic Blanket, hot & cold phase bricks and bider complete as per direction of the Engineer in Charge. Job |1 Job] %706230.00 =7)6230.00 Mechanical Division, Agartala Municipal corporation infc 18% GST) 3.00 Providing & Fitting fixing of Motorised Door made of| MS with internal insulation with ceramic Blanket, & allied eqipment Motorised Door drive arrangement lincluding 0.5 HP motor, gearbox, chain, sprocket, counterweight, limit swich & clutch arrangement & larrangemnt of mannual operation etc. complete, as per direction of the Engineer in Charge. job }1Job] %236000.00 %236000.00 Rates are Inclided labour charge. Approved rate of Mechanical Division, Agartala Municipal corporation (infe 18% GST) 4.00 Providing & Fitting fixing of stailess steel vertical] lwet scrubber along with water recirculation pump water tank duly lined with FRP piping, (ventury scrubber to control air pollution with capacity 150 mg/hr, 3mm thickness AISI SS304 plate, sparay nozzle, mist separator and damper| letc. complete as per_direction-ofthe-Engineer—| Job }1 Job] %590000.00 %590000.00 Rates are inclutied labour charge. Approved rate of, Mechanical Division, Agartala Municipal corporation (ine 18% Gst) SubTotal %2299230,00j Gv} Rate Amount a 2 6 Providing & Fitting fixing Br %2289230.00 talless steel ducting 'ece to scrubber and scrubber to chimney OF SS 304 of dia 300/322 min with necessary |Gempers and SS hardware ete, complete direction of the Engineer in Charge. from furn flanges as per Job 1Job} %448400.09 448400.00 6.00 Rates are included labour charge, Approved rate of ‘Mechanical Division, Agartala Municipal corporation (infe 18% GsT) Providing & Fitting fixing of fresh air arrangement including Blower centrifugal type with minimum 1 HHP motor, 600 CFM dischage capacity ,Distribution |chamber, necessary Valves etc. complete as per direction of the Engineer in Charge. each 1 Job]. %84370.00 %84370.00 Rates are included labour charge. Approved rate of Mechanical Division, Agartala Municipal corporati (afc 18% 6st) 77.00 Providing & Fitting fixing of trolley with electro mechanical operation along with facility of jautomatic UP down and reverse 7 forward for smooth charging of body inside furnace along with its rails and accessories etc. complete as per direction of the Engineer in Charge. Job 1 Job} %271400.00 ¥271400.00 Rates are included labour charge. Approved rate of Mechanical Division, Agartala Municipal corporation inte 4836 GST. 8.00 Providing & Fitting fixing of Vertical heaters bundled lwith rod type made of 80-20 NI-Cr/ Cr wire with protected by APM Radient Tube etc. complete as per direction of the Engineer in Charge. t Job 1job] %914500.00 %914500.00 Rates are included labour charge. Approved rate of ‘Mechanical Division, Agartala Municipal corporation (infe18% GST) ‘9.00 Providing & Fitting fixing of Electrical control Panel with 14 swg sheet metal enclosure painted with anti corrosive paint in/c thuster power regulator with PID temperature [controller with contactor with change over |swich and also necessary cables, Electrical Idivices etc. complete as per direction of the Engineer in Charge. job 1 Job] -%324500.00 %324500.00 Rates are included labour charge. Approved rate of Mechanical Division, Agartala Municipal corporation {infe18% 6ST) Sub Total ¥4342400.00ad Atnount cn Ss 6 _ *4342400.00 TSG GAINS aye S tovlcing & FiWing fixing of Cables fram source {control Panel & Control panel to furs and others motors, Earthing with all earthing Job }1 Job %153400.00; materials etc. complete as per direction of the ° Engineer in Charge. Rates ore included labour charge Mechanical Division, Agartala neg linfe 18% GST) roviding & Fitting fixing of MS fabricated Water pace ' ‘Approved rate of cipal corporation 7.00 [Pi | [tees ete. complete as per direction of the #0) Jae) 35400.00 = 00.20 Rates are inclided lab our charge. Approved rate of Mechanical Division, Agartala Municipal, ‘corporation ! infe 18% cst) 00 {Proving & Fitting fixing of Foot mounted exhaust ’ blower in $s 304 with 19 Hp motor inje damper, i entrfugal type 1200 CFM eischoge capacity ce, Fompleteas per rection ofthe Engineer in Chorge ae? fob /1 Job) %135700.00 %135700.00 Rates are included labour charge. Approved rate oF ‘Mechanical Divisién, Agartala Municipal corporation Linde 1px csr) 2 -00 [Providing & Fitting fixing of 2 HP slag Pump (Crompton Kiloskar make) with necessary pipe, Pipe fittings, flange etc. complete as per direction | J |1Job] %59000,00 %59000.00 lof the Engineer in Charge, Rates are included labour charge. Approved talc af ‘Mechanical Diviston, Agartala Municipal corporation 4.00 [Providing & Fitting fixing of 30 mir self. supporting chimney along with ladder & platform upto [sampling point, Aviation lamp, and lightning erestor, Chimney should Include earthing provision | job | Job 910960.00 nd foundation bolts nut of adequate size etc, * Jcomplete as per direction of the Engineer in Charge, %910960.00 Rates are included labour charge, Approvedrate of ‘Mechanical Division, Agartala Municipal corporation (ln/e 18% GST) 00 |Constuction of Chimney foundation 3600 mim x 2600 mm x 200mm, R-25 grade RCC TMT 10 to 16 ‘rim dia inf fitting fixing of stud bolts of chimney ees at arate measureinent as per manufacurer-—J°® 42J0b] %963200.00 | 963200.00 | [eesign & drawing coniplete as por direction of the \_lenigineer in charge, pact ate of Vision Enterprises, A, Sunshine Residency] | "New Sangui, Pune- 411027 (infe 12% GST on constuethn” Sub Total |. %6600060.00 ul work) ryParticulars of item unit T Qnty Rate ‘Amount ierovding Installation & commissioning of 425 KVA Generator with diesel. driven lengine kirloskar/ cummins make complete| las per direction of the Engineer in charge Job__| 1J0b aizveaa | an278ag lOffer rate of GAVHANE,Sr. No 282/1_, lpattanagar , Baner, Pune 411045 (in/c 18%] |GsT on supply work) Sub Total= RS.7727904.00 Bene»