24th June 2021

Project : Factory Unit Expansion

Client : Vega Conveyors & Automation Pvt. Ltd
PMC : KP Management & Project Consultants Pvt.Ltd
CONTRACTOR : M/s Micron Electricals, Hyderabad & V3 Electricals
SUBJECT : MEP WORKS - Cost to Complete the Project

ESTIMATE TO
COST VARIATION
S.No Item of Work AS PER WO / CONTRACT COMPLETE (+ve) - Excess REMARKS
(Actual Completed + (-ve) - Reduction
Estimated Remaining)

1 EXISTING BLOCK ₹ 1,090,620

2 PROPOSED NEW BLOCK ₹ 3,017,313

3 EXTERNAL WORKS ₹ 5,552,945 ₹ 10,530,188 ₹ 12,290,409 ₹ 1,760,221

4 LIGHTNING PROTECTION ₹ 123,310

5 ADDITIONAL WORKS ₹ 746,000

6 FIRE HYDRANT SYSTEM ₹ 1,004,081 ₹ 1,353,007 ₹ 348,926 Value to be mentioned in estimate to complete

Consider V3 price is Rs.1093805.00. Additional

7 PHE WORKS ₹ 811,546 ₹ 1,143,805 ₹ 332,259
cost may required 50k for piping works

Consider V3 offer & Additional 500mtr cable

8 CCTV ₹ 648,736 ₹ 624,950 ₹ -23,786
cat6

9 HVAC ₹ 1,251,449 ₹ 1,500,000 ₹ 248,551 Consider the Blue star quotation

Total ₹ 14,246,000 ₹ 16,912,171 ₹ 2,666,171

GST (18%) ₹ 3,044,191 ₹ 479,911

Grand total ₹ 19,956,362 ₹ 3,146,082

10 ADMIN BLOCK PHE ₹ 1,560,240 As per V3 quoattaion

11 ADMIN BLOCK ELECTRICAL Drawings not available

12 GUARD HOUSE ELECTRICAL Drawings not available

 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

B MEP WORKS
B.1 MAIN WORKS (MEP)
I(a) Existing Block (Caféteria,Toilet block)
I(a) Existing Block (Caféteria,Toilet block)
IE - 1 Light Points
Point Wiring for Light/ Fan/ exhaust fan with 2runs of 1.1 kV grade FRLS PVC 1.5 Sq.mm & 1 run
of 1.5 Sq.mm multi strand Copper wires , run in and including 25 mm dia Heavy duty PVC
conduits concealed in wall / ceiling/above false ceiling conforming to IS including all accessories
such as junction boxes, conduit bends elbows and ceiling rose, anodised GI Switch box with
modular switch and the box covered with front plate.

a) One Light point controlled by one 6A switch. Nos 20.00 1,710.00

b) Two Lights point controlled by one 6A switch. Nos 30.00 2,225.00

c) Ceiling fan point controlled by One No. 6A switch &Electronic Regulator of 300 Watts step
type and Concealed MS fan hook box. Nos 22.00 2,085.00

d) Exhaust fan point controlled by one No. 6A switch.

Nos 4.00 1,865.00

e) Supply and fixing of 6A, 5 Pin Socket outlet with switch of 6A rating in boards . Nos 6.00 270.00
 Supply and Wiring with the following size 1100V grade FRLS PVC insulated Copper conductor
multi strand wires in heavy duty PVC conduit concealed in wall / ceiling/above false ceiling ,
IE - 2 including junction boxes, bends, elbows including and terminated with suitable lugs.

a) 2runs of 2.5Sq.mm wires with 1run of 1.5 Sq.mm wires in 25 mm dia conduit Rmt 500.00 134.00

IE - 3 Light/Fan Fixtures(Ordinary)
Supply and Installation of following type Fluorescent/ Compact fluorescent light fixtures on wall/
Ceiling including all fixing accessories such as leads, Teak wood round block etc complete as
required. The Fluorescent/CFL fixtures shall be complete with Low loss copper ballast, PF
improvement capacitor, Bipin Rotor type lamp holder, starter, starter base, all prewired up to the
terminal block. All fixtures shall be supplied with lamps. The Catalogue Numbers refers to Philips
Make. (or approved equivalent make)

a) K-light-LED Linear lights ( 3223)&22w/m Flexible strip LED for Indoor (4250) Nos 66.00 2,575.00

b)K -Light-surface mounted lights 16 W (Bema square 7331) Nos 49.00 1,250.00

c)LED 2'X2' Recess mounted lights (Havells Cat NO.LHEBHEP71ZW024) Nos 12.00 2,475.00

d) 100W LED Light Fixtures PHILIPS CAT NO-(BY325P LED100S CW PSE GR FG WB PB)
Nos 69.00 6,200.00

IE-4 DOMESTIC TYPE MODULAR & INDUSTRIAL TYPE SOCKETS

a) Supply and fixing of modular type 16A 6 Pin shuttered with switch with front plate and
anodized GI box including all fixing accessories No. 19.00 300.00
 b) Supply and fixing of modular type 6A /5 Pin shuttered with switch with front plate and
anodized GI box including all fixing accessories No. 38.00 250.00

c)Supply and Fixing of 3 No. 5A 3pin Universal sockets with 16A switch of modular type with iron
plate anodized GI box complete as required No. 12.00 505.00

IE - 5 Ceiling Fans

Supply &Fixing of 1200 mm sweep Ceiling fan with required length of down rod, all accessories
Electrical connections. Including fixing materials required. Nos 22.00 3,090.00

IE - 6 Exhaust Fans

Supply and Installation of heavy duty Exhaust fans with Metallic blades following size sweep with
gravity louvres shutters Exhaust fans with Metallic blades of following

a)450mm Sweep Nos 4.00 4,870.00

Supply Installation Testing and commissioning of TPN MCCB,vertical Double door Distribution
boards dust and vermin protected and rated for 415V Three Phase AC supply operation including
incoming MCB /ELCB as per specifications and required capacity Neutral bar and Earth terminal
IE-6 complete as required and installed in flush with wall including all fixing materials required. MCBs
shall conform : 8828 and ELCB /RCBO shall conform to IS : 12640

a) 4Way TPN MCB DB with 40A, 16 kA 4Pole ELMCB,,100 mA Sensitivity as incomer and 12 nos
6-32 ASPMCBs, as outgoings Nos 4.00 8,950.00

IE-7 Removing & replacing safely , existing High Bay fixtures of existing block. No.s 69.00 500.00

I (a) Total for Existing block

I(b) Proposed new Block

 Supply and fixing of following size GI 'Perforated type Powder coated cable tray made out of
IE-1 2mm thick 'MS sheet including GI supports for fixing 'the tray, anchor fasteners etc complete
as 'required. With covers

a) 100mm widex 50 mm Rmt 100.00 855.00

b) 200mm widex 50 mm Rmt 200.00 1,200.00

Supply Installation Testing and commissioning of TPN MCCB,vertical Double door Distribution
boards dust and vermin protected and rated for 415V Three Phase AC supply operation including
incoming MCB /ELCB as per specifications and required capacity Neutral bar and Earth terminal
IE-2 complete as required and installed in flush with wall including all fixing materials required. MCBs
shall conform : 8828 and ELCB /RCBO shall conform to IS : 12640

a) 12Way VTPN MCCB DB( vertical type)with 125A, 25kA 4Pole MCCB as incomer and 12 nos
32A TPMCBs, as outgoings Nos 4.00 36,878.00

b) 4Way VTPN MCCB DB( vertical type)with 105A, 25kA 4Pole MCCB as incomer and 4nos 32A
TPMCBs, as outgoings (MLDB) Nos 1.00 22,061.00

b) 8Way TPN MCB DB with 63A, 16kA 4Pole ELMCB ,100 mA sensitiity as incomer and 24 nos
6-32A SPMCBs, as outgoings Nos 4.00 10,825.00

IE-3 DOMESTIC TYPE MODULAR & INDUSTRIAL TYPE SOCKETS

a) Supply and fixing of modular type 16A 6 Pin shuttered with switch with front plate and
anodized GI box including all fixing accessories No. 6.00 300.00

b)Supply and fixing of factory made 32 A Metal clad socket Single phase+N+E with 32A DP MCB
in MS box including all fixing accessories. Nos 48.00 3,075.00
 c)Supply and fixing of factory made 63 A Metal clad socket Three phase+N+E with 63A 4P MCB in
MS box including all fixing accessories. Nos 48.00 11,575.00

d)Supply and fixing of factory made 63A ,T P MCCB MS box including all fixing accessories
Nos 2.00 13,600.00

e)Supply and fixing of factory made 100 A ,4P MCCB MS box including all fixing accessories
Nos 4.00 16,200.00

f) 100W LED Light Fixtures PHILIPS CAT NO-(BY325P LED100S CW PSE GR FG WB PB) Nos 99.00 6,200.00

g) 90 W Canopy Light Fixtures PHILIPS CAT NO-(BY286V LED10090S CW SH PSU FG MHB)

Nos 19.00 6,675.00

h)Supply and fixing of Terminal connector Three phase in Three phase, single phase out in MS
box including all fixing accessories. Nos 100.00 450.00

Supply and Wiring with the following size 1100V grade FR PVC insulated Copper conductor wires
& including in suitable size heavy duty PVC conduit concealed in wall / above false junction
IE-4 boxes, bends, elbows including junction boxes, bends, elbows including and terminated with
suitable lugs.

a) 4 runs of 6 Sq.mm wires with 2 run of 6 Sq.mm wire in PVC conduit. (32 A Sockets)
Rmt 300.00 433.00

c) 4 runs of 10 Sq.mm wires with 2 run of 10 Sq.mm wire in PVC conduit.(63A Sockets)
Rmt 150.00 692.00

i) Supply, laying, testing & commissioning of following size 1.1KV grade XLPE insulated armoured
Copper conductor underground cable laid in ground/Cable tray at a depth of 750mm below
ground level including excavation in all type of soil and refilling of earth after cables are laid,
IE-5 providing protection with sand and bricks on top & sides and cable route markers at every 15m
interval and also at the turnings. The cable shall conform to IS 7098/Part-I .
 a) 4C X4 Sq.mm Copper Rmt 1,500.00 180.00

b) 4C X2.5 Sq.mm Copper Rmt 600.00 134.00

Providing Indoor ordinary end terminations for the cable specified above with compression type
steel gland, Copper lugs using crimping tool, Insulation tape, Identification tags etc., including end
IE-6 termination and Earthing of Gland with 8 SWG 'GI Wire

a) 4core 4 sq.mm copper Nos 200.00 425.00

b) 4core 2.5 sq.mm copper Nos 100.00 365.00

UPS WIRING

Supply Installation Testing and commissioning of TPN MCCB,vertical Double door Distribution
boards dust and vermin protected and rated for 415V Three Phase AC supply operation including
incoming MCB /ELCB as per specifications and required capacity Neutral bar and Earth terminal
UPS-1 complete as required and installed in flush with wall including all fixing materials required. MCBs
shall conform : 8828 and ELCB /RCBO shall conform to IS : 12640

a) Supply and Installation of 4 way vertical TPN DB with 100TPNMCCB as incoming and outgoing
as 40A DP MCB - 6No. No. 1.00 24,100.00

b) 14 way SPNDB with 40A DP ELMCB,100 mA sensitivity as Incomer, outgoing: 6-20A SPMCB - 12
No. No. 1.00 6,875.00

UPS-2 UPS SOCKETS

Supply and Fixing of 3 No. 5A 3pin Universal sockets with 16A switch of modular type with iron
plate anodized GI box complete as required No. 24.00 505.00
 SUB HEAD -V : Tel & LAN Wiring :
Supply and laying of 25mm dia. PVC conduit concealed in wall/ ceiling/floor including all
TEL-1 accessories such as junction boxes, conduit bends, etc completed as required for Telephones/ Lan Rmt 300.00 75.00
etc., with 12 SWG GI wire

Supply and fixing of Telephone outlet (RJ11) with anodised GI box with front plate and plug in
TEL-2 type telephone socket . Nos 20.00 180.00

Supply and installation of 10 pair Krone connectors in junction box complete as required.
TEL-3

b) 10 pair Nos 2.00 2,010.00

a) Supply and laying of 2pair 0.5mm dia PVC insulated Copper conductor Telephone wire
TEL-4 conforming to DOT Specification Rmt 800.00 30.00

b) Supply and laying of CAT 6E PVC insulated Copper conductor Network cable . Rmt 2,000.00 37.00
Supply and laying of following size 0.63 mm dia Copper conductor, Jelly filled, armoured cable
TEL-5 including excavation brick protection, backfilling , sand cushioning and route marker .

a) 10 pair Rmt 50.00 274.00

Supply and fixing of LAN outlet of RJ 45 with anodised GI box with front plate.
TEL-6 Nos 20.00 290.00

I (b) Total for Internal electrical works

II EXTERNAL ELECTRICAL WORKS

 Filing the application for the TS TRANSCO portion of the work to the TSTRANSCO authorities,
getting the inspection done at site, sanction of estimates, making the deposits, sanction of the
Power supply 11 kV HT metering and MD 300 kVA Transformer, . Testing and commissioning
EP-1 of the same Preparation of Drawings for CEIG approval, getting the approval from CEIG including Ls 1.00 Not in scope
DG set .All the official payment will be arranged by the Owner.

EP-7 TRANSFORMER:
Supply installation Testing and commissioning of 11KV/433 V 630 KVA ,ONAN type as per 1180
level-IOut door with OLTC Power Transformer copper wound +10 to -15% in steps of 1.25% .
Secondary and Primary suitable for Cable Box for 3Cx 185 Sqmm HT XLPE Cable The transformer
shall be supplied with all standard fitting viz for bucholzs relay Alarm and Trip, winding
temperature relay unit with Alarm and trip, lifting lugs, earthing studs and marshaling box, etc. No 1.00 1,461,000.00
complete in all respect as required as per specification.

b) 1250 A,50KA TPN Manually operated draw out type ACB with Microprocessor for Overload
EP-8 and earth fault in the IP 67 protection encloser complete. No 1.00 280,800.00

EP-9 MV Panels
Supply, installation, Testing and Commissioning of 3 phase and Neutral 415V 4 wire Free Standing
Floor mounted MVpanel made out of 14 SWG MS sheet after seven tank process and painting
with Epoxy powder coating. The panel shall consist of suitable rating TPN Aluminium busbar (at
the rating of 0.8A/Sq.mm) supported with DMC/ SMC barriers and colour coded with Heat
shrinkable sleeves.TheMetering shall be provided as specified. The panel shall have Short circuit
withstanding capacity of minimum 50KA and consist of the switchgear as mentioned below. The
panel shall be got fabricated from manufacturers with CPRI Test certificate only. The PCC shall
have at least two spare cubicles of the maximum rating. The size of all Panel Mounting Meters
shall be 96X96mm. The Panels shall be mounted on U channels including supply and fixing of the
same.

a) MAIN Panel Nos 1.00 922,500.00

EB, :1250A,50kA 4Pole Electrically operated draw out type ACB with Microprocessor release -
O/C, S/C, U/V, and Earth Fault relays -1 set

Busbars : 1250 A TPN Aluminium Busbar -1 set

Outgoings :
400A,35kA 4Pole MCCB with Microprocessor release - -2set
200A,26kA 4Pole MCCB with Microprocessor release - -3 set
160A,26kA 4Pole MCCB with Microprocessor release - 6 set
100A,26kA 4Pole MCCB with Microprocessor release - 8 set
63A,26kA 4Pole MCCB with Microprocessor release - 4 set

Metering:
0-500V Digital Voltmeter with selector switch and MCB Control- 1 sets.
0-1250A Combined digital meter with resin cast CTs of ratio 1250-630/5A Class 1Accuracy and
15VA burden and selector switch -1 set.
0-1250A resin cast CTs of ratio 1250--630/5A Class 1Accuracy and 15VA burden and selector
switch - 1 set. For APFCR
Digital Power Factor Meter
LED Phase indication lamps with individuals MCBs and control with toggle switches- 1 sets

b) Sub Panel-1 For Proposed No 1.00 784,600.00

Incoming 400A,36kA TPN Electrically operated draw out type MCCB with Microprocessor release
--1 set

Busbars : 400A TPN +E Aluminium Busbars .

Outgoings :
250 A 25KA TPN , MCCB -10 No.s
125A 16KA TPN, MCCB -2 No.s
 100A 16KA TPN, MCCB -10No.s
63A 16KA TPN , MCCBs -4 No.s
All outgoings CBCT with ELR
Metering Incomer :

0-500V Digital Voltmeter with selector switch and fuses-1set

0-800A Digital Ammeter with resin cast CTsof ratio 800/5A Class 1 Accuracy and 15VA burden
and selector switch including combined digital meter -1set
LED Phase indication lamps with individuals MCBs and control with toggle switches- 1 set

EP -10 Automatic PF Improvement Panels 250kVAR No 1.00 552,200.00

Incoming: 400A,25KA TP MCCB - 1 set

Busbars : 400A TPN Aluminium Busbars - 1 set

Outgoings :

125A TP MCCB with 110 A Contactor 50KVAR Capacitor bank -3 set

63A TP MCCBs with 70A Contactor and 20 KVAR APP Capacitor Banks-4 No.s

32A TP MCCBs with 40A Contactor and 10 KVAR APP Capacitor Banks-2 No.s

Metering For Incomer :

0-500V Digital Voltmeter with selector switch and MCB Control-1 set

0-400A Digital Ammeter with resin cast CTs of ratio 400/5A, Class 1Accuracy and 15VA burden
and selector switch including combined digital meter -1set
 LED Phase indication lamps with individuals MCBs and control with toggle switches- 1 set

12 Stage Automatic PF Controller Relay (Microprocessor based) with PF Meter - 1set Each
Capacitor Bank shall have the following : ON/OFF Indication lamps, Ammeter with resin cast CTs
and selector switch, Auto/ Manual Selector switch with 1set of ON/OFF Pus

Note : All Capacitors shall be Delta connected and rated for 440V and of Mixed Dielectric type.
The Capacitors shall be provided in the Panel itself with proper ventilation arrangements All
Contactors in this panel shall be capacitor switching Contactors

i) Supply, laying, testing & commissioning of following size 1.1KV grade XLPE insulated armoured
aluminium conductor underground cable laid in ground at a depth of 750mm below ground
level including excavation in all type of soil and refilling of earth after cables are laid, providing
EP-11 protection with sand and bricks on top & sides and cable route markers at every 15m interval and
also at the turnings. The cable shall conform to IS 7098/Part-I .

Supply of Cables :
a) 3.5C X 300 Sq.mm
Rmt 300.00 1,125.00

b) 3.5C X 95 Sq.mm Rmt 300.00 424.00

c) 3.5C X 25 Sq.mm Rmt 400.00 176.00

d) 4C X 6 Sq.mm Rmt 800.00 108.00

e)-Excavation and refilling of earth after cables are laid, providing protection with sand and bricks
on top & sides. Rmt R .Only 1,280.00
 Providing Indoor ordinary end terminations for the cable specified above with compression type
steel gland,Bi-metallic lugs using crimping tool, Insulation tape, Identification tags etc., including
EP-12 end termination and Earthing of Gland with 8 SWG 'GI Wire

a) 3.5C X 300 Sq.mm Nos 10.00 3,175.00

b) 3.5C X 95 Sq.mm Nos 16.00 1,420.00

c) 3.5C X 25 Sq.mm Nos 20.00 750.00

d) 4C X 6 Sq.mm Nos 20.00 475.00

e) 4core 4 sq.mm copper Nos 100.00 455.00

EP -13 Earthing

a) Supply, erection, testing and commissioning of GI Electrode Earthing with 40 mm dia and 3m
length, The electrode should be hot-dip galvanized with 120-150 micron. The GI Strip In Pipe
Electrode shall be pre-filled with Crystalline Conductive Material (CCM). The GI electrode shall be
surrounded with 50 kg JAM Fill compound to provide maximum contact between the electrode
and JAM Fill Compound. Backfill compound should be eco-friendly and having RoHs certification.
GI Electrode Earthing should be maintenance free and dose not required regular manual addition
of water. GI Electrode Shall be tested from CPRI. The earthing pit should be cover with FRP cover, No 16.00 11,000.00
of 300 x 300 mm. GI Electrode earthing should be as per JAM 193. Make - JMV, Bradley, Coron or
approved equivalent.

b) Providing C.I. Earth station, with 80mm dia 2500mm long GI pipe including construction of
brick pedestal, providing meshed funnel,CI cover and other civil Engineering works, spreading a
homogenous mixture of salt, charcoal around the pipe etc, completely as per IS 3043, 1987 or No 2.00 12,200.00
latest revision.
 c) Supply, erection, testing and commissioning of Copper Electrode Earthing with 40 mm dia and
3m length, The electrode should be hot-dip galvanized with 120-150 micron. The GI Strip In Pipe
Electrode shall be pre-filled with Crystalline Conductive Material (CCM). The GI electrode shall be
surrounded with 50 kg JAM Fill compound to provide maximum contact between the electrode
and JAM Fill Compound. Backfill compound should be eco-friendly and having RoHs certification.
GI Electrode Earthing should be maintenance free and dose not required regular manual addition
of water. GI Electrode Shall be tested from CPRI. The earthing pit should be cover with FRP cover, No 6.00 18,150.00
of 300 x 300 mm. GI Electrode earthing should be as per JAM 193. Make - JMV, Bradley, Coron or
approved equivalent.

d) Supply and laying of following size strips including including all necessary inter connections
with earth station and equipment.
i) 50 x 6 mm Copper strip for earthing of Transformer neutral. Rmt 50.00 2,156.00

ii) 50 x 6 mm Hot dip Galvanised GI strip for earthing of main panel. Rmt 100.00 282.00

iii) 25 x 6 mm Hot dip Galvanised GI strip for earthing of main panel. Rmt 200.00 155.00

iv) 8 SWG GI wire Rmt 500.00 21.00

EP-14 Providing & fixing the following

MISCELLANEOUS items:

a 4 Fire buckets of 9 Litres capacity with

floor, stand, sand, painting, etc. Each 1.00 2,265.00

b Rubber mats of 1.1 KV grade 1.8 Mtrs x

0.9 Mtrs and of sufficient thickness Each 2.00 1,480.00

c Shock treatment chart with teak wood

frame and glass cover as approved Each 1.00 2,750.00
 d Electrical single line diagram (As Built
drawing) with teak wood frame and glass
cover. Each 1.00 3,000.00

e First Aid Box. Set 1.00 1,650.00

EP -15 EXTERNAL LIGHTING

Supply, erection and commissioning of individual 4.0 mtr (addl 600mm below Ground) high 65
mm dia Class B GI pole, 750mm out reach single arm complete with base plate FRP terminal box,
wiring from terminal box to the fixture with 3 core 2.5sq.mm multi strand copper conductor
cable, MCB Control and 2nos of 40mm dia Class B GI pipe for incoming and outgoing cables etc
including Excavation in all types of soil, PCC 1:2:4, PCC Pedestal complete and Supply and No 10.00 22,035.00
installation of 45W LED Lamp Post top Lantern fixture Integral type with Lamp and Control
gear/driver. (Philips : BRP320 Ix24 LED)

b) Providing Spiral coil earthing with 8 SWG GI wire including spreading of salt and charcoal as per
IS 3043/87 with latest amendments. No 12.00 1,550.00

Existing Equipment Removing/ Replacing /Re erecting

Removing Existing ,11/4.33 kV ,Three phase, 160 kVA Out door ONAN Distribution transformer
EP -16 safely and store properly as directed by site In charge- Engineer No. 1.00 15,000.00

Removing and re locating , Testing and commissioning of 9.0 mtr high swaged tubular pole, 1.2m
out reach single arm complete with base plate FRP terminal box, wiring from terminal box to the
fixture with 3 core 2.5sq.mm multi strand copper conductor cable, MCB Control and 2nos of
EP-18 40mm dia Class B GI pipe for incoming and outgoing cables etc including Excavation in all types of No 5.00 7,500.00
soil, PCC 1:2:4, PCC Pedestal complete and installation of fixture Integral type with Lamp and
Control gear/driver.
 Removing and re locating , testing and commissioning of Bollards incoming and outgoing cables
EP-19 etc including Excavation in all types of soil, PCC 1:2:4, PCC Pedestal complete and installation of No 6.00 2,500.00
fixture Integral type with Lamp and Control gear/driver.

II Total for External electrical works

III LIGHTNING PROTECTION

a) Supply, erection, testing and commissioning of GI Electrode Earthing with 40 mm dia and 3m
length, The electrode should be hot-dip galvanized with 120-150 micron. The GI Strip In Pipe
Electrode shall be pre-filled with Crystalline Conductive Material (CCM). The GI electrode shall be
surrounded with 50 kg JAM Fill compound to provide maximum contact between the electrode
and JAM Fill Compound. Backfill compound should be eco-friendly and having RoHs certification.
GI Electrode Earthing should be maintenance free and dose not required regular manual addition
LP-1 of water. GI Electrode Shall be tested from CPRI. The earthing pit should be cover with FRP cover, Nos 2.00 11,000.00
of 300 x 300 mm. GI Electrode earthing should be as per JAM 193. Make - JMV, Bradley, Coron or
approved equivalent.

Supply and laying of following size strips including all necessary inter connections between
LP-2 earth station and equipment. supports for strips as applicable .

a) 32 X 5mm Aluminium strip with DMC Insulated Supports Rmt 120.00 268.00

b) 50 X5mm GI strip laid in ground Rmt 150.00 287.00

Supply and installation of vertical air termination with 40 mm dia copper hollow sphere with
LP-3 spikes, fixed on 1000mm length 25mm dia Copper rod including all fixing accessories. No 4.00 6,525.00

III Total Rs for Lightning protection

VIII ADDITIONAL ITEMS (ELEC)

E-1 i) Supply, laying,testing & commisioning of following size 1.1KV grade XLPE insulated armoured
Copper solid conductor armoured cable laid in Cable tray .The cable shall conform to IS
7098/Part-I .

a) 4C X6Sq.mm Copper Rmt R .Only 370.00

-
b) 4C X25 Sq.mm Copper Rmt R .Only 1,142.00
-
c) 4C X50Sq.mm Copper Rmt R .Only 2,299.00
-
d) 4C X 95 Sq.mm Copper Rmt R .Only 4,389.00
-
e )4C X 120 Sq.mm Copper Rmt R .Only 5,460.00

E-2 Providing Indoor ordinary end terminations for the cable specified above with compression type
steel gland,Copper lugs using crimping tool,Insulation tape,Identification tags etc., including end
termination and Earthing of Gland with 8 SWG 'GI Wire

a) 4C X6Sq.mm Copper No.s R .Only 480.00

-
b) 4C X25 Sq.mm Copper No.s R .Only 680.00
-
c) 4C X50Sq.mm Copper No.s R .Only 1,150.00
-
d) 4C X 95 Sq.mm Copper No.s R .Only 1,545.00
-
e) 4C X120 Sq.mm Copper No.s R .Only 1,845.00

E-3 DG PANEL

DG CHANGE MANUAL OVER PANEL WITH INTERLOCK No 1 436,000.00

 Incoming 250A,36kA TPN MCCB with release --2 sets
Bus coupler: 250 A 25KA TPN , MCCB -1 No.

Busbars : 250A TPN +E Aluminium Busbars .

Outgoings :
250 A 25KA TPN , MCCB -2 No.s

0-500V Digital Voltmeter with selector switch and fuses-1set

0-250A Digital Ammeter with resin cast CTsof ratio 250/5A Class 1 Accuracy and 15VA burden
and selector switch including combined digital meter -2set
LED Phase indication lamps with individuals MCBs and control with toggle switches- 2 set

E-4 LASER CUTING MACHINE PANEL

Incoming 250A,36kA TPN MCCB with release -- set No 1 310,000.00

Busbars : 250A TPN +E Copper Busbars .

Outgoings :
250 A 36KA TPN , MCCB with ELR -2 No.

100 A 25KA TPN , MCCB with ELR -1 No.

63 A 25KA TPN , MCCB with ELR -1 No.
0-500V Digital Voltmeter with selector switch and fuses-1set

0-250A Digital Ammeter with resin cast CTsof ratio 250/5A Class 1 Accuracy and 15VA burden
and selector switch including combined digital meter -2set
LED Phase indication lamps with individuals MCBs and control with toggle switches- 1 set
 VII TOTAL ADDITIONAL WRK (MEP)
TOTAL MAIN WORKS (MEP)
B.2 NT ITEMS (MEP)
1 NON TENDER ITEMS

1.1 K-Lite - Pendant Luminarie Lights E27W (Magnum 2880) Nos

1.2 Supply and Erection of K-Lite [ID No: KL-4299] AMY 20W LED Cool White Nos

1.3 K- Lite - Linear Light housing (3223) 1200mm Long & 30W LED 3000K (3413). Nos

1.4 Supply and Erection of K Lite Hera 3354 40 W Led Nos

1.5 Supply and Erection of Philips Pure line SP680P LED 68S 4000 PSU WH L240 S1 Nos

1.6 Installation of cable trays 50, 200 & 300mm RMT

1.7 Laying of 3.5Cx35sq.mm cable for Punching & Compressor RMT
1.8 Glands & Termination of the above Nos
1.9 Laying of 3.5 C x 150 sqmm Al Ar cable RMT
1.1 Glands & Termination of the above Nos
1.11 Laying of 4C x 16 sqmm CU Ar cable RMT
1.12 Glands & Termination of the above Nos
1.13 Laying of 1C x 16 sqmm Copper Flexible Cable RMT
1.14 Laying of 24 C x 2.5sqmm Copper Ar Cable RMT
1.15 100 x 6 mm G.I Flat for Transformer CEIG comments RMT
1.16 Installation of 4 Pole 32 A MCB with Enclosure Nos
1.17 Installation of 2 Pole 10 A MCB with Enclosure Nos
1.18 Fire Barrier Mortar for Cable entry in wall areas L/S
1.19 Contigency L/S

Total NT ITEMS (MEP)

B
GRAND TOTAL MEP (MAIN+NT) B1+B2

OLD BUDGET APPROVAL

OLD BUDGET APPROVAL FOR GI FLAT
Adddional Light Fixtures

NT ITEMS FOR ADDITIONAL WORKS MACHINERY & LIGHT FIXTURES

100mm & 200mm Cable Tray Additional
Cables
Adddional Cables Rate only items
Deletion
 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
s per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Ending 31-Dec-2020) qty in Col.7) Completion)
Rate (Attach
Amount Qty Amount Qty Rate Analyses if Amount Qty Amount
Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13)

34,200.00 0 0 20 1,710.00 34,200.00 20 34,200.00

66,750.00 0 0.00 41 2,225.00 91,225.00 41 91,225.00

45,870.00 0 0.00 22 2,085.00 45,870.00 22 45,870.00

7,460.00 0 0.00 6 1,865.00 11,190.00 6 11,190.00

1,620.00 0 0.00 17 270.00 4,590.00 17 4,590.00

67,000.00 0 0.00 500 134.00 67,000.00 500 67,000.00

169,950.00 0 0.00 8 2,575.00 20,600.00 8 20,600.00

61,250.00 0 0.00 48 1,250.00 60,000.00 48 60,000.00

29,700.00 0 0.00 17 2,475.00 42,075.00 17 42,075.00

427,800.00 0 0.00 53 6,200.00 328,600.00 53 328,600.00

5,700.00 0 0.00 31 300.00 9,300.00 31 9,300.00

 9,500.00 0 0.00 67 250.00 16,750.00 67 16,750.00

6,060.00 0 0.00 12 505.00 6,060.00 12 6,060.00

67,980.00 0 0.00 22 3,090.00 67,980.00 22 67,980.00

19,480.00 0 0.00 6 4,870.00 29,220.00 6 29,220.00

35,800.00 0 0.00 4 8,950.00 35,800.00 4 35,800.00

34,500.00 0 0.00 51 500.00 25,500.00 51 25,500.00

1,090,620.00 0.00 895,960.00 895,960.00

85,500.00 0 0.00 550 855.00 470,250.00 550 470,250.00

240,000.00 0 0.00 350 1,200.00 420,000.00 350 420,000.00

147,512.00 0 0.00 4 36,878.00 147,512.00 4 147,512.00

22,061.00 0 0.00 1 22,061.00 22,061.00 1 22,061.00

43,300.00 0 0.00 4 10,825.00 43,300.00 4 43,300.00

1,800.00 0 0.00 6 300.00 1,800.00 6 1,800.00

147,600.00 0 0.00 32 3,075.00 98,400.00 32 98,400.00

555,600.00 0 0.00 32 11,575.00 370,400.00 32 370,400.00

27,200.00 0 0.00 2 13,600.00 27,200.00 2 27,200.00

64,800.00 0 0.00 4 16,200.00 64,800.00 4 64,800.00

613,800.00 0 0.00 99 6,200.00 613,800.00 99 613,800.00

126,825.00 0 0.00 21 6,675.00 140,175.00 21 140,175.00

45,000.00 0 0.00 100 450.00 45,000.00 100 45,000.00

129,900.00 0.00 0 433.00 0.00 0 0.00

103,800.00 0.00 0 692.00 0.00 0 0.00

270,000.00 0 0.00 2500 180.00 450,000.00 2500 450,000.00

80,400.00 0 0.00 1000 134.00 134,000.00 1000 134,000.00

85,000.00 0 0.00 200 425.00 85,000.00 200 85,000.00

36,500.00 0 0.00 120 365.00 43,800.00 120 43,800.00

24,100.00 0 0.00 1 24,100.00 24,100.00 1 24,100.00

6,875.00 0 0.00 1 6,875.00 6,875.00 1 6,875.00

12,120.00 0 0.00 38 505.00 19,190.00 38 19,190.00

 22,500.00 0 0.00 300 75.00 22,500.00 300 22,500.00

3,600.00 0 0.00 20 180.00 3,600.00 20 3,600.00

4,020.00 0 0.00 2 2,010.00 4,020.00 2 4,020.00

24,000.00 0 0.00 800 30.00 24,000.00 800 24,000.00

74,000.00 0 0.00 2000 37.00 74,000.00 2000 74,000.00

13,700.00 0 0.00 50 274.00 13,700.00 50 13,700.00

5,800.00 0 0.00 50 290.00 14,500.00 50 14,500.00

3,017,313.00 3,383,983.00 3,383,983.00

1,461,000.00 0 0.00 1 1,461,000.00 1,461,000.00 1 1,461,000.00

280,800.00 0 0.00 1 280,800.00 280,800.00 1 280,800.00

922,500.00 0 0.00 1 922,500.00 922,500.00 1 922,500.00

784,600.00 0 0.00 1 784,600.00 784,600.00 1 784,600.00
552,200.00 0 0.00 1 552,200.00 552,200.00 1 552,200.00
337,500.00 0 0.00 520 1,125.00 585,000.00 520 585,000.00

127,200.00 0 0.00 545 424.00 231,080.00 545 231,080.00

70,400.00 0 0.00 500 176.00 88,000.00 500 88,000.00

86,400.00 0 0.00 1250 108.00 135,000.00 1250 135,000.00

0.00 0 0.00 120 1,280.00 153,600.00 120 153,600.00

31,750.00 0 0.00 24 3,175.00 76,200.00 24 76,200.00

22,720.00 0 0.00 18 1,420.00 25,560.00 18 25,560.00

15,000.00 0 0.00 20 750.00 15,000.00 20 15,000.00

9,500.00 0 0.00 140 475.00 66,500.00 140 66,500.00

45,500.00 0 0.00 100 455.00 45,500.00 100 45,500.00

176,000.00 0 0.00 16 11,000.00 176,000.00 16 176,000.00

24,400.00 0.00 2 12,200.00 24,400.00 2 24,400.00

108,900.00 0 0.00 6 18,150.00 108,900.00 6 108,900.00

107,800.00 0 0.00 50 2,156.00 107,800.00 50 107,800.00

28,200.00 0 0.00 205 282.00 57,810.00 205 57,810.00

31,000.00 0 0.00 350 155.00 54,250.00 350 54,250.00

10,500.00 0 0.00 500 21.00 10,500.00 500 10,500.00

2,265.00 0 0.00 1 2,265.00 2,265.00 1 2,265.00

2,960.00 0 0.00 8 1,480.00 11,840.00 8 11,840.00

2,750.00 0 0.00 1 2,750.00 2,750.00 1 2,750.00

 3,000.00 0 0.00 1 3,000.00 3,000.00 1 3,000.00

1,650.00 0 0.00 1 1,650.00 1,650.00 1 1,650.00

220,350.00 0 0.00 21 22,035.00 462,735.00 21 462,735.00

18,600.00 0 0.00 21 1,550.00 32,550.00 21 32,550.00

15,000.00 0 0.00 1 15,000.00 15,000.00 1 15,000.00

37,500.00 0 0.00 6 7,500.00 45,000.00 6 45,000.00

15,000.00 0 0.00 6 2,500.00 15,000.00 6 15,000.00

5,552,945.00 6,553,990.00 6,553,990.00

22,000.00 0.00 2 11,000.00 22,000.00 2 22,000.00

32,160.00 0 0.00 120 268.00 32,160.00 120 32,160.00

43,050.00 0 0.00 150 287.00 43,050.00 150 43,050.00

26,100.00 0.00 4 6,525.00 26,100.00 4 26,100.00

123,310.00 0.00 123,310.00 123,310.00

 10 370.00 3,700.00 10 3,700.00
0.00 0.00 0 0.00
21 1,142.00 23,982.00 21 23,982.00
0.00 0.00 0 0.00
10 2,299.00 22,990.00 10 22,990.00
0.00 0.00 0 0.00
0 4,389.00 0.00 0 0.00
0.00 0.00 0 0.00
21 5,460.00 114,660.00 21 114,660.00
0.00 0 0.00

0 0.00

4 480.00 1,920.00 4 1,920.00

0.00 0.00 0 0.00
2 680.00 1,360.00 2 1,360.00
0.00 0.00 0 0.00
2 1,150.00 2,300.00 2 2,300.00
0.00 0.00 0 0.00
0 1,545.00 0.00 0 0.00
0.00 0.00 0 0.00
2 1,845.00 3,690.00 2 3,690.00

436,000.00 0 0.00 1 436,000.00 436,000.00 1 436,000.00

310,000.00 0 0.00 1 310,000.00 310,000.00 1 310,000.00
746,000.00 0.00 746,000.00 746,000.00
10530188 0 11790544 11790544

7 11,800.00 82600 7 82600

5 4,400.00 22000 5 22000

20 7,750.00 155000 20 155000

10 3,750.00 37500 10 37500

1 15,100.00 15100 1 15100

500 100.00 50000 500 50000

250 45.00 11250 250 11250

4 750.00 3000 4 3000

150 85.00 12750 150 12750

2 2,035.00 4070 2 4070

20 900.00 18000 20 18000

2 560.00 1120 2 1120

250 50.00 12500 250 12500

70 45.00 3150 70 3150

25 500.00 12500 25 12500

5 200.00 1000 5 1000

5 65.00 325 5 325

1 8000 8000 1 8000

 1 50000 50000 1 50000

499,865 499,865

10,530,188 12,290,409 12,290,409

 Cost Variance
(Rs.)
(Increased(+) / REMARKS
Decreased (-)

(16=15-6)

0.00

24,475.00 11Nos switches more as per shop & Tender dwg In new toilet area we require 15

0.00

2 more considered in mezzanin floor which is not

3,730.00 considered in tender but shown in drawing
2Nos more in office conference above F/C as per Tender dwg

2,970.00 11Nos sockets in boards more as per shop & tender dwg In new toilet area we require 8
 0.00 50 Switches x 10mtr considered in BQ

-149,350.00 As per revised dwgs qty is 8nos.

-1,250.00

12,375.00

For Existing Block 49 Nos light fixtures only conifmred by client. As

-99,200.00 per existing 51Nos only. Moreover New Mezzanine area 10nos will
be deleted. 51-8=43nos in ramp 6nos added. 43+6=49nos total

3,600.00 Additional 12 nos for AC (10) offcie & cafeteria & Projector (2) for in toilets we require 10
conference room
7,250.00 Office work station & Other areas as per dwg in toilets we require 10

0.00 Not shown anywehere in dwg, But we can considered for work
stations table UPS point

0.00

9,740.00 As per Exhaust fan in Office conference room 2nos Exhaust fan

0.00

-9,000.00 As per Existing 51nos only meduim bay lights available.

194,660.00 -97,585.00
-108200.00
384,750.00 New Block Cranes Lighting & Power DB drops, Old block Machinery
equipments
IT is due to CSRI calculation problem

180,000.00 Peripheral area, DB drops

0.00 Power DB for New block

0.00

0.00 3Nos LDB in PBB & 1 no for External considered

0.00 Consider for Roller Shutter 5Nos & 1no for Gate barrier

-49,200.00 Client Revised from 48nos to 32 nos on dated:22-02-21 as per

director instruction
-185,200.00 Client Revised from 48nos to 32 nos on dated:22-02-21 as per
director instruction

0.00
As per consultant info, It can be used for Lifts & EOT Cranes.

0.00
As per consultant info, It can be used for Lifts & EOT Cranes.

0.00

13,350.00
Added in link bridge

0.00 This Junction box considered for 99nos meduim bay light fixtures

-129,900.00 Cable size changed by consultant & commented in Shop drawing.

Item deleted (4Cx2.5sq.m)

-103,800.00 Cable size changed by consultant & commented in Shop drawing.

Item deleted (4Cx4sq.mm)
180,000.00 Cable size changed for 63A sockets. As per Micron cable schedule is
1500mtr & Lighting 1300. Total Approx (3000)

53,600.00 As per Micron cable schedule is 16mtr for 32A & Light Looping is
800Mtr Approx (850)

0.00

7,300.00

0.00

0.00

7,070.00 As per dwg workstations total is 50nos, 12 nos considered in IE4 - © can give to interior designer
 0.00

0.00

0.00

0.00

0.00

0.00

8,700.00 As per work station 50nos Lan outlet is required as per Tender dwg can give to interior designer
& no of work station also

366,670.00 468,100.00
814,120.00
0.00

0.00

0.00
 250A-1No & 400A-1No to be changed as per site requirement

0.00
0.00
 Excavation excluded as per tender Prebid clarifications by micron

247,500.00 Additional as per shop dwg & routing. Moreover Laser cutting panel excat length not considered in BOQ
cable length also 110mtr

103,880.00 Additional as per shop dwg & routing Power DB changed

17,600.00

48,600.00

153,600.00 As per site condition 100mtr to excavate for cable laying. Trfr
to main panel & Submain panel at new block
44,450.00 Total no of Termination for 3.5Cx300sq.mm is 20nos not considered in BOQ

2,840.00

0.00 For LTG & Power DB

57,000.00 For Street Light

0.00

0.00

0.00
 0.00

0.00

29,610.00

23,250.00

0.00

0.00

8,880.00 As per Total Panel Length considered. (6+4.2+2.5+2) Not considered in BOQ

0.00
 0.00

0.00

242,385.00

13,950.00

0.00

7,500.00
 0.00

1,001,045.00 558,310.00

0.00

0.00

0.00

0.00

0.00
 3,700.00
0.00
23,982.00
0.00
22,990.00
0.00
0.00
0.00
114,660.00
0.00

0.00

1,920.00
0.00
1,360.00
0.00
2,300.00
0.00
0.00
0.00
3,690.00
0.00

0.00
0.00
 0.00
1260356

82600
Not in BQ but dwg shown & NT Item.
22000
Additional as per revsied exrernal DG area
155000

37500

15100

50000

11250 Rs.45 considered for 3.5Cx25sqmm rate

3000

12750 Rs.85 Considered as per quote

4070

18000 Dust collector

1120

12500 Earth
3150 4Cx2.5 rate considered
12500

1000

325

8000 Its required for all MEP openings

 50000

499,865

1,760,221

#REF!
59,000
300,000
#REF!
499,865
136,500
300,000
174,602
150,000
Increase is due to office workstation Can give to interior designer

Increase is due to office workstation Can give to interior designer

rest we can give to interiror designer

rest we can give to interiror designer

rest we can give to interiror designer
 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

V PHE WORKS

Supply, Installation and commissioning approved make floor mounted IWC Hindware model no.
Acu Pan Cat no. 20076 (suit) 'S' trap with Hindware Cistern model no.Concealo 80mm fixed on
IWC with all internal parts of dual flush cistern, 15 mm angle stop cock 450 mm long PVC inter
PH-1 connection pipe wall flanges all of approved make etc. complete for finished item of work in all No. 3 5,047.00
respects: Star White Colour as approved by consultants

Supply, Installation and commissioning approved make wall mounted EWC HINDWARE Enigma
Rimless Cat no 92531 'P' trap with GEBERIT DUO Fix with Sigma Concealed cistern 12 cm Art no.
111.350.00.5 fixed on EWC with all internal parts of dual flush cistern, ultra solid seat cover of
approved make with rubber buffer and cap 15 mm angle stop cock 450 mm long PVC inter
PH-2 connection pipe wall flanges all of approved make etc. complete for finished item of work in all No. 3 23,599.00
respects: Star White Colour as approved by consultants

Supply & Fixing of Hindware Sleek RBC HF WT Bibcock cum Health Faucet with 1m long tube and
PH-3 wall hook of Jaquar Continental series, Chrome Finish for complete finish item of work.
-
Hindware Model No.F160108CP No 6 1,979.00

Supplying and fixing Urinal sensor Euronics EU-40E Recessed electrically operated for urinal flush
PH-4 including cost and conveyance of all materials to site ,labour charges etc. complete for finished
item of work.
 Euronics EU-40E No. 6 6,945.00

Supplying and fixing White vitreous china (star white) flat back half stall urinal of 590x375x390
mm Hindware model no.Olympus Neo Cat no.96010 st quality as approved by Consultant with CP
brass fittings such as spreader with unions and clamps push cock waste coupling bottle trap 12.7
mm PVC connection with brass plumber union nut 40 mm dia GI waste pipe embedded in walls
with suitable trap leading up to the floor channel etc. including cutting and making good walls ,
PH-5 including cost and conveyance of all materials to site ,labour charges etc. complete for finished
item of work.

6 14,584.00

Providing fixing and commissioning of Hindware Tessa Semi recessed Cat no. 91055 Star white
colour flat hand wash basin 615x490mm Ist quality with ISI make fitted with chromium plated
fittings such as 1 No.Sensor faucet Hindware Cat no. F240001CP , 1 No. waste couplings 1 No.
angle stop cock,1 No. bottle trap 38.10mm B class G I pipe for waste water PVC connection
including chiselling in brick/stone masonry including making holes in granite to size as required
PH-6 and rounding the edges and polishing the edges fixing etc. Including all cost and conveyance of all
materials, labour charges, fixing charges etc. Complete for finished time of work.

-
Hindware Model No.91055 No. 5 19,003.00

Supplying and fixing of 20 mm both sides polished Khammam black granite partitions of size 4' 0"
PH-7 x 2' 0" for urinals including rounding edges, three sides,fixing,polishing,etc.complete for finished
item of work
-
No. 6 5,705.00

Supply & Fixing of Bibcock with overhead shower and 450mm long bend pipe with wall flange
PH-8 Hindware Quadra Bib Cock 2 in 1 (Quarter turn) series, Chrome finish with 7 years warranty

a) Wall Mixer - F380003CP No. 3 4,636.00

b) Shower Head - F160101CP No. 3 1,114.00
 S&F of Stainless steel sink in Kitchen with drain board of size 508 mm x 457.2mm x
203.2mm,1mm thick of Indian make on cantilever brackets with including 31.75mm C.P.waste
coupling, supplying and fixing PVC waste pipe of required length including chasing brick masonry
PH-9 wall and making good restoring to original surfaces etc., complete. For finished item of work in all
floors

Rate as per SSR - 282 No. 1 9,833.00

Supply & Fixing of Bibcock cum Pillar Cock for SS Sinks in Kitchen with 1m long tube and wall hook
PH-10 of Jaquar Continental series, Chrome Finish with 7 years warranty
Rate as per SSR No - BMW - I - 172 - including 14% Contractor profit No. 1 1,156.00

Supply & Fixing of Long Body Bib Cock with wall flange Jaquar Continental series, Chrome finish
PH-11 for complete finish item of work. (Rate Direct from company) Model No - 107

No. 6 1,156.00
supply and fixing Gunmetal (GM) Ball valve with SS Ball and SS Spindle as per IS - Class - I, Indian
PH-12 make heavy type - 15 mm NB Size, complete with fitting
(For toilet hot and cold water supply inlets in duct) SSR-449 No. 2 757.00

Supply & Fixing of Angular Concealed stopcock with wall flange Jaquar Continental series, Chrome
PH-13 finish for complete finish item of work. (Rate Direct from company) Model No - 5089

No. 9 1,462.00
Supply & Fixing of Toilet paper holder Jaquar make Continental series, Chrome finish for complete
PH-14 finish item of work.
rate as pre ssr - 371 No. 6 709.00

Supply & Fixing of towel rod 24'' Jaquar make Continental series, Chrome finish for complete
PH-15 finish item of work.
rate as pre ssr - 357 No. 3 1,179.00
 Supply & Fixing of Soap Dish Jaquar make Continental series, Chrome finish for complete finish
PH-16 item of work.
rate as pre ssr -367 No. 3 651.00

Supplying and fixing Hand Dryer Euronics EH-26 SS electrically operated for urinal flush including
PH-17 cost and conveyance of all materials to site ,labour charges etc. complete for finished item of
work.
no 3 12,331.00

Concealed internal piping :

Supplying CPVC pipes SDR 11 with solvent joints as per specification in ground or in wall
conforming to relevant ASTM-D - 2846 and 9IS 15778:2007) code of Tees, Elbows, bends,
reducers, coupling, running joints, union flanges etc. chasing masonry walls and making good the
PH-18 walls and floors to the originals, surface and fixing CPVC clamps including cost and conveyance of
all materials and labour charges complete for finished item of work. (Internal Water Supply
Piping)

The entire piping system in part or as a whole has to be tested to a hydraulic test pressure of 7
kg/sq.cm for a period of not less than 24 hours. the piping shall be concealed / commissioned
only after satisfactory testing of the system.

a For Toilet internal Piping

22.20 MM OD (Cold Water) - SSR - 671 Mts 100 285.00

b Piping in Ducts

22.20 MM OD (Cold/Bore Water) Mts 20 285.00

28.60 MM OD - SSR - 672 Mts 20 374.00
34.90 MM OD - SSR - 673 Mts 10 551.00
41.30 MM OD - SSR - 674 Mts 10 722.00
 Supplying & fixing GI ‘B’ class pipes in ground or on wall conforming to relevant IS code including
cost of Tees, Elbows, bends, reducers,couplings,running joints, union flanges etc. with necessary
excavation in all types of soils except rock requiring blasting, refilling, chasing masonry walls and
PH-19 making good the walls & floors to the originals, surface and fixing MS clamps of TW block on
walls, including cost and conveyance of all materials and labour charges complete for finished
item of work.

a 50 mm dia ( Tapping to OHT ) - SSR - 300 Mts 10 1,276.00

Supplying & Fixing tested Gun Metal Peet (Gate) Valve ISI mark make as approved by Engineer,
screw type 1st quality of approved type including cost and conveyance of all materials & labour
charges at all levels in all floors for following.

a 25 mm dia NB Size - SSR - 451 Nos 4 1,735.00

b 50 mm dia NB Size - SSR - 454 Nos 1 4,947.00

Supplying & fixing Gunmetal (GM) Horizontal Check (Non return) Valve as per IS-778 I-class heavy
duty

c 50 mm dia NB Size - SSR - 448 Nos 1 5,419.00

PH-20 PUMP FOR SUMP TO OHT PUMPING

Supply, delivery, installation, testing, commissioning of vertical centrifugal submersible pump of
following capacity. Fixing the pump, providing delivery piping with GI pipes with wafer type non
return valve, butterfly valve both of Audco / Intervalve / Hawa make with necessary flanges, nuts,
bolts, rubber insertions (Piping and valves will be measured and paid under respective items of
works) etc.. Fixing of Starter panel and all necessary electrical connections with flat submersible
cables (including making power supply connection from mains to the pump control panel) shall be
carried out by electrical contractor (Cost of electrical works is not to be included under this item),
etc., complete.
 5.0 HP pump with discharge capacity of 300lpm / 30m head (Darling make S-336+, 50mm outlet)
a 3 nos
Nos. 1 189,354.00

Supplying & fixing PVC Nahani traps with jali 1st quality ISI marked inclined. Grating fixing with
PH-21 white cement as per site requirements with standard practice
100 mm dia Inlet- 75 mm (3") outlet pipe Rate as per SSR (sl no 576) Nos 10 1,213.00

Supplying and fixing of SWR PVC pipes (as per ISI standards) 4 Kg/Sq.cm. and fixing all specials
such as plain bends, off sets, door bends, single junctions, double junctions as per site
requirement, fixing with PVC clamps if necessary with required number of Bombay nails including
cost and conveyance of all materials to site, labour charges etc. Complete for finished item of
work at all floor levels.

a 75 (3") mm dia pipe Mts 25 401.00

b 110 mm dia pipe Mts 20 627.00

Supplying, laying, jointing & fixing in position under floor against wall in chases PVC SWR drainage
pipes, specials & rubber rings of approved make conforming to IS:13592 Type 'B' (6 kg/sq.cm.)
using lubricant as per manufacturer's specification, including specials such as plain bends, off sets,
door bends, single junctions, double junctions as per site requirement, fixing with PVC clamps if
necessary with required number of Bombay nails, hanger rods including cost and conveyance of
all materials to site, labour charges etc. Complete for finished item of work at all floor levels.

-
a 40 mm dia U PVC pipe for wash basins Mts 30 189.00
b 75 mm dia U PVC pipe in the ducts Mts 20 519.00
c 110 mm dia U PVC pipe in the ducts Mts 25 754.00

Material specification :
PVC pipes : Prince - Premium / Sudhakar

Supplying & fixing 150 mm x 100 mm SWG gully traps of ISI make conforming to ISI 651 & 4127
PH-22 with C.I Grating & Constg. Brick masonry in CM 1:6 prop. Intermediate chamber and fitted with
304.8 mm x 288.6mm (12"x9") C.I Frame and hinged cover
 Rate as per SSR Item No 9 No. 2 7,653.00

V Total for PHE Works

 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
As per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Ending 31-Dec-2020) qty in Col.7) Completion)
Rate (Attach
Amount Qty Amount Qty Rate Analyses if Amount Qty Amount
Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13)

15,141.00 0 0.00 3

70,797.00 0 0.00 3

11,874.00 0 0.00 6
41,670.00 0 0.00 6

87,504.00 0 0.00 6

95,015.00 0 0.00 5

34,230.00 0 0.00 6

13,908.00 0 0.00 3
3,342.00 0 0.00 3
9,833.00 0 0.00 1

1,156.00 0 0.00 1

6,936.00 0 0.00 6

1,514.00 0 0.00 2

13,158.00 0 0.00 9

4,254.00 0 0.00 6

3,537.00 0 0.00 3
1,953.00 0 0.00 3

36,993.00 0 0.00 3

28,500.00 0 0.00 100

5,700.00 0 0.00 20
7,480.00 0 0.00 20
5,510.00 0 0.00 10
7,220.00 0 0.00 10
12,760.00 0 0.00 10

6,940.00 0 0.00 4
4,947.00 0 0.00 1

5,419.00 0 0.00 1
189,354.00 0 0.00 1

12,130.00 0 0.00 10

10,025.00 0 0.00 25
12,540.00 0 0.00 20

5,670.00 0 0.00 30
10,380.00 0 0.00 20
18,850.00 0 0.00 25
15,306.00 0 0.00 2

811,546.00 0.00 0.00 0.00

 Cost Variance
(Rs.)
(Increased(+) / REMARKS
Decreased (-)

(16=15-6)

-15,141.00

-70,797.00

-11,874.00
-41,670.00

-87,504.00

-95,015.00

-34,230.00

-13,908.00 2Nos shower only as per dwg

-3,342.00 2Nos shower only as per dwg
-9,833.00

-1,156.00

-6,936.00

-1,514.00

-13,158.00

-4,254.00

-3,537.00
-1,953.00

-36,993.00

-28,500.00

-5,700.00
-7,480.00
-5,510.00
-7,220.00
-12,760.00

-6,940.00
-4,947.00

-5,419.00
-189,354.00

-12,130.00

-10,025.00
-12,540.00

-5,670.00
-10,380.00
-18,850.00
-15,306.00

811,546.00
 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

VI Air conditioning for Existing Block Cafeteria and mezzanine

Supply of Variable Refrigerant Volume outdoor units comprising multiple high COP compressors
with inverter technology , low noise propellor type aero spiral fan, Condenser coil with special
acrylic pre-treatment for improved resistance to salt corrosion, refrigerant shut off valves, safety
1 devices, lead free PC boards suitable for operation on R410a.and on 380 - 415 V, 50 Hz, 3 phase
A/C supply. as per standards

a) 8.0 HP Nos 2.00 166,715.00

2
Supply of CASSETTE type indoor units comprising with pre-filter, fan section with low noise fan
multispeed motor, coil section with DX coil, outer cabinet, insulation, pipe connections, . of the
following capacities with Remotes

a) 2.5TR Capacity cassette Nos. 8.00 51,668.00

Supply of HIGH WALL SPLIT type indoor units comprising with pre-filter, fan section with low
3 noise fan multispeed motor, coil section with DX coil, outer cabinet, insulation, pipe
connections, . of the following capacities with Remotes

a) 2 TR Capacity, FXAQ63PVE6 Nos. 2.00 58,444.00

4 Supply of Refrigerant Piping Joints / Distribution joints Nos 10.00 3,541.00

 PART - B
LOW SIDE WORKS

Installation , Testing and Commissioning of VRV Outdoor unit with Gas charging , stands for
5 outdoor units as per standards
Nos 2.00 37,991.00

6 Installation , Testing and Commissioning of VRV Indoor units Nos 10.00 3,541.00

Supply & installation of suction & discharge Hard copper Refrigerant piping with proper
supports/hangers from ceiling/wall as required at site & approved by consultant & duly insulated
7 with closed cell elastomeric nitrile insulation of 19mm thick for pipes above 1" and 13 mm thick
for pipes below 1" as per standards

28.6 mm Rmt 25.00 1,441.00

25.4 mm Rmt 25.00 992.00
22.2 mm Rmt 30.00 909.00
19.1 mm Rmt 30.00 827.00
15.9 mm Rmt 25.00 698.00
12.7 mm Rmt 30.00 625.00
9.5 mm Rmt 30.00 520.00
6.4 mm Rmt 30.00 426.00

Supply and Fixing of Hard PVC drain piping with suitable supports as required & insulated with
8 6mm thick Nitrile rubber insulation
RMT 50.00 152.00

Supply and laying of control cum transmission wiring to be properly laid in PVC conduit & of
9 Copper 2 core 1.5 sqmm(cord) as per the approved routing as per standards
RMT 200.00 139.00

Supply and laying of Remote cabling of 2C x 0.75 Sqmm between each IDU & its wired remote to
10 be suitably laid in PVC conduit as per site requirement
RMT 200.00 111.00
 Installation , Testing and Commissioning of suitable Refnet joints / Distribution joint kits to take
11 care of connectivity and circuiting as per detailed in drawings
LOT 1.00 5,900.00

VI TOTAL AC AMOUNT Rs:

 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
As per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Ending 31-Dec-2020) qty in Col.7) Completion)
Rate (Attach
Amount Qty Amount Qty Rate Analyses if Amount Qty Amount
Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13)

333,430.00 0 0.00 2 166,715.00 333,430.00 2 333,430.00

413,344.00 0 0.00 8 51,668.00 413,344.00 8 413,344.00

116,888.00 0 0.00 2 58,444.00 116,888.00 2 116,888.00

35,410.00 0 0.00 10 3,541.00 35,410.00 10 35,410.00

75,982.00 0 0.00 2 37,991.00 75,982.00 2 75,982.00

35,410.00 0 0.00 10 3,541.00 35,410.00 10 35,410.00

36,025.00 0 0.00 25 1,441.00 36,025.00 25 36,025.00

24,800.00 0 0.00 25 992.00 24,800.00 25 24,800.00
27,270.00 0 0.00 30 909.00 27,270.00 30 27,270.00
24,810.00 0 0.00 30 827.00 24,810.00 30 24,810.00
17,450.00 0 0.00 25 698.00 17,450.00 25 17,450.00
18,750.00 0 0.00 30 625.00 18,750.00 30 18,750.00
15,600.00 0 0.00 30 520.00 15,600.00 30 15,600.00
12,780.00 0 0.00 30 426.00 12,780.00 30 12,780.00

7,600.00 0 0.00 50 152.00 7,600.00 50 7,600.00

27,800.00 0 0.00 200 139.00 27,800.00 200 27,800.00

22,200.00 0 0.00 200 111.00 22,200.00 200 22,200.00

 5,900.00 0 0.00 1 5,900.00 5,900.00 1 5,900.00

1,251,449.00 0.00 1,251,449.00 1,251,449.00

 Cost Variance
(Rs.)
(Increased(+) / REMARKS
Decreased (-)

(16=15-6)

0.00

0.00

0.00

0.00
0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

0.00

0.00
0.00

0.00
 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

VII CCTV Cameras

Supply erection and testing and commissioning of SS-1500S IR Weather proof Colour Day/Night
1 Camera: 1'3 " CCD super HAD,480 TVL,0Lux/F1.2 (IR ON),24 IR 12 vDC Fixed Board Lens f=3.6 Set 10.00 7,983.00
mm15 meter

Supply erection and testing and commissioning of SS-1500D IR Colour Indoor Dome Day/Night
2 Camera: 1'3 " CCD super HAD, 480 TVL, 0Lux/F1.2 (IR ON),24 IR 12 vDC Fixed Board Lens f=3.6 mm Set 16.00 6,606.00

Supply erection and testing and commissioning of VIN 6008 H.264 Stand alone NVR,32 Ch Video,
3 D1+CIF Real Time 1 SATA HDD up to 2 TB, PTZ, Dual Stream, Digital Zoom, Sequence, HDMI, VGA Set 1.00 254,710.00
and TV out, Mobile phone supported Vintron

Supply and laying of CAT 6E PVC insulated Copper conductor Network cable in conduit.
4 Rmt 1,500.00 139.00

TOTAL CCTV Cameras AMOUNT Rs:

NT ITEMS
1 Conduits - 25mm & 50mm Rmt

2 Excavation(300x300) Rmt
3 GI Pipe 50 MM Rmt

4 OFC Cable As per Site condition Rmt

 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
As per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Ending 31-Dec-2020) qty in Col.7) Completion)
Rate (Attach
Amount Qty Amount Qty Rate Analyses if Amount Qty Amount
Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13)

79,830.00 0 0.00 30 4,500.00 135,000.00 30 135,000.00

0 0.00

105,696.00 0.00 0 6,606.00 0.00 0 0.00

0 0.00

254,710.00 0 0.00 1 221,750.00 1 221,750.00

0 0.00

208,500.00 0 0.00 2500 48.00 120,000.00 2500 120,000.00

648,736.00 0.00 0.00

0 0.00

0 200 168 33600 200 33,600.00

0 300 175 52500 300 52,500.00

 0 15 1500 22500 15 22,500.00

0 600 66 39600 600 39,600.00

648,736.00 0.00 0.00 624,950.00

 Cost Variance
(Rs.)
(Increased(+) / REMARKS
Decreased (-)

(16=15-6)

55,170.00

0.00

-105,696.00

0.00

-32,960.00

0.00

-88,500.00

0.00

33,600.00

52,500.00
 22,500.00

39,600.00

23,786.00
 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

IV FIRE HYDRANT SYSTEM

a) Horizontal type, Single stage, centrifugal, split casing booster pump of cast iron body & bronze
impeller with stainless steel shaft, mechanical seal to ensure a minimum pressure of 2 Kg / sq.cm.
FF-1 at highest and farthest outlet at specified flow of 450 lpm at 5.6 Mtr. head conforming to IS 1520 Set 1.00 105,561.00

b) Suitable HP SQ cage induction motor, TEFC, synchronous speed 1500 RPM, suitable for
operation on 415Volts, 3 phase 50 Hz. AC with IP 55 protection for enclosure, horizontal foot
mounted type with Class-'F' insulation, conforming to IS-325

c) M.S. Fabricated common base plate, coupling, coupling guard, foundation bolts etc as required.

d) Suitable cement concrete foundation duly plastered with anti vibration pads. Makes of Pumps:
Kirloskar / Mather&Platt. Makes of Motors: Siemens/ ABB/ Kirloskar

Supply erection,tesing and commissioning of Instrumentation on type Pressure Gauges for pumps
FF-2 delivery line and common header Nos 1.00 2,256.00

-
 Providing, laying, jointing and testing of following sizes of pipes conforming to IS-1239 with all
accessories like all fittings including tees, elbows, reducers, flanges, pipe headers, rubber gaskets,
nuts bolts, washers and fixing the pipes on floor / wall /ceiling with suitable size clamps, hangers,
structural steel supports as per specification. Providing two coats of synthetic enamel paint of
approved shade over a coat of primer. Including painting of legends both direction arrow as per
the approval of the architects / consultants including cutting holes and chases in brick, R.C.C work
and making good the same to original conditions complete in all respects, when MS pipes are to
be laid in aggressive soils, the pipes should be wrapped externally with protective coatings, such
FF-3 as 4 mm thick bitumen or coal tar sheathing protective tapes or by loose polythene sleeving, or in
certain circumstances, concrete before laying. Makes: - Jindal / Hissar / Tata pipes

-
a) 100 mm dia 'C' Class RMT 200.00 1,886.00

Providing & fixing gun metal fire hydrant valve with 100 mm N.B. flanged inlet, brass spindle, one
no. 63 mm dia female instantaneous outlet type. G.M. coupling, blank cap, chain. Conforming to
FF-4 IS:5290. Including tapping from wet riser complete as required.Makes:Audco / Kirloskar / BDK /H Nos 12.00 6,827.00
Shankar/ Leader/ Zolotto / Intervalve.

Supplying, fixing, testing and commissioning of butterfly valve PN 1.6, with Bronze / Gun metal
seat duly ISI marked complete with Nuts, Bolts, Washers, gaskets, conforming to IS 13095 of
FF-5 following sizes as required. Makes:Audco / Kirloskar / BDK /H Shankar/ Leader/ Zolotto /
Intervalve.

a) 100 mm nominal dia Nos 2.00 4,855.00

Supplying, fixing, testing and commissioning of Non return valve PN 1.6, with Bronze / Gun metal
seat duly ISI marked complete with Nuts, Bolts, Washers, gaskets, conforming to IS 13095 of
FF-6 following sizes as required. Makes:Audco / Kirloskar / BDK /H Shankar/ Leader/ Zolotto /
Intervalve.

a) 100 mm nominal dia Nos 2.00 8,567.00

 a) Supply and fixing of Dry chemical powder(ABC) Fire Extinguishers 6 Kg capacity with all fixing
FF-7 accessories. Nos 9.00 1,724.00

b) Supply, installation, testing and commissioning of fire extinguishers of 4.5 Kg Capacity CO2
conforming to IS:2878, fitted with discharge bend pipe and horn, complete with accessories, fixing Nos 16.00 4,460.00
on wall as per directions of Engineer-in-Charge

c) Supply and fixing of Water Extinguisher gas cartridge 9Ltrs capacity with all fixing accessories.
Nos 30.00 1,902.00

d) Supply and fixing of Mechanical foam Extinguisher 9Ltrs capacity with all fixing accessories.
Nos 12.00 1,724.00

e) Supply and fixing of Dry chemical powder (ABC) Extinguisher 9Kg capacity with all fixing
accessories. Nos 17.00 2,438.00

f) Supply and fixing of fire buckets with all fixing accessories. Nos 8.00 952.00

Constructing block 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
FF-8 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 120x90 cm and 90 cm deep including C.I.cover with frame (heavy duty) 560 mm
internal diameter, total weight of cover and frame to be not less than 208 kg (weight of cover 108
kg and weight of frame 100 kg) :
-
With Solid Blocks Each 2.00 48,132.00
 Providing & fixing swinging type First Aid hose reel as per IS:884 in red colour with 30m long and
19 mm dia heavy duty rubber water hose, 20 mm dia globe valve stop cock, terminating with
G.M. coupling & nozzle of 5mm outlet with shut off valve complete with drum and brackets for
FF-9 fixing on wall, bolts & nuts conforming to IS:884-1969 complete as required. Each 8.00 8,185.00

Providing and Fixing 63 mm dia instantaneous pattern branch short gunmetal pipe, 12.5mm dia
FF-10 nozzle conforming to IS 903, suitable for inter connection to hose pipe coupling complete as Each 1.00 2,000.00
required.

Supply and fixing of Fire Hose Box of MS of size 900'x600 x600mm to accommodate two numbers
of 30m length hoses and branch pipe, glass fronted, double door with lock painted fire red
FF-11 outside with suitable structural support complete but excluding civil works. Each 1.00 9,150.00

Providing and fixing 4 mm thick glass door of size 2.1 m x 0.9 m with anodized aluminium frame of
size 0.10 x 0.05 M with centre opening for fire hose cabinet. Suitably marked on the outside with
FF-12 the letters "FIRE HOSE" including locking arrangement. All aluminium work to be in Red P.O. Each 1.00 7,486.00
colour.

Supplying, installing, testing and commissioning of Gun metal chrome finished Ball valves with
FF-13 fittings of screwed end type.
a)25 mm dia Nos. 2.00 731.00

Supplying and fixing approved make 20mm dia. With automatic air release valve with unions etc.
FF-14 complete. Nos. 2.00 944.00

Providing and fixing C.I.`Y' strainer with bronze perforated sheet basket tested to a pressure of 15
FF-15 Kg/Sqcm including rubber gasket, flanges, nuts, bolts and washers, complete as required.

100 mm dia Each 1.00 6,932.00

 Providing and fixing inlet breaching having C.I. body two way gun metal 63 mm dia instantaneous
inlets conforming to IS 903 fitted with non return valves, 25 mm dia gun metal drain cock, blank
FF-16 cap, brass chains and 150 mm dia flanges with all accessories suitable for local fire tender
complete as required.

Inlet breaching having C.I. body two way gun metal 63 mm dia Each 1.00 5,948.00

IV Total For fire hydrant System

B.2 NT ITEMS
1 NON TENDER ITEMS
Providing, laying, jointing and testing of following sizes of pipes conforming to IS-1239 with all
accessories like all fittings including tees, elbows, reducers, flanges, pipe headers, rubber gaskets,
nuts bolts, washers and fixing the pipes on floor / wall /ceiling with suitable size clamps, hangers,
structural steel supports as per specification. Providing two coats of synthetic enamel paint of
approved shade over a coat of primer. Including painting of legends both direction arrow as per
the approval of the architects / consultants including cutting holes and chases in brick, R.C.C work
and making good the same to original conditions complete in all respects, when MS pipes are to
1.2
be laid in aggressive soils, the pipes should be wrapped externally with protective coatings, such
as 4 mm thick bitumen or coal tar sheathing protective tapes or by loose polythene sleeving, or in
certain circumstances, concrete before laying. Makes: - Jindal / Hissar / Tata pipes

a) 80 mm dia 'C' Class

Rmt
b) 25mm dia 'C' Class
Rmt
2 lengths of 15 M long, 63mm dia RRL hose with instataneuos couplings and Hoses shall be stored
in side the hose cabinet.
1.3 Nos
Supply and installation of Pressure switches of suitable range of (5 to 15 bar pressure B-series )
for pumps with Ball valves, Fittings like unions / colors / reducers etc.
1.4 Nos
1.5 1100 V GRADE POWER / CONTROL CABLES
 Supplying, laying, testing & commissioning of FRLS, PVC outer sheath, steel armoured, aluminium
/ copper conductor, 1100v grade power cables with glands etc. The cables shall be laid in tray /
Hume pipe / in trenches/on walls/ floor etc. as required. For cables laid outdoor the rate shall
include earth excavation providing brick and sand protection, refilling and compacting the earth.
The rate shall exclude tray & Hume pipes. The minimum size of the cables is mentioned below,

2 C x 2.5 Sqmm. for Instrumentation (CU) Rmt

Supplying, installing, testing and commissioning of Gun metal chrome finished Ball valves with
fittings of screwed end type.
1.6
15 mm dia Nos
Total NT ITEMS (MEP)
B GRAND TOTAL MEP (MAIN+NT) B1+B2
 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Ending 31-Dec-2020) qty in Col.7) Completion) Cost Variance
(Rs.)
Rate (Attach (Increased(+) /
Amount Qty Amount Qty Rate Analyses if Amount Qty Amount Decreased (-)
Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13) (16=15-6)

105,561.00 0 0.00 1 105,561.00 105,561.00 1 105,561.00 0.00

2,256.00 0 0.00 1 2,256.00 2,256.00 1 2,256.00 0.00

377,200.00 0 0.00 235 1,886.00 443,210.00 235 443,210.00 66,010.00

81,924.00 0 0.00 10 6,827.00 68,270.00 10 68,270.00 -13,654.00

9,710.00 0 0.00 2 4,855.00 9,710.00 2 9,710.00 0.00

17,134.00 0 0.00 2 8,567.00 17,134.00 2 17,134.00 0.00

15,516.00 0 0.00 9 1,724.00 15,516.00 9 15,516.00 0.00

71,360.00 0 0.00 16 4,460.00 71,360.00 16 71,360.00 0.00

57,060.00 0 0.00 30 1,902.00 57,060.00 30 57,060.00 0.00

20,688.00 0 0.00 12 1,724.00 20,688.00 12 20,688.00 0.00

41,446.00 0 0.00 17 2,438.00 41,446.00 17 41,446.00 0.00

7,616.00 0 0.00 8 952.00 7,616.00 8 7,616.00 0.00

96,264.00 0 0.00 0 48,132.00 0.00 0 0.00 -96,264.00

65,480.00 0 0.00 10 8,185.00 81,850.00 10 81,850.00 16,370.00

2,000.00 0 0.00 10 2,000.00 20,000.00 10 20,000.00 18,000.00

9,150.00 0 0.00 10 9,150.00 91,500.00 10 91,500.00 82,350.00

7,486.00 0 0.00 0 7,486.00 0.00 0 0.00 -7,486.00

1,462.00 0 0.00 2 731.00 1,462.00 2 1,462.00 0.00

1,888.00 0 0.00 2 944.00 1,888.00 2 1,888.00 0.00

6,932.00 0 0.00 1 6,932.00 6,932.00 1 6,932.00 0.00

 5,948.00 0 0.00 1 5,948.00 5,948.00 1 5,948.00 0.00

1,004,081.00 - 1,069,407.00 1,069,407.00 65,326.00

0 0 0 0

130 1500 195000 130 195000 195000

18 500 9000 18 9000 9000

10 7700 77000 10 77000 77000

1 600 600 1 600 600

0 0 0 0
 0 0 0 0
15 100 1500 15 1500 1500

0 0 0 0
1 500 500 1 500 500
283,600 283,600 283,600
1,004,081 1,353,007 1,353,007 348,926
REMARKS
As per shop drawing qty & routing 35mtrs increased

As per Fire hose box cabinent hydrants 10nos only

No Manhole chambers required for FF System
As per Tender dwg 10nos shown. New proposed building
6nos & existing building 4nos.

As per Tender dwg 10nos shown. New proposed building

6nos & existing building 4nos.

As per Tender dwg 10nos shown. New proposed building

6nos & existing building 4nos.

Not required for our FF system as per drawing

182,730.00
117,404.00

As per site condition & shop drawings qty Final hydrant

piping & Above tapping also considered for 80mm
Tap off connection for FHR drum from main line not
considered in BOQ
In Boq only mentioned to accommodate 2nos 15m RRL hose .
Ref BOQ: F11 line item

Pressure switch for booster pump not conisdered in BOQ

Power supply for Booster pump panel

Valve For pressure gauage not considered in BQ

 As per WO/BOQ

S NO Item Unit
Qty Rate

(1) (2) (3) (4) (5)

A MEP WORKS
I(a) Existing Block (Caféteria,Toilet block & Office)

IE - 3 Light/Fan Fixtures (Ordinary)

Supply and Installation of following type Fluorescent/ Compact fluorescent light fixtures on
wall/ Ceiling including all fixing accessories such as leads, Teak wood round block etc
complete as required. The Fluorescent/CFL fixtures shall be complete with Low loss copper
ballast, PF improvement capacitor, Bipin Rotor type lamp holder, starter, starter base, all
prewired up to the terminal block. All fixtures shall be supplied with lamps. The Catalogue
Numbers refers to Philips Make. (or approved equivalent make)

a) K-light-LED Linear lights ( 3223)&22w/m Flexible strip LED for Indoor (4250) Nos 66.00 2,575.00

b)K -Light-surface mounted lights 16 W (Bema square 7331) Nos 49.00 1,250.00

c)LED 2'X2' Recess mounted lights (Havells Cat NO.LHEBHEP71ZW024) Nos 12.00 2,475.00

Total AS PER TENDER BOQ

B NT ITEMS (MEP)
1 Existing Block (Caféteria,Toilet block & Office)

1.1 K-Lite - Pendant Luminarie Lights E27W (Magnum 2880) Nos

1.2 K- Lite - Linear Light housing (3223) 1200mm Long & 30W LED 3000K (3413). Nos

1.3 Supply and Erection of K Lite Hera 3354 40 W Led Nos

1.4 Supply and Erection of Philips Pure line SP680P LED 68S 4000 PSU WH L240 S1 Nos

Total NT ITEMS (MEP)

C GRAND TOTAL MEP (A+B)

 Executed As on Date Estimate to Complete Revised Esimate (Estimate At
s per WO/BOQ (As per RA Bill No 2, Period (To be worked out as per Latest Drawings after adjusting for
Completion)
Ending 31-Dec-2020) qty in Col.7)

Rate (Attach
Amount Qty Amount Qty Rate Analyses Amount Qty Amount
if Extra Item)

(6) (7) (8=7x5) (11) (12) (13) (14=7+11) (15=8+13)

169,950.00 0 0.00 8 2,575.00 20,600.00 8 20,600.00

61,250.00 0 0.00 48 1,250.00 60,000.00 48 60,000.00

29,700.00 0 0.00 17 2,475.00 42,075.00 17 42,075.00

260,900.00 122,675.00
 7 11,800.00 82600 7 82600

20 7,750.00 155000 20 155000

10 3,750.00 37500 10 37500

1 15,100.00 15100 1 15100

290,200.00 290,200.00

260,900.00 412,875.00 412,875.00

Cost Variance (Rs.)
(Increased(+) /
Decreased (-) REMARKS

(16=15-6)

-149,350.00 As per revised dwgs qty is 8nos.

-1,250.00

12,375.00

-138,225.00
 Not in BQ but dwg shown & NT Item. Rs.21000 got budget
82600 approved

155000

37500

#REF!

290,200.00

151,975.00

130,975.00
rest we can give to interiror designer
VEGA REVISED ESTIMATE 17-Mar-21
(Refer Annexure for BOQ workings) As per WO Revised Estimate (Rs)

Revised Cost Variance

Basic value As Value Estimate To
S No Item Budget With GST 18% Estimate Basic With GST 18% Increased (+)
per WO (Rs) Executed (Rs) Complete (Rs)
price(Rs) Decreased (-)

Budgeted
A Civil & Interiors
i) Main Works 28770765 29356550 34640729 5199941 21008574 26208515 30926048 -3714681
ii) NT Items 0 0 3238563 3238563 3821505 3821505
Total 28770765 29356550 34640729 5199941.04 24247138 29447079 34747553 106824
B MEP Works (Electrical, Fire & Plumbing)
i) Main Works 11935007 13241919 15625464.42 0 13758466 13758466 16234990 609525
Total 11935007 13241919 15625464.42 0 13758466 13758466 16234989.88 609525.46
C PEB Works 28330330 28330330 33429789.4 28330330 28330330 33429789 0
D SFRC Flooring 11256832 8511746 10043860.6165 6621261 1122061 7743322 9137120 -906740
Sub Total 80292934 79440545 93739843 40151532 39127665 79279197 93549453 -190391
Non-Budgeted
A Civil & Interiors
iii) Machinery Foundations 1,750,000 1,750,000 2065000 2,065,000
iv) Admn toilet block 2,030,255 2,030,255 2395701 2,395,701
iv)OHT 530,208 530,208 625645 625,645
v) Security guard room 324,965 324,965 383459 383,459
vi) Connecting bridge roof 116,625 116,625 137618 137,618
vii) Existing Windows Removal at Mezzanine & 17,216 17,216 20315 20,315
Paint booth Area
viii) Core Cutting & Finishing works for Down Sopt 106,158 106,158 125266 125,266
Pipe in Proposed Block
ix) Director's room Renovation works 30,000 30,000 35400 35,400
x) Painting - 0 -
xi) Granite Flooring - 0 -
 xii) Taraulin Sheet fixing at Mezanine floor & 24,235 24,235 28597 28,597
Proposed Block
xiii) Debries shifting from plent premises to out 40,000 40,000 47200 47,200
side
xiv) Earthing strips for cable trays 50,000 50,000 59000 59,000
xv) Industrial Sockets (32 & 64), Cable tray fixing - 0 -
(Vertical to column)
xvi) CCTV - 4 No's extra for New Block inside 32,000 32,000 37760 37,760
Premises
xvii) Existing PEB columns strengthening 112,000 112,000 132160 132,160

60,000 60,000 70800 70,800

xix) Canopy erection at proposed chillers area
xx) Removal of MS framing at loading bay 20,500 20,500 24190 24,190
xxi) S & F of Galvalume sheets at loading bay 50,000 50,000 59000 59,000
xxii) Fixing of existing purlins at loading bay 12,000 12,000 14160 14,160
xxiii) S & F copper cable to machines 250,000 250,000 295000 295,000
- - - 5,556,162 5,556,162 6556271 6,556,271
B MEP Works (Electrical, Fire & Plumbing) 0 -
ii) Fire New Block - 1,004,081 65,326 65,326 77085 77,085
iii) Fire Old Block 291,600 291,600 344088 344,088
Grand Total - 1,004,081 - 5,913,088 5,913,088 6,977,444 6,977,444
Grand Total 80,292,934 80,444,626 40,151,532 45,040,753 85,192,285 6,787,053
106824 Include in flooring cost

190391
291600 Need to shift to Fire hydrant