Substistute Item - Rajaji (CTE)

8/3/2019 Substistute Item - Rajaji (CTE)

http://slidepdf.com/reader/full/substistute-item-rajaji-cte 1/54

Sl. No. Description DSR Amount Non DSR Amount DSR Amount

1 Substitute Item statement - 1, Interior - 2,104,646.00 1,049,714.20

2 Substitute Item statement - 1, EXTERIOR 2,719,184.76 - 7,582,792.88

3 Substitute Item statement - 1, Electrical - 11,215,280.00 -

4 Substitute Item statement - 1, EPBX - 3,597,867.00 -

5 Substitute Item statement - 1, plumbing - 2,246,250.00 -

Total Amount 2,719,184.76 19,164,043.00 8,632,507.08

Cost Index 36% 3,698,091.27 - 11,740,209.63

Total Amount 6,417,276.03 19,164,043.00 20,372,716.71

Grand Total Amount

Substitute Item Statement Summary

25,581,319.03



Non DSR Amount

-

2,800,500.00

4,423,308.00

4,008,331.00

3,079,156.00

14,311,295.00

-

14,311,295.00

34,684,011.71



Quantity DSR Rate Non DSR Rate DSR Amou

Interior work

1 SIS-01 SUB 01

119(7.6

) Glazing- 5 mm thk blue reflective glass 1,451.48 1,450.00

Exterior work

1 Road Work

2 SIS-01 SUB 01 2.2 (16.69

Providing and fixing at or near ground level pre-cast

cement concrete[M25] in kerbs, edgings etc. as per

approved pattern and setting in position with cement

mortar 1:3 (1 cement : 3 coarse sand) including the

cost of required centring, shuttering with f

CUM 40.54 4,247.70 172,2

SIS-02 SUB 02

Providing and applying tack coat using hot straight

run bitumen of grade 80/100 including heating the

bitumen, spraying the bitumen with mechanically

operated spray unit fitted on bitumen boiler, cleaning

and preparing the existing road surface as per spe

16.30.1 On W.B.M. @ 0.75 Kg/sqm sqm 321.00 23.90 7,616.30.2 On bituminous surface sqm 3,474.00 17.15 59,5

16.26,16.41 sqm 3,474.00 171.15 594,5

2.5 cm premix carpet surfacing with 2.25 cum and

1.12 cum of stone chippings of 13.2 mm and 11.2mm size respectively per 100 sqm and 52 kg. and

56 kg. of hot bi tumen per cum of stone chipings of

13.2 mm and 11.2 mm size respectively including a

tack coa

16.33.1With paving Asphalt 80/100 heated and then mixed

with solvent at the rate of 70 grams per kg of asphalt.sqm 3,474.00 100.35 100.35 348,6

4 SUB 03 15.16 [4.6]Pavers - Interlocking tiles. SQM 3,734.00 411.50 1,536,5

Total 2,719,18

2 Electrical works

Light fixtures

5 SIS-1 4.1

Supply and installation of IP65 Die-Cast aluminium

raod lighting fixture with POT optics reflector

complete with all accessories. (full glass version)

(TYPE: OPTYLANE-F G, OG 150 MH, MAKE: GE or

Equivalent ), '70 W HPSV . Make Bajaj BJEST 70

SV

No 60.00 6,994.00

6 SIS 3 4 3

Supply and installation of outdoor decorative post

top luminaire, complete with all accessories

including milky white HDPE dome (TYPE: GE E No 10 00 5 473 00

As per AgreementUnitDescriptionBOQ NoRef. NoSl no SIS no

3





7 SIS-4 4.7

Supply & Installation of Under water luminaire with all

accessories (Type: NHG 10, lamp 1x Reflector 100

W, Make: Philips or equivalent)

No 10.00 3,071.00

8 SIS-6 3.2

Supply of 2x18W CFL,Indoor recessed mounting

downlight luminaire,complete with all accessories

with horizontal lamp posit ion. (TYPE: GE CFL C

2x18 DN R(H) MATT, MAKE: GE OR Bajaj cat. no.

BJDR 218 FR FFGL. OR Equivalent )

No 3,570.00 1,975.00

9 SIS-7 3.1

Supply of 1x18W CFL, Indoor recessed mounting

downlight luminaire,complete with all accessories

with horizontal lamp posit ion. (TYPE: GE CFL C

1x18 DN R(H) , MAKE: GE or Equivalent )

No 1,320.00 881.00

10 SIS-8 3.7

Supply of 2x18W CFL SQUARE TYPE

(300x300mm), Indoor recessed Direct / Indirect

l ight ing with paral ite louvers sui table for use in

USG/GRG/ARMSTRONG type false celing modules,

complete with all accessories. (TYPE: SEQUIN, GE

CFL 2x18, MO (R -300) P HF , MAKE: GE or

Equivalent )

No 770.00 2,884.00

11 SIS-9 4.4

Supply and installation of outdoor decorative Bollard

luminaire, complete with all accessories including

acrylic cover. Ht. 2' (feet) with connector box, wiring,

earthig, complete. (TYPE: ELVIS, GE CFL E 1x18

BO L, MAKE: GE or Equivalent ), (Make Bajaj

BJBOL 02/03 213 CFL)

No 50.00 5,517.00

5 2.0 EPABX

5.1 2.1

Supply, Installation, Testing and Commissioning of

EPABX for Intercom system of following

configuration. (PHASE-1 & 3)

20 LINE INCOMING

5 FAX LINE

5 INTERNATIONAL LINES

150 OUTGOING LINES

Supply : Nos. 3.00 508,300.00

(5% on supply)Installation : Nos. 3.00 25,415.0012SIS1





5 FAX LINE

5 INTERNATIONAL LINES

300 OUTGOING LINES

Supply : No. 2.00 950,820.00

(5% on supply)Installation : No. 2.00 47,541.00

Plumbing

XIIITUBE WELLS (NON-SCHEDULED

ITEMS)

1Drill ing with reverse ciculation rotary rig

from round level u to 300 meter.

13 SIS-1 1.1Diameter of the bore 600-700mm upto a

depth of 300 meterMeter 900.00 700.00

14 SIS2 2

Providing and fixing uPVC housing

pipe 200 mm dia including sockets of

standard design with all the fittings

Meter 600.00 1,400.00

15 SIS3 6Providing and fittings of 80mm GI pipe

heav class with fittin sMeter 450.00 725.00

16 SIS4

17 SIS5

150,000.00 8

Supply installation and testing of

submersible pump 12.5 HP motor four

stages suitable for 20 to 50 Cubic Meter

per hour 150 to 100 meter head including

cables and panel board

Set 3.00



1

Sl No Descriptions Unit Qty Rate

1 Material

"Wipro make" UNO - IP 66 Die-cast aluminium street light

luminaire with curved toughened glass and pot opticsreflector with an IP 54 Control Gear Box of Cat No. WST

71150 with 1x150W HPSV/MHL (T) Lamp

No 1.00 6041.00

2 Add 12.5% VAT

3 Instalation charges

4 Add 10.3% Service charges

Total

5 Add 15% for contractor’s profit and overheads

Cost for 1 No

Say

Supply, erection and testing of "Wipro make" UNO - IP 66 Die-cast aluminium street ligh

curved toughened glass and pot optics reflector with an IP 54 Control Gear Box of Cat No.

1x150W HPSV/MHL (T) Lamp (Street lighting)



2


1 Material

"Wipro make" URBANO PATHWAY - Decorative indirect

light pathway luminaire with white painted aluminium

reflector; complete with 2.5m pole and suitable for

ceramic arc tube metal halide lamps of Cat No. UPH

20582 with 1x150W HIT-CE Lamp

No 1.00 42168.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" URBANO PATHWAY - Decorative indirec

luminaire with white painted aluminium reflector; complete with 2.5m pole and suitable for c

metal halide lamps of Cat No. UPH 20582 with 1x150W HIT-CE Lamp (Post top light)



3

Sl No Descriptions Unit Qty Rate1 Material

"Wipro make" FANTASY FLOOD LIGHT - Symmetrical

bush light with housing in die cast aluminium with clear

toughened glass suitable for PAR 20 Lamps of Cat No.

FFQ 51050 with 1x50W Halogen PAR 20 Lamp

No 1.00 2312.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" FANTASY FLOOD LIGHT - Symmetrical

housing in die cast aluminium with clear toughened glass suitable for PAR 20 Lamps of Ca

with 1x50W Halogen PAR 20 Lamp (Bush lighting)



4


1 Material

"Wipro make" URBANO FLOODLIGHT - Symmetrical

floodlight with housing in die cast aluminium with clear

toughened glass suitable for ceramic arc tube MHL of Cat

No. UFH 50105 B - Black with 1x150W HIT-CE Lamp

No 1.00 12769.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" URBANO FLOODLIGHT - Symmetrical floodlig

in die cast aluminium with clear toughened glass suitable for ceramic arc tube MHL of Cat

- Black with 1x150W HIT-CE Lamp (Flood light)



5


1 Material

"Wipro make" VECTOR - IP 65 Integral floodlight with

asymmetric beam reflector of Cat No. WFH 52400 with

1x400W MHL(T) Lamp

No 1.00 2212.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" VECTOR - IP 65 Integral floodlight with as

reflector of Cat No. WFH 52400 with 1x400W MHL(T) Lamp (Flood light)



6


1 Material

"Wipro make" FANTASY PATHAWAY - Post top

luminaire with clear acrylic globe and reflector, suitable

for HPSV lamp of Cat No. FPS 31070 with 1x70W

HPSV(E) Lamp

No 1.00 8000.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" FANTASY PATHAWAY - Post top luminaire

globe and reflector, suitable for HPSV lamp of Cat No. FPS 31070 with 1x70W HPSV(E)

light)



7


1 Material

"Wipro make" FANTASY UNDERWATER - Surface

mounted heavy duty under water luminaire for fountain

lighting and suitable for QR-CBC halogen lamp of Cat No.

FUQ 11050 with 1x12V / 50W Halogen QR-CBC Lamp

with recess mounted transformer housing along with

transformer Cat No. FUQ 21050 with Control Gear Box

suitable for 50w Dichroic halogen lamp

No 1.00 11454.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" FANTASY UNDERWATER - Surface moununder water luminaire for fountain lighting and suitable for QR-CBC halogen lamp of Cat

with 1x12V / 50W Halogen QR-CBC Lamp with recess mounted transformer housing along

Cat No. FUQ 21050 with Control Gear Box suitable for 50w Dichroic halogen lamp (Underwa



8


1 Material

"Wipro make" VISION -recess mounted clean room

luminaire of Cat. No. WIF 42236 SGW, with 2 x 36W FTL

(T8) Lamp

No 1.00 4131.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" VISION -recess mounted clean room lumin

WIF 42236 SGW, with 2 x 36W FTL (T8) Lamp (Phase-2)



9


1 Material

"Wipro make" COMFORT- wall mounted personal light

luminaire of Cat. No. WVF 90118, with 1x 18W FTL (T8)

lamp

No 1.00 3358.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" COMFORT- wall mounted personal light lumi

WVF 90118, with 1x 18W FTL (T8) lamp (Bedlight)



10


1 Material

"Wipro make" NEW SAVIOUR PLUS - slim channel of

Cat No. WIF 21228 SGW, with 2x28W FTL (T5) lampNo 1.00 2212.00

2 Add 12.5% VAT



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" NEW SAVIOUR PLUS - slim channel of Cat

SGW, with 2x28W FTL (T5) lamp (Expo Area)



11


1 Material

"Wipro make" VENUS - recess mounted dowlighter with

frosted diffuser of Cat. No: WCP 27218 SGW with 2 x

18W CFL (TC-DE) lamp

No 1.00 1962.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" VENUS - recess mounted dowlighter with fr

Cat. No: WCP 27218 SGW with 2 x 18W CFL (TC-DE) lamp



12


1 Material

"Wipro make" CUBIX 15 recess mounted square

downlighter with frosted diffuser of Cat. No. GCP 15118

SGW with 1 x 18W CFL (TC-DE) lamp

No 1.00 1806.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" CUBIX 15 recess mounted square downligh

diffuser of Cat. No. GCP 15118 SGW with 1 x 18W CFL (TC-DE) lamp. (Toilets)



13


1 Material

"Wipro make" surface mounted mirro optics luminaire of

Cat No. WVP 41218 with 2 x 18W CFL (TC-L) lampNo 1.00 1373.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" surface mounted mirro optics luminaire

41218 with 2 x 18W CFL (TC-L) lamp (Staircase)



14


1 Material

"Wipro make" PEARL - indoor decorative luminaire with

opal acrylic diffuser of Cat No. WRF 20140 SGW with

1x40W FTL (T8) Lamp

No 1.00 1210.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" PEARL - indoor decorative luminaire with opa

of Cat No. WRF 20140 SGW with 1x40W FTL (T8) Lamp (Mirror)



15


1 Material

"Wipro make" bulk head fitting of Cat No. WKP 14109

with 1 x 9W CFL (TC-S) LampNo 1.00 856.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro make" bulk head fitting of Cat No. WKP 14109 with

S) Lamp



16


1 Material

"Wipro / Equiv make" bollard with suitable 1x18W CFL

(TC-D) lamp. Cat no: FBP32118No 1.00 4603.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Wipro / Equiv make" bollard with suitable 1x18W CFL (TC-

FBP32118



17


1 Material

"Ligman / equiv make" wall mounted luminaire No 1.00 6159.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection and testing of "Ligman / equiv make" wall mounted luminaire



18


1 Material

1 x 150W Recess mounted metal halide (MHL)

downlighter suitable for 1 x150W MHL(HIT-DE)-Wipro

make: WCH50150 (For Canteen)

No 1.00 4839.00

2 Add 12.5% VAT

Total



Total


Cost for 1 No

Say

Supply, erection, and testing of 1 x 150W Recess mounted metal halide (MHL) downlight

x150W MHL(HIT-DE)-Wipro make: WCH50150 (For Canteen)



Amount

6041.00

755.13

400.00

41.20

7237.33

1085.60

8322.92

8323.00

t luminaire with

WST 71150 with



Amount

42168.00

5271.00

1000.00

103.00

48542.00

7281.30

55823.30

55823.00

t light pathway

eramic arc tube



Amount

2312.00

289.00

400.00

41.20

3042.20

456.33

3498.53

3499.00

bush light with

t No. FFQ 51050



Amount

12769.00

1596.13

400.00

41.20

14806.33

2220.95

17027.27

17027.00

ht with housing

o. UFH 50105 B



Amount

2212.00

276.50

400.00

41.20

2929.70

439.46

3369.16

8323.00

ymmetric beam



Amount

8000.00

1000.00

300.00

30.90

9330.90

1399.64

10730.54

10731.00

ith clear acrylic

Lamp (Post top



Amount

11454.00

1431.75

300.00

30.90

13216.65

1982.50

15199.15

15199.00

ted heavy dutyNo. FUQ 11050

ith transformer

ter light)



Amount

4131.00

516.38

75.00

7.73

4730.10

709.52

5439.62

5440.00

aire of Cat. No.



Amount

3358.00

419.75

75.00

7.73

3860.48

579.07

4439.55

4440.00

naire of Cat. No.



Amount

2212.00

276.50

75.00

7.73

2571.23

385.68

2956.91

2957.00

No. WIF 21228



Amount

1962.00

245.25

2207.25

75.00

7.73

4497.23

674.58

5171.81

5172.00

sted diffuser of



Amount

1806.00

225.75

2031.75

75.00

7.73

4146.23

621.93

4768.16

4768.00

ter with frosted



Amount

1373.00

171.63

1544.63

75.00

7.73

3171.98

475.80

3647.77

3648.00

f Cat No. WVP



Amount

1210.00

151.25

1361.25

75.00

7.73

2805.23

420.78

3226.01

3226.00

l acrylic diffuser



Amount

856.00

107.00

963.00

75.00

7.73

2008.73

301.31

2310.03

2310.00

x 9W CFL (TC-



Amount

4603.00

575.38

5178.38

500.00

51.50

10908.25

1636.24

12544.49

12545.00

) lamp. Cat no:



Amount

6159.00

769.88

6928.88

150.00

15.45

14023.20

2103.48

16126.68

16127.00



Amount

4839.00

604.88

5443.88

300.00

30.90

11218.65

1682.80

12901.45

12902.00

r suitable for 1



Sl no DescriptionNo of

stops

No of

passeng

ers

SpeedNo of

lifts

BOQ rate for

G+4

Additional

rate for Each

additional

floor

No of

addition

al floors

over

G+4

Total BOQ rate

1 Passenger Elevator 1 8 13 1 .00 m/sec 2 1,800,000.00 90,000.00 3.00 2,070,000.00

2 Passenger Elevator 2 4 8 1.50m/sec 1 1,800,000.00 90,000.00 1.00- 1,710,000.00

3 Bed lift 8 20 0.75m/sec 4 2,150,000.00 90,000.00 3.00 2,420,000.00

4 Goods lift 4 1 ton 0.50m/sec 2 1,475,000.00 50,000.00 1.00- 1,425,000.00

5 Goods lift 3 1 ton 0.50 m/sec 1 1,475,000.00 50,000.00 2.00- 1,375,000.00

6 Goods lift (Bio medical) 5 1 ton 0.50 m/sec 1 1,475,000.00 50,000.00 - 1,475,000.00

7 Goods lift (Dumb waiter lift) 6 1 ton 0.50 m/sec 2 1,475,000.00 50,000.00 1.00 1,525,000.00

Project Name : ESICOMPARITI

When measured asper BOQ with items



Add cI of

12% on

liftcost and

36% on

sto s

Total rate for

EachTotal Amount quoted rate

Contractors

profit and

over heads

15%

Total rate

313,200.00 2,383,200.00 4,766,400.00 2,520,800.00 378,120.00 2,898,920.00

- - - - - 183,600.00 1,893,600.00 1,893,600.00 2,078,050.00 311,707.50 2,389,757.50

- - - - -

355,200.00 2,775,200.00 11,100,800.00 2,878,450.00 431,767.50 3,310,217.50

- - - - -

159,000.00 1,584,000.00 3,168,000.00 1,853,800.00 278,070.00 2,131,870.00 - - - - -

141,000.00 1,516,000.00 1,516,000.00 1,767,550.00 265,132.50 2,032,682.50

- - - - -

177,000.00 1,652,000.00 1,652,000.00 2,280,000.00 342,000.00 2,622,000.00 - - - - -

195,000.00 1,720,000.00 3,440,000.00 900,000.00 135,000.00 1,035,000.00

27,536,800.00

C Model Hospital at RajajinagarE STATEMENT FOR LIFTS

nder old DSR at 12% and new at 36% When measured as per wo issued an



Total Amount

5,797,840.00

- 2,389,757.50

-

13,240,870.00

-

4,263,740.00 -

2,032,682.50

-

2,622,000.00 -

2,070,000.00

32,416,890.00

d 15% as CP



1


1 Material

Vendor quoted avarage rate of 150mm tube bore well RM 1.00 465.00


Cost for 1 No

Say

Drilling with Tube well bore well from ground level upto 160 meter.Diameter of the bore

depth of 160 meter.



2


1 Material

175mm dia pipe RM 1.00 2143.00

2 Add Welding charges at 2% %

Total

3 Add Wastage at 3% %

Total

4 Add Carriage & Insurance at 2% %

Total

5 Add Vat at 4% %

Total

6 Add Labour charges at 20% %

Total

7 Add T&P and water & electricity charges at 3.5% %

Total

8 Add 15% for contractor’s profit and overheads %

Cost for 1 RM

Say

Providing and fixing black steel pipes to IS:1239 (Heavy class) of 175mm dia including wel

joints as required, etc, complete



1


1 Material

Vendor quoted avarage rate for 12.5 Kg pressure HDPE

pipe with fittingsRM 1.00 155.25


Cost for 1 No

Say

Providing and fittings of 12.5 Kg pressure HDPE pipe with fittings



2

Sl No Descriptions Unit Qty Rate1 Material

Submersible Pump of model No - SMSP 3A-18 with

Control panelNo 1.00 57240.00

2 Flat cable of 2.5 Sqmm RM 130.00 70.20

3 All other accessaries like SS end fittings, LS 1.00 2700.00

Total

4 Add Vat at 5% %

Total


Total

6 Instalation, Testing and commisioning LS 1.00 3400.000

Total


Cost for 1 RM

Say

Grundfos Vertical Multistage 4” Submersible Stainless Steel Pump with Submersible m

cable, the pump is equipped with a reliable non – return valve in the vale casing preventi

connection with pump stoppage. The valve casing is designed for optimum hydraulic p

Type: SMSP 3A-18, Flow Rate: 2.6 mtr3/ hr, Head: 85 mtrs, Motor: 1.1 Kw(1.5hp), 3 x 440V, 5

11/4”, Control panel: 1, Stages: 18



2


1 Material

Submersible Pump of model No - SMSP 3A-12 including

Control panelNo 1.00 51500.00

2 Flat cable of 2.5 Sqmm RM 130.00 70.20

3 All other accessaries like SS end fittings, LS 1.00 2700.00

Total

4 Add Vat at 5% %

Total


Total

6 Instalation, Testing and commisioning LS 1.00 3400.000

Total


Cost for 1 RM

Say

Grundfos Vertical Multistage 4” Submersible Stainless Steel Pump with Submersible m

cable, the pump is equipped with a reliable non – return valve in the vale casing preventi

connection with pump stoppage. The valve casing is designed for optimum hydraulic p

Type: SMSP 3A-12, Flow Rate: 2.8 mtr3/ hr, Head: 60 mtrs, Motor: .75 Kw(1hp), 3 x 440V, 5

11/4”, Control panel: 1, Stages: 12



Amount

465.00

69.75

534.75

535.00

150mm upto a



Amount

2143.00

42.86

2185.86

65.58

2251.44

45.03

2296.46

91.86

2388.32

477.66

2865.99

100.31

2966.30

444.94

3411.24

3411.00

ded or screwed



Amount

155.25

23.29

178.54

178.50



Amount

57240.00

9126.00

2700.00

69066.00

3453.30

72519.30

2538.18

75057.48

3400.00

78457.48

11768.62

90226.10

90226.00

tor with motor

ng back flow in

operties. Pump

0 Hz, Outlet: Rp



Amount

51500.00

9126.00

2700.00

63326.00

3166.30

66492.30

2327.23

68819.53

3400.00

72219.53

10832.93

83052.46

83052.00

tor with motor

ng back flow in

operties. Pump

Hz, Outlet: Rp

Documents

Substistute Item - Rajaji (CTE)