SCHEDULE OF QUANTITIES-Name of work:- Renovation of KCP Outlet at Eranakulam PART A-CIVIL

Item No 1

Description of Item

Quantity

Unit

Rate

Amount

Brick masonry in cement mortar 1:6 (1 cement, 6 sand) using country burnt bricks (22.9 x 11.2 x 7cm) including cost and conveyance of all materials to site, labour charges, hire and labour for scaffolding etc; complete for all floors. Plastering with cement mortar 1:5 (1cement, 5 sand) 12mm thick one coat floated and trowelled smooth including cement washing one coat for walls, columns etc. including cost and conveyance of all materials to site, labour charges, watering, for curing hire charges for scaffolding etc. complete for all floors and all heights.

1.50

cum

4295.60

6443.40

40.00

sqm

195.49

7820.00

Painting the outside walls with two or more coats of 100% acrylic Exterior emulsion paint of approved brand and colour (weather coat of any approved manufacturer such as Berger or apcolite apex of Asian ICI,Nerolac etc or equivalent ) having protection against fungal growth ,flaking ,fading alkali and UV degradation and to give an even shade with required finish including cleaning the surfaces,filling the crevices with approved filler ,scaffolding curing etc,complete or as per specification 2 or more coat over a priming coat of white cement after scraping and levelling to smooth even finish and sand papering including cost of priming coat with white cement, cost and conveyance of all materials to site, labour charges, hire charges for scaffolding, etc. complete.

88.00

sqm

255.84

22514.00

Painting with plastic emulsion paint of approved color and quality two coats over two coats of wall putty applied with blade to a smooth surface over a primary coat of white cement ( putty made of from any approved manufacturer) (rate for applying wall putty paid separately) for inside new walls including cost and conveyance of all materials to site, labour charges, hire charges for scaffolding, watering, curing etc. complete for all floors Painting with synthetic enamel paint of approved colour and quality two coats manufactured by any reputed paint company such as ICI, Nerolac, Asian paints over the prepared wood surface after scraping and levelling to smooth even finish, cost and conveyance of all materials to site, labour charges, hire charges for scaffolding, watering, curing etc. complete for all floors. Painting with synthetic enamel paint of approved color and quality two coats over steel work after scraping and leveling to smooth even finish and sand preparing with medium and fine including cost and conveyance of all materials to site, labour charges, hire charges for scaffolding, watering, curing etc. complete Supplying and fixing powder coated coffee coloured aluminium fully glazed windows with sliding shutters, the outer frame on four sides (44.5x34x2mm weighing not less than 0.554kg/m and required intermediate vertical members(27x34x2mm) weighing not less than 0.81kg/m as required as per the drawings, the shutters openable to one side with shutter frame all round(44.5x34.0x2.0mm weighing not less than 0.494kg/m and pannelled with 4mm thick frosted glass fixed with aluminium glazing clipps ( 31.0x17.50x1.20mm weighing not less than .184kg/m) and with EPDM (Elltrylene propene Diaxe Methedine) beading between glass and aluminium on all faces and shutters fixed to the outer frame with friction stay hinges (IMEX hinges) of stainless steel 250mm wide etc. complete all sections of powder coated coffee colour anodized aluminium of uniform colour including cost and labour charges for all materials and fixing to concrete/masonry by chipping and providing tight plugs etc. complete

75.00

sqmtr

119.22

8941.50

8.00

sqmtr

86.52

692.16

8.00

sqmtr

86.52

692.16

110.00

sqmtr

3640.76

400483.60

KCP ERNAKULAM Estimate

Page 1

Item No 8

Description of Item

Quantity

Unit

Rate

Amount

Supplying and fixing automatic double action floor spring of Everite or equivalent for the specified door shutters including chipping concrete for concealing, all cost and labour charges etc. complete.

10.00

each

2910.00

29100.00

Supplying and fixing hydraulic door closer of Everite no. 63 of ISI or equivalent quality for the toilet doors(wooden) already fixed and for other doors wherever necessary etc. including all cost and labour charges etc. complete. 10 Supplying and fixing plain glass of selected glazing quality and thickness specified below for door/window/ventilators, including providing and fixing with EPDM, including cutting and fixing in aluminium framese etc complete, cost of beading , screws, necessary fittings, but excluding cost of frames.(the cost of frames will be paid separately) a b 5.50mm thick plain glass Supplying and fixing Both side laminated particle board board/-12mm thick for Aluminum wall partition and setting up counter tables 9nos with drawer and cubboard for CPU as per the drawing attached.

5.00

each

1461.00

7305.00

75.00 75.00

sqmtr sqmtr

593.00 992.00

44475.00 74400.00

11 Supplying and fixing sun control film of good quality as approved by the owner ,including all cost of all materials, labour charges,etc complete. 12 Providing and fixing 150mm anodised aluminium tower bolts (heavy type) with steel screws. 13 Providing and fixing aluminum anodised mortice concealed lock 6 lever ,100 mm conforming to IS 2209, Godrej or equivalent make, staright edged bevelled or roated as required ,right or left handed as directed,suitable either to single or double leaf shutter and fixing the mortice lock and aluminium anodised steel screws etc. complete 14 Providing floor finish with ordinary Ceramic tiles rectified variety non skid in the straight edge cross section of the quality of any of the following company Bell/ Naveen/ Johnson Spartek/ Regency of approved colour (Exact shade to be got approved by the Architect) of size 400mm X 400 mm or nearest thickness 7mm or nearest, 1 st class tiles in all floors, laying in cement mortar 1:6, 12mm thick with a neat cement flushing coat including chamfering edges, forming silt pit etc. and closing the joints with white cement to correct lines and levels including cost and conveyance of all materials to site, labour charges, charges for cutting, laying and finishing to the required level/slope etc. complete.

10.00

sqmtr

394.00

3940.00

15.00 10.00

each each

44.00 1025.00

660.00 10250.00

7.00

SQMTR

892.00

6244.00

15 Dadoing toilets walls with best quality glazed tiles of mat or glozy finish in cement mortar 1:3, 12mm thick and pointing with white or coloured cement.including charge for finishing the edges,cost and conveyance of all materials,labour charges etc. complete. 16 Paving the parking area with hydraulic pressed cement concrete block of 6cm thick of cement concrete 1:3:6 ( 1 cement , 3sand and 6broken stones) with 6mm broken stones for the bottom 5cm, and cement and 3mm broken stones in the ratio1:2 for the top 1cm and pressed together to get 6cm, tiles to develop minimum 50 kg/cm2 compressive strength, abrasion test conducted as said in IS 1237 - 1980, the average wear should not exceed 2.50mm, preparing the surface by levelling and compacting and laying dry mortar of non cohesive soil 20mm thick and paving pressed stones to level even surface with straight line joint etc. complete including cost and conveyance of all materials to site, labour charges, watering for curing etc. complete (The surface of the block have to be tough and wear resistant ).

31.00

sqmtr

1374.53

42610.43

15.00

SQMTR

661.00

9915.00

KCP ERNAKULAM Estimate

Page 2

Item No

Description of Item

Quantity

Unit

Rate

Amount

17 Supplying and fixing white glazed European water closet wall constellation type with seat cover of Hindware or equivalent ( constellation type pan- 20040 of Hindware or equivalent suitable for connecting with flush valve) wall mounted wash down type water closet, at height 39cm with matching polypropelene / duroplastic seat and cover with concealed C.I.chair bracket supports fixed with CP bolts, including providing and fixing 32mm C.P metropole type concealed flush valve ( of Marc, hindware or equivalent), the body of the flush valve is to be concealed with arecess in the wall using wall bracket, screws etc., including providing stopcock and wall flange and other accessories etc. concealing the pipes to the walls including connecting the pipes with the closet of 32mm PVC pipes, including all costs for cutting wall and floor and making good the damages etc. and fixing with necessary fittings etc. complete.

2.00

NOS

8897.00

17794.00

18 Supplying and fixing counter top under deck 404 mm dia round shaped wash basin of white glazed ( 0448 Grand Basin of Parryware or equivalent) to the counter already done and fixing the basin with appropriate C.I. bracket supports duly painted with metal primer and enamel paint and connecting with swan neck type pillar cock , one no. C.P. angular stop-cock ( 053 of Jaguar or equivalent), rubber plug, and C.P. brass chain, 32mm dia. best quality CP europeon type bottle trap, ( 767 of Jaquar or equivalent) 32mm CP brass waste of standard pattern and one number 15mm heavy duty PVC connection etc. including cutting and making good the walls, floors etc. complete and as per the directions of Engineer in charge. 19 Supplying and fixing concealed CP stop cock ( 069 of Jaquar or equivalent) , including cost of all materials (including wooden plugs, steel screws etc.) and labour charges etc. complete. 20 Supplying and fixing in position white glazed soap tray concealed recessed type of size 200 mm x 150mm , including cost of all materials and labour charges etc. complete. 21 Supplying and fixing C.P toilet paper holder (1151 of Jaquar or equivalent) , including cost of all materials (including wooden plugs, steel screws etc.) and labour charges for fixing etc. complete. 22 Supplying and fixing in position plain plate glass mirror 4mm thick of appropriate sizes as per requirement and as instructed and fixing with 6mm marine plywood on the rear after pasting L..D.P.E film of 500 microns to the total rear face of the mirror using aksar as glue and fixing with clips and with aluminum channel /angle beading all round and fixing the mirror in position with necessary T.W. plugs screwed on to it in correct position with steel screws etc. complete

2.00

each

2977.00

5954.00

4.00

each

554.00

2216.00

3.00

each

218.00

654.00

2.00

each

567.00

1134.00

2.50

sqmtr

1654.00

4135.00

23 Supplying and fixing 20mm dia 600mm long C.P towel rod with two arms and rod dia approximately 2.2 cm , including cost of all materials (including wooden plugs, steel screws etc.) and labour charges etc. complete. 24 Providing and fixing health faucet with 8mm dia 1m long flexible tube and wall hook with all fittings complete 25 Providing, fixing and jointing floor trap sump, 110mm OD fabricated with PVC to pressure of 4kg/sqcm connected to 75/63mm inlet and 90/110mm outlet or as per the drawing , including cutting floor concrete and fixing with cement concrete wherever necessary including providing with S.S. grating ring and S.S. grating which get fixed to grating ring with a plate all round etc. complete.

4.00

each

282.00

1128.00

2.00

each

2209.00

4418.00

2.00

each

570.00

1140.00

26 Supplying and fixing long body type bib cock with wall flange (107 of Jaquar or equivalent) , including cost of all materials (including wooden plugs, steel screws etc.) and labour charges etc. complete.

2.00

each

703.00

1406.00

KCP ERNAKULAM Estimate

Page 3

Item No

Description of Item

Quantity

Unit

Rate

Amount

27 Supplying, laying and jointing rigid PVC pipe (ISI approved brand) with rubber rings, pipes conforming to IS:7985 and rubber rings conforming to IS: 5382 for working pressure of 6kg/sqcm to line and level in trenches to required depths and jointing together with solvent cement, rubber rings etc. as per the requirements at site including earthwork excavation in all classes of soil except hard rock, shoring the sides wherever necessary and placing country burnt bricks of size 22.9cm X 11.2cm x 7cm over the pipe along the length, 23cm width and 7cm depth packed together, refilling the trenches including consolidating etc. complete.

A) 110mm OD Supplying and fixing and jointing together with solvent cement 110mm OD rigid PVC pipe (ISI approved brand) with rubber rings, pipes conforming to IS:13592 and rubber rings conforming to IS: 5382 for working pressure of 4kg/sqcm including fixing in walls/ducts, with necessary 28 clamps, connecting the pipes with solvent cement , rubber rings etc., cutting walls or concrete etc.and making good the damages etc. complete through the duct or below false ceiling. A) 75mm OD Providing and fixing PVC pipes for pressure lines by threading laying and jointing pipe (I.S.I approved) for a working pressure of 15kg/sqcm, threading and jointing together with solvent cement ( threaded as per IS 554), together with necessary fittings like bend, elbow, tee, 29 reducer, nipple etc. as per the requirements of lines using the same type of threaded fittings or G.I. fittings of approved quality including fixing to walls or floors after chasing or clamping to walls and making good the damages with cost of all materials, labour charges, scaffolding charges etc. complete. 20MM OD Supplying and fixing 110mm dia S.W gully trap for the waste line with brick jelly concrete in lime mortar and necessary brick masonry alround plastering with neat cement mortar 1:3 12mm thick with flushing coat etc. complete including providing 2 nos heavy type C.I.gratings 30 150 x 150mm and 225 x 225mm for the inside and outside painted with black Japan paint including necessary earthwork excavation etc. complete

30.00

METER

350.00

10500.00

30.00

METER

168.00

5040.00

40.00

METER

87.00

3480.00

2.00

NOS

484.00

968.00

Labour engaged for demolished works and removing 31 damaged doors ,chipping the tiles ,cleaning works which are not measurable a Mason b Plumber c Helper Providing and fixing Aluminium composite panels manufactured in the trade name Alstrong of section 2mm thermo plastic core of anti-toxic LDPE sandwiched between two skins of 0.5mm thick Aluminium sheet making a total panel thickness of 3mm. The surface furnished with PVdF based coating on sides and service coating on reverse side of polyester paint. The coating shall confirm to specification of ECCA/AAMA. The system shall be fixed using GI/Aluminium brackets and Stainless steel bolts & nuts with spring washers and cap nuts and all other necessary 32 accessories. The bracket supports shall stand a wind pressure of 200kg/m2. Sealing shall be done using weather sealant DOWCORNING 789 or approved equivalent make. The rate is inclusive of forming curved shaped cornices of all dimensions as in the detailed drawing for all heights including all scaffolding charges etc complete.

20.00 20.00 25.00

day day day

374.00 374.00 374.00

7480.00 7480.00 9350.00

1.00

sqmtr

5787.00

5787.00

Supplying and fixing sintex make pvc flush door shutter of standard size, thickness 25mm single leaf for toilet doors, the door shutter fabricated to fit to the frame 33 including cost and conveyance of materials to site, labour for fixing all fittings as per the drawing for doors etc. complete.

4.00

each

1500.00

6000.00

Total Cost Rs 772550.25

KCP ERNAKULAM Estimate

Page 4

Item No

Description of Item

Quantity

Unit

Rate

Amount

PART-B-NETWORKING supply of cat 6 utp cable -(100% solid bear copper cable, ETL certified, UL listed product) Netwok Switch 24 Port Netwok Switch16 Port Supply of patch code for connecting switch to patch panel system by crimping the two ends. Supply of 4u Rack for installing the two switches and for the connectivity. supply of cat 6 two mtr patch code for IO to system(crimped) PVC Casing and Capping/conduits/flexible etc (Press feel (ISI Mark) or any other ISI mark (25mm casing/conduits) IO port for all the computer points(Rj 45 BELKIN) Total PART-B C PART-C-ELECTRICAL Supply and wiring following points in surface/recessed mounted rigid medium gauge 20 mm PVC conduit with all accessories, using 3 runs of 1.5 sqmm FRLS PVC insulated stranded copper conductor single core wire for phase, neutral & earth, with modular 6A one way switch, modular plate, suitable GI box etc having ISI specification as required. 2 Twin control points. Supply conveyance, installation, testing and commissioning surface cum T8 Mirror optics luminaire suitable for T 8 lamps with 2x 36 W FTL with all accessories and to be fixed in the existing falce ceiling by cutting holes and pullig wires through ceiling and giving connections with 16/0.20 mm 3 core PVC insulated and sheathed round copper conductor flex wire or extending the original wiring and giving connections as required 650 Mtr 2 1 48 1 each 150 No each each No: 20 Mtr 8000 4000.00 216.00 6000.00 212 46.00 16000 4000 10368 6000 4240 6900 19 2600

1 2 3 4 5 6 7 8

no

40

300.00

12000 62108.00

no.

35

766.00

26810

no.

1197.00

2394

no.

11

2845.00

31295

Supply and fixing cast aluminium elliptical shaped bulk head fitting with front clear glass and mesh guard suitable for 5 to 14 W CFL to wall / ceiling including giving connections with required length of 16/0.20mm PVC insulated and PVC sheathed 3 core round copper conductor flex wire conforming to relevant ISS or extending the original wiring and making good the surface as required. Supply and installation of Surface cum recess mounting luminaries with paralite p5 louvre 2*36 W CFL mirror optics in recessed mounted direct/indirect light fixturewith all necessary accessories as required complete

no.

461.00

1383

No

15

3500.00

52500

Supply, conveyance, installation, testing and commissioning of wall fans of Crompton/Baja/Havells/Khaitan similar superior brand

no.

2000.00

4000

Supply, conveyance, installation, testing and commissioning of the following sizes of exhaust fans in the existing opening, fixing necessary bolt and nuts, making good the damages etc. as required including giving connections with required length of 24/0.20mm PVC insulated and PVC sheathed 3 core round copper conductor flex wire conforming to relevant ISS. 250mm single phase, lightduty with self opening lovers.

no.

1620.00

3240

KCP ERNAKULAM Estimate

Page 5

Item No

Description of Item

Quantity

Unit

Rate

Amount

Supply and fixing the following types of superior quality 250V A.C call bell on existing M.S. box and giving connections with required length of 3 core, 16 / 0.20mm 650/1100V grade PVC insulated and PVC sheathed round copper conductor flex wire conforming to relevant ISS or with the extended original wiring, earthing the MS box and making good the surface as required. Ding Dong bell

no.

120.00

120

Supply and fixing the following sizes of PVC Conduit conforming to IS 9537 / 1983 part III along with all required accessories on surface/wall/above false seiling 8a including making good the damages etc as required. 20mm dia medium 8b 25mm dia medium Supply and drawing 650/1100 V grade FRLS PVC insulated stranded single core copper conductor cables in the existing surface / recess conduit as required 9a including giving necessary connections of the following sizes. 1.5 sqmm 3 run 9b 2.5 sqmm 3 run 9c 4 sqmm 3 run 9d 6sqmm 3 run Supply & Fixing the following types/ sizes of boxes suitable for modular accessories in surface/ recess 10 including making good the damages, colour washing etc as required (Group B) a b c d 2 module mouled plastic box in surfaces 3 module mouled plastic box in recess 4 module mouled plastic box in recess 6 module mouled plastic box in recess

130

69.00

8970

75

80.00

6000

80

78.00

6240

m m m

125 110 10

108.00 149.00 218.00

13500 16390 2180

no No no no

2 22 5 20

132.00 139.00 158.00 168.00

264 19321 790 3360

Supply & Fixing the following types/ sizes of front plates 11 on the existing modular boxes. (Group B) a b c d 2 module white 3 module white 4 module white no no no no 2 22 5 20 76.00 86.00 95.00 127.00 152 1892 475 2540

6 module white Supply and Fixing the following modular switches & accessories in the existing front plates and giving 12 necessary connections as required (Group B) a b c d 6A SP 1 way switch 16A SP 1 way switch 6A SP 3 pin shuttered socket

no no no no

56 6 56 6

89.00 131.00 124.00 186.00

4984 786 6944 1116

6A/16A shuttered socket Supply and installation of sheet steel, phosphatised and painted, dust and vermin proof enclosure of MCB DB including copper /brass bus bar, neutral link, earth bus and DIN rail suitable for fixing MCB/ isolator etc. fixed 13 on wall using suitable anchor bolts or fixed in recess including cutting hole on the wall , making good the damages, colour washing etc. as required

a b

8 way - single phase double cover (IP 42/43)

no no

1 1

1244.00 3424.00

1244 3424

8 way (8+18)- three phase double cover (IP 42/43) Supply and installation of the following accessories suitable for 50 Hz , AC supply conforming to IS 88281995/ IEC 60898 of the following current ratings in the 14 existing enclosure and giving connections as required

KCP ERNAKULAM Estimate

Page 6

Item No a b c d e

Description of Item

Quantity

Unit

Rate

Amount

63 A 4 pole mini break isolator 63A 4 pole 100 mA RCCB 32A/40 A Double Pole 6Ato 32 A 10 kA,SP MCB (B curve) 6Ato 32 A 10 kA,SP MCB (C curve)

no no no no no

1 1 2 6 24

821.00 2826.00 365.00 184.00 202.00

821 2826 730 1104 4848

Supply & laying of one number PVC insulated and PVC sheathed armoured aluminium power cable of 1.1KV grade of the following sizes in the existing RCC/ HUME / 15-a STONE WARE/ GI/ DWC pipe as required. 4C 25 Sqmm

Mtr

30

272.00

8160

Supplying siemens / tropodur type nickel plated single compression brass cable gland for PVC insulated and PVC sheathed armoured aluminium/ copper conductor cable 1.1 KV grade, and making end termination suitable for 2/ 3/ 3/ 4 core cable of the following sizes as required.: 25 Sq mm Supply of superior quality aluminium tubular cable socket and making core termination of cables of the following sizes including crimping etc. as required.

No

151.00

302

No

12.00

24

Supply and providing pipe earthing as per IS 3043 with 3.60 m long 40 mm dia B class GI pipe, GI funnel with weld mesh, filling required quantity of charcoal & salt including construction of inspection chamber with a bed concrete of 1:4:8 PCC using 40 mm broken stone (10 cm thick), brick work in cement mortar 1:6, plastering the surface of brick masonry and the exposed surface of 16 PCC bed with cement mortar 1:4, 12 mm thick, (the finished inside dimension shall be 300 x 300 x 300 mm) but excluding test joint, earth continuity conductor to the plate, and covering at the top. (in hard soil)

no

2542.00

2542

Supply and providing earth lead from the test joint to the earth electrode using the following sizes of conductors/ strips including cutting, drilling necessary holes (in case 17 of strip) and fixing firmly with plate test joint etc as required.

10

51.00

510

3.15 mm bare copper conductor (10 SWG) Supplying and fixing SP & N metal case enclosure with 2 pole and earth plug socket with pin suitable for incorporating SPMCB (including cost of MCB) in recess including necessary connection, making good the damages colour washing etc. complete as required. 250 V 32 A 2 pole and earth. 19 Supplying of ITC 2 TR High wall mounting Single phase split A/c Unit 4 or more star rating with Voltage Stabilizer/bracket support for outer unit.Blue star/Voltas/Carrier/similar superior brand 18 20 Supply andITC of 1.5 TR High wall mounting Single phase split A/c Unit 3 or more star rating with voltage stabilizer,bracket support for outer unit.Blue star/Voltas/Carrier/similar superior brand 21 Supply andITC of 1.0 TR High wall mounting Single phase split A/c Unit 3 or more star rating with voltage stabilizer,bracket support for outer unit.Blue star/Voltas/Carrier/similar superior brand 22 Extra for refrigerent cuppor pipe in addition of standard lenth of 5 Mtr if required

no

1038.00

1038

No

40000.00

80000

No

34000.00

68000

No

31000.00

31000

No

10

400.00

4000

KCP ERNAKULAM Estimate

Page 7

Item No

Description of Item

Quantity

Unit

Rate

Amount

23 Supply and fixing SP & N metal case enclosure with 2 pole and earth plug socket with pin suitable for incorporating , SP MCB (excluding cost of SP MCB) in surface/ recess including giving necessary connections, making good the damages etc. as required. 230V,20 @ pole and earth Supply and providing First Aid Chart duly framed and 24 placed in a conspicuous location for clear vision.

No

855.00

4275

No

202

202

Supply and installation of ABC type dry powder fire 25 extinguisher of 2 kg. Capacity complete with initial charges and installation brackets.

No

5200.00

36400

supply and installtion of Sign board with 3mm 26 Aluminum Composite Panel with GI Frame as base and letter with 2 mm accrelic and tube light inside TOTAL-C GRAND TOTAL (A+B+C)

no

25000.00

25000

494096.00 13,28,754.25 Rs.13,28,754/-(Rupees Thirteen

Lakhs Twenty Eighty Thousand Seven Hundred and Fifty Four Only) Sd/Biju Prabhakar IAS Managing Director&Tender Inviting Authority I / we agree to execute the work at the following rate: (A) Estimate Rate (B). ..........% Below Estimate Rate..........................................(in words) (C). ..........% Above Estimate Rat...........................................(in words) Signature of the contractor with seal

KCP ERNAKULAM Estimate

Page 8