ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTRANCE GATE & GUARD ROOM IN THE PREMISES

OF NMA SILVASSA
MAIN ENTERANCE GATE
SUMMARY OF COST (CIVIL WORK)

S. No. Description SOR (2023) Amount (Rs.) NSOR Amount (Rs.)

1 CIVIL & SANITARY WORK 11951119.85

2 ELECTRICAL WORK 118887.00 692596
Total (A) 12070006.85 692596.00
3 Add GST @ 18 % Extra on Sor-2023 2172601.23
Total (B) 14242608.08 692596.00
Grand Total 14935204.08
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
A 2023-24 SITE CLEANING & DISMANTALING
Clearing and grubbing road land including uprooting rank vegetation grass
bushes,shrubs,sapling and trees girth up to 300 mm removal of stumps of trees cut earlier and
1 26117B
disposal of unserviceable materials (B) By manual in area of thorny jungle
Hectare 0.05 108824.63 5441.23
B EARTH WORK
2 27007A Excavation for foundation in sand, gravel, clay soft soils and murrum etc. including shoring,
strutting dewatering as necessary and disposing of the excavated stuff as directed.(A) Depth
upto 3.0 M. and lead upto 100m for 10 Cum cu.m 252.86 496.13 125452.23
3 04009A Filling in foundation and plinth with brick Bats Chhara in layers of 20cm. thickness including
watering, remming and consolidating etc. complete. cu.m 2.86 594.61 1700.58
4 22007 Anti-Termite System:Providing and laying of permanent piping technology anti-termite
treatment before flooring work by installing LLDP (Low linear density polyethylene) tube of 8
mm O.D. & 6.4 mm 1.D. with inbuilt pressure compensation chip every 30 cm interval in the
tube, having working pressure of 2 Kg/cm2 and release rate of 1.9 Itr/hour fixed by P-clips and
nails. The LLDP pipe shall be installed at the entire periphery of the building and at internal
network of building at a depth of 20 to 200 mm under floor at every 2 to 3 mtr. c/c distance
(adjusted as per building layout ) & Ends of loop pass through a PVC elbow of minimum 32
mm ID at junction box of wall and floor level, entering into a steel reinforced grooved flexible
pipe of minimum 22 mm ID leading into junction box and the loops shall terminate in junction
boxes & test every junction during injecting chemicals for termite control treatment. The anti
termite chemical Imidacloprid 30.5% SC mix as per IS-6313 (part III) shall be injected by the
pressure pump diluted with water @ 10.5 ml/5 ltr of water at the rate of 2 Kg/sq.cm @ 5
Ltr/SMT. The contractor shall submit approved line plan for piping system and junction boxes
dully approved by Engineer-in-Charge with bond of 5 year warranty.(i)Anti Termite chemical
injected area (Chemical injecting incl. labour cost)

sqm 18.10 133.00 2406.77

C REINFORCED CEMENT CONCRETE WORK
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Providing and laying cement concrete 1:3:6 (1-Cement : 3- coarse sand : 6- hand broken stone
9 05003A aggregates 40 mmnominal size) and curing complete excluding cost of formwork in (A)
Foundation and Plinth cu.m 10.55 2976.00 31391.22
Providing and laying damp proof course 25mm thick cement concrete 1:2:4 (1-Cement : 2
10 05021A coarse sand : 4 stone aggregate 10 mm nominal size) and curing complete
sqm 14.13 308.55 4360.18
Providing and laying controlled cement concrete M.250 and curing complete excluding the cost
11 05025AA of formwork and reinforcement for reinforced concrete work in (A) Foundations, footings,
Base of columns and Mass concrete. cu.m 39.15 4224.29 165380.95
Providing and laying controlled cement concrete M.250 and curing complete excluding the cost
of formwork and reinforcement for reinforced concrete work in (C)
12 05025CA
Slabs,landing,shelves,Balconies, Lintels, Beams, Girders and Cantilever upto floor Five level.
cu.m 26.28 4482.32 117795.37
Providing and laying controlled cement concrete M.250 exposed work with curing etc.
complete including the cost of formwork but excluding the cost of reinforcement for R.C.C.
13 05034A2
work in (A) BEAMS :(ii) Having cross-sectional area more than 0.08Sq.M and upto 0.12 Sq.M
cu.m 21.67 9453.03 204845.27
Providing and laying controlled cement concrete M.250 exposed work with curing etc.
complete including the cost of formwork but excluding the cost of reinforcement for R.C.C.
14 05034B2
work in (B) COLUMNS:(ii) Having cross-sectional area more than 0.08 Sq.M and upto 0.18
Sq.M cu.m 25.92 12386.55 321059.38
Litres or
Extra for providing and mixing water proofing material in Cement concrete in mix proportion
15 5022.00 Kg per
recommended by the manufacturers
Quintal of 267.68 48.67 13027.97
FORM WORK
Providing formwork of ordinary timber planking so as to give a rough finish including
centering shuttering strutting and propping etc. Height of propping and centering below
16 09001AA supporting floor to ceiling not exceeding 4 M. and removal of the same for in situ reinforced
concrete and plain concrete work in. (A) Foundations Footings Bases of Columns etc. and
Mass concrete. Sqm 92.40 170.10 15717.24
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Providing formwork of ordinary timber planking so as to give a rough finish including
centering shuttering strutting and propping etc. Height of propping and centering below
09001B1 supporting floor to ceiling not exceeding 4 M. and removal of the same for in situ reinforced
17
A concrete and plain concrete work in. (B) Flat surfaces such as soffits of supspened floors slabs
Landings and the like. (1) Floors etc. upto 200 mm in thickness
Sqm 174.08 248.85 43319.81
D REINFORCED STEEL WORKS
Providing TMT Bar FE 500D reinforcement for R.C.C. work including bending, binding and
18 05014C placing in position complete upto floor Five level kg 16838.13 75.46 1270605.14
E BRICK WORK
Brick work using common burnt clay building bricks having crushing strength not less than 35
19 06001AA kg./Sq.Cm. in foundation and plinth in Cement Mortar 1:5. (1- Cement : 5 -fine sand)(A)
Modular cu.m 11.24 4345.02 48832.46
Masonary work using Aerated light weight concrete block having crushing strength not less
than 35 kg/sqcm for super structure above plinth level upto floor Five level in cement mortar
20 6014.00 1:5 ( 1 cement : 5 fine sand ) complete as per Technical Specification
cu.m 62.52 4483.73 280314.73
F DOOR, WINDOW AND VENTILATION WORK
Providing wood work in frames of Doors, windows cleare story windows and othersimilar
21 10001A
works wrought, framede and fixed in position. (A) Indian Teak Wood
10 cu dm 9.95 602.04 5987.29
Providing and fixing solid core flush door shutter in single leaf 32mm thick decorative type of
exterior grade as per detailed drawings approved face veneers 3 mm thick on both faces or as
directed, all necessary beads, mouldings and lipping, wrought iron hold fasts, chromium plated
22 39.09 fixtures and fastenings, with brass mortise lock, chromium plated handles on both sides, and
finishing with french polish etc. complete.

sqm 3.78 3079.00 11638.62

ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Providing and fixing extruded aluminum window having extruded aluminum Colour Powder
Coated section frame main outer size 127mm x 38.10mm x 1.35mm ,@ Wt.1.384
Kg/mt,horizontal Four track member size 122.20mm x 31.75mm x 1.10mm @ Wt. 1.205
Kg/mt,vertical member of size 122.20mm x 31.75mm x 1.50mm ,@ Wt. 1.398 Kg/mt with
23 11032 sliding shutters of horizontal member size 40mm x 18mm x 1.29mm @ wt.of
0.456Kg/mt,vertical member of size 40mm x 18mm x 1.29mm @ wt.of 0.456Kg/mt,@ with 5
mm thick transparent bronze colour tinted float glass with powder coated aluminum fittings and
fixtures and transparent silicon sealant glass fixing to frame as per details etc complete for
window
Sqm 9.60 2119.14 20343.74
G STEEL WORK
Steel work, welded in built up sections framed work including cutting, hoisting, fixing in
24 position and applying a priming coat of red lead paint. (D) In trussses and trussed purlins, upto
11002DA 25 M. span and 15 M. ovarall height q 159.0 8838.9 1405610.32
Steel work, welded in built up sections framed work including cutting, hoisting, fixing in
position and applying a priming coat of red lead paint. (A)In beams and joists, channels angles
25 Tees, flats, with connecting plates or angle cleats as in main and cross beams. Hip and jack
rafters, purlins conneted to common rafters
11002AA and the like metric tone 8.94 8958.28 80073.05
I TILES, KOTA STONE AND GRANITE WORK
Providing and laying polished Kota stone slab flooring over 20mm (Average) thick base of
cement mortar 1:6 (1-cement : 6-coarse sand) or L.M. 1.1.5 (1-Lime putty :1.5 - coarse sand)
26 14012AA laid over and jointed with grey cement slurry mixed with pigment to match the shade of slab
including rubbing and polishing etc. complete. (A) 25mm thick
Sqm 3.43 956.03 3281.09
Providing and laying polished kota stone slab 25mm thick in risers of steps,skirting Dedo and
pillars laid on 10mm thick cement mortar 1:3 (1-Cement : 3 coarse sand) and jointed with gray
27 14013A
cement slury mixed with pigment to match the shade of slab including rubbing and polishing
etc. complete Sqm 1.72 1078.88 1851.36
Providing and laying Vitrified tiles 8 to 10 mm thick , 24'' x 24'' in flooring treads of steps and
28 14008CA landing laid on a bed of 12mm thick cement mortar 1:3 (1-cement : 3-coarse sand ) finishing
with flush pointing in white cement Sqm. 18.10 1062.50 19227.00
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Providing and laying Vitrified tiles 8 to 10 mm thick , in skrting risers of steps and dedo on
29 14009DA 10mm thick cement plaster 1:3 (1-cement : 3-coarse sand) and jointed with white cement slurry
Sqm. 3.70 1523.61 5640.40
J FINISHING WORK
Providing 10mm thick cement plaster in single coat on bick/concrete walls for interior
plastering upto floor Five level and finished even and smooth in (i)Cement mortar 1:3 (1-
30 17001A cement:3- sand) brick/concrete walls for interior plastering upto floor two level and finished
even and smooth in (ii) Cement mortar 1:4 (1-cement :4- sand)
Sqm 159.20 114.98 18304.82
Providing 15mm thick cement plaster in single coat on Rough (Similar)side of single or half
31 17002B brick walls for interior plastering upto floor Five level and finished even and smooth in (ii)
Cement mortar 1:4 (1-cement :4-sand) Sqm 222.00 151.68 33672.96
Applying two coats of putty & two coats of primer of approved brand and manufacture on new
wall surface to give an even shade including thoroughly brushing the surface free from mortar
32 19032
dropping and other foreign matter and sand papered smooth
Sqm 381.20 40.19 15320.43
Painting two coats (excluding priming coat) on new steel and other metal surface with enamel
paint, brushing, interior to give an even shade including cleaning the surface an even shade
33 19002 including cleanicn the surface of all dirt, dust and other foreign matter. metal surface with
synthetic enamel paint, brushing to give an even shade including cleaning the surface of all dirt,
dust and other foreign matter
Sqm 75.60 86.94 6572.66
Polishing with french polish on new wood and wood based surface to give an even surface
34 19017 including cleaning, the surface of all dirt, dust and sand papering smooth and including a coat
of wood filler. Sqm 25.23 123.48 3115.40
Wall painting (two coats) with plastic emulsion paint of approved brand and manufacture on
undecorated wall surface to give an even shade including throughly brushing the surface free
35 18031
from mortar droppings and other foreign matter and sand papered smooth.
Sqm 381.20 79.55 30324.46
Extra for every subsequent coat of wall painting with plastic emulsion pain of approved brand.
36 18032.00
Sqm 381.20 40.12 15293.74
Extra for painting with plastic emulsion paint of approved brand on ceilings and sloping roofs
37 18033.00
Sqm 190.60 5.36 1021.62
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Extra for every subsequent coat of painting with plastic emulsion paint on ceiling and slopping
38 18034.00
roofs Sqm 381.20 2.21 842.45
EXTERNAL FAÇADE WORK
Providing,aupplying,fabricating and fixing panel of aluminium composite panel cladding in
approved shape made out of 4mm thick ACP Reynoarch sheet material consisting of 3mm thick
FR grade mineral core following NBC part IV Fire and life safety (having 2hours fire
resistance in accordance to ASTME119-12 and BS476 part 6 and 7 classO) sand witched
betweent wo aluminium sheets (each 0.5mm thick of AA5005 /AA3105 grade) The aluminium
39 51.1 composite panel cladding sheet shall be coil coated with kynar 500 based PVDF/ Lumi flon
based fluro polymer resin (having70:30 ratio of PVDF and acrylic) coating of approved colour
and sg hade on to p face and polymer (service) coating of bottom face as specified using
stainless steel screws ,nuts bolts, washers, cleats, weather silicon sealent, backer rod setc.
overall weight of the ACP shall not be less than 7.5Kilogram/ One Square Metre)

sqm 529.00 3870 2047230.00

Dry wall cladding with clay tile;Designing ,supplying and fixing of Clay tile of Unistone
,Archeton (Red Series or Grey Series) or Equivalent with suitable size and thickness not less
than 20 mm as per manufacturer with approved colour and pattern with composition of finest
powdered clay and colour mixtures. The clay tile shall be fixed on the suitable farming system
by using continuous aluminium profile dsection as per manufacturer with suitable size and
40 50.25 spacing to with stand the structural design criteria specifled in the technical specification by
using necessary HD G brackets ,SS316 grade anchor bolt set cas per manufacturer
specification.Cladding joint sshould be with open groove system. with prior approval of
concerned Superitending Engineer

sqm 375.60 10590.00 3977604.00

Providing and fixing of imported clay tiles pn M.S.frame Work using Maditerranean plus roof
tiles of Unistone,Archeton tile of colour Red Engobe or equivalent with necessary accessories
41 50.29 required to fix tile including clips and screw (Prior permission of S.E.is to be obtained before
inclusion)
sqm 375.60 3062.00 1150087.20
ESTIMATE FOR CONSTRUCTION OF PROPOSED ENTERANCE GATE AND GUARD ROOM. IN THE PREMISES OF NMA SILVASSA
SOR Valsad 2023/Maharashtra SSR 2023
S. No. SOR DESCRIPTION OF ITEM UNIT QUANTITY RATE AMOUNT
VALSAD /
MHSOR.
2023-24 Providing and Fixing 6 mm thick Lexan Polycarbonate multi wallroofing sheet fixed with hilti
screw and rubber silicon sealer and alluminium strip of size 50 x 3 mm etc complete as directed
byEngineer in charge. glavanished iron J or L Hooks, Bolts and nuts 8mm diameter with
42
bitumen and G.I. limpet washer or G.I. limpet washer. filled with white lead complete
excluding the cost of purlins, Rafters and Trusses.(1) 0.80 mm thick sheet.
15019 sqm 270.00 1427.62 385457.40
K WATERPROOFING WORK
Providing and fixing five courses water profing treatment with bitumen felt consisting of
second and fourth course of blown / bitumen or/ and residual bitumen applied hot at 1.2 kg.per
Sq.M.of area for each course and first course with fibre base bitunen saturated under lay type
43 15011A land third course with fibre base self finished felt type 2 grade 1 and fifth and final course of
stone grit 6mm and down size or pea sizes gravel spread at 0.008 Cu. Metre / Sq. metre
including preparation of surface excluding grading complete.
sqm 130.60 466.84 60969.30
TOTAL CIVIL WORK 11951119.85
 PROJECT : ELECTRICAL BOQ FOR MAIN ENTRANCE GATE HOSTEL BUILDING (G+3), SILVASA
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
SUB-HEAD-I: CIRCUIT POINT WIRING
1) SOR 1-1-1. Point wiring for Light / Fan/ Bell/ Primary Point with 2-1.5 sq. mm & earth wire of
1.5 sq. mm (green) both are of ISI marked 1.1 kv grade FRLS PVC insulated multi
strand copper wires upto max length of 10 mt, in below type of pipe erected with 6A
Tissino Type ISI marked flush type switch / bell push and accessories erected on
Metal / PVC/Wooden Box covered with 3 mm thick PC(Polycarbonate)
/Acrylic/Laminated sheet. with necessary Lamp holder/ceiling rose / H.D.Connector
as directed.
a) (a) with medium class Rigid PVC pipe and accessories erected flushed on wall/ceiling
complete Pt 5.00 384.00 1,920.00

2) SOR 1-2-5. Point wiring for Two Way Controlled Light Point with 2-1.5 sq.mm & earth wire of
1.5 sq.mm (green) both are of .ISI marked 1.1 KV grade FRLS PVC insulated multi
strand copper wires erected in below type of pipe with 6A Modular type switches and
following type of accessories erected on PVC / Metallic/Wooden box, single mounting
base frame covered with textured / metallic/white front plate modules erected on / in
wall / ceiling as per pipe erected. with necessary batten/angle holder or ceiling rose or
H.D.Connector as directed.

a) (a) with medium class Rigid PVC pipe and accessories erected flushed on wall/ceiling
complete Point 13.00 536.00 6968

3) 1-1-3. Point wiring for on board looped PLUG with tissino type single pole ISI marked
Switch and Socket erected with necessary connections erected on wooden /Metal/
PVC Box covered with 3 mm thick PC(Polycarbonate) /Acrylic sheet for open /
concealed wiring for following size.
a [A] For 6 Amp. Pt. 2.00 71.00 142
b [B] For 16 Amp. Pt. 2.00 176.00 352

4.0) M.R Wiring for twin control light point with 1.5 sq.mm FRLS PVC insulated copper
conductor single core cable in surface / recessed medium class PVC conduit, 2 way
modular switch, modular plate, suitable GI box and earthing the point with 1.5 sq.mm.
FRLS PVC insulated copper conductor single core cable etc as required.
Point 1.00 1562 1,562.00

Page 1 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
5.0) 4-2-1. Supplying & erecting XLPE(IS:7098)(I)-88 ISI unarmoured copper cable 1.1
KV grade to be erected as directed of following size.
a) (A) 2 core 2.5 Sq. mm 1562 115.00 115.00 13225
f) (D) 2 core 10 Sq. mm Metre 100.00 350.00 35000

SUB-HEAD-II:- CABLE TRAYS AND ACESSERIES :

6.0) MR-1 Supplying and installing following size of perforated pre-painted M.S. cable trays
with perforation not more than 17.5%, in convenient sections, joined with connectors,
suspended from the ceiling with M.S. suspenders including bolts & nuts, painting
suspenders etc as required.
a) 100 mm width X 50 mm depth X 1.6 mm thickness Metre 35.00 543.00 19005
b) 150 mm width X 50 mm depth X 1.6 mm thickness Metre 25.00 604.00 15100

7.0) MR-2 Supplying and installing following size of perforated pre-painted M.S. cable trays
bends with perforation not more than 17.5%, joined with connectors, suspended from
the ceiling with M.S. suspenders including bolts & nuts, painting suspenders etc as
required.
a) 100 mm width X 50 mm depth X 1.6 mm thickness Each 5.00 868.00 4340
b) 150 mm width X 50 mm depth X 1.6 mm thickness Each 4.00 1,018.00 4072

8.0) MR-3 Supplying and installing following size of perforated pre-painted M.S. cable trays
reducers with perforation not more than 17.5%, joined with connectors, suspended
from the ceiling with M.S. suspenders including bolts & nuts, painting suspenders etc
as required.
a) 100 mm width X 50 mm depth X 1.6 mm thickness Each 6.00 1,003.00 6018
b) 150 mm width X 50 mm depth X 1.6 mm thickness Each 4.00 1,186.00 4744

9.0) MR-4 Supplying and installing following size of perforated pre-painted M.S. cable trays
Tee’s with perforation not more than 17.5%, joined with connectors, suspended from
the ceiling with M.S. suspenders including bolts & nuts, painting suspenders etc as
required.
a) 100 mm width X 50 mm depth X 1.6 mm thickness Each 5.00 1,139.00 5695
b) 150 mm width X 50 mm depth X 1.6 mm thickness Each 4.00 1,356.00 5424

Page 2 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
10.0) MR-5 Supplying and installing following size of perforated pre-painted M.S. cable trays
cross members with perforation not more than 17.5%, joined with connectors,
suspended from the ceiling with M.S. suspenders including bolts & nuts, painting
suspenders etc as required.
a) 100 mm width X 50 mm depth X 1.6 mm thickness Each 3.00 1,003.00 3009
b) 150 mm width X 50 mm depth X 1.6 mm thickness Each 2.00 1,186.00 2372

SUB-HEAD-III:- DISTRIBUTION BOARDS

11.0) 3-11-5. Providing and erecting Sheet Steel powder coated MCB distribution board -
flush / surface mounted fitted with busbar, neutral link, earth bar and DIN rail,
Conforms to IS 8623-1 & 3, IEC 61439-1 & 3 without MCB to house
appropriate nos. of MCBs.(The DBs should be used of same company of MCB
to be used) suitable for
a) (iii)8 way Each 1.00 821.00 821

12.0) 3-11-6. Supplying & erecting Sheet Steel powder coated Cable end termination Box to
be mounted on Top or Bottom of the MCB Distribution Box for
housing/covering Extra wires & Cables, suitable for following size of MCB
DB Box.
a) (B) Single Phase 6 Way Nos. 6.00 340.00 2040

13.0) 3-12-1. providing and erecting Approved make RCCBs conforming to IS: 12640 and
having sensitivity of 30 mA and Short Circuit withstand capacity of 10 KA and
suitable for operation on single phase 240 V,50Hz. having characteristic of
a) quick action &
(ii) 40Amps. DPtripping with all advance feature & do not incorporate any Each 3.00 1,920.00 5760
b) (iii) 63 Amps. DP Nos. 1.00 2,170.00 2170

14.0) MR-6 Supplying and fixing Single Pole Blanking Plate in the existing MCB DB complete
Etc. as required. Nos. 1.00 1,034.00 1034

SUB-HEAD -IV :- CONDUITING WIRING AND CABLING FOR TELEPHONE / TV NETWORK SYSTEM

15.0) 1-3-2. Providing and erecting ISI mark Medium class RIGID PVC PIPES of following size
complete to be erected on/in wall or ceiling erected with necessary PVC fittings &
Junction boxes fixed with adhesive solution & Clamps with following dia of pipes, in
approved manner as directed

Page 3 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
a) (a)20 mm RM 50.00 26.00 1300
b) (b) 25 mm RM 25.00 36.00 900
c) (c) 32 mm RM 12.50 60.00 750

16.0) 1-4-6 Providing & Erecting approved make following size of TV Co-axial flexible cable
comprising inner conductor of solid bare copper insulated with Foam PE & Secondary
conductor made of poly - Aluminium film bonded Al. Braids @ suitable coverage
overall sheathed with black PVC insulation.
a) (e) RG-11 Each 1.00 68.00 68

17.0) 1-4-7 Supplying & erecting approved make Telephone Cable electrolytic copper conductor
PE insulation twisted in two pairs, & wrapped with FRLS PVC tape & sheathed with
FRLS PVC or HFFR outer Jacket suitable for telephone wiring & confirming to C-
DOT erected in existing pipe. of following size of conductors & nos.of pairs. With
necessary connections.
a) (5) Ten Pairs Each 1.00 71.00 71.00

18.0) MR-7 Supplying drawing, connecting and testing of 0.61mm dia annealed copper
conductor PVC insulated PVC sheathed telephone Wire/cables in Existing PVC
conduit or a racks as required.
a) 2 pair Telephone cable. (0.61sq mm) RM 6.00 38 228.00

19.0) MR-8 Supplying and fixing metal box of following sizes (nominal size) on surface or in
reces with suitable size of phenolic laminated sheet cover in front including painting
etc as required.
a) 75 mm x 75 mm x 60 mm deep Each 1.00 178.00 178.00

Page 4 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)

SUB-HEAD-V:- EARTHING INSTALLATION

20.0) 3-14-16 providing and erecting Cast iron earth plate size 45 X 45 X 0.35 cms.
buried in specially prepared 2.5 Mtr. Deep earth Pit complete with necessary
G.I. strip in G.I. pipe 2 Mtr. long with coupling and G.I. plug for earthing of
switch gear, conduit run or power plug etc. Nos. 1.00 1,000.00 1,000.00

21.0) 3-14-6-B Providing and erecting Pipe type earthing with 40 mm dia 2.5 mtr long 'B'
grade G.I. pipe with necessary coupling buch buried in specially prepared
earth pit & G.I. earth wire of 8 SWG erected & connected as directed (For
panel) RM 2.00 960.00 1920

22.0) MR-9 Providing and fixing earth bus of 50 mm X 5 mm copper strip on surface for
connections etc. as required. RM 2.00 2,113.00 4226

23.0) MR-10 Providing and fixing 25 mm X 5 mm G.I. strip on surface or in recess for connections
etc. as required. RM 2.00 244.00 488

24.0) MR-11 Providing and fixing 6 SWG dia G.I. wire on surface or in recess for loop earthing
along with existing surface/ recessed conduit/submain wiring/ cable as required.
RM 2.00 42.00 84

SUB-HEAD-VI LIGHTS ITEMS

25.0) MR-12 Supply ,fixing , testing and commissioning of 25W havells clioup &down Landscape
Lighte accessories as required. Each 12.00 1060 12,720.00

26.0) MR-13 Supply ,fixing , testing and commissioning of 1X20Wsurface lighte makes havell. all
accessories as required. Each 15.00 2100 31,500.00

27.0) MR-14 Supplying & fixing Acrylic Letters With led modular back lighte and singboard
(english )Language as per direction of engineer incharge Set 1.00 257442 2,57,442.00

28.0) MR-15 Supply, installation, Testing & commissioning of Lynx IP 65 - LRS 2514 - 14W
4000K With Aluminium Profile Flexible LED striplights made of bright LED chips,
high quality thermal PCB board and an unmatched quality control process. It is an IP
20 product. (Make- Legero / Havells / Philips) RM 30.00 2500 75,000.00

Page 5 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
29.0) MR-16 Supply ,fixing , testing and commissioning of CEILING FAN (1200MM ) all
accessories as required. Each 2.00 2200 4,400.00

30.0) MR-17 Supply, installation, Testing & commissioning of Astra-LW - LAS 0050 - 50W
240Vac, CCT - 3000K 100lm/W , CRI>80 Beam Angle - 60°,L - 181, B - 141,
H - 112, Body material - Extruded Aluminium, White & Black Finish
IP65(Make- Legero / Havells / Philips)
Each 8.00 5560 44,480.00
SUB-HEAD-VII:- CCTV SYSTEM
31.0) MR-17 Supply, installation, testing and commissioning of DVR-20-CH, 400/480fps display,
400f/480ps recording, H.264, Recording @704x480 (100/120ips)/ 704x240
(200/240ips)/ 352x240 (400/480ips), 8Audio In/ 1 Out, 16 Alarm In, 4 Relay Out,
Network Port available for Remote View S/W with transmission up to 120 IPS @
352x288 PAL, along with 3 TB HDD, complete all as specified with 230VAC power
supply complete in all respects as per specifications as per engineer in charge.
Set 1 165000 1,65,000.00

32.0) MR-18 Supply, installation, testing and commissioning of High Resolution 32 inch LCD
colour TV monitor with on screen adjustment menu, durable metal cabinet etc.
complete in all respects as per specifications as per engineer in charge.
Each 1 44500 44,500.00

33.0) MR-19 Supply, installation, testing and commissioning of IR & IP Based dome type indoor
coloured fixed camera with of 1/3" CCD,540 TVL, Sensitivity @ 30 IRE: Color
0.5Lx/Night Sense 0.18 Lx, AWB / BLC / AGC /Auto Black, 2.6 to 6 mm vari-focal
lens Auto Iris, 12VDC/24VAC for indoor application, complete in all respects as per
specifications as per engineer in charge. Each 2 7500 15,000.00

34.0) MR-20 Supply, drawing, installation, testing and commissioning of Video co-axial cable RG
11 in the existing surface / recessed steel/PVC conduit as required. RM 30 40 1,200.00

35.0) MR-21 Supply, drawing, installation, testing and commissioning of armoured video co-axial
cable RG 11 including trenching, excavation and backfilling as required. RM 20 70 1,400.00

Page 6 of 7
S. No. SOR /NON- Description Unit Total SOR Rate NSOR SOR Amount NSOR Amount Rs
SOR Qty Rate (Rs.)
36.0) MR-22 PVC, HDPE PIPES & PVC FLEXIBLE PIPES:: Supply & erection of PVC pipes &
HDPE pipes (fire retardant) for wiring purposes including bends, inspection boxes
etc., where necessary including other petty material as per PWD General
Specifications 2010:-
Heavy gauge PVC conduit pipe 20mm dia. (ISI marked 2mm thick) Flushed RM 15 32 480.00

37.0) MR-23 Supply and drawing of following sizes of PVC insulated copper conductor single core
FRLS cable in the existing surface / recessed steel/PVC conduit as required.

3 x 2.5 sq.mm. RM 45 40 1,800.00

38.0) MR-24 Supply, drawing, installation, testing and commissioning of PVC insulated and PVC
sheathed Instrumentation cable with electrolytic grade annealed bare flexible copper
conductor shielded cable 2 core 16/0.2mm. cable in the existing surface / recessed
PVC/steel conduit as required. RM 40 75 3,000.00

39.0) MR-25 Supply and laying of RG 59/RG 6 tinned copper co-axial cable with polythene
insulation. RG 6 only in case of distance between camera and DVR RM 45 35 1,575.00

TOTAL COST 1,18,887.00 6,92,596.00

Page 7 of 7