|
| 1 | Schedule A1 DSR 2023 (Development work) |
| 2 | Schedule A2 DSR Items (Container) |
| 3 | Schedule A3 DSR Items (Lumpsum amount) Please Enable Macros to View BoQ information Name of work: Development of container office cum store, circulation road, drainage and part renovation of existing DMRC Phase-IV project office at Malviya Nagar office of CPM-6 Cost Estimate Abstract S. No. Description Amount (Without GST) GST @18% Amount (Inclusive of GST 18%) |
| 4 | Schedule A1 DSR 2023 (Development work) |
| 5 | Schedule A2 DSR Items (Container) |
| 6 | Schedule A3 DSR Items (Lumpsum amount) Total (Inclusive of GST 18%) 4457999.49 802439.9 5260439.39 ESTIMATE Name of work:Development of container office cum store, circulation road, drainage and part renovation of existing DMRC Phase-IV project office at Malviya Nagar office of CPM-6 S.No DSR item no. Description of Item Unit Rate Quantity Amount Remarks SCHEDULE-A DSR 2023 items ( Development work) |
| 7 | 4.2 4.20.1 All works upto plinth level : 4.20.1.4 Concrete of M25 grade with minimum cementcontent of 300 kg /cum cum 9439.05 55.0 519147.75 |
| 8 | 14.77 |
| 9 | 12.1 12.1.2 0.80 mm thick with zinc coating not less than 275 gm/m² sqm 1257.55 90.0 113179.5 |
| 10 | 2.6 2.6.1 All kinds of soil cum 177.5 10.0 1775.0 |
| 11 | 4.1 4.1.3 1:2:4 (1 cement : 2 coarse sand (zone-III) derived from natural sources : 4 graded stone aggregate 20 mm nominal size derived from natural sources) cum 7878.5 25.0 196962.5 |
| 12 | 11.41 11.41.2 Size of Tile 600x600 mm sqm 1553.45 160.0 248552.0 |
| 13 | 9.128 |
| 14 | 9.147 9A 9.147.A1 Two track two panels sliding window with aluminium channel for roller track, wool pile, nylon rollers with SS 304 body. 9.147.A1.1 Using R2 series with frame (40 mm & above) x (40 mm & above) & sash (25 mm & above) x (50 mm & above) with zinc alloy (zamak) powder coated touch locks with hook (Height upto 1.2 metre). sqm 8298.85 5.0 41494.25 9B 9.147.F1 Casement door single panel with zinc alloy (zamak) 3D hinges, multi-point locking system with cylinder, zinc alloy (zamak) powder coated handles on both sides. 9.147.F1.1 Using R3 series with frame (55 mm & above) x (50 mm & above) & sash (55 mm & above) x (85 mm & above) (Height upto 2.5 metre). sqm 12496.05 14.0 174944.7 |
| 15 | 11.37A |
| 16 | 21.18 |
| 17 | 9.18 9.18.1 18 mm thick sqm 1245.75 120.0 149490.0 |
| 18 | 12.58 12.58.1 8 mm thick fully perforated calcium silicate board made with Calcareous & Siliceous materials reinforced with cellulose fiber manufactured through autoclaving process to give stable crystalline structure with minimum compressive strength 225 kg/ sq. cm, bending strength 100 kg/sq. cm , of size 595x595 mm, having perforation of dia. 10 mm with minimum perforated area 18 % with non woven tissue on the back side, having an NRC ( Noise Reduction Coefficient) of 0.85, with 50 mm thick rockwool of 48 kg /cum backing. sqm 1789.45 120.0 214734.0 Total 2029916.2 correction factor in DSR2023 rate (0.973) 1975108.46 Cost Index @3% 59253.25 Total SCHEDULE-A 2034361.71 SCHEDULE-A2 (Container work) DSR 2023 items |
| 19 | 10.25 10.25.2 In gratings, frames, guard bar, ladder, railings, brackets,gates and similar works Kg 172.6 10500.0 1812300.0 |
| 20 | 12.6 Total 1919028.0 correction factor in DSR2023 rate (0.973) 1867214.24 Cost Index @3% 56016.43 Total SCHEDULE-B 1923230.67 SCHEDULE-A3 |
| 21 | Any other DSR 2023 civil |
| 22 | Any other DSR 2023 Electrical Total 1300000.0 correction factor in DSR2023 rate (0.973) 1264900.0 Cost Index @3% 37947.0 Total SCHEDULE-C 1302847.0 GRAND TOTAL SCHEDULE-A1 + SCHEDULE-A2 + SCHEDULE-A3 5260439.38 |
