ESTIMATE FOR INTERNAL ELECTRIFICATION OFFICE AT KURUKSHETRA, HARYANA
SCHEDULED ITEMS
Sr.
No.
1
2
Ref. of
HSR
31.12
(C)
31.12
(D)
3
31.13
4
31.14
5
6
31.16
31.17
7
31.18
Description
Quantity
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
Appox.
Amount
(Rs.)
ELECTRICAL (HSR)
Moulded Case Circuit Breaker
Supply and erection of moulded case circuit breaker on wall or on existing
pedestal including bonding to earth and necessary connection:
(i) 15A to 60A 415V 10KA 3phase
(ii) 100A to 220A 415V 10KA 3phase (100A)
(ii) 100A to 220A 415V 10KA 3phase (125A)
(iii) 250A 415V 35KA 3phase
(iv) 300A to 400A 415V 35KA 3phase (320A)
(v) 500A to 600A 415V 35KA 3phase (630A)
Supply and erection of sheet steel enclosures distribution boards suitable for
MCBs etc. on wall/existing board pedestal with rag bolts including bonding to
earth:(iv) Distribution board 4 way (TPN)
(v) Distribution board 6 way (TPN)
Supply and erection of M.S. angle iron frame duly welded for Housing M.S.
sheet & main switches etc. on it, fixed on wall by means of suitable size of
rag bolts with cement concrete, duly painted with three coats of approved
paint including one coat of red oxide
(iii) Size 40 mm x 40 mm x 6 mm.
Supply and erection of 3 mm thick mild steel sheet duly welded on existing
M.S. angle iron frame for fixing the main switches etc. as required, duly
painted with three coats of approved paint including one coat of red oxide.
10
13
4
1
2
1
Each 1926.00
Each 4246.00
Each 4246.00
Each 10212.00
Each 10502.00
Each 10720.00
60%
60%
60%
60%
60%
60%
3081.60
6793.60
6793.60
16339.20
16803.20
17152.00
30816.00
88316.80
27174.40
16339.20
33606.40
17152.00
19
12
Each
Each
692.00
831.00
60%
60%
1107.20
1329.60
21036.80
15955.20
60
15
Meter
Sq m
46.50 250%
337.00 250%
162.75
1179.50
9765.00
17692.50
Supply and erection of blanking sheet in existing distribution board
Supply and erection of miniature circuit breaker/ isolator 240/415 V in the
existing distribution board including making necessary connection:-
12
Each
2.25
60%
3.60
43.20
550
1
8
14
10
42
Each
Each
Each
Each
Each
Each
95.00
197.00
315.00
403.00
377.00
499.00
30%
30%
30%
30%
30%
30%
123.50
256.10
409.50
523.90
490.10
648.70
67925.00
256.10
3276.00
7334.60
4901.00
27245.40
121
Each
6.20 200%
18.60
2250.60
(a) Miniature Circuit Breakers of 9 K.A. breaking capacity single pole
(ii) 6 amp to 32 amp (SP) Havell’s/ Standard
(ii) 6 amp to 32 amp (DP) Havell’s/ Standard
(ii) 6 amp to 32 amp (TP) Havell’s/ Standard
(ii) 32 amp TPN Havell’s/ Standard
(iii) 40 amp to 63 amp. (TP) Havell’s/ Standard
(iii) 40 amp to 63 amp. (TPN) Havell’s/ Standard (40A/63A)
Supply and erection of Fittings and Accessories
(xi) Bakelite angle/ straight button holder large size
22
Sr.
No.
Ref. of
HSR
Description
Quantity
(xvii) Bakelite sheet including fixing with brass screws and washers
(b) 3mm thick
(xxvi)Supply and erection of hexagonal M.S. box 1.60mm thick having each
side 8 cms, 7.5 cms deep, top covered with M.S. lid by means of screws
including 10 mm dia 30 cm long mild steel rod made into suitable
suspension hook and erected in R.C.C. slab of erection of fan, the bottom
covered with 3 mm thick bakelite sheet with suitable holes, painting etc.
complete with all labour and material required to complete the job.
8
9
Earthing
(i) Earthing with G.I. earth pipe 4.5m long and 40 mm dia with masonry
enclosures on the top etc. as required.
(ii) Extra for using salt and charcoal/coke for pipe earth electrode as
required.
(iii) Earthing with tinned GI earth plate 600 mm x 600 mm x 6 mm thick
including accessories and providing masonry enclosures with cover plate
having locking arrangement and watering pipe etc. (but without charcoal or
coke and salt) complete as required
(iv) Earthing with tinned copper earth plate 600 mm x 600 mm x 3 mm thick
including accessories and providing masonry enclosures with cover plate
having locking arrangement and watering pipe etc.(but without charcoal or
coke and salt) complete as required
(v) Extra for charcoal or coke and salt for G.I. plate or copper plate earth
electrode
(xii) Pdg. and fixing earth connection from earth electrode with 4mm dia GI
wire in 15mm dia GI pipe from earth electrode as required.
(xiv) Pdg. And fixing 25mmx5mm copper strip on surface on in recess for
connection etc. as required with all labour and material.
(xv) Pdg. And fixing 25mmx5mm GI strip on surface on in recess for
connection etc. as required with all labour and material.
(xvi) Pdg. and fixing 4mm dia GI wire on surface or in recess for loop
earthing as required.
31.24b Galvanised Iron
vi) Supply and erection of 20mm x 3mm thick lightening conductor GI tape fixed
with suitable GI stapples of same size.
vii) Supply and erection of GI tape 32mm x 6mm thick from earth electrode
directly in ground and surface fixed with GI stapples of same size.
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
Appox.
Amount
(Rs.)
12000
Sqcm
0.03 200%
0.09
1080.00
256
Each
26.30 200%
78.90
20198.40
4
Each
378.00 350%
1701.00
6804.00
4
Each
125.00 350%
562.50
2250.00
12
Each
453.00 350%
2038.50
24462.00
2
Each
350%
5170.50
10341.00
14
Each
186.00 350%
837.00
11718.00
16
Meter
24.50 350%
110.25
1764.00
16
Meter
350%
526.50
8424.00
180
Meter
20.30 350%
91.35
16443.00
180
Meter
350%
19.35
3483.00
240
Meter
14.10 350%
63.45
15228.00
230
Meter
32.60 350%
146.70
33741.00
31.22
23
1149.00
117.00
4.30
Sr.
No.
10
11
12
13
14
Ref. of
HSR
Description
Quantity
viii) Supply and rection of 25mm diameter 1.5m long lightening GI tube rod
tapered into a point at the top with 16cm x 16cm x 3mm thick GI base plate
and necessary nuts and bolts with washers.
ix) Providing and fixing testing joints made of 20mmx3mm thick GI strips
12.5mm long with 4Nos. bolts and nuts with wahsers complete.
31.25
Supply and erection of under ground cable 1 meter below ground level
covered with sand and bricks including necessary connections, digging and
refilling of trenches:(xxxii) 185 sq mm 3 ½ Core cable
(xxxv) 400 sq mm 3 ½ Core cable
(xxxix) 10 sq mm 4 Core cable
(xL) 16 sq mm 4 Core cable
31.26
Supply and erection of under ground cable loose in existing pipe or trenches
complete with necessary connections.
(iii) 6 sq mm 2 Core cable unarm
(xxv) 25 sq mm 3 ½ Core cable
(xxvi) 35 sq mm 3 ½ Core cable
(xxvii) 50 sq mm 3 ½ Core cable
(xxviii) 70 Sqmm 3.5 core Ar Al Cable
(xxxii) 185 sq mm 3 ½ Core cable
(xxxv) 400 sq mm 3 ½ Core cable
(xxxix) 10 sq mm 4 Core cable
(xL) 16 sq mm 4 Core cable
31.28
Supply and erection of suitable compression type brass Cable glands for
underground Cable:(ii) 10 Sq mm to 16 Sq mm Cable 2 to 4 Core
(iii) 25 Sq mm to 50 Sq mm Cable 2 to 4 Core
(iv) 70 Sq mm to 95 Sq mm Cable 3 to 3.5 Core
(v) 120 Sq mm to 185 Sq mm Cable 3 to 3.5 Core
(vii) 300 Sq mm to 400sqmm Cable 3 to 3.5 Core
31.30 Supply and erection of weather proof MS box of size 20cm x 15cm x 10cm
iv) covered with 3mm thick MS sheet hinged cover, locking arrangements,
housed in wall, including the cost of 1no. 16A 415V Kit-Kat and 2nos. 63A,
415V neutral link fixed on hardwood board in the MS box including painting
and necessary connections.
31.31
Bus Bar Chamber (Copper)
Supply and rection of metal clad busbar chamber made from 1.6mm thick
MS sheet fixed with rag bolts on wall or on existing pedestal / angle iron
frame including bonding to earth, detachable top and bottom painting and
neccessary connections etc. (copper bars duly tinned).
24
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
7
Each
108.00 350%
486.00
Appox.
Amount
(Rs.)
3402.00
2
Each
6.70 350%
30.15
60.30
100
70
300
30
Meter
Meter
Meter
Meter
228.00
461.00
47.30
60.80
140%
140%
140%
140%
547.20
1106.40
113.52
145.92
54720.00
77448.00
34056.00
4377.60
200
78
70
50
50
60
50
45
75
Meter
Meter
Meter
Meter
Meter
Meter
Meter
Meter
Meter
13.50
49.90
60.20
74.70
100.30
215.40
450.00
33.30
46.80
140%
140%
140%
140%
140%
140%
140%
140%
140%
32.40
119.76
144.48
179.28
240.72
516.96
1080.00
79.92
112.32
6480.00
9341.28
10113.60
8964.00
12036.00
31017.60
54000.00
3596.40
8424.00
36
12
4
4
2
8
Each
Each
Each
Each
Each
Each
9.20
16.80
22.50
28.60
62.30
85.00
140%
140%
140%
140%
140%
270%
22.08
40.32
54.00
68.64
149.52
314.50
794.88
483.84
216.00
274.56
299.04
2516.00
Sr.
No.
15
16
17
Ref. of
HSR
31.33
31.35
31.40
Description
Quantity
(ii) 100A 4 bars of 55cm each (cross section 25mm x 3mm), chamber over
all size 60cm x 45cm x 18cm.
Supply and erection of Godrej Almirah type MS pedestal made of
50mmx50mmx6mm angle iron grame with 3mm thick MS sheet covering
including shutters with suitable hinges and locking arrangement with Godrej
type handle including round bars. The top covering should have downward
overhang of 75mm on all sides of pedestal, having two sets of water proof
ventilation holes of suitable size on the sides, at top and bottom, each set
containing four Nos. holes to discharge the heat produced by the current.
The shutters fixed with rubber gasket of superior quality and of of suitable
size to make it water proof. The pedestal duly painted both inside and
outside with two coats of approved paint and primary coat and it's legs are
embedded upto the entire depth in 1:2:4 cement concerente block, projected
75mm all around the pedestal and 200mm above the ground level including
the cost of all labour and material required to compelte the job in all respect
upto the entire satisfaction of engineer-in-charge of work:
1
Each
485.00 300%
1940.00
Appox.
Amount
(Rs.)
1940.00
(i) MS pedestal of size 600mm wide, 750mm high and 300mm deep and
bottom totally open, duly embedded in cement concrete block of size
750mmx450mmx200mm above ground level duly plastered with 12mm thick
1:4 cement plaster, having a base of size 900mmx600mmx250mm below
ground level.
1
Each
1202.00 250%
4207.00
4207.00
15
Job
2.00 130%
4.60
69.00
32
16
16
12
12
4
12
2
6
Each
Each
Each
Each
Each
Each
Each
Each
Each
3.68
4.14
5.75
5.98
11.73
18.17
25.76
42.55
80.96
117.76
66.24
92.00
71.76
140.76
72.68
309.12
85.10
485.76
Miscellaneous
(iii)Supply and erection of caution notice plate in three languages
(ix)Supply and erection of aluminum lugs heavy duty including crimping etc.
up to the entire satisfaction of the Engineer-in-charge of the work:(d) 16 Sq mm
(e) 25 Sq mm
(f) 35 Sq mm
(g) 50 Sq mm
(h) 70 Sq mm
(j) 120 Sq mm
(l) 185 Sq mm
(m) 240 Sq mm
(o) 400 Sq mm
Supply and erection of PVC unsheathed copper conductor cable single core
1100V grade in pipe of suitable size excluding cost and erection of pipe.
(EON / Finolex / Havell's / RR cables make only)
25
Unit Rate
(in Rs.)
1.60
1.80
2.50
2.60
5.10
7.90
11.20
18.50
35.20
C.P.
130%
130%
130%
130%
130%
130%
130%
130%
130%
Total Rate
(Rs.)
Sr.
No.
Ref. of
HSR
18
31.41
19
ix
31.44
20
21
31.49
31.50
Description
Quantity
(i) Size 1.5 sqmm (3/0.81 mm) (for light circuit / bonding to earth)
(ii) Size 2.5 sq mm (3/1.05 mm) (for computer supply)
(iii) Size 4.0 sqmm (7/0.85 mm) (for power points / AC / for earth)
(iv) Size 6.0 Sq mm (7/1.05 mm) (In DBs)
(v) Size 10.0 Sq mm (7/1.35 mm) (in DBs)
(vi) Size 16.0 Sq mm (7/1.70 mm)(in panels and for earth)
(vii) Size 25.0 Sq mm (7/2.14 mm) (in panels)
Supply and rection of double door sheet enclosure distribution board
suitable for MCB and ELCB etc. recessed in wall including bonding to earth
with all labour and material required to complete the job in all respect upto
the entire satisfaction of the Engineer-in charge of the work.
4way, TPN (Vertical (8+12))
Supply and erection of PVC conduit pipe ISI marked (Medium) recessed in
wall / ceiling etc. including cost of PVC bends, inspection box and all other
material required to complete the job in all respect upto the entire
satisfaction of Engineer-in-charge of work.
(a) 20mm dia
(b) 25mm dia (for lighting / networking / fire sensing)
Supply and rection of MS box made of 16G MS sheet recessed in wall, with
arrangement of fixing brass screws, 2Nos. check nuts and one No. PVC
bush of required size including all labour and material required to complete
the job in all respect upto the entire satisfaction of Engineer-in-charge of
work.
(i) With 2 coats of primer
Supply and erection of weather proof MS box size 20cm x 30cm x 10cm of
16G and covered with MS sheet hinged cover having locking arrangement
housed in 1:2:4 muff of size 40cm dia 55cm high including cost of PVC pipe
of suitable size for incoming and outgoing cable, 4 copper bars of size
20mmx3mm, 125mm duly tined, insulated and supported with porcelain
insulator, 2No. 16A 416V kit-kat fixed in the MS box including painting etc.
complete the job in all respect upto the entire satisfaction of Engineerincharge of work.
26
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
8310
2460
2070
20
40
100
10
Meter
Meter
Meter
Meter
Meter
Meter
Meter
10.20
16.30
24.50
35.60
50.00
83.70
134.70
10%
10%
10%
10%
10%
10%
10%
11.22
17.93
26.95
39.16
55.00
92.07
148.17
Appox.
Amount
(Rs.)
93238.20
44107.80
55786.50
783.20
2200.00
9207.00
1481.70
2
Each
3850.00
10%
4235.00
8470.00
700
2550
Meter
Meter
31.00
37.00
10%
10%
34.10
40.70
23870.00
103785.00
10800
Sqcm
0.12
10%
0.13
1425.60
12
Each
890.00
0%
890.00
10680.00
Sr.
No.
Ref. of
HSR
Description
Quantity
22
31.52
Supply and erection 3 stepped steel tubular pole (swaged type) 7m long
single bracket pole duly embedded 1.25m below ground level conforming to
410 SP-3 of IS:2713 (parII) 1980, welded with mild steel base plate of size
30cmx30cmx6mm thick including erection of pole in ground surrounded with
30cm dia of 1:3:6 cement concrete and a platform 10cm thick to the size of
base plate at the bottom, and 1m long 40mm dia GI bracket, 300mm MS
sleeve and MS bracing nut and bolt etc., bracket fitted with suitable size of
mild steel nipple (minimum 10cm in the bracket) to hold the fitting including
painting etc. complete the job in all respect upto the entire satisfaction of
engineer-in-charge of work.
23
31.56
Providing and fixing modular type accessories of approved make in existing
box including fixing and making necessary conneciton, complete in all
respect.
Call bell Ding-Dong (Monitca)
10A 1way switch
10A socket
20A switch (for AC)
Bell push
Blanking Plate
Fan regulator
Providing and fixing GI concealed sheet metal boxes with inner and outer
faceplate including concealing the box in wall and fixing in position with inner
plate and face plate with all labour and material required for the job
complete in all respect.
1&2 module (for telephone)
4 module (for AC)
6 module (for electric supply to computer)
Supply and erection of PVC pipe ISI marked (Medium) recessed in wall /
ceiling etc. including the cost of PVC bends, inspection boxes, iron hooks
and cement concrete etc. complete in all respect upto the entire satisfaction
of Engineer-in-charge of work.
PVC pipe of 40mm dia
24
25
31.57
31.58
27
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
12
Each
6000.00
0%
6000.00
Appox.
Amount
(Rs.)
72000.00
12
492
492
18
12
80
256
Each
Each
Each
Each
Each
Each
Each
99.00
87.00
106.00
116.00
102.00
25.00
397.00
0%
0%
0%
0%
0%
0%
0%
99.00
87.00
106.00
116.00
102.00
25.00
397.00
1188.00
42804.00
52152.00
2088.00
1224.00
2000.00
101632.00
128
18
246
Each
Each
Each
101.00
148.00
214.00
0%
0%
0%
101.00
148.00
214.00
12928.00
2664.00
52644.00
100
Meter
56.00
0%
56.00
5600.00
Sr.
No.
26
Ref. of
HSR
Description
Quantity
31.60
S/E of street light luminaries minimum IP-65/66 level protected single piece
die cast aluminum / aluminum sheet housing with optic reflector, heat
resistant glass cover for HPSV lamp complete with copper ballast ,
capacitor, iginitor, holder, prewired upto terminal block, 1 no HPSV lamp
etc., i/c making necessary connections and erection of the same on existing
pole / mounting height bracket irrespective of height of pole / mouting height
with cost of alllabour and material required to complete the job in all respect
as per approved make and model
ii
Sodium 150 watt Street Light Luminaire ( IP- 66 ) of Philips / Bajaj /
Crompton / GE / Wipro/Havell's .
Supply installation testing and commissioning of wall / free standing floor
mounting dust and vermin proof compartmentalized cubical panel made out
of 2mm thick CRCA sheet, required hardware 3mm thick bakelite sheet
provided all along the bus bar and cable alley separating switches
compartment and supporting suitable channel duly painted by 2 coats of
zinc / red oxide primer followed by 2 coats of powder coating in grey or
required shade after rinsing. The panel having PU / Neoprene rubber gasket
of not less than 3mm thickness separate detachable gland plate MS base
channel hinged door with inter locking arrangement for equipment / switch
wear.
Transparent acrylic sheet shall be provided in front of bus bar compartment
to prevent direct access to bus bar bakelite sheet 3mm thick for separately
cable alley to BBC from switch chamber extended solid copper bars upto
cable alleys shall be provided for outgoing connection which shall be paid as
extra items. Side walls and cable alley compartments shall be having bolted
type doors with detachable extension type structure. The panel will be
complete with control wiring (copper) and fuse protection (only outer area on
all sides shall be measured).
Supplying and fixing of copper busbar duly tinned by means of SMC / DMC
type insulator high tensile nuts and bolts spring washers fixing to same in
existing panel including bending, cutting in required shape and size and
insulation with colour coding heat shrinkable PVC insulation complete in all
respect.
Providing and fixing digital metering equipment for LT cubical panel
consisting of 96mmx96mm 0-500V, voltmeter with selector switch, Ammeter
(of required ratio upto 250/5A) with selector switch and required CTs 3Nos.
A set of 3 Nos. phase indication lamps RYB LED.
27
31.63
28
31.64
29
31.65
30
31.66
Supply and fixing of rotary handle for on / off operation of existing MCCB in
the LT panel including fixing the same in position with all labour and material
required to complete the job in all respect.
28
Unit Rate
(in Rs.)
12 Each
5220.00
C.P.
Total Rate
(Rs.)
Appox.
Amount
(Rs.)
0%
5220.00
62640.00
27.15
sqm
2160.00
0%
2160.00
58644.00
48.9
kg
525.00
0%
525.00
25672.50
2
set
4050.00
0%
4050.00
8100.00
Sr.
No.
31
Ref. of
HSR
Description
Quantity
(i)
(ii)
31.67
Rotary handle upto 125A, MCCB
Rotary handle above 125A, MCCB
Supply and erection of mask double walled corrugated (DWC) HDPE pipe
laid 1m below ground level including digging and refilling of earth including
cost of suitable size socket / coupler for HDPE pipe including the cost of
labour and material required to complete the job in all respect upto the entire
satisfaction of Engineer-incharge of the work
(i)
(ii)
(iii)
HDPE pipe 63/50mm outer dia / inner dia
HDPE pipe 90/75mm outer dia / inner dia
HDPE pipe 145/123mm outer dia / inner dia
Rate to be quoted by Contractor (In %age above or below or at par)
29
Unit Rate
(in Rs.)
C.P.
Total Rate
(Rs.)
17
3
each
each
675.00
790.00
0%
0%
675.00
790.00
24
60
24
mtr
mtr
mtr
95.00
135.00
235.00
0%
0%
0%
95.00
135.00
235.00
Appox.
Amount
(Rs.)
11475.00
2370.00
2280.00
8100.00
5640.00
1766181.38