ESTIMATION

Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
1.10 Wiring for light point/ fan point/ exhaust fan point/ call
bell point with 1.5 sq.mm FRLS PVC insulated
copper conductor single core cable in surface /
recessed medium class PVC conduit,
with 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.
1.10.1 Group A 33 Point 717.00 23661.00
1.10.2 Group B 5 Point 783.00 3915.00
1.10.3 Group C 7 Point 990.00 6930.00
1.33 Supplying and fixing 3 pin, 5 A ceiling rose on the
existing junction box/ wooden block including 45 Each 65.00 2925.00
connections etc. as required.
1.25 Supplying and fixing two module stepped type
electronic fan regulator on the existing modular plate
switch box including connections but excluding 8 Each 342.00 2736.00
modular plate etc. as required.
E020700 Wiring of 3 pin 6 amp. Light plug point with 1.5 sq.
mm nominal size FR PVC insulated unsheathed
flexible copper conductor 1.1 kV grade and 1.5 sq.
mm nominal size FR PVC insulated unsheathed
flexible copper earth conductor 1.1 kV grade(IS:694)
of approved make in surface / recessed ISI marked
medium duty PVC conduit & it's accessories, Hot 0.00
Dipped Galvanized M.S Modular box of 20 SWG with
earth terminal, 6 A modular switch, 6 A modular
socket, Modular plate with grid plate, screws,
making connections, testing etc. as required.

E020701 On board 13 P. point 244.00 3172.00

E020702 Short point (up to 3 mtr.) 1 P. point 339.00 339.00
E020703 Medium point (up to 6 mtr.) 1 P. point 445.00 445.00
E020704 Long point (up to 10 mtr..) 2 P. point 571.00 1142.00
1.24 Supplying and fixing following modular switch/ socket
on the existing modular plate & switch box including
connections but excluding modular plate etc. as 0.00
required.
1.24.3 15/16 amp switch 6 Each 132.00 792.00
1.24.5 6 pin 15/16 amp socket outlet 6 Each 175.00 1050.00
1.27 Supplying and fixing following size/ modules, GI box
alongwith modular base & cover plate for modular 0.00
switches in recess etc. as required.
1.27.1 1 or 2 Module (75mmX75mm) 1 Each 243.00 243.00
1.27.2 3 Module (100 mmX75 mm) 1 Each 267.00 267.00
1.27.3 4 Module (125 mmX75 mm) 6 Each 287.00 1722.00

Page 1 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
1.27.5 8 Module (125mmX125mm) 1 Each 383.00 383.00
1.27.6 12 Module (200mmX150mm) 1 Each 434.00 434.00
1.14 Wiring for circuit/ submain wiring alongwith earth wire
with the following sizes of FRLS PVC insulated
copper conductor, single core cable in surface/ 0.00
recessed medium class PVC conduit as required.
1.17.3 3 x 1.5 sq. mm 150 Meter 54.00 8100.00
1.17.12 3 x 2.5 sq. mm 225 Meter 75.00 16875.00
1.17.21 3 x 4 sq. mm 195 Meter 117.00 22815.00
1.17.30 3 x 6 sq. mm 10 Meter 167.00 1670.00
1.21 Supplying and fixing of following sizes of medium
class PVC conduit along with accessories in
surface/recess including cutting the wall and making 0.00
good the same in case of recessed conduit as
required.
1.21.1 20 mm 25 Meter 57.00 1425.00
1.21.2 25 mm 100 Meter 69.00 6900.00
1.21.3 32 mm 10 Meter 89.00 890.00
2.4 Supplying and fixing following way, horizontal type
three pole and neutral, sheet steel, MCB distribution
board, 415 volts, on surface/ recess, complete with
tinned copper bus bar, neutral bus bar, earth bar, din 0.00
bar, interconnections, powder painted including
earthing etc. as required. (But without
MCB/RCCB/Isolator)

2.4.1 4 way (4 + 12), Double door 1 Each 3068.00 3068.00

2.4.3 6 way (4 + 18), Double door 1 Each 3693.00 3693.00
2.10 Supplying and fixing 5 A to 32 A rating, 240/415
V, 10 kA, “C” curve, miniature circuit breaker
suitable for inductive load of following poles in
the existing MCB DB complete with connections, 0.00
testing and commissioning etc. as required.

2.10.1 Single pole 37 Each 199.00 7363.00

2.2 Providing and fixing following rating and breaking
capacity and pole MCCB with thermomagnetic
release and terminal spreaders in existing cubicle
panel board including drilling holes 0.00
in cubicle panel, making connections, etc. as
required.
2.2.16 250 A,36KA,FPMCCB 2 Each 17272.00 34544.00

Page 2 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
E060300 P&F of RCBO with overload, short-circuit and
earth leakage protection ISI marked (IS12640)/
conforming to IEC 61009/1 complete in all
respect including making connections, testing 0.00
etc. as required.

E060340 Four pole 100/300 mA sensitivity 0.00

E060343 63 A rating 5 Each 3161.00 15805.00
E060100 P&F 240/415 V AC MCB with positive isolation of
breaking capacity not less than 10 KA (B/ C/ D
tripping characteristic) ISI marked IS
8828(1996)]/ conforming to IEC 60898 in 0.00
existing board/sheets including making
connections, testing etc. as required.

E060150 Triple pole & neutral MCB 0.00

E060152 40 A 63 A rating 2 Each 1321.00 2642.00
E110100 P/Laying P.V.C. / XLPE insulated & P.V.C. sheathed
and armoured cable of 1.1 KV grade with
aluminium conductor of IS:1554 P-I / IS :7098 P -
I of Group 1 of approved make in ground as per
IS:1255 including excavation of 30cmx75cm size
trench, 25 cm thick under layer of sand,IInd
class bricks covering, refilling earth,compaction 0.00
of earth, making necessary connection, testing
etc. as required of size.

E110103 6.0 Sq.mm 0.00

E110103C 4 core 200 Mtr. 146.00 29200.00
E110106 25.0 Sq.mm 0.00
E110106C 3.5 core 50 Mtr. 208.00 10400.00
E110112 150.0 Sq.mm 0.00
E110112D 3.5 core 200 Mtr. 735.00 147000.00

Page 3 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
E201900 Supply and erection of GI Octagonal / Conical
pole of following length and dimension as per
table E-10 with base plate on the cement
concrete foundation of M-20 grade (1:1.5:3)
with the help of anchor bolts of grade 6.8 (IS:
1367 P III ). The pole shall have a weatherproof
flush door and locking arrangements. The
complete work shall be supervised and certified 0.00
by the manufacturers for satisfactory supply,
erection, testing and commissioning.

E201912 7 Mtr. 12 Each 11800.00 141600.00

E202000 Supply, Erection and Fixing of hot dipped
galvanised Overhang (48.3 X 3.25 mm) with cap
(400 x 88.9 / 114.3 x 3.25 mm) over the existing 0.00
poles

E202001 Single arm overhang 2 50 890.00 1780.00

E202002 Double arm overhang 12 50 1560.00 18720.00
E203800 P&F of thermoplastic/ PVC cable junction boxes
of following sizes including clamps for holding
the box, cost of DIN rail for MCB mounting,
connectors for cables terminals, threaded cable 0.00
glands made of polyamide material etc.
complete in all respect.

E203801 175mm X 150mm X100mm 14 Each 450.00 6300.00

Page 4 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
E080100 SITC of wall/ free standing floor mounted dust and
vermin proof compartmentalised cubical panel
made out of CRCA sheet , required hardware ,duly
treated for derusting in 7 tank process with
dephosphating and with powder coating on both
side of panel in desired shade The panel having PU/
Neoprene rubber gasket of not less than 3mm
thickness , separate detachable gland plate M.S.
base channel ,hinged door with locking arrangement
for equipment/switchgear . Thickness of sheet shall
not be less than 1.6 mm up to 600 mm length /
width of any compartment and be of 2.0 mm above
600 mm. Load bearing structure shall be of 2.0 mm
thick sheet supported by base M.S. channel if
required . Side walls and cable alley compartments
having bolted type doors with / without detachable
extension type structure. (only outer area on all sides
shall be measured & panel to be fabricated from
CPRI approved fabricator). Interconnection between 2752.00 8256.00
busbar and swithgeard/cable/shall be rigidy
supported and made out by flexible copper wires (up
to 125 amp) and by solid bus bar(>125amp) All
joints/interconnections of copper busbar shall be
dully tinned. Clearence between main bus bar and
risters/metal parts shall be at least 10 mm additional
to width of bus bar. Bus Bar is insulated by heat
shrikable sleeves earth and neutral by heat of the
size of phase bus bar.

3 SQ.Mtr.
1.26 Supplying and fixing modular blanking plate on
the existing modular plate & switch box
excluding modular plate as 10 Each 32.00 320.00
required.

Page 5 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)

Maintenance free Gel Earthing with Pipe in

pipe / Pipe in strip technology filled with anti
corrosive conductive compound ( CPRI Tested )
below the ground in 150 - 200 mm dia. earth pit
& surrounding filled with required mineral
E150500 filling compound ( MFC should have
0.00
hygroscopic property to retain the moisture for
long time to create low resistance zone ) and
C.C. finished chamber covered with hinged type
with locking arrangement C.I. Cover, C.I. Frame
of size 300mm x 300mm complete testing of
earth resistance as required. of following sizes.

E150510 With Pipe in Pipe Technology (Inner pipe dia. / 0.00

Outer pipe dia. ) 80 - 100 micron GI Coating

E150513 GI pipe 3000 mm long, 50 / 25mm, Terminal 14 mm 2 9225.00 18450.00

GI Strip Set

S & Laying following size earth wire/strip in

E150700 horizontal or vertical run in ground/surface/recess 0.00
including riveting, soldering, saddles, making
connection etc. as required.
E150712 20mm x 3mm G.I. ( Hot Dipped ) Strip 20 mtr 47.00 940.00
SH-I Total 558912.00
GST @18% 100604.16
Total 659516.16
SH-2 Providing & Fixing of following Items
0.00

P&F of 20W LED Tubelight with Batten, >100lm/W,

Rated Volatage 220-240V, CRI≥80, warranty 03 years,
CRI >80, CCT6000K cool white & 2700-3000K for
35 273.74 9580.92
EESL offer warm white, IP20
vide letter
no. Each
DLI/TS/LED P&F 110W(Min.) LED Street light, IP66, >100Lm/W,
/EESL/GI- CRI > 70, CCT 5000 to 5700K, Surge protection device
5/2017-18 4KV internal & 10KA, 20KV External, Voltage 140-
dated 270V, Warranty 07 years
29.1.2018 26 6383.82 165979.24

Each

Page 6 of 17
 ESTIMATION
Name of Work: Construction of Store yard at KDM Complex

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)

LPR PO
407500037
0 & CPWD 8 1069.94 8559.49
E&M2018_ P&F 1200mm Ceiling fan, Sweep size (mm)=1200
1.44 mm, BEE Star Rating=5, IS Standard compliance
Each
TOTAL ₹ 184119.66
GST @18% 33141.54
SH-2 TOTAL with GST 217261.20
Total SH-1 & SH-2 876777.36
ADD 5% CONTINGENCIES ₹ 43838.87
GRAND TOTAL ₹ 920616.23
SAY ₹ 920616.00

Page 7 of 17
 Estimation
Name of Work: Construction of Store Yard at KDM Complex
S. No. Description of Items UOM Qty. Rate per GST PMC @ 1.5%
GST
onon
Basic Installatio
cost of material
Net for S.no. 1&2 and
Unit (₹) @12% PMC @ n charges amount
18% per unit
including
GST (Rs.)

basic rate
without GST Ref
1 P&F of 20W LED Tubelight with Batten, nos. 1 220.00 Included 3.30 0.59 99.12 323.01
>100lm/W, Rated Volatage 220-240V, CRI≥80,
warranty 03 years, CRI >80, CCT6000K cool white 273.74
& 2700-3000K for warm white, IP20
EESL
S. No. Description of Items UOM Qty. Rate per GST PMC @ GST on Installatio Net
Unit (₹) @12% 12% on PMC @ n charges amount
Basic cost 18% per unit
of (Rs.)
material

P&F 110W(Min.) LED Street light, IP66, >100Lm/W, nos. 1 5290.00 634.80 634.80 114.26 859.04 7532.90
CRI > 70, CCT 5000 to 5700K, Surge protection
device 4KV internal & 10KA, 20KV External,
Voltage 140-270V, Warranty 07 years 6383.82

S. No. Description of Items UOM Qty. Rate per GST Net

Unit (₹) @12% amount
2 P&F 1200mm Ceiling fan, Sweep size (mm)=1200 nos. 1 974.58 116.95 171.00 1262.53
mm, BEE Star Rating=5, IS Standard compliance
1069.94
LPR PO
4075000370
Total INR

Net
S. No. Installation charges for below items Basic GST on amount
Rate per GST PMC @ per unit
UOM Qty. Unit (₹) @18% PMC @ 12%18%
on Installation
(Rs.)
1 20W LED Tubelight nos. 1 75.00 13.50 9.00 1.62 99.12
2 110W(Min.) LED Street light nos. 1 650.00 117.00 78.00 14.04 859.04
Installation, testing and commissioning of ceiling nos.
fan, including wiring the down rods of standard
length (upto 30 cm) with 1.5 sq. mm FRLS PVC
insulated, copper conductor, single core cable etc.
as required.

CPWD E&M-
3 1 171 2018 at 1.44
 Total
Store Store2 Total 10% additional

Point T/light 25 5 30 33
2X2 panel light 0 0 0
wall fan 0 0 0
Ceiling fan 6 2 8 8.8
lamp/bulb 0 0 0
call bell 0 0 0
Exhaust 0 0 0
Verticle ventilator 0 0 0
TOTAL point 34 8 41.8 45.98
ceiling rose 34 8 41.8 45.98
Holder
fan reg. 6 2 8 8.8
Module 1 or 2 Module (75mmX75mm) 1
3 Module (100 mmX75 mm) 1
4 Module (125 mmX75 mm) 1
8 Module (125mmX125mm) 1
12 Module (200mmX150mm) 1
SB 3 1 4 4.4
5A switch socket 3 1 4 4.4
long CB 2 2 2.2
Medium CB 1 1 1.1
on board CB=(LCB+MCB)*3+SB 12 1 13 14.3
PP 15A 4 1 5 5.5
AC POINT 0 0 0
Wire SB/CB 3CX2.5 185 20 205 225.5
PP 3CX4 148 30 178 195.8
AC 3CX4 0 0 0
Conduit 20mm 75 10 85 93.5
Conduit 25mm 20 5 25 27.5
32mm 20 5 25 27.5
10 Main DB in Store 6 way DD 1 1 1.1
Main DB in Store 4 way DD 0 1 1 1.1
MCB 15 5 20 22
Main Panel contains 1 1 1.1
125A,FPMCCB 2 2 2.2
9 63A,TPN MCB 2 2 2.2
63A FP, RCBO 3 1 4 4.4

Cable to poles 4CX6sqmm AL 200 200 220

Incomer cable 3.5CX25sqmm AL from
8 panel to DB in Store and Poles 25 20 45 49.5
Incomer cable 3.5CX95sqmm AL from
8 DB near ES to indoor DB 200 200 220
6 Pole 12 12 13.2
7 overhang Double arm 12 12 13.2
Overhang single arm 2 2 2.2
4 Box 14 14 15.4
MCB 14 14 15.4
Main panel 2sqm
SL 110W 26 26 28.6

Wire single coreX1.5 for pole 104 104 114.4

 ESTIMATION
Name of Work: Supply,Installation,Testing and Commissioning of Earthing system
at RFB,KDM Complex,ONGC,Jodhpur.

RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)

Maintenance free Gel Earthing with Pipe in pipe /

Pipe in strip technology filled with anti corrosive
conductive compound ( CPRI Tested ) below the
ground in 150 - 200 mm dia. earth pit & surrounding
E150500 filled with required mineral filling compound ( MFC
should have hygroscopic property to retain the
moisture for long time to create low resistance zone )
and C.C. finished chamber covered with hinged type
with locking arrangement C.I. Cover, C.I. Frame of
size 300mm x 300mm complete testing of earth
resistance as required. of following sizes.
E150510 With Pipe in Pipe Technology (Inner pipe dia. / Outer pipe
dia. ) 80 - 100 micron GI Coating
E150513 3 27675.00
GI pipe 3000 mm long, 50 / 25mm, Terminal 14 mm GI Strip Set 9225.00

S & Laying following size earth wire/strip in horizontal or

E150700 vertical run in ground/surface/recess including riveting,
soldering, saddles, making connection etc. as required.
E150712 20mm x 3mm G.I. ( Hot Dipped ) Strip 50 mtr 47.00 2350.00
E150705 8 SWG G.I. ( Hot Dipped ) Wire 10 Mtr. 9.00 90.00

NOTE:- THE ESTIMATION IS BASED ON PWD BSR-2013(MODIFIED)

TOTAL (Earthing Job) ₹ 30115.00

3162.08
SERVICE TAX @70% OF 15% i.e. 10.5% ₹
TOTAL ₹ 33277.08

ADD 5% CONTINGENCIES ₹ 1663.85

A. TOTAL (Earthing Job) ₹ 34940.93

B. TOTAL (KDM Complex Re-wiring Job) ₹ 1730000.00
Grand Total(A+B) ₹ 1764940.93
SAY ₹ 2173935.00
 Total
Store Toilet Gym Total 10% additional

Point T/light 35 5 35 38.5

2X2 panel light 0 0 0 0
wall fan 0 0 0 0
Ceiling fan 6 0 6 6.6
lamp/bulb 0 5 0 0
call bell 0 0 0 0
Exhaust 0 6 0 0
Verticle ventilator 0 0 0 0
TOTAL point 45 18 45.1 49.61
ceiling rose 45 18 45.1 49.61
fan reg. 6 0 6 6.6
SB 3 3 3 3.3
5A switch socket 3 3 3 3.3
long CB 2 0 2 2.2
Medium CB 1 0 1 1.1
on board CB=(LCB+MCB)*3 9 0 9 9.9
PP 15A 4 2 4 4.4
AC POINT 0 0 0 0
Wire SB/CB 3CX2.5 185 100 185 203.5
PP 3CX4 148 20 148 162.8
AC 3CX4 0 0 0 0
Conduit 20mm 75 20 75 82.5
Conduit 25mm 20 5 20 22
32mm 20 10 20 22
10 Main DB in Store 6 way DD 1 0 1 1.1
Main DB in Store 4 way DD 0 1 0 0
MCB 15 10 15 16.5
Main Panel contains 1 0 1 1.1
125A,FPMCCB 2 0 2 2.2
9 63A,TPN MCB 2 0 2 2.2
63A FP, MCB 3 2 3 3.3
 Cable to poles 4CX6sqmm AL 163 0 163 179.3

Incomer cable
3.5CX25sqmm AL from
panel to DB in Store and
8 Poles 20 50 20 22
Incomer cable
3.5CX95sqmm AL from DB
8 near ES to indoor DB 200 0 200 220
6 Pole 9 9 9.9
7 overhang Double arm 9 9 9.9
Overhang single arm 2 2 2.2
4 Box 10 10 11
MCB 10 10 11
SL 110W 20 20 22
Wire single coreX1.5 for
pole 600 600 660
 Scope of Work-P&F of AC, Cooling Fan & Exhaust Fan at DSA,Gamnewala
CEILING
FAN (49 " EXHAUST FAN
S.NO LOCATION L B H V SPLIT AC 1.5T TO 56") 9"
Access control
11 12.2 7 3.3 281.82 2 2 0
Access control
2 2 5.5 3.1 3.3 56.265 2 2 0
3 Security room 5.5 3.1 3.3 56.265 2 2 0
4 Fire room 5.5 3.1 3.3 56.265 2 2 0
5 Male Toilet 1 1.5 1.2 3.3 5.94 0 0 1
6 Female toilet 1 1.5 1.2 3.3 5.94 0 0 1
Wash Basin
7 area 2 2.55 2.45 3.3 20.61675 0 0 1
8 Male Toilet 2 1.5 1.2 3.3 5.94 0 0 1
9 Female toilet 2 1.5 1.2 3.3 5.94 0 0 1
Wash Basin
10 area 2 2.55 2.45 3.3 20.61675 0 0 1
TOTAL 8 8 6

EXHAUST FAN SIZE

The size of the exhaust fan depends on the dimensions of your bathroom or kitchen. You can refer to th
table given below to know which size is best suited to your requirements.

Approximate
Power
Dimensions Sweep Speed
Input
of kitchen/ (mm) (RPM)
(Watts)
bathroom

2.5m x 2.5m
x 2.7m
230 (9") 1350 45
(8'L x 8'W x
9'H)
3.0m x 2.5m
x 2.7m
300 (12") 1320 55
(10'L x 8'W x
9'H)
Larger than
above 400 (16") 1320 60
dimensions

AC
AC
calculation Room H
 http://www.lg.com/in/support/ac-tonnage-calculator

L
for 10 feet heigh80 sqf 1T 7.43604997 B
80-140 1.5T V m3
140-190 2T 13.33841463
190-220 3T 17.66061868 Area
L W H VOLUME
M 20 10 3.2 640
1M 3.28FT FT 65.6 32.8 10.496 2151.68 22377.47
15.37
amnewala Area
EXHAUST FAN LXH
16" WALL FAN

0 0 40.26

0 0 18.15
0 0 18.15
0 0 18.15
0 0 4.95
0 0 4.95

0 0 8.415
0 0 4.95
0 0 4.95

0 0 8.415
0 0 0

kitchen. You can refer to the

quirements.

Free Air
Delivery
(Cu.m./h
r.)

720

1300

1700

1m=3.28f 1200mm
m f Inch

1 3.28 3.04878 47.232 Inch

 1 35.287552
281 9915.8021
85.4 918.76736
6.1251157
2x2 light 31.98 2 8 14 20 26
15.98391 3.28 30.504
32