Energy Associates (SMC-

Bahria Mosque

Bahria Hills, Islamabad

ELECTRICAL WORK SUMMARY

Project No. 2074 Cost Estimate

DivSr.No ITEM DESCRIPTION UNIT

COLLECTION

DIVISION 26, 27, 28

ELECTRICAL WORKS

1 DIVISION 26-ELECTRICAL POWER WORKS Each

2 DIVISION 26.1-LIGHTNING PROTECTION SYSTEM Each

3 DIVISION 27-LOW CURRENT WORKS Each

4 DIVISION 28-SECURITY WORKS Each

Estimated Amount of Electrical Works

Energy Associates (SMC-
Pvt) Ltd.

Cost Estimate

AMOUNT (PKR.)

8,499,559.68

1,208,425.00

288,950.00

623,000.00

10,619,934.68
 Bahria Mosque
Energy Associates (SMC-Pvt) Ltd.
Bahria Hills, Islamabad
ELECTRICAL WORKS DIV-26
Project No.2074 Cost
Estimate
DivSr UNIT RATE
ITEM DESCRIPTION UNIT QTY Amount (PKR)
No. (PKR)

26 1 STEP DOWN TRANSFORMER

Supply installation, testing and commissioning of Pad mounted
mineral oil-insulated type step down transformer as per under
mentioned capacity including all necessary materials required for
connections on H.T.and L.T side, rated Voltage 11000/415 /230 V
impedance 5%, ,BIL: 95 KV or as specified by IEC and as specified in
specifications, system earth: neutral solidly earthed, including wapda
connection fee. 200 KVA Step Down Transformer
No. 1 850,000.00 850,000.00

26 2 UN-INTERRUPTIBLE POWER SUPPLY SYSTEM (UPS)

Supply, installation, testing and commissioning of under mentioned
Un-Interruptible Power Supply Units having voltage Grade,
frequency, Modular, Pulse, by-pass, isolation transformer, harmonics
filters, digital display, free standing, dual processor, connection,
Maintenance free batteries, 1 hour - Backup time, flexible connecting
cables, lugs for battery connections, battery racks and Panel for UPS
having operational and fault indications with alarm, complete in all
respects. For details see Drawings.

30 KVA UPS Supply Unit with Input KVA 415V, 50Hz, 3phase and
output 415/220V, 50Hz, 3phase No. 1 3,200,000.00 3,200,000.00

26 3 DISTRIBUTION PANEL

Supply, installation, testing and commissioning of the complete under

mentioned Distribution Panel indoor type having phases, wires, voltage
grade and frequency, including cost of main Adjustable Circuit Breaker
and branch circuit breakers thermal magnetic-type, protection fuses,
relays, copper bus bars, metering and measuring instruments, residual
current devices, TVSS, indication lamps, door lock, circuit list, terminal
lugs, interlocks, brass glands for incoming and outgoing cables,
enclosures, materials and accessories, in accordance with specifications
and as shown on drawings complete in all respects.

MDB No. 1
250,000.00 250,000.00
DB-1 No. 1
50,000.00 50,000.00
DB-2 No. 1
50,000.00 50,000.00
 DB-3 No. 1
50,000.00 50,000.00
DB-4 No. 1
50,000.00 50,000.00
DB-5 No. 1
50,000.00 50,000.00
UPS (DB) No. 1
25,000.00 25,000.00
Note: PFI(power factor improvement)plant Will Be installed if main supply
is from WAPDA

26 4 MOTOR CONTROL CENTER

Supply, installation, testing and commissioning of the Motor control
centers indoor/outdoor type, including cost of Motor starters,
overcurrent protection, thermal protection and phase protection,
indication lamps, Push buttons, HOA witches,enclosures, materials and
accessories in accordance with specifications and as shown on drawing
complete in all respects.

MCC-1 No. 1 100,000.00 100,000.00

26 5 POWER CABLES
Supply, installation, testing and commissioning of the power cables from
main distribution panel to sub-main distribution panel with PVC Insulated
cable with Stranded Copper Conductors, 600/1000V Grade, including
the cost of all necessary accessories, connections complete in all
respects in accordance with specifications and as shown on drawing
complete in all respects.

1x4/C-185mm²+ 1x1/C-95mm² (From Transformer to MDP) Mtr. 15 9,687.60 145,314.00

1x4/C-95mm² + 1x1/C-50mm² Mtr. 50 5,566.50 278,325.00

1x4/C-10mm² + 1x1/C-10mm² Mtr. 5 978.73 4,893.65

1x4/C-6.0mm² + 1x1/C-6.0mm² Mtr. 45 592.80 26,676.00

1x4/C-2.5mm² + 1x1/C-2.5mm² Mtr. 42 261.60 10,987.20

1x4/C-4mm² + 1x1/C-4.0mm² Mtr. 52 407.00 21,164.00

1x4/C-10mm² + 1x1/C-6.0mm² Mtr. 42 905.83 38,044.86

26 6 CIRCUITS CABLE
Supply, installation, testing and commissioning of circuit cable from
distribution board to the Lighting switchs, fixtures and receptacles along
with earthing cable. PVC insulated 450/750 V grade wire. PVC conduit
recessed in walls, columns, floors, slabs or as required as per site
conditions. Each circuit shall have independent, in accordance with
specifications and as shown on drawing complete in all respects.

Distribution board to lighting switchs (1x2/C-2.5mm² + 1x1/C-2.5mm²) Mtr. 295 148.11 43,692.45

Lighting switchs to lighting fixtures (1x2/C-1.5mm² + 1x1/C-1.5mm²) Mtr. 340 94.70 32,198.00
Distribution board to Receptacles 5 Amp (1x2/C-2.5mm² + 1x1/C-
Mtr. 50 148.11 7,405.50
2.5mm²)
 Distribution board to Receptacles 16 Amp (1x2/C-4mm² + 1x1/C-4.0mm²) Mtr. 16 231.71 3,707.36

26 7 LIGHTING FIXTURES
Supply, installation, testing and commissioning of the following lighting
fixtures in accordance with specifications and as shown on drawing
complete in all respects.

Down Lighter 27W Nos. 164 4,500.00 738,000.00

Down Lighter 15W Nos. 5 3,500.00 17,500.00

Down Lighter 56W Nos. 62 10,500.00 651,000.00

Mirror Light 12W Nos. 9 3,650.00 32,850.00

Water Proof Light 25W Nos. 15 15,500.00 232,500.00

Mini Chandillers Nos. 7 15,000.00 105,000.00

Main Chandiller No. 1 150,000.00 150,000.00

Step Light 4W Nos. 107 2,500.00 267,500.00

Water proof Up Light 28W Nos. 12 10,000.00 120,000.00

Adjustable light 85W Nos. 24 15,000.00 360,000.00

Red light for air traffic No. 1 15,000.00 15,000.00

26 8 RECEPTACLES
Supply installation, testing and commissioning of switch receptacles
including conduit fittings, boxes, wiring with 1x2 core 4mm² PVC/PVC
insulated 450/750V Grade wire for power in accordance with
specifications and as shown on drawings complete in all respects.

Wall Mounted Duplex Receptacles ,5A. Nos. 20 12,500.00 250,000.00

Wall Mounted Simplex Receptacles ,16A.(water proof) Nos. 2 12,500.00 25,000.00

Wall Mounted Simplex Receptacles ,16A. Nos. 5 12,500.00 62,500.00

26 9 PVC/EMT MAIN CONDUITS

Supply, installation, of the following PVC/EMT exposed/buried , walls or
as per site conditions including cost of all necessary fixing accessories
complete in all respects, in accordance with specifications and as shown
on drawings complete in all respects.

1.5" EMT Conduit Mtr. 15 318.74 4,781.10

1" EMT Conduit Mtr. 55 157.00 8,635.00

2" EMT Conduit Mtr. 30 499.53 14,985.90

2" PVC Conduit Mtr. 10 184.55 1,845.50

1" PVC Conduit Mtr. 710 64.80 46,008.00

1.5" PVC Conduit Mtr. 40 133.29 5,331.60

26 10 DISCONNECTOR SWITCHES
Supply, installation, testing and commissioning of the under
mentioned Disconnector Switches for package units and pumps
including boxes, cover plates and all other required accessories. All
Specification of Disconnector switch in accordance with specifications
and as shown on drawings complete in all respects.

40 Amp, 3P Nos. 3 6,700.00 20,100.00

65 Amp, 3P No. 1 13,000.00 13,000.00

80 Amp, 3P No. 1 13,000.00 13,000.00

26 11 CABLE FOR SPLIT UNITS (SP)

Supply, installation, testing and commissioning of the split units
wiring with cables as mentioned below with PVC Insulated 450/750V
Grade wire as phase conductors and EPC with conduit fittings, boxes, in
accordance with specifications and as shown on drawings complete in
all respects.

1x2/C-4mm² + 1x1/C-4.0mm² (Total Cable Length) Mtr. 21 231.71 4,865.91

26 12 CABLE OF EXHAUST AIR FANS (EAF)

Supply, installation, testing and commissioning of the circuit for
EAF, with 450/750V Grade wire as EPC including cost of conduit
fittings, boxes, in accordance with specifications and as shown on
drawings complete in all respects.

1x2/C-2.5mm² + 1x1/C-1.5mm² (Total Cable Length) Mtr. 30 140.50 4,215.00

26 13 CABLE OF DOMESTIC WATER BOOSTER PUMP

Supply, installation, testing and commissioning of the circuit for
Domestic water booster pump Panel with 450/750V Grade wire as EPC
including cost of conduit fittings, boxes, in accordance with
specifications and as shown on drawings complete in all respects.

1x2/C-6.0mm² + 1x1/C-6.0mm² (Total Cable Length) Mtr. 5 337.51 1,687.55

26 14 CABLE FOR PACKAGE UNITS

Supply, installation, testing and commissioning of the circuit for Package
unit with 450/750V Grade wire as EPC including cost of conduit
fittings, boxes, in accordance with specifications and as shown on
drawing complete in all respects.

1x4/C-25mm² + 1x1/C-16mm² Mtr. 14 1,620.88 22,692.32

1x4/C-16mm² + 1x1/C-10mm² Mtr. 7 1,108.14 7,756.98

1x4/C-6mm² + 1x1/C-4mm² Mtr. 21 432.00 9,072.00

26 15 CABLE FOR WATER HEARTER

 Supply, installation, testing and commissioning of the circuit for water
heater with 450/750V Grade wire as EPC including cost of conduit
fittings, boxes, in accordance with specifications and as shown on
drawing complete in all respects.

1x2/C-2.5mm² + 1x1/C-2.5mm² Mtr. 28 261.60 7,324.80

26 16 TESTING
Allow for testing of wiring to verify no short circuit exist in accordance
with specifications Item 5,000.00 -

To Collection 8,499,559.68

LIGHTNING PROTECTION SYSTEM

26 1 EARLY STREAMER EMISSION (ESE)

Supply, installation, testing and commissioning of Early Streamer
Emission (ESE) lightning arrester with DAT CONTROLLER PLUS be
installed in accordance with specifications and as shown on
drawing complete in all respects. Item 1 325,000.00 325,000.00
26 2 COPPER STRIP
Supply, installation, testing and commissioning of the copper strip
(99.9%) size 30 x 2mm thin copper fixed on parapet walls, including the
cost of copper saddles, nails and all necessary fixing material,in
accordance with specifications and as shown on drawing complete in all
respects. Mtr. 105 985.00 103,425.00
26 3 LIGHTNING EVENT COUNTER
Supply, installation, testing and commissioning of the lighting event
counter on the wall with copper strip in accordance with
specifications and as shown on drawing complete in all respects. No. 1 55,000.00 55,000.00
26 4 EARTHING ROD
Supply, installation, testing and commissioning of the 38 mm x 6 meter
solid copper earthing rods, driven vertically in ground including cost
of all necessary grounding materials and accessories, joints, in
accordance with specifications and as shown on drawing complete in all
respects.
Nos. 9 45,000.00 405,000.00
26 5 ANCHORAGE
Supply, installation, testing and commissioning of 30cm U shaped
anchorage joint with 2 sup screw, in accordance with specifications and
as shown on drawing complete in all respects. No. 1 10,000.00 10,000.00
26 6 EARTHING PITS
Supply, instalation, testing and commissioning of earthing pits with
handhole made of copper plate with necessary holes materials and
accessories, clamps, junction boxes, lugs, nuts, bolts and earth
connecting link. Contractor shall maintain Grounding value between 1-8
ohm. In accordance with specifications and as shown on drawing
complete in all respects. Nos. 5 60,000.00 300,000.00
26 7 TESTING
Allow for testing of wiring to verify the service work in accordance with
specifications Item 1 10,000.00 10,000.00
 To Collection 1,208,425.00

27 1 VOICE AND DATA OUTLETS

Supply, installation, testing and commissioning of the voice and data,
including fittings, boxes including the cost of wiring with cable for each
Voice and Data point including all necessary hardware in
accordance with specifications and as shown on drawing complete in
all respects. No. 1 5,000.00 5,000.00
27 2 TV OUTLETS
Supply, installation, testing and commissioning of the TV outlets
including wall outlet plates, shall be equipped with a female
connector faceplates including all other required accessories in
accordance with specifications and as shown on drawing complete in all
respects.

TV outlets No. 1 1,150.00 1,150.00

27 3 PUBLIC ADDRESS SYSTEM SPEAKERS

Supply, installation, testing and commissioning of Speakers as
mentioned below for public address system in accordance with
specifications and as shown on drawing complete in all respects.

Ceiling Speaker Nos. 4 2,500.00 10,000.00

Wall Speaker Nos. 8 10,000.00 80,000.00

Loud Speaker No. 2 10,000.00 20,000.00

27 4 MIXING POWER AMPLIFIER

Supply installation, testing and commissiong of a Microphone inputs
which override the Auxiliary inputs Channel Integrated Mixer/Amplifiers
for paging and background music distribution in accordance with
specifications complete in all respects.
No. 1 125,000.00 125,000.00
27 5 PUBLIC ADDRESS PATCH PANEL
Supply, installation, testing and commissioning of the patch panel
cabinet for PA system consisting of following data points to be
terminated on modular patch panel, including cost of power bus bar, IDC
connectors, patch cords and, all necessary accessories / materials, in
accordance with specifications and as shown on drawing complete in
all respects. No. 1 25,000.00 25,000.00
27 6 WIRING FOR PUBLIC ADDRESS
Supply, installation, testing and commissioning of the public address
wiring with cables as mentioned below with 25mm dia PVC conduit for
concealed or buried in wall, with conduit fittings, boxes, in accordance
with specifications and as shown on drawing complete in all respects.

2 Core Speaker Cable Mtr 152 150.00 22,800.00

27 7 TESTING
Allow for testing of TV system , Telephone system, and Data system in
accordance with specifications.
Item 5,000.00
 To Collection 288,950.00

28 1 CCTV COMMUNICATION CABINET

Supply, installation, testing and commissioning of CCTV
communication cabinet suitable for under mentioned system to be
terminated on modular patch panel, including cost of power bus bar, IDC
connectors, patch guides, including the cost of all neccessary
accessories, in accordance with specifications and as shown on
drawing complete in all respects. No. 1 25,000.00 25,000.00
28 2 DIGITAL VIDEO RECORDER (NVR) SYSTEM
Supply, installation testing and commissioning of Network Video
Recorder with camera, hot swap hard disc drives and redundant
power supplies. It supports a local monitor for ease of use,
automatic camera registeration. Complete with all accessories in
accordance with specifications and as shown on drawings complete in
all respects.
No. 1 425,000.00 425,000.00
28 3 CCTV SCREEN

24" LCD TV No. 1 40,000.00 40,000.00

28 4 CCTV PATCH PANEL

Supply, installation, testing and commissioning of CCTV patch panel

cabinet suitable for under mentioned patch panel, consisting of following
data points to be terminated on modular patch panel, including cost of
power bus bar, patch guides patch cord, including the cost of all
accessories, in accordance with specifications and as shown on drawing
complete in all respects.
No. 1 25,000.00 25,000.00
28 5 BOX CAMERA
Supply, installation, testing and commissioning of Box Cameras with
Day/Night Performance and necessary accessories. In accordance
with specifications and as shown on drawing complete in all respects.
Nos. 6 13,000.00 78,000.00
6 WIRING FOR SECURITY SYSTEM
Supply, installation, testing and commissioning of the camera wiring with
cables as mentioned below with 25mm dia PVC conduit for concealed or
buried in wall and ground, with conduit fittings, boxes, in accordance with
specifications and as shown on drawing complete in all respects. CAT6
Cable (Standard)
Mtr. 200 150.00 30,000.00
28 7 7TESTING

Allow for testing of complete CCTV system in accordance with

specifications Item 5,000.00 -
To Collection 623,000.00