VVCMC
PATHWAY & CHATTRY OUTDOOR LIGHTING FOR LA
Sub Part C - Electrical Cost - C
Sr. No.
Description
LIGHTING POLES -4 Mtr - OCTAGONAL
Providing & erecting 4 m high galvanised Octagonal pole with bottan of 130 mm
A/F , top 70 mm A/F on provided foundation as per specification no. OH-PL/
PSC
SINGLE ARM BRACKET
Providing & erecting sword type bracket with single arm 1000 mm in length with
all hardware on provided pole as per specifications no. OH-PL-PSC
POLE FOUNDATION
Providing cement concreat foundation including escavation for the poles 60cm x
60 cm x 1.5 mtr deep in 1:3:6 cement concreat (20x 25 mm stone metal) and
45cmx45cmx45cm/45cm dia x 45 cm high plinth duly plastererd and with
necessory curing and finishing in approved manner.( for 6 mtr)
PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm dia
GI rod complete with all material as per specification no EA. EP
LIGHITING FITTING
Supplying and erecting CFL street ligths suitable for 2 nos of 36 W CFL lamps
with two individual electronic balast W having PF >0.98 & THD < 10 on
provided bracket as per specifications no. FG- ODL/ CSL
CFL LAMPS
Supply & erecting CFL lamps of 36 W 230 V inegral type complite with ceramic
adaptor and having PF more than 0.9
GARDEN SPIKE & MINI FLOOD LIGHTS
Supply & erecting of garden Spike & min I flood lights if 1x 50 W with black
power coated pressure die cast aluminiun housing with mounting bracket As per
Bajaj make in approve maner
12.5 M HIGH MAST
Supplying & erecting 12.5 M high mast with lowering & raising motorised unit
with carriage assemblt for 8 Luminaries and its control gear box lighting stand
and avaition light ( excluding Luminaries) on provided foundation as per spec. no.
OH PL/HM
HIGH MAST FOUNDATION
Design & casting of M-2o cement concreat foundation suitable for 12.5 M high
mast considering safe soil bearing capacity at site as 10 T/ sqm at 2 meter depth
including excavation, foundation nut bolts etc.in an approved manner.
10
FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided bracket
as per specification no. FG- ODF/ GFL
11
CABLE TRENCH
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 10 sq mm complete as per detailed specifications.
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 25 sq mm & above covered with half round hume pipe
complete as per detailed specifications.
12
PIPES
150 MM HUME PIPE
Supplying & laying ( including excavation 15 CM RCC HUME pipe with
coupling clooer of standard thickness at requird depth upto 90 CM below road /
gound surface for enclosing provided cable & necessory back filling with light
ramming to make the road / gound surface as it was ( except bitumen carpet)
50 MM GI PIPE
Providing & laying 50 mm dia GI pipe B grade for enclosing cable below ground
/ road surface complete as per specification No. CW - PLB /GP
13
CABLE
Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade with ISI
Mark three & half core stranded aluminium conductor with 6 mm thick 25 mm
width MS spacer with GI earth wire 6 sqmm complete erected on wall /on pole
with 25 x3 mm MS calmps or in provided treench in an approved manner
3.5 core x 95 sqmm
3.5 core x 25 sqmm
4 Core 10 Sq. MM Aluminium Armoured Cable
3 Core 2.5 Sq. MM CU UnArmoured Cable
14
LIGHTING DB - Mini Feeder Piller
Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as
incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A consist
of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet box with
supporting angles salf lock gasket & slanting top to be erected on provided
foundation as per specification
15
CHATTRY LIGHTING
Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS grade
copper wire with flush type switch and required accessories as per specification.
Light fitting
Supplying & erecting approved make Cresent recess / surface soft light mirror
optic square/ rectanguler fitting suitable for 2 x 36 W CFL lamp with PL wings
with electronic ballast having PF>0.98 & THD <10 fixed in false celing/ on
celing as per specifations FG-IDF/MOF
Sub Total Part C (Rs)
Sub total 1
Add for Work in Municipal Corporation Area @ 5% on the above sub total A
Sub total 2
Add for Contengency @ 3%
Total Estimation
CMC
R LIGHTING FOR LAKE PROJECT
rt C - Electrical Cost - CFL LIGHTS
Qty
UOM
Rates
Amount
175
Nos
7007
1226225
175
Nos
2135
373625
175
Nos
1021
178675
235
Nos
788
1023
175
Nos
2457
429975
350
Nos
345
120750
116
Nos
2782
322712
Nos
359394
718788
Nos
18101
36202
60
Nos
6522
391320
2100
80
168000
500
240
120000
150
474
71100
232
397
92104
300
Rmt
829.2
248760
500
Rmt
324
162000
2500
Rmt
222
555000
2442
Rmt
217.2
530402.4
Nos
34565
138260
30
Nos
291
8730
30
Nos
3247
97410
5991061.4
5991061.4
299553.07
6290614.47
188718.43
6,479,332.90
Reference
PWD DSR 11-12 Pg 99, 8-3-11
(New)
PWD DSR 11-12 Pg 99, 8-3-8
(New)
PWD DSR 11-12 Pg 150, 16-3-1
PWD DSR 11-12 Pg 106, 9-1-4
(New)
PWD DSR 11-12 Pg 35, 2-3-4
PWD DSR 11-12 Pg 31, 2-1-46
Maker rate Bajaj Catalog Pg 86
landscape lighting
PWD DSR 11-12 Pg 98, 8-3-3
PWD DSR 11-12 Pg 149, 16-3-8
PWD DSR 11-12 Pg 37, 2-3-24
PWD DSR 2011-12, Item noCW-16-1-2, Pg. No-148
PWD DSR 2011-12, Item noCW-16-1-3, Pg. No-148
PWD DSR 2011-12, Item no- 76-5, Pg. No-90
PWD DSR 2011-12, Item no- 76-9, Pg. No-90
MJP E/M DSR 11-12 Pg. 61 Item
CB 5-5
MJP E/M DSR 11-12 Pg. 61 Item
CB 5-1
MJP E/M DSR 11-12 Pg. 62 Item
CB 6-3
MJP E/M DSR 11-12 Pg. 63 Item
CB7-2-2
PWD DSR 2011-12, Item no- 52-13, Pg. No-64
CSR 1-9-17. page no. 23
PWD DSR 2011-12, Item no- 22-29, Pg. No-33
#REF!
Development of Lake
TMC
Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in the area identified
Design Sheet
Walkway Length
S. No Particulars
With ref. to
Length in pole to pole No. of
KM
distances
Lamps
( No of Poles)
Area
8 9 Metre
0.4
20
2% extra
fittngs for
cornners &
corssings
20
total no of lamps
Total
wattage
21
5151
21
Votlage drop calculation for Distribution pillers
0.07
For 9 Mtr wide road
Wattage of lamp
No. of lamps per pole
Total wattage per pole
40
1
40
One side distance of cable from DP
No. of poles per Km @ of 25Mtr
pole to pole distance
750
40.00
Total load per KM in watts
Total load per KM in KW
Full load current
1600
1.6
2.7824925568
Consider 3.5 Sq mm 10 sq mm Al Cable
VOLTAGE DROP
YECPL
Magnetic Induction Lamps / LED lamps
Resitance of cable 0.091ohm/ km
(1.732 x resitance of cable x length of cable x full load current ) / 1000 x no. of run
0.3289156627
Page 10 of 29
Development of Lake
% voltage drop
TMC
0.0792567862
Permissible VD is 3 %
So Distribution Piller will be installed at centre & both side 750 mtr distance
So the disrance between two distribotion
pillers is 750 x2
1500 Mtr
Votlage drop calculation for Distribution pillers
YECPL
Page 11 of 29
Development of Lake
TMC
he area identified by Jamge Village
With ref. to pole
to pole
distances ( No of
Poles) on
general lighting
No of
Consider 30 %
distribution Poles / lights on
pillers
solar system
Total
KW
13
75
YECPL
Page 12 of 29
Development of Lake
YECPL
TMC
Page 13 of 29
Development of Lake
Jamge
Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in th
SOLAR BASED OUTDOOR LIGHTING FOR LAKE PRO
Sub Part A - Estimate for Electrical Works
Sr. No.
Description
Solar Street Lighting Pole with battery & solar panel
Providing & erecting 6 m high galvanised Octagonal pole with bottan of 135
Qty
UOM
21
Nos
21
Nos
29
Nos
Nos
Nos
Nos
mm A/F , top 70 mm A/F on provided foundation as per specification no.
OH-PL/ PSC, with 44 W High power LED Solar powered street lights of
3500 Lumens with IP 68 outdoor fittings, 12V, 2 no. 65 AH SMF batteries of
standered make 150 Wp, MNRE Certified solar panel , the battery should be
2
designed for 2 day autonomy.
POLE FOUNDATION
Design and casting M-20 cement concrete foundation suitable for octagonal
poles for 6 mtr long considering the safe soil bearing capacity at site as T/sq
m at 1.2 m depth, including escavaation , foundation nuts & bolts in
approvesd manner
PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm
dia GI rod complete with all material as per specification no EA. EP
12.5 M HIGH MAST
Supplying & erecting 12.5 M high mast with lowering & raising motorised
unit with carriage assemblt for 8 Luminaries and its control gear box lighting
stand and avaition light ( excluding Luminaries) on provided foundation as
per spec. no. OH PL/HM
HIGH MAST FOUNDATION
Design & casting of M-2o cement concreat foundation suitable for 12.5 M
high mast considering safe soil bearing capacity at site as 10 T/ sqm at 2
meter depth including excavation, foundation nut bolts etc.in an approved
YECPL
manner.
FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided
bracket as per specification no. FG- ODF/ GFL
CABLE TRENCH
Page 14 of 29
Development of Lake
Jamge
Sub Part A - Estimate for Electrical Works
Sr. No.
Description
Making the trench in hard murum/ tar road of suitable width and depth for
laying provided L.T. Cable of 10 sq mm complete as per detailed
specifications.
Making the trench in hard murum/ tar road of suitable width and depth for
laying provided L.T. Cable of 25 sq mm & above covered with half round
YECPL
Qty
UOM
100
100
hume pipe complete as per detailed specifications.
PIPES
150 MM HUME PIPE
Page 15 of 29
Development of Lake
Jamge
Sub Part A - Estimate for Electrical Works
Sr. No.
Description
Qty
UOM
100
200
Rmt
100
Rmt
100
Rmt
Nos
20
Nos
Supplying & laying ( including excavation 15 CM RCC HUME pipe with
coupling clooer of standard thickness at requird depth upto 90 CM below
road / gound surface for enclosing provided cable & necessory back filling
with light ramming to make the road / gound surface as it was ( except
9
bitumen carpet)
CABLE
Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade
with ISI Mark three & half core stranded aluminium conductor with 6 mm
thick 25 mm width MS spacer with GI earth wire 6 sqmm complete erected
on wall /on pole with 25 x3 mm MS calmps or in provided treench in an
approved manner
3.5 core x 25 sqmm
4 Core 10 Sq. MM Aluminium Armoured Cable
3 Core 2.5 Sq. MM CU UnArmoured Cable
10
LIGHTING DB - Mini Feeder Piller
Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as
incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A
consist of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet
box with supporting angles salf lock gasket & slanting top to be erected on
11
provided foundation as per specification
SECURITY ROOM LIGHTING
Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS
grade copper wire with flush type switch and required accessories as per
12
YECPL
specification.
Light fitting
Page 16 of 29
Development of Lake
Jamge
Sub Part A - Estimate for Electrical Works
Sr. No.
Description
Qty
UOM
Nos
Supplying & erecting 1 x 40 watt T- 8 white stove enamelled powder coated
box type fluorescent tube light box type complete with heavy duty copper
wounde ballast & lamp holders duly wired ready to use for 230 Volts, 50 Hz.
Single phase AC supply to as per quality requirements & erected on
varnished wooden blocks with flexible wire twin core 24/0,2mm.Cromption /
Bajaj / Philips / Shakti)
Total Estimation
YECPL
Page 17 of 29
Development of Lake
Jamge
r Bodies in the area identified by Jamge Village
R LAKE PROJECT
al Works
Rates (Rs.)
Amount
(Rs.)
Reference
53600
1104374.4
Market Quotation
6019
124015.48
PWD DSR 14-15 Pg 149,
16-3-8 (New)
1536
44544
PWD DSR 14-15 Pg 106,
9-1-4 (New)
199427
398854
PWD DSR 14-15 Pg 98, 83-1
32796
65592
PWD DSR 14-15 Pg 149,
16-3-11
5141
10282
PWD DSR 14-15 Pg 37, 28-35
YECPL
Page 18 of 29
Development of Lake
Jamge
al Works
Rates (Rs.)
Amount
(Rs.)
Reference
153
15300
PWD DSR 2013-14, Item
no- CW-16-1-2, Pg. No148
365
36500
PWD DSR 2013-14, Item
no- CW-16-1-3, Pg. No148
YECPL
Page 19 of 29
Development of Lake
Jamge
al Works
Rates (Rs.)
Amount
(Rs.)
Reference
634
63400
PWD DSR 2013-14, Item
no- 7-6-5, Pg. No-90
296
59200
MJP E/M DSR 12-13 Pg.
61 Item CB 5-1
203
20300
MJP E/M DSR 12-13 Pg.
62 Item CB 6-3
198
19800
MJP E/M DSR 12-13 Pg.
63 Item CB7-2-2
34752
34752
PWD DSR 2013-14, Item
no- 5-2-14, Pg. No-64
310
6200
PWD DSR13-14, Item No
1-9-17. page no. 23
YECPL
Page 20 of 29
Development of Lake
Jamge
al Works
Rates (Rs.)
Amount
(Rs.)
Reference
619
3095
PWD DSR 14-15, Item no.
2-4-3. page no. 34
2,006,209.00
YECPL
Page 21 of 29
Development of Lake
Jamge
Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in th
Sub Part B - Estimate for Electrical Works
Sr. No.
Description
Water Pumping System Fountain
Providing & erecting of water pumping suitable for running water fountain
with 5 meter throw at centre havving 12 nos of LED light fixture of IP-67
specification and of 12 watt capacity each. The system should comprising of
Qty
1) 2HP AC submersible Pump operating on Variable Frequency, variable
voltage (VFVV)
configuration. (Kirloskar Make. )
2) Multi-Crystalline Solar panels (MNRE Certified) of capacity 4500 Wp.
3) Battery Bank of capacity 96 V x 420 AH, and a suitable sine wave inverter of
5.0 K VA,
including an MPPT solar Charge Controller, complete with connecting cables,
stand for
battery bank, etc.
(Enclosed room for housing Battery Bank and Inverter to be provided by you
separately)
4) Fountain jets- 1 No at center for 12 m throw, and 6 nos around for a throw of
6m, with
suitable floating pipeline connecting to the suspended submersible pump.
5) All suitable capacity cable connections from Solar Panels to Solar Charge
controller to Battery Bank to Inverter and to submersible pump (approx 20 m
from Inverter room) would be provided.
6) A floating fountain with outer pipe ring of 2m dia. with 6 nos jets and the
central pipe with one jet would be provided.
7) The submersible pump would be suspended from this floating fountain
structure.
8) Anchoring for the structure to be provided by you separately.
9) 12 Nos 12 Watts each LED lighting fixtures ( IP-67 Specification ) would be
mounted on the
outer pipe ring with suitable capacity cables, and these LED lights would be
operating on
the solar plant from 6.00 p.m. to 10.00 p.m. as required.
10) Solar System including
SPV Panels of 4500 Wp, with galvanized steel structures for
mounting the panels, Battery bank, inverter with MPPT Solar Charge controller,
with a suitable MS Fabricated stand, 2HP VFVV suitable make submersible
pump.
Total Estimation
YECPL
Page 22 of 29
Development of Lake
Jamge
ater Bodies in the area identified by Jamge Village
rical Works
UOM
Rates (Rs.)
Nos
2153040
Amount
(Rs.)
Reference
6459120 Market Quotation
6,459,120.00
YECPL
Page 23 of 29
Development of Lake
TMC
Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies i
OUTDOOR LIGHTING FOR LAKE PROJEC
Sub Part C - Estimates for Electrical work
Sr. No.
Description
LIGHTING POLES -6 METER - OCTAGONAL
Providing & erecting 6 m high galvanised Octagonal pole with bottan of 135 mm
A/F , top 70 mm A/F on provided foundation as per specification no. OH-PL/
PSC
Qty
77
POLE FOUNDATION
Design and casting M-20 cement concrete foundation suitable for octagonal poles
for 6 mtr long considering the safe soil bearing capacity at site as T/sq m at 1.2 m
77
depth, including escavaation , foundation nuts & bolts in approvesd manner
3
PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm dia
88
GI rod complete with all material as per specification no EA. EP
4
LIGHITING FITTING
Supplying and erecting 250 W HPSV lamp fittings on provided bracket as per
77
spec. no. FG- ODL/ GSL
5
12.5 M HIGH MAST
Supplying & erecting 12.5 M high mast with lowering & raising motorised unit
with carriage assemblt for 8 Luminaries and its control gear box lighting stand
and avaition light ( excluding Luminaries) on provided foundation as per spec. no.
OH PL/HM
6
HIGH MAST FOUNDATION
Design & casting of M-2o cement concreat foundation suitable for 12.5 M high
mast considering safe soil bearing capacity at site as 10 T/ sqm at 2 meter depth
including excavation, foundation nut bolts etc.in an approved manner.
7
YECPL
FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided bracket
as per specification no. FG- ODF/ GFL
16
Page 24 of 29
Development of Lake
TMC
Sub Part C - Estimates for Electrical work
Sr. No.
Description
Qty
CABLE TRENCH
Making the trench in hard murum/ tar road of suitable width and depth for laying
1000
provided L.T. Cable of 10 sq mm complete as per detailed specifications.
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 25 sq mm & above covered with half round hume pipe
500
complete as per detailed specifications.
5
PIPES
150 MM HUME PIPE
Supplying & laying ( including excavation 15 CM
RCC HUME pipe with
coupling clooer of standard thickness at requird depth upto 90 CM below road /
300
gound surface for enclosing provided cable & necessory back filling with light
ramming to make the road / gound surface as it was ( except bitumen carpet)
50 MM GI PIPE
Providing & laying 50 mm dia GI pipe B grade for enclosing cable below ground
240
/ road surface complete as per specification No. CW - PLB /GP
6
CABLE
Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade with ISI
Mark three & half core stranded aluminium conductor with 6 mm thick 25 mm
width MS spacer with GI earth wire 6 sqmm complete erected on wall /on pole
with 25 x3 mm MS calmps or in provided treench in an approved manner
3.5 core x 25 sqmm
350
4 Core 10 Sq. MM Aluminium Armoured Cable
1500
3 Core 2.5 Sq. MM CU UnArmoured Cable
640
YECPL
Page 25 of 29
Development of Lake
TMC
Sub Part C - Estimates for Electrical work
Sr. No.
Description
LIGHTING DB - Mini Feeder Piller
Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as
Qty
incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A consist
of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet box with
supporting angles salf lock gasket & slanting top to be erected on provided
foundation as per specification
8
SECURITI ROOM LIGHTING
Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS grade
12
copper wire with flush type switch and required accessories as per specification.
Light fitting
Supplying & erecting 1 x 40 watt T- 8 white stove enamelled powder coated box
type fluorescent tube light box type complete with heavy duty copper wounde
ballast & lamp holders duly wired ready to use for 230 Volts, 50 Hz. Single phase
AC supply to as per quality requirements & erected on varnished wooden blocks
with flexible wire twin core 24/0,2mm.Cromption / Bajaj / Philips / Shakti)
Sub Total Part C (Rs)
Sub total 1
Add for Work in Municipal Area @ 2% on the above sub total A
Sub total 2
Total Estimation
YECPL
Page 26 of 29
Development of Lake
TMC
s/Water Bodies in the area identified by Jamge Village
LAKE PROJECT
Electrical work
UOM
Rates (Rs.)
Amount (Rs.)
Reference
Nos
9553
735581
PWD DSR 11-12 Pg
99, 8-3-13 (New)
Nos
6371
490567
PWD DSR 11-12 Pg
149, 16-3-11 (New)
Nos
788
876
PWD DSR 11-12 Pg
106, 9-1-4 (New)
Nos
8200
631400
As per Mahindra lamp
Company quotations
Nos
359394
718788
PWD DSR 11-12 Pg
98, 8-3-3
Nos
18101
36202
PWD DSR 11-12 Pg
149, 16-3-8
Nos
6522
104352
PWD DSR 11-12 Pg
37, 2-3-24
YECPL
Page 27 of 29
Development of Lake
TMC
Electrical work
UOM
Rates (Rs.)
Amount (Rs.)
Reference
80
80000
PWD DSR 2011-12,
Item no- CW-16-1-2,
Pg. No-148
240
120000
PWD DSR 2011-12,
Item no- CW-16-1-3,
Pg. No-148
474
142200
PWD DSR 2011-12,
Item no- 7-6-5, Pg. No90
397
95280
PWD DSR 2011-12,
Item no- 7-6-9, Pg. No90
Rmt
324
113400
MJP E/M DSR 11-12
Pg. 61 Item CB 5-1
Rmt
222
333000
MJP E/M DSR 11-12
Pg. 62 Item CB 6-3
Rmt
217.2
139008
MJP E/M DSR 11-12
Pg. 63 Item CB7-2-2
YECPL
Page 28 of 29
Development of Lake
TMC
Electrical work
UOM
Rates (Rs.)
Amount (Rs.)
Reference
Nos
34565
34565
PWD DSR 2011-12,
Item no- 5-2-13, Pg.
No-64
Nos
291
3492
PWD DSR 1-9-17.
page no. 23
Nos
605
1815
PWD DSR 2-2-35.
page no. 34
3780526
3780526
75610.52
3856136.52
3,856,136.52
YECPL
Page 29 of 29
