NAME OF WORK

RENOVATION COSTING OF INDOOR SHOOTING RANGE AT GUJARAT UNIVERSITY ,

DIST. AHMEDABAD, GUJARAT

ABSTRACT OF COST

SL NO SUMMARY OF ITEM COST AMOUNT (Rs.)

A PUBLIC HEALTH SERVICES WORKS

I SANITARY FIXTURE & FITTINGS Rs. 1,063,536.26

C ELECTRICAL SERVICES WORKS

11KV SYSTEM (Electric wirings,Mains & Wires,CIRCUIT
BREAKERS,CHANGEOVER SWITCHES,PANEL
MOUNTING BUSBARS,MINIATURE CIRCUIT BREAKERS,
MCB DISTRIBUTION BOARDS, EARTH LEAKAGE CIRCUIT
BREAKERS,NOTICE BOARDS,EARTHING,LIGHT FIXURE
I AND FAN,POLE FOUNDATION ,STREET LIGHT Rs. 42,872,404.00
BRACKETS,TIME SWITCHES,SOLAR STREET
LIGHTS,LIGHTNING ARRESTER,ARMOURED ALUMINIUM
CABLES,CABLE LUGS,METAL PERFORATED CABLE
TRAYS ,

D FIRE FIGHTING WORKS

I INDOOR HALL (Fire fighting, Fire Hydrants Automatic alarm)

External Site (150 mm dia line from Pump room, Refrigerant
II Rs. 5,625,637
Piping)

E HVAC
HVAC (Out Door Unit, Indoor Unit,Condensate Drain Diffuser
I Rs. 6,199,375.00
And Insulation )

F SPORTS LIGHTING Rs. 8,797,407.75

Total 'A' = Rs. 64,558,360.03

Grand Total = Rs. 64,558,360.03

SAY= Rs. 64,558,000.00

Kapoor and Associates, Delhi 1 of 18 ABSTARCT

 NAME OF WORK
RENOVATION COSTING OF INDOOR SHOOTING RANGE AT GUJARAT UNIVERSITY ,
SANITARY FIXTURE & FITTINGS
Item
No.as TOTAL
S NO. DESCRIPTION UNIT QTY RATE
per AMOUNT
NBO
Providing and fixing wash down water closet (European type, W.C. Pan) with integral P or S trap including
1.0 23.112 jointing the trap with soil pipe in Cement Mortar 1:1 (1-Cement : 1-fine sand) (Seal and cover to be
measured and paid for separately)(A) vitreous China Pattern :(i) in white colour No 35 1290.80 45,178.00
Providing and fixing 100mmsizePor S trap for water closet squatting pan including jointing the
2.0 23.113
trapwiththepanandsoil pipe incementMortar 1:1 (1-Cement : 1-Fine sand)(A) Vitreous China No 35 311.85 10,914.75
Providing and fixing C.P jet spray / health faucet with required length of flexible tube, clamp and bracket for
3.0 MR-1
fixing to wall as per required. No 59 2175.54 128,356.86
Providing and fixing washbasin with single hole for pillar tap with C.I.orM.S.brackets painted white including
4.0 23.127 sutting holes and making good the same but excluding fittings.(A) Vitreous China:(ii) Flat Back washbasin
550mmx v 400mmsize. (i) In white colour. No 18 1400.18 25,203.24
Providing and fixing Kitchen sink with C.I. orM.S. brackets, painted white including cutting holes in walls
5.0 23.13 and making good the same but excluding fittings.(C)Vitreous China Sink.(i) 600mmx450mm x 150mm size
No 2 2257.69 4,515.38
6.0 23.135 ProvidingandfixingC.P.brasswasteforwashbasin or sink. (B) 40mm dia. No 20 88.94 1,778.80
Providing and fixing 600mm x 450mm bevelled edge mirrror of superior glassmountedon6mmthick A.C.
7.0 23.143
sheetorplywoodsheetandfixingtowooden pluge with C.P. brass screws and washers No 30 825.48 24,764.40
8.0 23.146 Providing and fixing toilet paper holder.(A) C.P. Brass No 35 414.53 14,508.55
Providing and fixing white vitreous china battery based infrared sensor operated urinalof approx. size
610 x 390 x 370 mm having pre & post flushing with water (250 ml & 500 ml consumption), having water
9.0 MR-2
inlet from back side, including fixing to wall with suitable brackets all as per manufacturers specification and
direction of Engineer-in-charge. No 28 7000.00 196,000.00
Providing and Fixing Pillar Cock Auto closing system with CP Copper Connecting Pipe 300 mm Length
10.0 MR-3 with CP Brass Screws and Rawl plugs 2 nos round shape wall flange and other required fixing accessories
Complete in all respects as per direction of engineer - in - charge . No 18 2800.00 50,400.00
11.0 MR-4 Providing and fixing Rubber plug for sink or wash basin. No 18 240.00 4,320.00
Providing and fixing chromium plated, bottle trap with necessary couplings of approved quality for wash
12.0 MR-5
basin. No 18 1450.00 26,100.00
13.0 MR-6 Providing and fixing C.P Brass angle valve 15 mm complate as per required. No 180 850.00 153,000.00
Providing and fixing 450mm Long Braided Hose pipe with M10X1 Nipple, 15mm Nut, O-Ring & Rubber
14.0 MR-7 Washer (Suitable for Wash Basin, Kitchen Sink etc.) of approved make and conforming to Manufacturers
Standards. No 20 480.00 9,600.00
Supply, storing, installation and testing towel ring, with concealed type brackets fixed, to
15.0 MR-8
the wall, with CP brass screws, etc. complete. No 18 1250.00 22,500.00
Supply, storing, installation and testing liquid soap dispenser with CP / SS cap and bracket, fixed
16.0 MR-9 to wall with CP brass screw, etc. complete. (Make: Hind ware/cera/jaguar/Grohe)
No 18 960.00 17,280.00
Providing and fixing of grab bars 300 mm Stainless steel in physically disabled toilet including all necessary
17.0 MR-10 fitting, SS Screws & Accessories etc.Complted in all manners and satisfied to of EIC.(Make: Hind
ware/cera/jaguar/Grohe) No 3 3600.00 10,800.00
Providing and erecting water cooler having storage capacity 40-60 Ltr. & cooling capacity 30 Ltr.per hour @
an ambient temp of 450 C. The outlet temp. of the water should drop by 150 C within a hour, The water
18.0 MR-11 cooler should be comprising of hermetically sealed compressor, fan motor, condensing unit, water tank
surrounded by evaporating coil, thermostats, relay etc. complete with necessary inlet & outlet connection.
The body of water cooler will be made from Stainless Steel. No 2 43858.24 87,716.48
Supplying & erecting 5 stage single reverse osmosis water purification system with M.S. powder coated
frame, pre filter housing with 'O' ring pre sediment filter GAC filter, carbon filter suitable buster DC pump
19.0 MR-12 capacity 80 psi, mention with 40 Osg inline type post carbon filter auto low & high pressure switches with
following size of storage tank & LPH capacity & erected as directed with one year comprehensive
maintenance guarantee. [B] 25 Ltr / Hr with 30 Ltr. S.S. Pressure Tank No 3 30000.00 90,000.00
Providing and Fixing 75 mm high , 50 mm deep and 18 mm thick stone slab table rubbed , edge rounded
and polished , fixed in urinal partitions by cutting a chase of appropriate width with chase cutter and
20.0 MR-13 embedding the stone in the chase with epoxy grout or with cement concrete 1 : 2 : 4 ( 1 Cement : 2 Coarse
Sand : 4 Graded Stone aggrgate 6 mm nominal size ) as per direction of engineer - in - charge and finished
smooth .
Granite Stone of approved shade Sqm 28 3542.85 99,199.80
Supply, Receiving, Storing & Fixing of C.P. brass twin coat hook with PVC rawl plug & C.P. brass screw
21.0 MR-14
complete as required. No 35 720.00 25,200.00
Providing and fixing CP Brass 32mm size bottle trap of approved quality & make and as per the direction of
22.0 MR-15
engineer in charge. No 18 900.00 16,200.00
TOTAL COST= 1063536.26

KAPOOR AND ASSOCIATES,DELHI 2OF18 PHE

 NAME OF WORK
RENOVATION COSTING OF INDOOR SHOOTING RANGE AT GUJARAT UNIVERSITY ,
HEAD-C, ELECTRICAL SERVICES WORKS
Sub Head-I, Electric wirings
Sl NO Description No.s Rate Amount Reference
Point wiring for Light / Bell with 2-1.5 sq.mm & earth wire of 1.5 sq.mm (Green) both are of ISI marked
1.1 KV grade FRLS PVC insulated multi strand copper wires up to 10 mtr length , in below type of pipe
erected with 6A Modular type switch / bell push & accessories and earth continuity of following type,
1 1-2-1.
erected on PVC / Metallic/Wooden box, single mounting base frame covered with textured/metallic/white
front plate modules erected on / in wall / ceiling as per pipe erected, with necessary Lamp holder/ceiling
rose / H.D.Connector as directed.
(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 399.00 629.00 250971.00
Point wiring for FAN with 2-1.5 sq.mm & earth wire of 1.5 sq.mm (Green) both are of .ISI marked 1.1 KV
Grade FRLS PVC insulated multi strand copper wires up to 10 mtr length, in below type of pipe erected
with 6A Modular type switch and hum free EME step type electronic fan regulator mounted and
2 1-2-2. accessories with earth continuity of following type erected on PVC / Metallic/Wooden box, single mounting
base frame covered with textured/metallic/white front plate modules erected on / in wall / ceiling as per
pipe erected. with necessary ceiling rose / H.D.Connector as directed.

(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 45.00 839.00 37755.00
Point wiring for Individual Plug with & earth wire of 1.5 sq.mm (Green) both are of ISI marked 1.1 KV
grade FRLS PVC insulated multi strand copper wires up to 10 mtr length, in below type of pipe erected
3 1-2-3. complete with Modular type switch & 5 pin Plug erected on PVC / Metallic/Wooden box covered with
appropriate front plate modules erected on / in wall / ceiling as per pipe erected with following type of
accessories.
[I] For 6A Plug and 6 a switch with 2-1.5 sq.mm Cu. Wire from nearby switchboard/mcb db board
(I)
(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 450.00 647.00 291150.00
4 (II) [II] For 16A Plug and 16 amp switch with 2-2.5 sq.mm Cu. Wire from mcb db board
(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 220.00 880.00 193600.00
[III] For 16A Plug and 16 amp switch with 2-4 sq.mm Cu. Wire with 2.5 sq.mm ( green) earthing wire from
5 (III)
mcb d b board.
(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 250.00 1037.00 259250.00
Point wiring for on board Looped Plug with 6A Modular type switch & 5 pin socket erected on PVC /
6 1-2-4. Metallic/Wooden box, single mounting base frame covered with textured / metallic/white front plate
modules erected on / in wall / ceiling with following type accessorie
Cat. III Pt. 340.00 281.00 95540.00
Point wiring for Two Way Controlled Light Point with 2-1.5 sq.mm & earth wire of 1.5 sq.mm (green) both
are of .ISI marked 1.1 KV grade FRLS PVC insulated multi strand copper wires erected in below type of
pipe with 6A Modular type switches and following type of accessories erected on PVC / Metallic/Wooden
7 1-2-5.
box, single mounting base frame covered with textured / metallic/white front plate modules erected on / in
wall / ceiling as per pipe erected. with necessary batten/angle holder or ceiling rose or H.D.Connector as
directed.
(b) with 16 swg HGS metal conduit pipe and accessories painted black erected flushed on wall/ceiling
complete
Cat. III Pt. 12.00 745.00 8940.00
Point wiring for secondary light point with 2-1.5 sq.mm & earth wire of 1.5 sq.mm (green) both are of ISI
marked 1.1 KV grade FRLS PVC insulated multi strand copper wires, in below type of pipe to be erected
complete with earth continuity and necessary connection with primary light with accessories erected on
8 1-2-6 Metal / PVC / wooden box covered covered with appropriate front plate modules erected on / in wall /
ceiling for open / concealed wiring. with necessary Lamp holder / ceiling rose / H.D.Connector as
directed.as per pipe erected with following type of accessories.

Note:- Maximum up to 6 mtrs length, excess will be considered as Mains for Secondary Point
(b) with 16 swg(1.6 mm thick) HGS metal conduit pipe and accessories painted black erected flushed on
Pt. 598.00 199.00 119002.00
wall/ceiling complete
Providing following type of Modular Type Accessories mounted with PVC / metallic/Wooden box, single
9 1-2-6 mounting base frame covered with textured / metallic/white front plate , modules erected with necessary
connections as per site situation directed by Engineer In charge
a) (1)One No. SP 6 Amp.
Cat.III Ea. 560.00 167.00 93520.00
b) (2) One No 5 pin plug
Cat.III Ea. 560.00 167.00 93520.00
c) (3) Two Pin/RJ-11 Telephone Socket
[A] For One Gang
Cat.III Ea. 80.00 178.00 14240.00
[B] For Two Gang
Cat.III Ea. 110.00 233.00 25630.00
d) (4) TV Co-axial Socket outlet
Cat.III Ea. 0.00 178.00 0.00
e) (7) Blank Plate Single
Cat.III Ea. 40.00 28.00 1120.00
f) (8) Computer RJ-45 socket
Cat.III Ea. 110.00 178.00 19580.00
g) (10) 6/16Amp. Universal socket
Cat.III Ea. 390.00 222.00 86580.00
h) (11) 6 Amps. Bell Push
Cat.III Ea. 10.00 167.00 1670.00

KAPOOR AND ASSOCIATES,DELHI 3OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
i) (12) 6Amp. / 16 Amp. Two Way switch
Cat.III Ea. 24.00 189.00 4536.00
Section 1-4 Mains & Wires
Providing and erecting Mains with 1.1 KV grade FRLS PVC insulated ISI marked stranded Copper
conductor wire in following type of pipe to be erected concealed in /flushed on wall/ceiling, with 1.5 sq.
10 1-4-1.
mm copper conductor FRLS PVC insulated stranded wire of green colour for earth continuity of following
size
(B) (B) With 16 swg HGS metal conduit pipe and accessories painted black
(c) 3 wire 1.5 sq. mm Mtr. 14500.00 166.00 2407000.00
(d) 3 wire 2.5 sq. mm Mtr. 10200.00 194.00 1978800.00
(g) 6 wire 2.5 sq. mm Mtr. 9500.00 277.00 2631500.00
providing and erecting Mains with 1.1 KV grade FRLS PVC insulated ISI marked stranded Copper
11 1-4-2. conductor wire in following type of pipe to be erected in / on wall / ceiling with 2.5 sq. mm copper
conductor FRLS PVC insulated stranded wire of green colour for earth continuity of following size
(B) (B) with 16 swg HGS metal conduit pipe and accessories painted black
a) (h) 4 wire 6 sq. mm Mtr. 2560.00 365.00 934400.00
(i) 4 wire 10 sq. mm
b) Mtr. 3840.00 538.00 2065920.00
(use earth wire of 4 sq.mm )
Providing & Erecting approved make following size of TV Co-axial flexible cable comprising inner
conductor of solid bare copper insulated with Foam PE & Secondary conductor made of poly - Aluminium
12 1-4-6
film bonded Al. Braids @ suitable coverage overall sheathed with black PVC insulation.

(b) RG-6 Mtr. 0.00 43.00 0.00

Supplying & erecting approved make Telephone Cable electrolytic copper conductor PE insulation twisted
in two pairs, & wrapped with FRLS PVC tape & sheathed with FRLS PVC or HFFR outer Jacket suitable
13 1-4-7
for telephone wiring & confirming to C-DOT erected in existing pipe. of following size of conductors &
nos.of pairs. With necessary connections.
[A] Conductor Size 0.5 mm
(a) Unarmoured 0.00
(2) Two Pairs Mtr. 2800.00 21.00 58800.00

SECTION 3-4 MOULDED CASE CIRCUIT BREAKERS

Note:-1 Add Rs. 10% extra for housing/Encloser of MCCB for Item No 3-4-1 to 3-4-12 (The
Enclosures should be used of same company of MCCBs to be used) *Add 35% additional for
microprocessor type of mccb in place of conventional for item no.3-4-1 to 3-4-12
Pproviding and erecting Approved make Four pole moulded case circuit breaker having breaking capacity
ICU of 25 KA. at 415 V,having normal current rating up to 25 A to 100A. with Fixed thermal & magnetic
14 3-4-1.
release suitable to work on A.C. supply 50 c/s. with all internal connections, spreader tinned copper &
complete erected in existing 16 G.M.S. housing.
ICS=100% of ICU only Cat II Ea. 2.00 7210.00 14420.00
SECTION 3-6 CHANGEOVER SWITCHES.
Supply of Approved make Iron Clad or metal clad four pole change over switch 415V. confirming to IS of
15 3-6-3.
following capacity
(B) 100 A / 125 A
Cat III 2.00 14300.00 28600.00
SECTION 3-8 / PANEL MOUNTING BUSBARS
Supplying and erecting triple pole & neutral 440V / 500V panel mounting Copper Busbars with four equal
Nos. of electrolyte bus having current density not more than 1.6 Amp. / sq.mm (Rated current / cross
16 3-8-2. section area) duly wrapped with colour insulating tape for phase sequence of following current carrying
capacity, erected with necessary bus bar supports /insulators, main cable socket to each bar, erected in
existing cubical panel with necessary connections
(A) Suitable for 100 Amp. Capacity Rn.Mtr 0.00 2290.00 0.00
(B) Suitable for 200 Amp. capacity Rn.Mtr 60.00 3740.00 224400.00
(C) Suitable for 300 Amp. Capacity Rn.Mtr 0.00 5735.00 0.00
(D) Suitable for 400 Amp. Capacity Rn.Mtr 0.00 8550.00 0.00
(E) Suitable for 630 Amp. Capacity Rn.Mtr 0.00 12335.00 0.00
(F) Suitable for 800 Amp. Capacity Rn.Mtr 0.00 15420.00 0.00
(G) Suitable for 1200 Amp. Capacity Rn.Mtr 0.00 19275.00 0.00

SECTION 3-10 / MINIATURE CIRCUIT BREAKERS.

providing and erecting Miniature circuit breaker single pole 6A to 25A suitable to operate on 240 V A.C.
17 3-10-1.(B) system and having breaking capacity 10 KA to be erected in existing box. confirming to IS 8828/1996 wit
ISI Mark
Cat.II Ea. 48.00 130.00 6240.00
Providing & erecting 240 V MCB double pole switch for lighting Load (B Curve) having 10 KA breaking
18 3-10-3.
capacity & confirms to IS : 8828 in existing box having following capacity
(A) 6 to 32 Amp.
Cat.II Ea. 0.00 325.00 0.00
(B) 40 Amp.
Cat.II Ea. 8.00 345.00 2760.00

Providing & erecting 415V MCB Four Pole Switch for Lighting Load (B curve) having 10KA breaking
19 3-10-4.
capacity & confirms to IS :8828 in existing box having following capacity
(b)40 Amp.
Cat.II Ea. 6.00 745.00 4470.00

Providing & erecting 415 V MCB three Pole for Motor & Inductive Load (C Curve) having 10KA breaking
20 3-10-6
capacity & confirms to IS :8828 in existing box having following capacity
(b)40 Amp.
Cat.II Ea. 4.00 755.00 3020.00
(c)63 Amp.
Cat.II Ea. 8.00 835.00 6680.00

SECTION 3-11 MCB DISTRIBUTION BOARDS

21 3-11-1. Half / One Module Blanking Plate of Standard Size Ea. 10.00 10.00 100.00

KAPOOR AND ASSOCIATES,DELHI 4OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
Providing and erecting Sheet Steel powder coated MCB distribution board - flush / surface mounted fitted
with busbar, neutral link, earth bar and DIN rail, Conforms to IS 8623-1 & 3, IEC 61439-1 & 3 without MCB
22 3-11-5.
to house appropriate nos. of MCBs.(The DBs should be used of same company of MCB to be used)
suitable for
(A) single phase incoming and horizontal single phase outgoing
(a) single door (IP-30)
(iii)8 way Ea. 821.00
(iv)12 way Ea. 6.00 1012.00
(v) 16 way Ea. 1213.00

(B) three phase incoming and single phase horizontal type outgoing Per phase isolation type (PPI)
23
(b) sheet steel double door
(i)4 way Ea. 3.00 1962.00 5886.00
(ii)6 way Ea. 3.00 2233.00 6699.00
(iii)8 way Ea. 4.00 2856.00 11424.00
(iv)12 way Ea. 3.00 3650.00 10950.00
Providing and erecting Sheet Steel powder coated Vertical MCB distribution board (VTPN) - flush /
surface mounted double door (IP54) fitted with insulated copper busbar, isolated neutral link, earth bar
24 3-11-11 and DIN rail, confirming to IS 13032 and BS 5486-1986,IP-54 suitable for 63/100 AMP TPN MCCB +
RCCB as incomer and three phase outgoing as per following .(The DBs should be used of same
company of MCB to be used)
(A)4 way outgoing Ea. 0.00 11710.00 0.00
(B)6 way outgoing Ea. 1.00 14230.00 14230.00
(C)8 way outgoing Ea. 3.00 16150.00 48450.00
(D)12 way outgoing Ea. 2.00 21805.00 43610.00
SECTION 3-12 EARTH LEAKAGE CIRCUIT BREAKERS
providing and erecting Approved make RCCBs conforming to IS: 12640 and having sensitivity of 30 mA
and Short Circuit withstand capacity of 10 KA and suitable for operation on single phase 240 V,50Hz.
25 3-12-1.
having characteristic of quick action & tripping with all advance feature & do not incorporate any electronic
component. for following Max. rating erected as directed
(i) 25 Amps.DP
Cat. III Ea. 6.00 2300.00 13800.00
(ii) 40Amps. DP 0.00
Cat. III Ea. 24.00 2610.00 62640.00
(iii) 63 Amps. DP 0.00
Cat. III Ea. 30.00 3100.00 93000.00
SECTION 3-13 / DANGER NOTICE BOARDS.
Providing and erecting metallic vitrified danger notice board as per language suggested by engineer
26 3-13-1. Ea. 4.00 80.00 320.00
incharge for MEDIUM VOLTAGE installation to be erected as per IS-2551
SECTION 3-14 EARTHING
Follow IS code :3043 is the guideline for the earthing
27 3-14-4 Providing and erecting Annealed bare Copper wire 8 to 16 SWG Kg. 140.00 928.00 129920.00
28 3-14-5 Providing and erecting HOT deep Galvanised iron strip wire 8 to 16 SWG Kg. 210.00 90.00 18900.00
Providing and erecting Pipe type earthing having 150 cms.long and 2.5 cms. dia. galvanised iron pipe with
29 3-14-6-A coupling and buch buried in specially prepared earth pit complete with necessary 8 SWG earth wire. Ea. 15.00 430.00 6450.00

Providing and erecting Pipe type earthing with 40 mm dia 2.5 mtr long 'B' grade G.I. pipe with necessary
27 3-14-6-B coupling buch buried in specially prepared earth pit & G.I. earth wire of 8 SWG erected & connected as Ea. 0.00 960.00 0.00
directed (For panel)
30 3-14-6-c For using salt and charcoal / coke as required for pipe type earthing Ea. 15.00 200.00 3000.00
Add Extra for excavation in Semi hard rock (Murrum) by dry and wet blasting and chiselling for pipe type
31 3-14-7 Ea. 0.00 130.00 0.00
earthing
Supplying & erecting earth pit of minimum bore dia.150mm size approved make Earthing Electrode
consisting Pipe-in-Pipe Technology as per IS 3043-1987 made of corrosion free hot dipped G.I.Pipes
having Outer pipe dia of 50mm having 80-200 Micron galvanising, Inner pipe dia of 25 mm having 200-
250 Micron galvanising, connection terminal dia of 12mm with constant ohmic value surrounded by highly
conductive compound with high charge dissipation suitable for following type of applications with chamber
32 3-14-9
and heavy duty cover.(approved make OEM has to submit test certificate) & having back filling compound
of (B) Inner chemical (CCM Compound)- Resistivity:- 0.2 / meter testing as per IEC 62561-2017,
Voltage drop:- < 1 volt at no load & dry form, Sulphar content:- <2%(C) Back fill Compound :- Earthing
compound should be capable to retain moisture for long time Necessary test report must be submitted.

(a) For Electrical Installation up to 440V in normal soil

Length of pipe - 1 Mtr Ea. 7.00 5363.00 37541.00
Back filling compound - 1 Nos Bag of 15 Kg
(b)For Electrical installation up to 11 KV in normal soil.
Length of Pipe : 2.00 mtrs Ea. 8.00 6728.00 53824.00
Back filling Compound :1 no. Bag of 25 Kg
(c) For Electrical Installation covering Transformer Neutrals, Lightning arrester Earthing, A.C.Plant &
Sensitive Computer System(like Automation, SCADA) i.e independent Earthing in normal soil.
Length of Pipe : 3.00 mtrs Ea. 61.00 10088.00 615368.00
Back filling Compound :2 nos Bags of 25 Kg.

LIGHT FIXURE AND FAN

Providing & erecting Approved make Ceiling Fan with double ball bearing ISI mark with Condenser 230
volt A.C.50 Hz 1200 mm sweep complete having 3 blades aluminium body and blade sets having
33 5-1-3. Ea. 45.00 2700.00 121500.00
ornamental design shanks , canopy erected with earthing. [ Make shall be approved by Engineer in
Charge]

KAPOOR AND ASSOCIATES,DELHI 5OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
Supply of 4ft Linear Suspended/Surface diffused LED luminaire with system power [40W ± 5%],
dimension should not be more than 1220 x 35 x 35mm should be available in 3000K/4000K/6000K color
temperature operational voltage range of 90-265V, power factor > 0.9, THD < 10%, Inbuilt surge
protection of 2.5 KV, Luminaire has Ingress protection of IP20 The luminaire should have minimum lumen
output of 2200 lumens , CRI of >80 . The LEDs used have a life of 50000 burning hrs Lumen
34 MR-1 maintenance as per L70B10 with SDCM<=3 binning Each 270 5890 1590300.00
Luminaire performance & Safety :IEC 60598, IS 10322-5, IS 161-03/05/06/07, Surge : IEC 61000-4-5,
IES, LM 79, LM 80, & TTC certificates will be provided from NABL accredited lab.
Certification: CE Certified, Design Patented/Registered, ROHS compliant, BIS Certification for Luminaires
& Drivers. Make:- Klite Model Kl-3402/Regent/LT/Trilux

Supply, Installation, Testing and Commissioning of IP-40 rated 12W LED ceiling recessed bowl shaped
back-lit panel light - Indoor luminaire with soft uniform Light distribution. Luminaire should be made of die-
cast aluminium for better thermal management. High efficiency diffuser for glare free, uniform light
distribution. CRI (Ra) : >80, SDCM≤ 3 to avoid color deviation , Led life should be atleast L70B10
50,000hrs High lumen output (Delivered) of at least 100lm/w.High PF constant current LED driver with
surge and thermal protection with follwoing ratings Power Supply : Integrated Power Factor : >0.90 THD :
35 MR-2 <20% Surge Protection : 2.5KV Efficiency : >83%.Suitable for operation on 240V, 50Hz single phase ac Each 145 3850 558250.00
supply, Operating Voltage : 90-265Vac Operating Temperature : -15°~+50°C.Luminaire performance &
Safety :IEC 60598, IS 10322-5, IS 161-03/05/06/07, Surge : IEC 61000-4-5,
IES, LM 79, LM 80, & TTC certificates will be provided from in house NABL accredited lab.
Certification: CE Certified, Design Patented/Registered, ROHS compliant, BIS Certification for Luminaires
& Drivers Make: Klite Model-KL-3321/Regent/LT/Trilux

36 MR-3 Supply, Installation, Testing and Commissioning 90W highway ligh Each 127 65790 8355330.00
Supply, Installation, Testing and Commissioning of Recessed 2x2 LED luminaire with system power
[40W ± 5%], Available in 3000K/4000K/6000K color temperature, made of CRCA housing with
aluminium front frame, must be equipped with Prismatic Acrylic diffuser UGR<21 . Powder coated with
white epoxy polyester with operational voltage range of 180-240V, power factor > 0.95, THD < 10%,
Inbuilt surge protection of 2.5 KV,
37 MR-4 Luminaire has Ingress protection of IP44 The luminaire should have minimum lumen output of 4000 ± Each 100 4850 485000.00
10% lumens , CRI of >80 . The LEDs used have a life of 50000 burning hrs Lumen maintenance as per
L70B10 with SDCM<=3 binning Luminaire performance & Safety :IEC 60598, IS 10322-5, IS 161-
03/05/06/07, Surge : IEC 61000-4-5,
IES, LM 79, LM 80, & TTC certificates will be provided from in house NABL accredited lab.
Certification: CE Certified, Design Patented/Registered, ROHS compliant, BIS Certification for Luminaires
& Drivers Make: K-Lite Model KL-2288/Regent/LT/Treilux
Supply, Installation, Testing and Commissioning of IP-40 rated 18W LED ceiling recessed back-lit panel
light - Indoor luminaire with soft uniform Light distribution. Luminaire should be made of die-cast aluminium
for better thermal management. High efficiency diffuser for glare free, uniform light distribution. CRI (Ra) :
>80, SDCM≤ 3 to avoid color deviation , Led life should be atleast L70B10 50,000hrs High lumen output
(Delivered) of at least 100lm/w.High PF constant current LED driver with surge and thermal protection
with follwoing ratings Power Supply : Integrated Power Factor : >0.90 THD : <20% Surge Protection :
38 MR-5 2.5KV Efficiency : >83%.Suitable for operation on 240V, 50Hz single phase ac supply, Operating Voltage Each 347 3380 1172860.00
: 90-265Vac Operating Temperature : -15°~+50°C.Luminaire performance & Safety :IEC 60598, IS 10322
5, IS 161-03/05/06/07, Surge : IEC 61000-4-5,
IES, LM 79, LM 80, & TTC certificates will be provided from in house NABL accredited lab.
Certification: CE Certified, Design Patented/Registered, ROHS compliant, BIS Certification for Luminaires
& Drivers Make: Klite Model-KL-3322/Regent/LT/Trilux

Supply, Installation, Testing and Commissioning of Linear wall line n dot LED mirror light luminaire with
system power [10W ± 5%], should be available in 3000K/4000K/6000K color temperature, minimum
dimesnion 600 x 36 x 75, should be made up of High-Grade Aluminium with Die-cast Endcaps,
Diffuser/Lens Material : Polycarbonate, Diffuser Finish : Vaccum Metalized Chrome Finish, UGR<12,
operational voltage range of 90-265V, power factor > 0.9, THD < 10%, Inbuilt surge protection of 3 KV,
Luminaire has Ingress protection of IP20. The luminaire should have minimum lumen output of 1000
39 MR-6 lumens , CRI of >80 . The LEDs used have a life of 50000 burning hrs Lumen maintenance as per Each 35 1850 64750.00
L70B10 with SDCM<=3 binning Luminaire performance & Safety :IEC 60598, IS 10322-5, IS 161-
03/05/06/07, Surge : IEC 61000-4-5,
IES, LM 79, LM 80, & TTC certificates will be provided from NABL accredited lab.
Certification: CE Certified, Design Patented/Registered, ROHS compliant, BIS Certification for Luminaires
& Drivers Make: Klite Make:- KL-3315 /Regent/LT/Trilux

EXTERNAL LIGHTING
Supply of following sizes XLPE insulated (Heavy duty) Aluminium or Copper conductor armoured cables
41 suitable for working voltage upto and including 1100 Volts complete as required and as per specifications.

a) MR-1.1 2 x 6 sq.mm Metre 2800 350 980000.00

b) MR-1.2 4 x 6 sq.mm Metre 2140 560 1198400.00
Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade of following
42 size direct in ground including excavation, sand cushioning, protective covering and refilling the trench etc
as required.
a) MR-2.1 Upto 35 sq. mm Metre 1140 450 513000.00
Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade of following
43
size in the existing RCC/ HUME/ METAL pipe as required
a) MR-3.1 Upto 35 sq. mm Metre 250 37 9250.00
Termination of the following sizes of XLPE insulated Aluminium/ Copper conductor cable including
44 providing terminal lugs,double compression gland , crimping the joints ,providing insulation tape,effecting
terminal connections to the equipment complete as required.
a MR-4.1 2 x 6 sq,mm, Al conductor cable Nos. 240 820 196800.00
Supply, laying and termination of the following sizes of 650/1100 volts grade PVC insulatedcopper
45
conductor wires in existing conduits including end terminations with copper lugs
a. MR-5.1 3 x 2.5 sq.mm. Copper conductor ,PVC insulated PVC sheathed wires RM 1,500 137 205500.00
b. 2 X 6 sq. mm PVC insulated copper conductor wire along with 1 X 2.5sq.mm PVC insulated copper
MR-5.2 RM 1,950 439 856050.00
conductor wire

KAPOOR AND ASSOCIATES,DELHI 6OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
Supplying and fixing in position of the following sizes of GI conduit buried in ground 600 mm deep
46
including all accessories complete as required and as per specifications.
a. MR-6.1 25 mm dia GI conduit RM 2,000 93 186000.00
Providing, laying and fixing following dia RCC pipe NP2 class (light duty) in ground complete with RCC
47 collars, jointing with cement mortar 1:2 (1 cement : 2 fine sand) including trenching (75 cm deep) and
refilling etc as required.
a) MR-7.1 100mm dia Metre 250 662 165500.00
b) MR-7.2 250mm dia Metre 200 975 195000.00
Supply,fixing and laying of Heavy duty PVC pipes complete buried in floor with joints and other
48
accessories as required.
a) MR-8.1 63 mm dia, 2mm thick RM 100 94 9400.00

Supplying and erecting approved make Octagonal pole made from HR sheet steel. The pole should be
made as per IS. and shall be coated with hot dip galvanizing as per IS 2629/2633/4759, suitable suspend
local wind speed with integral Junction box consist of terminal plate of min 6mm Hylam sheet, standard
49 6-4-1.
profile 35mmX7.5mm Din-Rail for MCB Mounting, stud type terminal and arrangement for cable
termination to be erected With Suitable foundation (Included) as per details given by manufacturer
considering site requirement
(B) 4 Mtr. Long 70 mm Top X 130 mm bottom dia, 3 mm thickness with 200mmX200mmX12mm base
plate, 4-M16 Bolts and 450mm long with necessary G.I. J Bolts .Approx weight 37 kg Ea. 0.00 6790.00 0.00

(D) 6 Mtr. Long 70 mm Top X 135 mm bottom dia, 3 mm thickness with 200mmX200mmX12mm base
plate, 4-M20 Bolts and 600mm long with necessary G.I. J Bolts .Approx Pole weight 59 kg Ea. 40.00 9570.00 382800.00

(G) 8 Mtr. Long 70 mm Top X 155 mm bottom dia, 3 mm thickness with 260mmX260mmX16mm base
plate, 4-M20 Bolts and 600mm long with necessary G.I. J Bolts Approx Pole weight 84 kg Ea. 0.00 16368.00 0.00

SECTION 6-3 POLE FOUNDATION

50 6-3-1. Providing and erecting C.I./M.S. flange type base plate of 300mm x 300mm x 6mm Ea. 40.00 280.00 11200.00
Providing and fixing Terminal board of size 5.0 x 127 x 152.4 mm.bakelite sheet with suitable brass studs
6-3-2. with nuts, washers and clamps of size 25mm x 3mm suitable for pole painted with one coat of red lead Ea. 40.00 169.00 6760.00
paint.
6-3-3. Providing and erecting C.I./M.S. flange type base plate of 300mm x 300mm x 6mm
(A) for 114 mm dia. Pole Ea. 106.00 0.00
(B) for 140 mm dia. Pole Ea. 40 130.00 5200.00
(C) for 165 / 195 mm dia. Pole Ea. 165.00 0.00
SECTION 6-5 STREET LIGHT BRACKETS
Providing and erecting Street Light pole bracket comprising main B ClassGI pipe of 4.2 cm/require
outside dia. complete with suitable B Class G.I. sleeve tubing of approx. 45cms.length and suitable for
76.5 mm /80mm / required size of pole top having sufficient fasteners for fixing the brackets and having
51 6-5-2-b
spread of 1.5.mtr. length with 110 deg.with vertical plane & suitable welded stays, reducer and with check
nuts complete painted with one coat of Red oxide / PU base primer and two coats of Aluminium / PU
paint. paint with following nos of arms.
[A] Single Arm Bracket 1.5 Mtr Ea 25 798.00 19950.00
[B] Double Arm Bracket 1.5 Mtr Ea 15 1171.00 17565.00

SECTION 6-7 TIME SWITCHES

Supplying & erecting approved make IP 55 grade Company fabricated Timer Panel of following capacity
for switch On-Off street lights on time scheduling basis made from 16G CRCA sheet duly epoxy power
painted inside and outside with hinged doors and locking arrangement consisting of suitable size of 4 Pole
52 6-7-6
MCB and 4 pole contactor (cat-III)with analog time switch, auto manual switch of same make and suitable
input and output Bakelite terminals and with door earthing approved by Engineer in charge.

(A) 32 Amp Ea 14486.00 0.00

(B) 40 Amp Ea 15597.00 0.00
(C) 63 Amp Ea 2 19930.00 39860.00

SECTION 2-14 SOLAR STREET LIGHTS

Supplying and erecting MNES certified SOLAR STREET LIGHT fitting made from M.S. Body powder
coated / painted with corrosion resistant paint with gasket & transparent cover with following CFL non
retro lamp with choke, holder & accessories. Fitting shall be mounted on 75/80 mm B class G.I. pipe pole
2-14-1 up to 5.5 mtr load complete erected with C.C. Foundation duly painted with two coats of red oxide and
corrosive resistant paint. Complete with tubular battery, inverter, charge controller with photo sensor
switch & necessary wiring complete erected connected & commissioned in approved manner.

[A] 1 x 11 w CFL PV Module : 74 W Battery Capacity : 12V, 75 AH Ea. 10 24000.00 240000.00

6-8 HIGH MAST POLE

Supplying, erecting, testing, commissioning approved make M.S. Polygonal High Mast Pole having
following general Specification.
(a) Polygonal Section fabricated from M.S. Plate confirms BSEN 10025 & Hot deep galvanized minimum
65/86 micron (as per IS 2629 /1985) Lantern carriage with ring and rubber lines for erection of luminaries
of suitable site.
(b) Maximum telescopic section not more than four
52 6-8-1. (c) Double drum gear pipe motorized winch with 6mm dia S.S. Rod (For 16 mtr and above size)
(d) Approved make L.E.D. aviation light = 1 No. Lightening arrestor = 1 No. with necessary wiring of 2.5
sq.mm 5 core ISI copper cable Unarmoured.
(e) Bottom most section suitable for mounting reversible motor and switchgears having door not more
than 1400mm x 300mm with waterproof gasket & hinges & locking arrangement.
(f) Pole structure comprises suitable size of reversible motor, cable and necessary switchgears with
control panel
(g) bottom section shall have suitable size of thickness supports ribs foundation bolts nuts etc.
(h) Item not comprises the cost of lanterns.
(i) Necessary Cement Concrete foundation as per IS including testing & commissioning of the entire
structure for following size of High Mast poles

KAPOOR AND ASSOCIATES,DELHI 7OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
[1] High Mast 12 Mtr. TOP A/F 105 mm, BOTTOM A/F 360mm, No. of Sec. No. - 1, Bottom Thickness - 3
mm, Size of Base Plate - Dia 520 mm x 20 mm thick, Foundation Bolt Size M24 x 850 mm, Qty - 6 Nos., Ea. 165450.00 0.00
Suitable for mounting Fitting of Light - 6 Nos
[4] High Mast 16 Mtr. TOP A/F 150 Mm, BOTTOM A/F 400 Mm, No. of Sec. No. - 2, Bottom Thickness - 4
mm, Top Sec. - 3 mm, Size Base Plate - dia.630 mm x 20 mm thick, Foundation Bolt Size M24 x 870 mm Ea. 5 215480.00 1077400.00
Qty - 12 Nos., Suitable for mounting Fitting of Light - 10 Nos
[8] High Mast 20 Mtr. TOP A/F 150 Mm, BOTTOM A/F 450 Mm, No. of Sec. No. - 2, Bottom Thickness - 4
mm, Top Sec. - 3 mm, Size Base Plate - dia.580 mm x 20 mm thick, Foundation Bolt Size M13 x Ea. 244260.00 0.00
1000mm, Qty - 10 Nos., Suitable for mounting Fitting of Light - 12 Nos

Supply,Receiving and fixing in position, effecting proper connections, testing and commissioning of 60W
53 MR-11 Luminaire on existing 6 Mtr pole as per specifications,complete in all repects including nipple for fixing of Ea. 55 13560 745800.00
Light fixture on pole.
Supply,Receiving and fixing in position, effecting proper connections, testing and commissioning of 90W
54 MR-12 Luminaire on existing 9 Mtr pole as per specifications,complete in all repects including nipple for fixing of Ea. 0 7370 0.00
Light fixture on pole.
55 MR-13 Supply, installation, testing & commissioning of 300W FLOOD Ligh Ea. 10 38800 388000.00
Supply,Receiving and fixing in position, effecting proper connections, testing and commissioning of 9W
56 MR-14 Ea. 35 6000 210000.00
LED Bollard Light.
Supply,Receiving and fixing in position, effecting proper connections, testing and commissioning of 35 W
57 MR-15 Ea. 4 9100 36400.00
GATE LIGHT

LIGHTNING ARRESTER
SITC of Vertical Air Termination Solid aluminium with Base- 10 mm dia and 1000 mm long. Air
Termination Base tested for conditioning, Ageing Test & Lightning impulse current withstand test: 100 kA
77 10-5-1 Each 60 11000.00 660000.00
of 10/350µs waveform in an accredited Third party laboratory as per 6.3 & 6.4 of IEC 62561-1 2017
protocol with MAST 34mm dia 3000 mm long- Cold Galvanized
SITC of 8 mm dia solid Aluminium Conductor for roof top mesh grid and tested as per IEC 62561- 2
conducted in the Govt. accredited thirty party laboratory to meet the requirement of IS/IEC 62305 with
Required Accessories - Aluminium Holding clamp at every 1 mtr distance, Aluminium/SS cross splicer at
every crossing of Alu. conductor, Expansion piece with connectors at every 20 mtr distance, Aluminium
77 10-5-2 straight Splicer to connect conductors. All Accessories should be tested as per IEC 62561-1 2018 Cl. 6.3 Mtr 1,850 350.00 647500.00
for conditioning & Ageing Test & 6.4 for Lightning impulse current withstand test: 100 kA of 10/350µs
waveform(Ageing & Electrical test ) conducted in a sequence manner & tested in the Govt. accredited
Third party laboratory to meet the requirements of IS/IEC 6230

SITC of 10 mm MS Round Solid Conductor having smooth surface Should be tested and use exclusively
for lightning protection (Vertical Riser/Down Conductor which shall be concealed in Column OR Flushed
on) to meet the requirement of IS IEC 62305 With Accessories - Earthing stud of dimension SS-75mm
OD plate with 10mm dia tail connector used in structural steel ring earthing system to meet the
requirements of IS/IEC 62305. (For Interconnecting the Column and the Terrace AL Conductor /
78 10-5-3 Strip/Flat), SS Cross Connector to connect Earth fixing point to vertical raiser/Down conductor, SS Mtr 600.00 850.00 510000.00
Straight Splicer at every 4 Mtr to connect MS conductor in column, Bonding /Rebar Clamp at every 3 mtr
suitable for interconnecting round conductor with reinforcement inside the concrete for structural earthing
system, SS connector -To connect external conductor 8- 10 mm with earth fixing point. All Accessories
should be tested as per IEC 62561-1 2018 Cl. 6.3 for conditioning & Ageing Test & 6.4 for Lightning
impulse current withstand test: 100 kA of 10/350µs waveform(Ageing & Electrical test )

conducted in a sequence manner & tested in the Govt. accredited Third party laboratory to meet the
requirements of IS/IEC 6230
SITC of Galvanized Steel Flat 25x6 mm thickness from earth electrode directly in ground as required.
79 10-5-4 Zinc coating: 500 g/m square (Approx:70 micron coating) tested and used exclusively for lightning Mtr 2,500 180.00 450000.00
protection earthing system and ring equipotential bonding
SITC of 14.2 mm dia 3 mtr long Earth electrode of High tensile steel electrode with 250 micron copper
bonding & 1 bag of Carbon fill Based environment friendly backfill tested as per IEC 62561-7 in NABL
80 10-5-5 accredited Laboratory and suitable stainless Steel double sided clamp. Eco Friendly rust proof heavy duty Per Set 60 7000.00 420000.00
weather proof Polyethylene Earth Pit Chamber with following dimensions :254 mm dia (top), 330 mm dia
(bottom) & 260 mm (height).

SECTION 4-3 ARMOURED ALUMINIUM CABLES

Providing and erecting XLPE(IS:7098)(I)-88 ISI armoured cable Aluminium conductor for 1.1 KV. to be
81 4-3-1.
laid on wall with necessary clamps or in existing trench / pipe of following size of cables
(B) 2 core 6 Sq. mm Mtr. 450 105.00 47250.00
(C) 2 core 10 Sq. mm Mtr. 60 143.00 8580.00
Providing and erecting XLPE(IS:7098)(I)-88 ISI armoured cable multistrand Aluminium conductor for 1.1
82 4-3-3. KV. to be laid on wall with necessary clamps or in existing trench / pipe of following size of cables

(A) 3 1/2 core 25 Sq. mm ( 16 Sq. mm 1/2 core) Mtr. 110 209.00 22990.00
(B) 3 1/2 core 35 Sq. mm ( 16 Sq. mm 1/2 core) Mtr. 60 252.00 15120.00
(C) 3 1/2 core 50 Sq. mm ( 25 Sq.1/2 mm core) Mtr. 0 327.00 0.00
(D) 3 1/2 core 70 Sq. mm ( 35 Sq. mm 1/2 core) Mtr. 0 434.00 0.00
(E) 3 1/2 core 95 Sq. mm ( 50 Sq. mm 1/2 core) Mtr. 55 565.00 31075.00
(F) 3 1/2 core 120 Sq. mm ( 70 Sq. mm 1/2 core) Mtr. 80 623.00 49840.00
(G) 3 1/2 core 150 Sq. mm ( 70 Sq. mm 1/2 core) Mtr. 0 847.00 0.00
(H) 3 1/2 core 185 Sq. mm ( 95 Sq. mm 1/2 core) Mtr. 120 1050.00 126000.00
(I) 3 1/2 core 240 Sq. mm( 120 Sq. mm 1/2 core) Mtr. 0 1356.00 0.00
(J) 3 1/2 core 300 Sq.mm ( 150 Sq. mm 1/2 core) Mtr. 140 1635.00 228900.00
Providing and erecting XLPE (IS:7098)(I)-88 ISI armoured cable multistrand / Solid Aluminium conductor
83 4-3-4. for 1.1 KV. to be laid on wall with necessary clamps or in existing trench / pipe of following size of cables

(A) 4 core 4 Sq. mm Mtr. 0 133.00 0.00

(B) 4 core 6 Sq. mm Mtr. 110 143.00 15730.00
(C) 4 core 10 Sq. mm Mtr. 0 160.00 0.00

KAPOOR AND ASSOCIATES,DELHI 8OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
Making trench in soft soil of suitable width of 90 cm deep for laying cable or locating the fault all over the Mtr.
84 4-5-1. 80 614.00 49120.00
run and back filling the same and making the surface as normal ground
Making trench in Hard Murrum / Tar Road of suitable width of 90 cm or required depth for laying any size Mtr.
85 4-5-2. of cable or locating the fault all over the run and back filling the same and making the surface as normal 60 752.00 45120.00
ground.
(B) If additional machinery like hammer driller or JCB use [Add Mtr. 30 2168.00 65040.00
Providing and erecting iron clad cable route marker duly marked with ELE.CABLE of size 23 cm.X 12 cm. Ea.
86 4-5-5. 40 280.00 11200.00
Flushed with ground in cement foundation as directed by Engineer in charge
Supplying following size of Light duty “A” Class G.I . Pipe & erecting as directed by Engineer-in-charge.
87 4-5-6.
(D) 100 mm dia. Mtr. 40 813.00 32520.00
Providing & laying. R.C.C. Hume pipe for cable to be laid 90 cm. below ground across the road crossing
88 4-5-7. or on floor with necessary material in an approved manner and making the ground as per original.

(A) 450 mm dia Mtr. 15 532.00 7980.00

(C) 300 mm dia Mtr. 25 400.00 10000.00
(E)150 mm dia Mtr. 30 307.00 9210.00
Providing & laying approved make Double walled corrugated pipes (DWC) of polyethylene(conforming to
IS 14930 II )with necessary connecting accessories of same material at required depth in existing trench
89 4-5-8.
for laying of cable. below ground / road surface for enclosing cable

(A)50 mm outer dia Mtr. 80 72.00 5760.00

(C))90 mm outer dia Mtr. 70 111.00 7770.00
(D)120 mm outer dia. Mtr. 30 159.00 4770.00
Providing & laying approved make ISI marked HDPE 6Kg / cm2 (Class-3) as per IS:4984:1995 PE-80
90 to be erected at road crossing on or floor as directed for laying of cable. The pipes as following size of dia
& weight per 6 mtr.
(B) 50 mm inner Dia. 75 190.00 14250.00
(E) 90 mm inner Dia 60 573.00 34380.00
(F) 110 mm inner Dia. 30 854.00 25620.00
Locating Underground Cable Fault of Underground Cable including digging,pin pointing with cable route
tracker bu using cable fault location equipment like cable fault Van/Vehicle with supportive meters and
91 4-5-10 accessories & doing high pressure testing of cable for checking healthiness of cable with suitable
equipment after jointing of the faulty cable (excluding jointing kit) with report of showing distance from
main source approx.
(a) LT Cable 35 sq.mm and above JOB 5 8000.00 40000.00
(b) HT Cable JOB 1 9000.00 9000.00

Providing and, fixing heavy duty flange type brass cable gland with rubber ring for PVC insulated
92 4-6-1.
armoured cable complete with out going tails, insulating tape etc for following size of cables
(B) 2 to 4 core 6 Sq. mm Ea. 40 43.00 1720.00
(C) 2 to 4 core 10 Sq. mm Ea. 20 43.00 860.00
Providing and, fixing heavy duty flange type brass double compression type cable gland with rubber ring
93 4-6-3. for PVC insulated armoured cable complete with out going tails, insulating tape etc for following size of
cables.
(A) 3 & 1/2 / 4 core 25 Sq. mm Ea. 14 76.00 1064.00
(B) 3 & 1/2 core 35/50 Sq. mm Ea. 8 87.00 696.00
(C) 3 & 1/2 core 70 Sq. mm Ea. 0 119.00 0.00
(D) 3 & 1/2 core 95 Sq. mm Ea. 10 152.00 1520.00
(E) 3 & 1/2 core 120 Sq. mm Ea. 14 163.00 2282.00
(F) 3 & 1/2 core 150 Sq. mm Ea. 0 222.00 0.00
(G) 3 & 1/2 core 185 Sq. mm Ea. 18 277.00 4986.00
(H) 3 & 1/2 core 240 Sq. mm Ea. 0 288.00 0.00
(I) 3 & 1/2 core 300 Sq. mm Ea. 14 326.00 4564.00
SECTION 4-7 CABLE LUGS.
Solder less crimping type Aluminium lugs conforming to IS suitable for cable of following size evenly
94 4-7-1. crimped with high pressure tool & connected to switchgear terminals with brass/cadmium plated nut bolts
in an approved manner.
(C) 16/25 Sq.mm. Ea. 56 17.00 952.00
(D) 35/50 Sq.mm. Ea. 32 23.00 736.00
(E) 70 Sq.mm. Ea. 0 28.00 0.00
(F) 95 Sq.mm. Ea. 40 46.00 1840.00
(G) 120 Sq.mm. Ea. 56 52.00 2912.00
(H) 150 Sq.mm. Ea. 0 70.00 0.00
( I ) 185 Sq.mm. Ea. 72 93.00 6696.00
(J) 240 Sq.mm. Ea. 0 99.00 0.00
(K) 300 Sq.mm. Ea. 56 115.00 6440.00
Solder less crimping type Copper lugs conforming to IS suitable for cable of following size evenly crimped
95 4-7-2. with high pressure tool & connected to switchgear terminals with brass/cadmium plated nut bolts in an
approved manner.
(A) 1.5/2.5 to 6 Sq.mm Ea. 360 9.00 3240.00
Providing and erecting Epoxy Outdoor / Indoor end termination Kit suitable for LT PVC insulated
96 4-8-3. armoured cable1.1 KV grade complete with ferrule bushing and accessories and suitable clamps duly
erected and connected to the supply for all cores cables of following size.
(A) 2.5 to 16 Sq. mm Ea. 8 445.00 3560.00
(B) 25 to 50 Sq. mm Ea. 4 485.00 1940.00
(C) 70 to 120 Sq. mm Ea. 3 625.00 1875.00
(D) 150 / 185 Sq. mm Ea. 7 905.00 6335.00
(E) 240 / 300 Sq. mm Ea. 7 1115.00 7805.00

SECTION 4-11 METAL PERFORATED CABLE TRAYS

Providing and fixing approved make Perforated C type cable tray. Made from pre- galvanized sheet
steel. The cable tray should be bended as per IS 2062/1079 . with max 17.5% perforation with coupler
97 .4-11-5
plate / Fish plate and GI hardware like nut - bolt and washers etc. erected on existing support as per
Specification and as per instruction of engineer in charge.
(1) 50 X 50 X 1.5 mm Thick Rmt 160 270.00 43200.00
(2) 100 X 50 X 1.5 mm Thick Rmt 90 320.00 28800.00

KAPOOR AND ASSOCIATES,DELHI 9OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
(3) 150 X 50 X 1.5 mm Thick Rmt 100 375.00 37500.00
(4) 200 X 50 X 1.5 mm Thick Rmt 0 445.00 0.00
(5) 300 X 50 X 1.5 mm Thick Rmt 80 550.00 44000.00
(6) 450 X 50 X 1.5 mm Thick Rmt 0 710.00 0.00
(7) 600 X 50 X 1.5 mm Thick Rmt 60 895.00 53700.00
(8) 750 X 50 X 1.5 mm Thick Rmt 0 1060.00 0.00
Providing and fixing approved make 'T' Junction for Perforated C type cable tray. Made from pre
galvanized sheet steel. The Junction should be bended as per IS 2062/1079. with max 17.5%
98 .4-11-6
perforation with coupler plate / Fish plate and GI hardware like nut - bolt and washers etc. erected on
existing support as per Specification and as per instruction of engineer in charge
A T' Junction
(1) 50 X 50 X 1.6 mm Thick ' T' Junction Ea. 2 135.00 270.00
(2) 100 X 50 X 1.6 mm Thick ' T' Junction Ea. 4 160.00 640.00
(3) 150 X 50 X 1.6 mm Thick ' T' Junction Ea. 7 195.00 1365.00
(4) 200 X 50 X 1.6 mm Thick ' T' Junction Ea. 0 215.00 0.00
(5) 300 X 50 X 2.0 mm Thick ' T' Junction Ea. 4 290.00 1160.00
(6) 450 X 50 X 2.0 mm Thick ' T' Junction Ea. 0 535.00 0.00
(7) 600 X 50 X 2.0 mm Thick ' T' Junction Ea. 3 800.00 2400.00
(8) 750 X 50 X 2.0 mm Thick ' T' Junction Ea. 0 1080.00 0.00
Providing and fixing approved make '90° Elbow' for Perforated C type cable tray. Made from pre
galvanized sheet steel. The Junction should be bended as per IS 2062/1079. with coupler plate / Fish
99 .4-11-7
plate and GI hardware like nut - bolt and washers etc. erected on existing support as per Specification
and as per instruction of engineer in charge.
B 90° Elbow
(1) 50 X 50 X 1.6 mm Thick 90° Elbow Ea. 12 110.00 1320.00
(2) 100 X 50 X 1.6 mm Thick 90° Elbow Ea. 8 125.00 1000.00
(3) 150 X 50 X 1.6 mm Thick 90° Elbow Ea. 13 170.00 2210.00
(4) 200 X 50 X 1.6 mm Thick 90° Elbow Ea. 0 180.00 0.00
(5) 300 X 50 X 2.0 mm Thick 90° Elbow Ea. 8 255.00 2040.00
(6) 450 X 50 X 2.0 mm Thick 90° Elbow Ea. 0 470.00 0.00
(7) 600 X 50 X 2.0 mm Thick 90° Elbow Ea. 8 720.00 5760.00
(8) 750 X 50 X 2.0 mm Thick 90° Elbow Ea. 0 990.00 0.00
Providing and fixing approved make 'Cross over Junction' for Perforated C type cable tray. Made from
pre galvanized sheet steel. The Junction should be bended as per IS 2062/1079 with max 17.5%
100 .4-11-8 perforation and shall be coated with hot dip galvanizing as per IS 2629/4759. with coupler plate / Fish
plate and GI hardware like nut - bolt and washers etc. erected on existing support as per Specification
and as per instruction of engineer in charge.
C Cross Junction
(1) 50 X 50 X 1.6 mm Thick Cross Junction Ea. 0 190.00 0.00
(2) 100 X 50 X 1.6 mm Thick Cross Junction Ea. 4 210.00 840.00
(3) 150 X 50 X 1.6 mm Thick Cross Junction Ea. 3 245.00 735.00
(4) 200 X 50 X 1.6 mm Thick Cross Junction Ea. 0 270.00 0.00
(5) 300 X 50 X 2.0 mm Thick Cross Junction Ea. 5 360.00 1800.00
(6) 450 X 50 X 2.0 mm Thick Cross Junction Ea. 0 650.00 0.00
(7) 600 X 50 X 2.0 mm Thick Cross Junction Ea. 6 950.00 5700.00
(8) 750 X 50 X 2.0 mm Thick Cross Junction Ea. 0 1090.00 0.00
Providing and fixing approved make Ladder type cable tray. Made from M.S sheet. The cable tray should
be bended as per IS 2062/1079 shall be fabricated of double bended channel section longitudinal
members with single bended Channel section. Rungs of members welded to the base of the longitudinal
110 .4-11-9 members at 250 mm c/c spacing . as per IS and shall be coated with hot dip galvanizing as per IS
2629/4759. with coupler plate / Fish plate and GI hardware like nut - bolt and washers etc. erected on
existing support as per Specification and as per instruction of engineer in charge..

(8) 150 X 100 X 1.6 mm Thick Mtr. 40 610.00 24400.00

(9) 200 X 100 X 1.6 mm Thick Mtr. 0 625.00 0.00
(10) 300 X 100 X 2.0 mm Thick Mtr. 90 650.00 58500.00
(11) 400 X 100 X 2.0 mm Thick Mtr. 0 730.00 0.00
(12) 500 X 100 X 2.0 mm Thick Mtr. 0 775.00 0.00
(13) 600 X 100 X 2.0 mm Thick Mtr. 80 810.00 64800.00
(14) 700 X 100 X 2.0 mm Thick Mtr. 0 870.00 0.00
(15) 800 X 100 X 2.0 mm Thick Mtr. 0 935.00 0.00
(16) 900 X 100 X 2.0 mm Thick Mtr. 60 1020.00 61200.00
Providing and fixing approved make 'T' Junction for ladder type cable tray. Made from M.S sheet steel.
The Junction should be bended as per IS 2062/1079. with coupler plate / Fish plate and GI hardware like
111 4-11-10
nut - bolt and washers etc. erected on existing support as per Specification and as per instruction of
engineer in charge..
A T' Junction 0.00
(8) 150 X 100 X 1.5 mm Thick 'T' Junction Ea. 3 730.00 2190.00
(9) 200 X 100 X 1.5 mm Thick 'T' Junction Ea. 0 770.00 0.00
(10) 300 X 100 X 2.0 mm Thick 'T' Junction Ea. 5 825.00 4125.00
(11) 400 X 100 X 2.0 mm Thick 'T' Junction Ea. 0 1005.00 0.00
(12) 500 X 100 X 2.0 mm Thick 'T' Junction Ea. 0 1140.00 0.00
(13) 600 X 100 X 2.0 mm Thick 'T' Junction Ea. 4 1270.00 5080.00
(14) 700 X 100 X 2.0 mm Thick 'T' Junction Ea. 0 1395.00 0.00
(15) 800 X 100 X 2.0 mm Thick 'T' Junction Ea. 0 1560.00 0.00
(16) 900 X 100 X 2.0 mm Thick 'T' Junction Ea. 4 1700.00 6800.00
Providing and fixing approved make '90° Elbow' for ladder type cable tray. Made from M.S sheet steel.
The Junction should be bended as per IS 2062/1079. with coupler plate / Fish plate and GI hardware like
112 4-11-11.
nut - bolt and washers etc. erected on existing support as per Specification and as per instruction of
engineer in charge..
(8) 150 X 100 X 1.6 mm Thick Ea. 5 515.00 2575.00
(9) 200 X 100 X 1.6 mm Thick Ea. 0 550.00 0.00
(10) 300 X 100 X 2.0 mm Thick Ea. 7 625.00 4375.00
(11) 400 X 100 X 2.0 mm Thick Ea. 0 745.00 0.00
(12) 500 X 100 X 2.0 mm Thick Ea. 0 850.00 0.00
(13) 600 X 100 X 2.0 mm Thick Ea. 7 950.00 6650.00
(14) 700 X 100 X 2.0 mm Thick Ea. 0 1035.00 0.00

KAPOOR AND ASSOCIATES,DELHI 10OF19 ELECTRICAL ESTIMATE

Sl NO Description No.s Rate Amount Reference
(15) 800 X 100 X 2.0 mm Thick Ea. 0 1150.00 0.00
(16) 900 X 100 X 2.0 mm Thick] Ea. 8 1240.00 9920.00
Providing and fixing approved make 'Cross over Junction' for ladder type cable tray. Made from sheet
steel. The Junction should be bended as per IS 2062/1079 and shall be coated with hot dip galvanizing as
113 4-11-12 per IS 2629/4759. with coupler plate / Fish plate and GI hardware like nut - bolt and washers etc. erected
on existing support as per Specification and as per instruction of engineer in charge..

(8) 150 X 100 X 1.6 mm Thick Ea. 3 860.00 2580.00

(9) 200 X 100 X 1.6 mm Thick Ea. 0 895.00 0.00
(10) 300 X 100 X 2.0 mm Thick Ea. 3 970.00 2910.00
(11) 400 X 100 X 2.0 mm Thick Ea. 0 1135.00 0.00
(12) 500 X 100 X 2.0 mm Thick Ea. 0 1260.00 0.00
(13) 600 X 100 X 2.0 mm Thick Ea. 4 1385.00 5540.00
(14) 700 X 100 X 2.0 mm Thick Ea. 0 1515.00 0.00
(15) 800 X 100 X 2.0 mm Thick Ea. 0 1670.00 0.00
(16) 900 X 100 X 2.0 mm Thick] Ea. 2 1810.00 3620.00

8 / 10 Passengers, Ground plus 3 upper floor with Rated Speed of 1.0 m/sec.,
(C) With General PLUS ADDITIONAL SPECIAL FEATURES attached herewith. Prem. Cat 3 1840800 5522400.00

TOTAL COST OF HEAD-D 42,872,404.00

KAPOOR AND ASSOCIATES,DELHI 11OF19 ELECTRICAL ESTIMATE

 NAME OF WORK
RENOVATION COSTING OF INDOOR SHOOTING RANGE AT GUJARAT UNIVERSITY ,

Sl NO Description No.s Rate Amount Reference

Providing and fixing LHVXS‐100‐C‐UHL Bay Light 100W, as per manufacturer's specification and to the specification
1
of engineer‐in‐charge.
Area‐Wise BOQ
1.1 25‐50m Range 10
1.2 50m range 25
1.3 25m Range 18
1.4 10m Big 21
1.5 10m Small 11
Total Quantity 85 24578.66 2089186.313 MR

Providing and fixing LFSMP‐150‐C‐UHL Sports Floodlight 150W, as per manufacturer's specification and to the
2
specification of engineer‐in‐charge.
Area‐Wise BOQ
2.1 25‐50m Range 0
2.2 50m range 0
2.3 25m Range 0
2.4 10m Big 23
2.5 10m Small 10
Total Quantity 33 29494.40 973315.035 MR

Providing and fixing LFSMP‐200‐C‐UHL Sports Floodlight 200W, as per manufacturer's specification and to the
Sl NO
specification of engineer‐in‐charge.
Area‐Wise BOQ
3.1 25‐50m Range 0
3.2 50m range 0
3.3 25m Range 12
3.4 10m Big 0
3.5 10m Small 0
Total Quantity 12 38857.70 466292.34 MR

Providing and fixing LFSMP‐300‐C‐UHLNB Sports Floodlight 300W, as per manufacturer's specification and to the
Sl NO
specification of engineer‐in‐charge.
Area‐Wise BOQ
4.1 25‐50m Range 27
4.2 50m range 40
4.3 25m Range 0
4.4 10m Big 0
4.5 10m Small 0
Total Quantity 67 54463.20 3649034.065 MR

Providing and erecting XLPE(IS:7098)(I)‐88 ISI armoured cable multistrand Copper conductor for 1.1 KV. to be laid on wall with
5
necessary clamps or in existing trench / pipe of following size of cables
5.1 (A) 2 core 2.5 Sq. mm 3000 176.75 530250 2699
5.2 (A) 3 core 2.5 Sq. mm 3000 213.11 639330 2703

Supply installation Testing and Commissioning of Indoor type MCBP (Distribution Box) made up of CRCA Sheet with 50A 4 Pole MCB
6 (Incomer) and 4A SPMCB (Outgoing) to Connect each fixture of requisite wattage of lights as per calculation. MR

a) 100W Light Fittings 1 100000 100000 a)

b) 150W Light Fittings 1 110000 110000 b)
c) 200W Light Fittings 1 115000 115000 c)
d) 300W Light Fittings 1 125000 125000 d)

TOTAL AMOUNT = 8,797,407.8

KAPOOR AND ASSOCIATES,DELHI 12OF18 Estimate Sports Lighting

 NAME OF WORK
RENOVATION COSTING OF INDOOR SHOOTING RANGE AT GUJARAT UNIVERSITY , DIST. AHMEDABAD, GUJARAT
Sr. S.O.R. Description of Item.
Unit QTY SOR Rate Amount
No. NO.
SPLIT AIR-CONDITIONERS
Supply Installation, Testing & Commissioning of Providing and erecting Inverter based approved make
split air-conditioning unit consisting of condensing unit with variable speed fan motor, inverter type
hermetically sealed rotary compressor with accessories etc. duly connected separately erected
1 8-3-2. evaporating unit and blower motor with its accessories by means of extra supplied proper insulated
copper tubing,drain PVC pipes suitable for ( cost includes Eco Friendly green gas charging and 15A plug
top & Remote Control & MS Stand) with necessary core cutting.

4/5 Star Rating of current year

1.1 1.7 to 2 ton capacity-Premium Cat. NOS 47 75530 3549910

COPPER REFRIGERANT PIPING

NOTE:- 1)The Copper Piping & Piping Circuit should be with Minimum Number of joints, which shall be attained by : (1) Using One End
Supply, Installation, testing and commissioning including vaccumiazation and Nitrogen testing of following
nominal sizes of soft/hard drawn copper refrigerant piping for VRV system, complete with fittings, with
suitable adjustable ring type hanger supports, jointing/brazing including accessories, insulated with XPLE
2 8-6-5.
Class-0 tubular insulation/with Class-0 closed cell elastometric nitrile rubber tubular sleeves sections of
specified thickness as given below for Suction and Liquid lines, all accessories as per specifications etc
with necessary refrigerant joint as required :
2.1 6.4 mm dia (OD) (Soft drawn) with tube thickness 1.2 mm with 19 mm thick insulation Mtr. 55 270 14850
2.2 12.7 mm dia (OD) (Soft drawn) with tube thickness 1.2 mm with 19 mm thick insulation Mtr. 55 510 28050

CONDENSATE DRAIN UPVC PIPE

Supply, Installation, testing and commissioningRigid UPVC drain pipe of 10 Kg/cm2. rating with 9 mm
3 8-8-4.
thick.nitrile rubber insulation.
3.1 32 mm dia (with 6mm Nitrile) Rmt 290 90 26100
3.2 40 mm dia (with 6mm Nitrile) Rmt 140 110 15400

Supply installation testing commissioning Shielded Shielded Control Cables for VRV System with
4 8-6-6. necessary ISI mark Medium class rigid PVC pipes with necessary accessories with termination in machine
and control equipments..
4.1 (A) 2C X 1.5 Sq mm Shielded Armoured Mtr. 120 140 16800

8-11-1. Supply, installation, balancing and commissioning of factory fabricated GSS sheet metal
rectangular/round ducting complete with neoprene rubber gaskets, elbows, splitter dampers, vanes,
5
hangers, supports etc. as per approved drawings and specifications of following sheet thickness complete
as required.
5.1 (A) Thickness 0.63 mm sheet (22 Gauge) Sq.Mtr. 165 1310.00 216150
5.2 (B) Thickness 0.80 mm sheet (20 Gauge) Sq.Mtr. 85 1520.00 129200

8-11-2. Supply, installation, balancing and commissioning of fabricated at site GSS sheet metal
rectangular/round ducting complete with neoprene rubber gaskets, elbows, splitter dampers, vanes,
6 hangers, supports etc. as per approved drawings and specifications of following sheet thickness complete
as required.

6.1 (A) Thickness 0.63 mm sheet (22 Gauge) Sq.Mtr. 55 1260.00 69300
6.2 (B) Thickness 0.80 mm sheet (20 Gauge) Sq.Mtr. 35 1470.00 51450

8-11-3. Supply, installation, testing and commissioning of GI volume control duct damper complete with Sq.Mtr. 8360.00
7 3.5 29260
neoprene rubber gaskets, nuts, bolts, screws linkages, flanges etc, as per specifications.

8-11-5. Supplying & fixing of powder coated extruded aluminium Supply Air Grills with aluminium volume control Sq.Mtr. 10320.00
8 dampers complete as per specifications and size & shape as per site requirement and approved design. 6.5 67080

8-11-6. Supplying & fixing of powder coated extruded aluminium Return Air Grills with louvers but without volume Sq.Mtr. 7050.00
9 control dampers complete as per specifications and size & shape as per site requirement and approved 6.5 45825
design.
TOTAL SOR AMOUNT 4259375

10 AXIAL FLOW FAN

Supply, installation, testing and commissioning of ceiling mounted Tube Axial flow fans with adjustable
pitch blade, MS / GI long casing (2mm thick up to 800 mm dia fan, 3 mm thick from 900 to 1250 mm dia &
4 mm thick above 1300 mm dia) , cast aluminium alloy impeller complete with TEFC Sq. Cage
Induction motor IE-3 suitable for 415 volts ± 10%, 50Hz ± 3 %, three phase A.C supply with support,
mountings, vibration isolators, fire retardant flexible canvass connector 150 mm deep (Inlet & Outlet as
required), bird screen (Inlet & Outlet as required) etc. & of following capacity. The complete fan along with
motor shall be high efficient one with fire rated (class H) suitable for withstanding 250 °C temperature
rated for 2 hours. Fan outlet velocity shall be limited to maximum of 16 m/sec. Fan & Fan motor KW given
below are for guideline & actual Dia / KW shall be as per manufacturer selection based on maximum 16
m/sec outlet velocity.

KAPOOR AND ASSOCIATES,DELHI Page 154 HVAC Estimate

Sr. S.O.R. Description of Item.
Unit QTY SOR Rate Amount
No. NO.
Axial Fan shall be AMCA certified for Air and Sound performance in accordance to AMCA 210 and AMCA
300. Complete Fan shall be tested and approved by CE / UL / EN in accordance with "Power Ventilators
for Smoke Control Systems" for 250 °C for 2 hours. Manufacturer shall furnish AMCA Test Certificate for
air & sound performance along with UL / EN fire test certificate (Latest) for each fan sourced from that
particular factory. The noise level of axial fan shall be less than 80 dBa at a distance of 3.0 mt from the
fan. The fan shall be low RPM (less than or equal to 1000 RPM) and capacities shall be as follows.
Wattage of motor shall be as per actual selection meeting other technical parameters

10.1 MR 53500 CFM For Smoke Evacuation Nos. 4 485000 1940000

TOTAL NSOR AMOUNT 1940000
TOTAL (SOR+NSOR) 6199375

KAPOOR AND ASSOCIATES,DELHI Page 155 HVAC Estimate