Working estimate of E.I for Non residential building under sector 21 to 30 ,gandhinagar.

Name of work :- Working estimate of E.I for Non residential building under sector 21 to 30 ,gandhinagar.

Fund Head:- 2059 M & R SR

Place:- Gandhinagar

Item Quantity Particulars Issue Rate Amount

Signature of Contractor Deputy Executive Engineer

C.P.Electrical Sub Division

Name of work :- Working estimate of E.I for Non residential building under sector 21 to 30 ,gandhinagar.

Sr. Qty. Units Item of work Net Rate Rate in word Per Amount

1 50 Pts. Replacing old & u/s by new Point wiring by new point wiring Light / Bell with 2-1.5 sq.mm & earth wire 375.72 Rupees Three Hundred Pt.

of 1.5 sq.mm (Green) both are of ISI marked 1.1 KV grade FRLS PVC insulated multi strand copper Seventy Five And Paise

wires up to 10 mtr length , in below type of pipe erected with 6A Modular type switch / bell push & Seventy Two Only

accessories and 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 Lamp holder/ceiling rose / H.D.Connector as directed.(e)

in existing pipe erected flushed on wall/ceiling complete.Cat-III

2 20 Pts. Replacing old & u/s by new Point wiring for FAN with 2-1.5 sq.mm & earth wire of 1.5 sq.mm (Green) 522.17 Rupees Five Hundred Pt.

both are of .ISI marked 1.1 KV Grade FRLS PVC insulated multi strand copper wires up to 10 mtr Twenty Two And Paise

length, in below type of pipe erected with 6A Modular type switch and hum free EME four or more Seventeen Only

step type electronic fan regulator with separately mounted and 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.(e) in existing pipe erected flushed on wall/ceiling

complete.Cat.III

3 30 Pts. Replacing existing old & u/s by new Point wiring for Individual Plug with & earth wire of 1.5 sq.mm 388.85 Rupees Three Hundred Pt.

(Green) both are of ISI marked 1.1 KV grade FRLS PVC insulated multi strand copper wires up to 10 Eighty Eight And Paise

mtr length, in below type of pipe erected complete with Modular type switch & 5 pin Plug erected on Eighty Five Only

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 (e) in existing pipe erected flushed on wall/ceiling

complete Cat-III

4 30 Pts. [II] For 16A Plug and 16 amp switch with 2-2.5 sq.mm Cu. Wire from mcb db board. (e) in existing 531.26 Rupees Five Hundred Pt.

pipe erected flushed on wall/ceiling complete Cat-III Thirty One And Paise

Twenty Six Only

5 50 Nos. Replacing old/brocken & u/s by new following type of Modular Type Accessories mounted with PVC / 151.50 Rupees One Hundred Ea.

metallic/Wooden box, single mounting base frame covered with textured / metallic/white front plate , Fifty One And Paise

modules erected with necessary connections as per site situation directed by Engineer In Fifty Only

charge.(1)One Nos. SP 6 Amp.Cat-III

6 50 Nos. (2) One No 5 pin plug Cat-III 151.50 Rupees One Hundred Ea.

Fifty One And Paise

Sr. Qty. Units Item of work Net Rate Rate in word Per Amount

7 40 Nos. (5) Electronic hum Free four or more steps EME Fan regulator .Cat-III 398.95 Rupees Three Hundred Ea.

Ninety Eight And Paise

Ninety Five Only

8 40 Nos. (7) Blank Plate Single.Cat-III 25.25 Rupees Twenty Five Ea.

And Paise Twenty Five

9 20 Nos. (9) 16 Amp. SP one way switch Cat-III 180.79 Rupees One Hundred Ea.

Eighty And Paise

Seventy Nine Only

10 20 Nos. (10) 6/16Amp. Universal socketCat-III 199.98 Rupees One Hundred Ea.

Ninety Nine And Paise

Ninety Eight Only

11 50 Nos. (11) 6 Amps. Bell Push.Cat.III 151.50 Rupees One Hundred Ea.

Fifty One And Paise

12 250 Nos. Replacing old/brocken & u/s by new following type of Modular Type Accessories with necessary 27.27 Rupees Twenty Seven Ea.

connection. As desired by Engineer In charge.(1) 6 Amp. SP one way switch And Paise Twenty

13 50 Nos. (2) 16 Amp. SP one way switch 51.51 Rupees Fifty One And Ea.

Paise Fifty One Only

14 50 Nos. (3) 6/16Amp. Universal socket 82.82 Rupees Eighty Two And Ea.

Paise Eighty Two Only

15 100 Nos. (4) 6 A socket 42.42 Rupees Forty Two And Ea.

Paise Forty Two Only

16 1000 Mtrs. Replacing brocken pipe by new ISI mark Medium class RIGID PVC PIPES of following size complete 24.24 Rupees Twenty Four Mtr.

to be erected on/in wall or ceiling erected with necessary PVC fittings & Junction boxes fixed with And Paise Twenty Four

adhesive solution & Clamps with following dia of pipes, in approved manner as directed (a)20 mm Only

17 50 Mtrs. Replacing old u/s by new PVC Corrugated Flexible Conduit with required nos. of coupling, PVC 17.17 Rupees Seventeen And Mtr.

bushes, Check-nuts etc. complete of following sizes. .(1) 20 mm Paise Seventeen Only

18 750 Mtrs. Replacing existing old & u/s by new Providing and erecting Mains with 1.1 KV grade FRLS PVC 46.46 Rupees Forty Six And Mtr.

insulated ISI marked stranded Copper conductor wire in following type of pipe to be erected Paise Forty Six Only

concealed in /flushed on wall/ceiling, with 1.5 sq. mm copper conductor FRLS PVC insulated

stranded wire of green colour for earth continuity of following size (E) in existing pipe(a) 2 wire 1.5 sq.

19 400 Mtrs. (b) 2 wire 2.5 sq. mm 62.62 Rupees Sixty Two And Mtr.

Paise Sixty Two Only

Sr. Qty. Units Item of work Net Rate Rate in word Per Amount

20 125 Mtrs. Replacing existing old & u/s by new providing and erecting Mains with 1.1 KV grade FRLS PVC 86.86 Rupees Eighty Six And Mtr.

insulated ISI marked stranded Copper conductor wire in following type of pipe to be erected in / on Paise Eighty Six Only

wall / ceiling with 2.5 sq. mm copper conductor FRLS PVC insulated stranded wire of green colour for

earth continuity of following size.(E) in existing pipe (a) 2 wire 4 sq. mm

21 125 Mtrs. (b) 2 wire 6 sq. mm 121.20 Rupees One Hundred Mtr.

Twenty One And Paise

22 80 Mtrs. (h) 4 wire 6 sq. mm 240.38 Rupees Two Hundred Mtr.

Forty And Paise Thirty

23 500 Sq.Inches. Providing & Erecting 3mm thick acrylic Sheet with grooving as directed 3.03 Rupees Three And Sq.In

Paise Three Only ch.

24 25 Nos. Replacing & erecting Switch board for Computer or electric apparatus consisting of following 1133.22 Rupees One Thousand Ea.

modular type accessories mounted with PVC / Metallic concealed/open box with single mounting One Hundred Thirty

base frame covered with textured/metallic /white front plate,modules erected with necessary Three And Paise

connections as directed.For Modular Type Accessories. 1 no. 6A/16A universal plug-switch Twenty Two Only

combined.3 nos. 6A Switch 3 nos. 6A 5 pin Plug.For Modular Type Accessories.Cat.III

25 25 Nos. Replacing old by new Decorative call bell Ting-tong box type 250 volts complete erected 71.71 Rupees Seventy One Ea.

And Paise Seventy One

26 100 Nos. Supplying electrical insulation L.T. Tape role with ISI marked having nominal width 1.8 cms nominal 16.16 Rupees Sixteen And Ea.

length 9.0 mtr nominal thickness 0.125 mm and having self adhesive PVC Paise Sixteen Only

27 100 Nos. Replacing existing old & u/s Fittings by New Supplying and erecting LED indoor fittings with LEDs of 373.70 Rupees Three Hundred Ea.

wattage 0.2 Watt to 0.5 Watt assembled on single MCPCB, with housing used as a heat sink shall Seventy Three And

be made of thick sheet Steel conforming to IS: 513/CRCA/ aluminium die cast powder coated and Paise Seventy Only

high U.V. & corrosion resistance with diffuser with company mark/name 160V to 270V, Power Factor

more than 0.9, THD < 15%,CCT 3000 K to 6500K,Luminaire efficacy> 85 lumens/watt ,LED driver

efficiency > 85 %

( fitting required LM-79 & LM-80 Certificates)(NOTE: Below description have shown ranges of

Wattage capacity of LED fittings.The Engineer incharge may select any wattage capacity between the

ranges shown.)(A) Tube Light with integral driver.(iv) 22-24 Watts, Surge - 2KV,IP-20, conventional

Sr. Qty. Units Item of work Net Rate Rate in word Per Amount

28 10 Nos. Replacing and erecting LED indoor fittings with LEDs of wattage 0.2 Watt to 0.5 Watt assembled on 589.84 Rupees Five Hundred Ea.

single MCPCB, with housing used as a heat sink shall be made of thick sheet Steel conforming to IS: Eighty Nine And Paise

513/CRCA/aluminium pressure die cast powder coated and high U.V. & corrosion resistance with Eighty Four Only

diffuser housed in aluminium casted body with company mark/name 160V to 270V,Power Factor

more than 0.95, THD < 15 %,CCT 3000 K to 6500K,Luminaire efficacy> 85 lumens/watt,LED driver

efficiency > 85 %

( fitting required LM-79 & LM-80 Certificates)(NOTE: Below description have shown ranges of

Wattage capacity of LED fittings.The Engineer incharge may select any wattage capacity between the

ranges shown.)(A) Square/ Circular shaped Surface/Recessed Mount Downlight with provision for

spring loaded mounting clips complete.IP20.(iii) 16-20 watts, Surge-2 KV.Cat.III

29 10 Nos. (iv) 22-24 watts, Surge-2 KV.Cat.III 758.51 Rupees Seven Hundred Ea.

Fifty Eight And Paise

30 10 Nos. (B) LED Panel Light with provision for Plane front frame with translucent cover fixed to housing 1794.77 Rupees One Thousand Ea.

complete.IP20.(vi) 36 watts, 24" x 24", Surge- 2KV.Cat.III Seven Hundred Ninety

Four And Paise Seventy

31 10 Nos. Replacing existing old & u/s by new Providing & erecting 240 V MCB double pole switch for motor &

Rupees Two Hundred Ea.

inductive load (C Curve) having 10 KA breaking capacity & confirms to IS : 8828 in existing box Ninety Nine And Paise

having following capacity (A) 6 to 32 Amp. Cat-III Ninety Seven Only

32 10 Nos. Replacing & erecting 415 V MCB Four Pole for Motor & Inductive Load (C Curve) having 10KA 737.30 Rupees Seven Hundred Ea.

breaking capacity & confirms to IS :8828 in existing box having following capacity.(c)63 Amp.Cat.III Thirty Seven And Paise

33 5 Nos. Replacing old rusted by new Sheets steel powder coated enclosure suitable for incorporating 176.75 Rupees One Hundred Ea.

One/Two nos. MCB. Seventy Six And Paise

Seventy Five Only

34 5 Nos. Replacing existing old & u/s ELCB by providing and erecting Approved make ELCBs / RCCBs 1969.50 Rupees One Thousand Ea.

conforming to IS: 12640 and having sensitivity of 30 mA and Short Circuit withstand capacity of 10 Nine Hundred Sixty

KA and suitable for operation on single phase 240 V,50Hz. having characteristic of quick action & Nine And Paise Fifty

tripping with all advance feature & do not incorporate any electronic component. for following Max. Only

rating erected as directed.(i) 25 Amps.DP.Cat.III

35 5 Nos. Replacing and erecting Approved make RCCBs conforming to IS: 12640 and having sensitivity of 30 3040.10 Rupees Three Ea.

mA and Short Circuit withstand capacity of 10 KA and suitable for operation on 3 phase and neutral Thousand Forty And

415V,50Hz. having characteristic of quick action & tripping with all advance feature & do not Paise Ten Only

incorporate any electronic component for following Max. rating erected as directed.(iii) 63 Amps.

Sr. Qty. Units Item of work Net Rate Rate in word Per Amount

36 15 Nos. Replacing existing old & u/s FAN by Providing and erecting Approved make Ceiling fan with double 1596.81 Rupees One Thousand Ea.

ball bearing ISI mark with condenser A.C. 23OV.50 c/s.1200 mm. sweep complete, canopy erected Five Hundred Ninety Six

on existing hook or clamp with earthing. And Paise Eighty One

37 10 Mtrs. Replacing old brocken by new 19 / 20 mm. nominal bore Medium Class M.S. Pipe down rod erected 108.07 Rupees One Hundred Mtrs.

duly painted for fan complete with proper insulation without leakage and earthing. Eight And Paise Seven

Rupees Four Lakh(s) Fifteen Thousand Five Hundred Thirty Nine And Paise Twenty Five Only Amount Put to tender Rs.

Deputy Executive Engineer Executive Engineer

C.P.Electrical Sub Division 21 C.P.Electrical Division

Gandhinagar Gandhinagar

Name of work :- Working estimate of E.I for Non residential building under sector

to 30 ,gandhinagar.

List of Dismental Material

Sr.NO. Item Description Qty. Unit D.M.Rate DM

1 Cost of old & u/s Light/Bell points. 50 Rs./Pt 12.48

2 Cost of old & u/s Fan points. 20 Rs./Pt 18.28

3 Cost of old & u/s individual points 6a plug 30 Rs./Pt 13.52

4 Cost of old & u/s individual points 16a plug with 2.5 mains 30 Rs./Pt 19.16

5 Cost of old & u/s 6 A S.P.Switch 50 Rs./No. 5.60

6 Cost of old & u/s 6 A S.P.Socket. 50 Rs./No. 5.60

7 Cost of old & u/s fan regulator 40 Rs./No. 15.40

8 Cost of old & u/s Blank plate. 40 Rs./No. 1.00

9 Cost of old & u/s 16A sp switch. 20 Rs./No. 6.76

10 Cost of old & u/s 16A socket. 20 Rs./No. 7.52

11 Cost of old & u/s 6A bell push. 50 Rs./No. 5.60

12 Cost of old & u/s 6 A S.P.Switch 250 Rs./No. 0.84

13 Cost of old & u/s 6 A S.P.Socket. 100 Rs./No. 1.44

14 Cost of old & u/s 16A sp switch. 50 Rs./No. 1.80

15 Cost of old & u/s 16A socket. 50 Rs./No. 3.04

16 Cost of old & brocken pipe 20 mm 1000 Rs./Mtr. 0.09

17 Cost of old & brocken flex. pipe 20 mm 50 Rs./Mtr. 0.04

18 Cost of old & u/s Mains 1.5 Mains 750 Rs./mtr 3.78

19 Cost of old & u/s Mains 2.5 Mains 400 Rs./mtr 5.22

20 Cost of old & u/s 2*4 mains 125 Rs./Mtr. 6.84

21 Cost of old & u/s 2*6 mains 125 Rs./Mtr. 10.26

22 Cost of old & u/s 4*6 mains 80 Rs./Mtr. 20.52

23 Cost of old & u/s COMPUTER BOARD 25 Rs./no. 42.72

24 Cost of old & u/s call bell. 25 Rs./no. 2.60

25 Cost of old & u/s Tubefitting (SOR 2012) 100 Rs./no. 12.40

26 Cost of old & u/s downlight 20w 10 Rs./no. 22.00

27 Cost of old & u/s downlight 24w 10 Rs./no. 28.68

28 Cost of old & u/s panel light 10 Rs./no. 69.72

29 Cost Of Old and u/s MCBDP 10 Rs./no. 13.15

30 Cost Of Old and u/s MCBFP 10 Rs./no. 35.20

31 Cost Of Old and u/s MCB Enclouser 5 Rs./no. 8.10

32 Cost Of Old and u/s ELCB 25A 5 Rs./no. 95.35

33 Cost Of Old and u/s ELCB FP 5 Rs./no. 147.50

34 Cost of old & u/s ceiling Fan 15 Rs./no. 137.70

35 Cost of old & u/s downroad. 10 Rs./Mtr. 0.94

1. Labour cess will be deduct from the bill.

2. Dismental amount Rs. _________________ as per sanction estimate will be deduct from the bill.

Signature Deputy Executive Engineer Executive Engineer

of C.P.Electrical Sub Division 21 C.P.Electrical Division

Contracto Gandhinagar Gandhinagar