Renovation to E.I. in B.P Mandal (Indoor) stadium Madhepura, Distt- Madhepura.

Name of Work :- Estimate for Renovation to E.I. in B.P Mandal (Indoor) stadium Madhepura, Distt- Madhepura.

Sl. No. Code No. Particular Qty. Unit Rate Amount

1 1.3 Wiring for light point/ fan point/ exhaust fan point/ Call bell Point with 1.5 sq. mm FRLS PVC insulated copper conductor single core cable in surface/ recessed medium class PVC conduit with modular switch, modular Plate, suitable size G.I box etc. as required.

Batten holder point 53

Tube light point 91

24 watt LED panel light point 32

Downlighter point 46

70 watt Flood light point 16

120 watt Flood light point 27

Ceiling fan point 59

wall fan point 18

Exhaust fan point 45

Air cuiculator point 16

Call bell point 2

2 1.31 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 3 pin 5/6 amps modular socket outlet and 5/6 amps modular switch, connection etc. as required. 41 Each 414.00 16,974.00

3 1.32 Supplying and fixing suitable size of G.I. box with modular plate and cover in front or in surface or in recess including providing and fixing 6 pin 5/6 & 15/16 amps modular socket outlet and 15/16 amps modular switch, connection etc. as required. 45 Each 531.00 23,895.00

4 1.5 Wiring for light/ power plug with 2 X 4 sq. mm FRLS PVC insulated copper conductor single core cable in surface / recessed medium class PVC conduit along with 1 Nos 4 sq. mm FR PVC insulated copper conductor single core cable for loop earthing as required. 675 Meter. 309.00 208,575.00

5 1.53 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 25 amps modular socket outlet and 25 amps modular SP MCB 'C' curve, including connections, painting etc. as required. (for AC terminal) 17 Each 683.00 11,611.00

6 1.55 Supplying and fixing suitable size Gl box with modular plate and cover in front on surface or in recess, including providing and fixing 2 nos.3 pin 5/6 amps modular socket outlet and 2 nos. 5/6 amps modular switch, connection etc. as required. 6 Each 632.00 3,792.00

7 1.57 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 4 nos. 5 pin 5/6 amps modular socket outlet and 4 nos. 5/6 amps modular switch, connection etc. as reqd. (for computer terminal) 10 Each 1,064.00 10,640.00

8 1.7 Wiring for circuit/ submain wiring along with earth wire with the following sizes of FRLS PVC insulated copper conductor, single core cable in surface/ recessed medium class PVC conduit as required.

1.7.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire(For ckt.) 1012 Meter 201.00 203,412.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For CT+2 nos of 5AMP Switch & Socket) 240 Meter 246.00 59,040.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For Street light) 150 Meter 246.00 36,900.00

1.7.3 2 X 4 sq. mm + 1 X 4 sq. mm earth wire (For AC) 255 Meter 309.00 78,795.00

1.7.11 4 X 6 sq. mm + 1 X 6 sq. mm earth wire (For Light +CT DB) 120 Meter 660.00 79,200.00

1.7.12 4 X 10 sq. mm + 1 X 6 sq. mm earth wire (For Power DB) 120 Meter 925.00 111,000.00

1.7.12 4 X 10 sq. mm + 1 X 6 sq. mm earth wire (For LVTPN DB) 40 Meter 925.00 37,000.00

1.7.13 4 X 16 sq. mm + 1 X 6 sq. mm earth wire (For PVTPN DB's) 40 Meter 1,312.00 52,480.00

9 2.9 Supplying and fixing following way, horizontal type three pole & neutral, sheet steel, MCB distribution board, 415 volts, on surface/ recess, complete with tinned copper bus bar,neutral bus bar,earth bar, din bar, inerconnections, powder painted including earthing etc. as reqd.(But without MCB/RCCB/Isolator)

2.9.1 4 ways (4+12), Double door, horizontal type 12 Each 4,184.00 50,208.00

10 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.12.1 6 A to 32 A, Single pole 144 Each 237.00 34,128.00

11 2.13 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

12 2.33 Supplying and fixing following ways, surface/recess mounting, Vertical three phase distribution board ( VTPN DB's ) of CRCA sheet steel, dust protected, duly powder painted suitable for upto 160 amp, four pole MCCB as Incomer and SP/TP MCB's as outgoing inclusive of tinned copper bus bar, common neutral link, earth bar, din bar for mounting MCB's etc as required. (but without MCCB & MCBs)

2.33.1 4 ways , Double door, I/C 160 A, MCCB 4 Each 12,107.00 48,428.00

13 2.4 Providing and fixing following rating and breaking capacity and pole MCCB with thrmomagnetic release and terminal spreaders in existing panel board including drilling holes in cubicle panel, making connections etc. as required.

14 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

15 2.4 Providing and fixing following rating and breaking capacity and pole MCCB with thrmomagnetic release and terminal spreaders in existing panel board including drilling holes in cubicle panel, making connections etc. as required.

16 2.13 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.13.3 40 A to 63 A, Double pole 2 Each 1,198.00 2,396.00

17 2.7 Providing and fixing following capacity 4 pole ON-load panel mounted changeover switches inside the existing cubicle panel board including drilling holes in cubicle panel, making connections etc. as required.

18 2.7 Providing and fixing following capacity 4 pole ON-load panel mounted changeover switches inside the existing cubicle panel board including drilling holes in cubicle panel, making connections etc. as required.

19 8.11 Supply and fixing of fabricated Electrical control panel of cubical construction, floor/wall mounted type, fabricated out of 16 SWG CRCA sheet, compartmentalised with hinged doors, dust and vermin proof, powder coated painting of approved shade after 7 tank treatment process, cable alley, internal wiring, earth terminals, Bus bar Chamber, insulator and complete in all respect etc and panel manufactures must be approved by CPRI. (But without RYB inicator, ammeter, voltmeter, inter-connection copper conductor cable/solid copper strip, switchgears etc.) 25 Sq. ft. 1,809.00 45,225.00

20 A/R Supplying and fixing of 50 mm X 5 mm copper strip ( 2.30 Kg/mtr ) for busbar strip/interconnection including drilling holes etc as reqd. 16 Kg 871.00 13,936.00

21 8.13 Supply and fixing panel mounted digital multimeter (Voltmeter & ammeter) including CT coil and RYB pilot indictor in the existing cubical panel board including drilling holes in the panel board making connections etc as required. 2 Each 6,536.00 13,072.00

22 7.7 Supply of following sizes and core PVC / XLPE insulated, PVC sheathed (heavy duty) armoured electrical power cable with aluminium conductor for working voltage upto 1.1 KV as required.

23 7.3 Laying of one number PVC insulated and pVC sheathed / XLPE power cable of 1.1 KV grade of following size direct in ground including excavation and refilling the trench etc as required but excluding sand cushioning and protective coveri ng. 0.00

7.3.2 Above 35 sq. mm and upto 95 sq. mm 75 Meter 132.00 9,900.00

7.3.3 Above 95 sq. mm and upto 185 sq. mm 75 Meter 143.00 10,725.00

24 7.9 Supplying and drawing following sizes of FRLS PVC insulated copper conductor, single core cable in the existing surface/ recessed PVC conduit as required.

25 9.13 Providing, laying and fixing of following dia G.I pipe (medium class) in ground complete with G.I. fitting including trenching (75 cm deep) and re-filling etc as required.

FITTING & FIXTURES

26 1.33 Supplying and fixing 2 pin, 5/6 amp. ceiling rose on the existing junction box/ wooden block including connection etc as required. 274 Each 64.00 17,536.00

27 1.34 Supplying and fixing batten/ angle holder including connection etc. as required. 53 Each 80.00 4,240.00

28 1.38 Supplying and fixing electronic musical call bell suitable for single phase, 230 volts complete as required. 2 Each 351.00 702.00

29 5.1 Supplying and fixing 4' X 18 watt LED batten with minimum efficacy 100 lm/w in polycarbonate housing and complete with integrated electronic driver etc directly on wall/ ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor etc. as required. 91 Each 521.00 47,411.00

30 5.7 Supplying and fixing recess mounted following types LED downlighter with minimum efficacy 100 lm/w in pressure die-cast aluminium housing and integrated electronic driver etc directly on ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor cable etc as required.

31 5.8 Supplying and fixing surface mounted following types LED downlighter with minimum efficacy 100 lm/w in pressure die-cast aluminium housing and integrated electronic driver etc directly on ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor cable etc as required.

32 5.14 Supplying and fixing following types LED street light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

33 5.15 Supplying and fixing following types LED Flood light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

34 8.5 Supplying and fixing of 32 mm dia X 1.00 metres long G.I. pipe (medium class) bracket for mounting of fluorescent / HPMV/ HPSV/ LED street light fitting on pole including bending the pipe to the required shape, 2 nos 40 mm X 3 mm flat iron clamps with nuts, bolts and washer, painting the flat iron with primer and finish paint etc. as required. 10 Each 1,038.00 10,380.00

35 1.26 supplying and fixing modular blanking plate on the existing modular plate & switch box but excluding modular plate as required. 40 Each 34.00 1,360.00

36 1.25 Supplying and fixing two module stepped type electronic Fan regulator on the existing modular plate/ switch box including connections but excluding modular plate etc. as required. 59 Each 358.00 21,122.00

37 8.15 Supply and installation of regular/standard model A.C. ceiling fan of 1200 mm sweep with service value (CM/MM) minimum 4.00, Air delivery minimum 210 cum/min including wiring the down rods of standard length (upto 30 cm) with 1.5 sq. mm FRLS PVC insulated copper conductor etc as required. 40 Each 2,482.00 99,280.00

38 8.19 Supply and installation of 400 mm, 230 V A.C. wall/cabin fan including fixing the bracket, making connection, testing, commissioning etc as required. 18 Each 3,670.00 66,060.00

39 8.17 Supply and installation of following sweep/ sizes metallic blade, heavy duty, single phase, 230 V A.C. Exhaust Fan in existing opening including making good the damage, connection, testing and commissioning etc as required.

40 8.20 Supply and installation of 600 mm, 230 V A.C. wall mounted Air circulator, heavy duty fan including fixing the bracket, making connection, testing, commissioning etc as required. 16 Each 9,941.00 159,056.00

41 3.4 Earthing with G.I. earth plate 600 mm X 600 mm X 6 mm thick including accessories, and providing masonary enclosure with cover plate having locking arrangement and watering watering pipe 2.7 metre long etc. with charcoal/ coke and salt as required. 2 Set 6,884.00 13,768.00

42 3.17 Providing & fixing 4.00 mm dia copper wire on surface or in recess for loop earthing etc. as required. 30 Meter 144.00 4,320.00

43 8.22 Supply and erection of 6 metre height Hot-dip galvanized octagonal street light pole with following arm with top dia 70 mm and bottom dia A/F 130 mm, made of 3 mm thick sheet along with base plate of size 220 X 220 X 12 mm , small door opening for junction box mounting including 6A 'C' series SP MCB, connector, and suitable size foundation bolts with template as required.(but without pole foundation)

44 5.14 Supplying and fixing following types LED street light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

45 9.16 Providing and making of following sizes octagonal street light pole foundation in reinforced cement concrete 1:1.5:3 (1 cement : 1.5 coarse sand : 3 graded stone aggregate 20 mm nominal size ) of specified size including PVC conduit, form work, curing, reinforcement, excavation and refilling etc. as required. 0.00

9.16.2 For 6/7 metre pole (500mm X 500mm X 1400mm) 14 Each 4,398.00 61,572.00

46 1.15 Supplying and drawing following sizes of FRLS PVC insulated copper conductor, single core cable in the existing surface/ recessed PVC conduit as reqd.

47 7.7 Supply of following sizes and core PVC / XLPE insulated, PVC sheathed (heavy duty) armoured electrical power cable with aluminium conductor for working voltage upto 1.1 KV as required.

48 7.3 Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade of following size direct in ground including excavation and refilling the trench etc as required but excluding sand cushioning and protective covering. 0.00

49 3.18 Providing and fixing 6 SWG dia G.I. wire on surface or in recess for loop earthing along with existing surface/ recessed conduit/ submain wiring/ cable as required. 248 Each 31.00 7,688.00

50 9.13 Providing, laying and fixing of following dia G.I pipe (medium class) in ground complete with G.I. fitting including trenching (75 cm deep) and re-filling etc as required.

51 2.28 Supplying and fixing DP sheet steel enclosure on surface/ recess along with 40/63 amps 240 volts, "C" curve DP MCB complete with connections, testing and commissioning etc. as required. 1 Each 1,692.00 1,692.00

52 3.4 Earthing with G.I. earth plate 600 mm X 600 mm X 6 mm thick including accessories, and providing masonary enclosure with cover plate having locking arrangement and watering watering pipe 2.7 metre long etc. with charcoal/ coke and salt as required. 1 Set 6,884.00 6,884.00

53 3.16 Providing & fixing 6 SWG dia G.I. wire on surface or in recess for loop earthing etc. as required. 20 Meter 53.00 1,060.00

Total Rs. 3,635,509.00 #REF!

Less Dismentle material cost @ 2%(-) Rs. 72,710.18

J.E.E.,E.B.S., A.E.E.,E.B.Subdiv. Estimator E.O.,E.W.Div., Electrical Executive Engineer, Madhepura. Madhepura. E.B.D/Saharsa Saharsa. Electric work division, Saharsa.

Bill of Quantity

Name of Work :- Estimate for Renovation to E.I. in B.P Mandal (Indoor) stadium Madhepura, Distt- Madhepura.

Sl. No. Code No. Particular Qty. Unit Rate Amount

1 1.3 Wiring for light point/ fan point/ exhaust fan point/ Call bell Point with 1.5 sq. mm FRLS PVC insulated copper conductor single core cable in surface/ recessed medium class PVC conduit with modular switch, modular Plate, suitable size G.I box etc. as required.

Batten holder point 53

Tube light point 91

24 watt LED panel light point 32

Downlighter point 46

70 watt Flood light point 16

120 watt Flood light point 27

Ceiling fan point 59

wall fan point 18

Exhaust fan point 45

Air cuiculator point 16

Call bell point 2

2 1.31 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 3 pin 5/6 amps modular socket outlet and 5/6 amps modular switch, connection etc. as required. 41 Each 414.00 16,974.00

3 1.32 Supplying and fixing suitable size of G.I. box with modular plate and cover in front or in surface or in recess including providing and fixing 6 pin 5/6 & 15/16 amps modular socket outlet and 15/16 amps modular switch, connection etc. as required. 45 Each 531.00 23,895.00

4 1.5 Wiring for light/ power plug with 2 X 4 sq. mm FRLS PVC insulated copper conductor single core cable in surface / recessed medium class PVC conduit along with 1 Nos 4 sq. mm FR PVC insulated copper conductor single core cable for loop earthing as required. 675 Meter. 309.00 208,575.00

5 1.53 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 25 amps modular socket outlet and 25 amps modular SP MCB 'C' curve, including connections, painting etc. as required. (for AC terminal) 17 Each 683.00 11,611.00

6 1.55 Supplying and fixing suitable size Gl box with modular plate and cover in front on surface or in recess, including providing and fixing 2 nos.3 pin 5/6 amps modular socket outlet and 2 nos. 5/6 amps modular switch, connection etc. as required. 6 Each 632.00 3,792.00

7 1.57 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 4 nos. 5 pin 5/6 amps modular socket outlet and 4 nos. 5/6 amps modular switch, connection etc. as reqd. (for computer terminal) 10 Each 1,064.00 10,640.00

8 1.7 Wiring for circuit/ submain wiring along with earth wire with the following sizes of FRLS PVC insulated copper conductor, single core cable in surface/ recessed medium class PVC conduit as required.

1.7.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire(For ckt.) 1012 Meter 201.00 203,412.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For CT+2 nos of 5AMP Switch & Socket) 240 Meter 246.00 59,040.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For Street light) 150 Meter 246.00 36,900.00

1.7.3 2 X 4 sq. mm + 1 X 4 sq. mm earth wire (For AC) 255 Meter 309.00 78,795.00

1.7.11 4 X 6 sq. mm + 1 X 6 sq. mm earth wire (For Light +CT DB) 120 Meter 660.00 79,200.00

1.7.12 4 X 10 sq. mm + 1 X 6 sq. mm earth wire (For Power DB) 120 Meter 925.00 111,000.00

1.7.12 4 X 10 sq. mm + 1 X 6 sq. mm earth wire (For LVTPN DB) 40 Meter 925.00 37,000.00

1.7.13 4 X 16 sq. mm + 1 X 6 sq. mm earth wire (For PVTPN DB's) 40 Meter 1,312.00 52,480.00

9 2.9 Supplying and fixing following way, horizontal type three pole & neutral, sheet steel, MCB distribution board, 415 volts, on surface/ recess, complete with tinned copper bus bar,neutral bus bar,earth bar, din bar, inerconnections, powder painted including earthing etc. as reqd.(But without MCB/RCCB/Isolator)

2.9.1 4 ways (4+12), Double door, horizontal type 12 Each 4,184.00 50,208.00

10 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.12.1 6 A to 32 A, Single pole 144 Each 237.00 34,128.00

11 2.13 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

12 2.33 Supplying and fixing following ways, surface/recess mounting, Vertical three phase distribution board ( VTPN DB's ) of CRCA sheet steel, dust protected, duly powder painted suitable for upto 160 amp, four pole MCCB as Incomer and SP/TP MCB's as outgoing inclusive of tinned copper bus bar, common neutral link, earth bar, din bar for mounting MCB's etc as required. (but without MCCB & MCBs)

2.33.1 4 ways , Double door, I/C 160 A, MCCB 4 Each 12,107.00 48,428.00

13 2.4 Providing and fixing following rating and breaking capacity and pole MCCB with thrmomagnetic release and terminal spreaders in existing panel board including drilling holes in cubicle panel, making connections etc. as required.

14 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

15 2.4 Providing and fixing following rating and breaking capacity and pole MCCB with thrmomagnetic release and terminal spreaders in existing panel board including drilling holes in cubicle panel, making connections etc. as required.

16 2.13 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.13.3 40 A to 63 A, Double pole 2 Each 1,198.00 2,396.00

17 2.7 Providing and fixing following capacity 4 pole ON-load panel mounted changeover switches inside the existing cubicle panel board including drilling holes in cubicle panel, making connections etc. as required.

18 2.7 Providing and fixing following capacity 4 pole ON-load panel mounted changeover switches inside the existing cubicle panel board including drilling holes in cubicle panel, making connections etc. as required.

19 8.11 Supply and fixing of fabricated Electrical control panel of cubical construction, floor/wall mounted type, fabricated out of 16 SWG CRCA sheet, compartmentalised with hinged doors, dust and vermin proof, powder coated painting of approved shade after 7 tank treatment process, cable alley, internal wiring, earth terminals, Bus bar Chamber, insulator and complete in all respect etc and panel manufactures must be approved by CPRI. (But without RYB inicator, ammeter, voltmeter, inter-connection copper conductor cable/solid copper strip, switchgears etc.) 25 Sq. ft. 1,809.00 45,225.00

20 A/R Supplying and fixing of 50 mm X 5 mm copper strip ( 2.30 Kg/mtr ) for busbar strip/interconnection including drilling holes etc as reqd. 16 Kg 871.00 13,936.00

21 8.13 Supply and fixing panel mounted digital multimeter (Voltmeter & ammeter) including CT coil and RYB pilot indictor in the existing cubical panel board including drilling holes in the panel board making connections etc as required. 2 Each 6,536.00 13,072.00

22 7.7 Supply of following sizes and core PVC / XLPE insulated, PVC sheathed (heavy duty) armoured electrical power cable with aluminium conductor for working voltage upto 1.1 KV as required.

23 7.3 Laying of one number PVC insulated and pVC sheathed / XLPE power cable of 1.1 KV grade of following size direct in ground including excavation and refilling the trench etc as required but excluding sand cushioning and protective coveri ng. 0.00

7.3.2 Above 35 sq. mm and upto 95 sq. mm 75 Meter 132.00 9,900.00

7.3.3 Above 95 sq. mm and upto 185 sq. mm 75 Meter 143.00 10,725.00

24 7.9 Supplying and drawing following sizes of FRLS PVC insulated copper conductor, single core cable in the existing surface/ recessed PVC conduit as required.

25 9.13 Providing, laying and fixing of following dia G.I pipe (medium class) in ground complete with G.I. fitting including trenching (75 cm deep) and re-filling etc as required.

FITTING & FIXTURES

26 1.33 Supplying and fixing 2 pin, 5/6 amp. ceiling rose on the existing junction box/ wooden block including connection etc as required. 274 Each 64.00 17,536.00

27 1.34 Supplying and fixing batten/ angle holder including connection etc. as required. 53 Each 80.00 4,240.00

28 1.38 Supplying and fixing electronic musical call bell suitable for single phase, 230 volts complete as required. 2 Each 351.00 702.00

29 5.1 Supplying and fixing 4' X 18 watt LED batten with minimum efficacy 100 lm/w in polycarbonate housing and complete with integrated electronic driver etc directly on wall/ ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor etc. as required. 91 Each 521.00 47,411.00

30 5.7 Supplying and fixing recess mounted following types LED downlighter with minimum efficacy 100 lm/w in pressure die-cast aluminium housing and integrated electronic driver etc directly on ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor cable etc as required.

31 5.8 Supplying and fixing surface mounted following types LED downlighter with minimum efficacy 100 lm/w in pressure die-cast aluminium housing and integrated electronic driver etc directly on ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor cable etc as required.

32 5.14 Supplying and fixing following types LED street light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

33 5.15 Supplying and fixing following types LED Flood light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

34 8.5 Supplying and fixing of 32 mm dia X 1.00 metres long G.I. pipe (medium class) bracket for mounting of fluorescent / HPMV/ HPSV/ LED street light fitting on pole including bending the pipe to the required shape, 2 nos 40 mm X 3 mm flat iron clamps with nuts, bolts and washer, painting the flat iron with primer and finish paint etc. as required. 10 Each 1,038.00 10,380.00

35 1.26 supplying and fixing modular blanking plate on the existing modular plate & switch box but excluding modular plate as required. 40 Each 34.00 1,360.00

36 1.25 Supplying and fixing two module stepped type electronic Fan regulator on the existing modular plate/ switch box including connections but excluding modular plate etc. as required. 59 Each 358.00 21,122.00

37 8.15 Supply and installation of regular/standard model A.C. ceiling fan of 1200 mm sweep with service value (CM/MM) minimum 4.00, Air delivery minimum 210 cum/min including wiring the down rods of standard length (upto 30 cm) with 1.5 sq. mm FRLS PVC insulated copper conductor etc as required. 40 Each 2,482.00 99,280.00

38 8.19 Supply and installation of 400 mm, 230 V A.C. wall/cabin fan including fixing the bracket, making connection, testing, commissioning etc as required. 18 Each 3,670.00 66,060.00

39 8.17 Supply and installation of following sweep/ sizes metallic blade, heavy duty, single phase, 230 V A.C. Exhaust Fan in existing opening including making good the damage, connection, testing and commissioning etc as required.

40 8.20 Supply and installation of 600 mm, 230 V A.C. wall mounted Air circulator, heavy duty fan including fixing the bracket, making connection, testing, commissioning etc as required. 16 Each 9,941.00 159,056.00

41 3.4 Earthing with G.I. earth plate 600 mm X 600 mm X 6 mm thick including accessories, and providing masonary enclosure with cover plate having locking arrangement and watering watering pipe 2.7 metre long etc. with charcoal/ coke and salt as required. 2 Set 6,884.00 13,768.00

42 3.17 Providing & fixing 4.00 mm dia copper wire on surface or in recess for loop earthing etc. as required. 30 Meter 144.00 4,320.00

43 8.22 Supply and erection of 6 metre height Hot-dip galvanized octagonal street light pole with following arm with top dia 70 mm and bottom dia A/F 130 mm, made of 3 mm thick sheet along with base plate of size 220 X 220 X 12 mm , small door opening for junction box mounting including 6A 'C' series SP MCB, connector, and suitable size foundation bolts with template as required.(but without pole foundation)

44 5.14 Supplying and fixing following types LED street light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

45 9.16 Providing and making of following sizes octagonal street light pole foundation in reinforced cement concrete 1:1.5:3 (1 cement : 1.5 coarse sand : 3 graded stone aggregate 20 mm nominal size ) of specified size including PVC conduit, form work, curing, reinforcement, excavation and refilling etc. as required. 0.00

9.16.2 For 6/7 metre pole (500mm X 500mm X 1400mm) 14 Each 4,398.00 61,572.00

46 1.15 Supplying and drawing following sizes of FRLS PVC insulated copper conductor, single core cable in the existing surface/ recessed PVC conduit as reqd.

47 7.7 Supply of following sizes and core PVC / XLPE insulated, PVC sheathed (heavy duty) armoured electrical power cable with aluminium conductor for working voltage upto 1.1 KV as required.

48 7.3 Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade of following size direct in ground including excavation and refilling the trench etc as required but excluding sand cushioning and protective covering. 0.00

49 3.18 Providing and fixing 6 SWG dia G.I. wire on surface or in recess for loop earthing along with existing surface/ recessed conduit/ submain wiring/ cable as required. 248 Each 31.00 7,688.00

50 9.13 Providing, laying and fixing of following dia G.I pipe (medium class) in ground complete with G.I. fitting including trenching (75 cm deep) and re-filling etc as required.

51 2.28 Supplying and fixing DP sheet steel enclosure on surface/ recess along with 40/63 amps 240 volts, "C" curve DP MCB complete with connections, testing and commissioning etc. as required. 1 Each 1,692.00 1,692.00

52 3.4 Earthing with G.I. earth plate 600 mm X 600 mm X 6 mm thick including accessories, and providing masonary enclosure with cover plate having locking arrangement and watering watering pipe 2.7 metre long etc. with charcoal/ coke and salt as required. 1 Set 6,884.00 6,884.00

53 3.16 Providing & fixing 6 SWG dia G.I. wire on surface or in recess for loop earthing etc. as required. 20 Meter 53.00 1,060.00

Total Rs. 3,635,509.00 #REF!

Less Dismentle material cost @ 2%(-) Rs. 72,710.18

Sd/- Sd/- J.E.E.,E.W.S., A.E.E.,E.W.Subdiv., E.O.,E.W.Div., Electrical Executive Engineer, Madhepura. Madhepura. Saharsa. Electric Building Division, Saharsa.

Electrical Executive Engineer,

NAME OF DIVISION Electric Works Division, Saharsa,

Building Construction Department.

NAME OF WORK Estimate for Renovation to E.I. in B.P Mandal (Indoor) stadium Madhepura, Distt- Madhepura.

ESTIMATED COST Rs. 3,562,799.00

Name of Work :- Estimate for Renovation to E.I. in B.P Mandal (Indoor) stadium Madhepura, Distt- Madhepura.

Reference No. :- District Magistrate's Madhepura's Letter No.-140, Date-17/04/2025

GENERAL AND TECHNICAL REPORT:

This Estimate has been framed to meet the cost for above mentioned estimate.

The exisiting wiring, sub main wiring, and fitting & fixture etc had damaged. so it will be carried out with different sizes Armoured cable & PVC insulated copper conductor single core cable on recessed/surface PVC conduit, fitting, fixture etc have provided and also provisioned to cubical panel in this estimate as per requirement of the site. Rough sketch plan has been attached.

The rates of the scheduled items mentioned in the estimate has been taken from the schedule of rate effected from 01.09.2023 approved by schedule rate fixation committee Bihar, Patna.

The work will be Carried out by registered electrical licences holder Contractor under the supervision of engineer in charge of the work and payment shall be made after verification of the work.

J.E.E.,E.B.S., A.E.E.,E.B.Subdiv. Estimator E.O.,E.W.Div., Electrical Executive Engineer, Madhepura. Madhepura. E.B.D/Saharsa Saharsa. Electric work division, Saharsa.

Bill of Quantity

Name of Work :- Estimate for Renovation to E.I. in B.N. Mandal stadium (Outdoor) Madhepura, Distt- Madhepura.

Sl. No. Code No. Particular Qty. Unit Rate Amount

1 1.3 Wiring for light point/ fan point/ exhaust fan point/ Call bell Point with 1.5 sq. mm FRLS PVC insulated copper conductor single core cable in surface/ recessed medium class PVC conduit with modular switch, modular Plate, suitable size G.I box etc. as required.

Batten holder point 65

Tube light point 96

Ceiling fan point 46

Wall fan point 12

Exhaust fan point 7

2 1.31 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 3 pin 5/6 amps modular socket outlet and 5/6 amps modular switch, connection etc. as required. 19 Each 414.00 7,866.00

3 1.32 Supplying and fixing suitable size of G.I. box with modular plate and cover in front or in surface or in recess including providing and fixing 6 pin 5/6 & 15/16 amps modular socket outlet and 15/16 amps modular switch, connection etc. as required. 19 Each 531.00 10,089.00

4 1.5 Wiring for light/ power plug with 2 X 4 sq. mm FRLS PVC insulated copper conductor single core cable in surface / recessed medium class PVC conduit along with 1 Nos 4 sq. mm FR PVC insulated copper conductor single core cable for loop earthing as required. 285 Meter. 309.00 88,065.00

5 1.53 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 25 amps modular socket outlet and 25 amps modular SP MCB 'C' curve, including connections, painting etc. as required. (for AC terminal) 14 Each 683.00 9,562.00

6 1.57 Supplying and fixing suitable size G.I. box with modular plate and cover in front on surface or in recess including providing and fixing 4 nos. 5 pin 5/6 amps modular socket outlet and 4 nos. 5/6 amps modular switch, connection etc. as reqd. (for computer terminal) 10 Each 1,064.00 10,640.00

7 1.7 Wiring for circuit/ submain wiring along with earth wire with the following sizes of FRLS PVC insulated copper conductor, single core cable in surface/ recessed medium class PVC conduit as required.

1.7.1 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire(For ckt.) 565 Meter 201.00 113,565.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For Flood & St. light) 280 Meter 246.00 68,880.00

1.7.2 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire(For Comp.) 150 Meter 246.00 36,900.00

1.7.3 2 X 4 sq. mm + 1 X 4 sq. mm earth wire (For AC) 210 Meter 309.00 64,890.00

1.7.11 4 X 6 sq. mm + 1 X 6 sq. mm earth wire (For Light DB) 80 Meter 660.00 52,800.00

1.7.12 4 X 10 sq. mm + 1 X 6 sq. mm earth wire (For Power DB) 80 Meter 925.00 74,000.00

8 2.9 Supplying and fixing following way, horizontal type three pole & neutral, sheet steel, MCB distribution board, 415 volts, on surface/ recess, complete with tinned copper bus bar,neutral bus bar,earth bar, din bar, inerconnections, powder painted including earthing etc. as reqd.(But without MCB/RCCB/Isolator)

2.9.1 4 ways (4+12), Double door, horizontal type (LDB+CDB) 4 Each 4,184.00 16,736.00

2.9.1 4 ways (4+12), Double door, horizontal type(PDB) 4 Each 4,184.00 16,736.00

9 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.12.1 6 A to 32 A, Single pole 96 Each 237.00 22,752.00

10 2.4 Providing and fixing following rating and breaking capacity and pole MCCB with thrmomagnetic release and terminal spreaders in existing panel board including drilling holes in cubicle panel, making connections etc. as required.

11 2.13 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

2.13.3 40 A to 63 A, Double pole(For building light+Badminton court light) 4 Each 1,198.00 4,792.00

12 2.12 Supplying and fixing following rating, 240/415 volts, ‘C’ curve, miniature circuit breaker suitable for inductive loads of following poles in the existing MCB DB complete with connections, testing and commissioning etc. as required.

13 2.7 Providing and fixing following capacity 4 pole ON-load panel mounted changeover switches inside the existing cubicle panel board including drilling holes in cubicle panel, making connections etc. as required.

14 8.11 Supply and fixing of fabricated Electrical control panel of cubical construction, floor/wall mounted type, fabricated out of 16 SWG CRCA sheet, compartmentalised with hinged doors, dust and vermin proof, powder coated painting of approved shade after 7 tank treatment process, cable alley, internal wiring, earth terminals, Bus bar Chamber, insulator and complete in all respect etc and panel manufactures must be approved by CPRI. (But without RYB inicator, ammeter, voltmeter, inter-connection copper conductor cable/solid copper strip, switchgears etc.) 20 Sq. ft. 1,809.00 36,180.00

15 A/R Supplying of copper strip of all sizes for busbar strip/interconnection including drilling holes etc as reqd. 12 Kg 871.00 10,452.00

16 8.13 Supply and fixing panel mounted digital multimeter (Voltmeter & ammeter) including CT coil and RYB pilot indictor in the existing cubical panel board including drilling holes in the panel board making connections etc as required. 1 Each 6,536.00 6,536.00

17 7.7 Supply of following sizes and core PVC / XLPE insulated, PVC sheathed (heavy duty) armoured electrical power cable with aluminium conductor for working voltage upto 1.1 KV as required.

18 7.3 Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade of following size direct in ground including excavation and refilling the trench etc as required but excluding sand cushioning and protective covering.

7.3.2 Above 35 sq. mm and upto 95 sq. mm 60 Meter 132.00 7,920.00

7.3.3 Above 95 sq. mm and upto 185 sq. mm 90 Meter 143.00 12,870.00

19 7.4 Laying and fixing of one number PVC insulated and PVC sheathed/ XLPE power cable of 1.1 KV grade of following size on wall surface as required.

7.4.2 Above 35 sq. mm and upto 95 sq. mm (Clamped with 25 x 3 mm MS flat clamp) 20 Meter 109.00 2,180.00

7.4.3 Above 95 sq. mm and upto 185 sq. mm (Clamped with 25/40 x 3 mm MS flat clamp) 20 Meter 124.00 2,480.00

20 7.9 Supplying and drawing following sizes of FRLS PVC insulated copper conductor, single core cable in the existing surface/ recessed PVC conduit as required.

21 9.13 Providing, laying and fixing of following dia G.I pipe (medium class) in ground complete with G.I. fitting including trenching (75 cm deep) and re-filling etc as required.

FITTING & FIXTURES

22 1.33 Supplying and fixing 2 pin, 5/6 amp. ceiling rose on the existing junction box/ wooden block including connection etc as required. 161 Each 64.00 10,304.00

23 1.34 Supplying and fixing batten/ angle holder including connection etc. as required. 65 Each 80.00 5,200.00

24 6.1 Supplying and fixing of following types lamp in the existing electrical fitting/ fixtures etc. as required.

6.1.6 15 watt LED lamp 65 Each 250.00 16,250.00

25 5.1 Supplying and fixing 4' X 18 watt LED batten with minimum efficacy 100 lm/w in polycarbonate housing and complete with integrated electronic driver etc directly on wall/ ceiling including connections with 1.5 sq.mm FRLS PVC insulated copper conductor etc. as required. 96 Each 521.00 50,016.00

26 5.14 Supplying and fixing following types LED street light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

27 5.15 Supplying and fixing following types LED Flood light with minimum efficacy 100 lm/w in die cast aluminium housing, toughened glass, IP 66 protection and complete with electronic driver etc on pole/building including connection earthing the body etc as required.

28 8.5 Supplying and fixing of 32 mm dia X 1.00 metres long G.I. pipe (medium class) bracket for mounting of fluorescent / HPMV/ HPSV/ LED street light fitting on pole including bending the pipe to the required shape, 2 nos 40 mm X 3 mm flat iron clamps with nuts, bolts and washer, painting the flat iron with primer and finish paint etc. as required. 16 Each 1,038.00 16,608.00

29 1.26 supplying and fixing modular blanking plate on the existing modular plate & switch box but excluding modular plate as required. 30 Each 34.00 1,020.00

30 1.25 Supplying and fixing two module stepped type electronic Fan regulator on the existing modular plate/ switch box including connections but excluding modular plate etc. as required. 46 Each 358.00 16,468.00

31 8.15 Supply and installation of regular/standard model A.C. ceiling fan of 1200 mm sweep with service value (CM/MM) minimum 4.00, Air delivery minimum 210 cum/min including wiring the down rods of standard length (upto 30 cm) with 1.5 sq. mm FRLS PVC insulated copper conductor etc as required. 46 Each 2,482.00 114,172.00

32 8.19 Supply and installation of 400 mm, 230 V A.C. wall/cabin fan including fixing the bracket, making connection, testing, commissioning etc as required. 12 Each 3,670.00 44,040.00

33 8.17 Supply and installation of following sweep/ sizes metallic blade, heavy duty, single phase, 230 V A.C. Exhaust Fan in existing opening including making good the damage, connection, testing and commissioning etc as required.

34 3.6 Earthing with copper earth plate 600 mm X 600 mm X 3 mm thick including accessories, and providing masonary enclosure with cover plate having locking arrangement and watering pipe 2.7 metre long etc. with charcoal/ coke and salt as required. 2 Set 13,721.00 27,442.00

35 3.17 Providing & fixing 4.00 mm dia copper wire on surface or in recess for loop earthing etc. as required. 30 Meter 144.00 4,320.00

Less Dismentle material cost @ 2%(-) Rs. 35,041.94

Sd/- Sd/- J.E.E.,E.W.S., A.E.E.,E.W.Subdiv., E.O.,E.W.Div., Electrical Executive Engineer, Madhepura. Madhepura. Saharsa. Electric work division, Saharsa.