ESTIMATION

Name of Work: Construction of Toilets for Logistic and Vigilance

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
1.10
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 GI box
and earthing the point with 1.5 sq.mm FRLS PVC
insulated copper conductor single core cable etc. as
required.

1.10.1 Group A 10 Point 717.00 7170.00

1.10.2 Group B 3 Point 783.00 2349.00
1.10.3 Group C 3 Point 990.00 2970.00
1.33 Supplying and fixing 3 pin, 5 A ceiling rose on the
existing junction box/ wooden block including 8 Each 65.00 520.00
connections etc. as required.
1.58 Supplying and fixing PVC batten/ angle holder
including connections etc. as required. 6 Each 90.00 540.00

E020700 Wiring of 3 pin 6 amp. Light plug point with 1.5 sq.
mm nominal size FR PVC insulated unsheathed
flexible copper conductor 1.1 kV grade and 1.5 sq.
mm nominal size FR PVC insulated unsheathed
flexible copper earth conductor 1.1 kV grade(IS:694)
of approved make in surface / recessed ISI marked
medium duty PVC conduit & it's accessories, Hot
Dipped Galvanized M.S Modular box of 20 SWG with
earth terminal, 6 A modular switch, 6 A modular
socket, Modular plate with grid plate, screws,
making connections, testing etc. as required.

E020701 On board 3 P. point 244.00 732.00

1.24 Supplying and fixing following modular switch/ socket
on the existing modular plate & switch box including
connections but excluding modular plate etc. as 0.00
required.
1.24.3 15/16 amp switch 2 Each 132.00 264.00
1.24.5 6 pin 15/16 amp socket outlet 2 Each 175.00 350.00
1.27 Supplying and fixing following size/ modules, GI box
alongwith modular base & cover plate for modular 0.00
switches in recess etc. as required.
1.27.1 1 or 2 Module (75mmX75mm) 2 Each 243.00 486.00
1.27.2 3 Module (100 mmX75 mm) 1 Each 267.00 267.00
1.27.3 4 Module (125 mmX75 mm) 1 Each 287.00 287.00
1.27.5 8 Module (125mmX125mm) 1 Each 383.00 383.00

Page 1 of 12
 ESTIMATION
Name of Work: Construction of Toilets for Logistic and Vigilance

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
1.27.6 12 Module (200mmX150mm) 1 Each 434.00 434.00
1.14 Wiring for circuit/ submain wiring alongwith earth wire
with the following sizes of FRLS PVC insulated
copper conductor, single core cable in surface/ 0.00
recessed medium class PVC conduit as required.

1.17.3 3 x 1.5 sq. mm 10 Meter 54.00 540.00

1.17.12 3 x 2.5 sq. mm 100 Meter 75.00 7500.00
1.17.21 3 x 4 sq. mm 50 Meter 117.00 5850.00
1.21 Supplying and fixing of following sizes of medium
class PVC conduit along with accessories in
surface/recess including cutting the wall and making 0.00
good the same in case of recessed conduit as
required.
1.21.1 20 mm 50 Meter 57.00 2850.00
1.21.2 25 mm 20 Meter 69.00 1380.00
1.21.3 32 mm 15 Meter 89.00 1335.00
2.4 Supplying and fixing following way, horizontal type
three pole and neutral, sheet steel, MCB distribution
board, 415 volts, on surface/ recess, complete with
tinned copper bus bar, neutral bus bar, earth bar, din 0.00
bar, interconnections, powder painted including
earthing etc. as required. (But without
MCB/RCCB/Isolator)

2.4.1 4 way (4 + 12), Double door 1 Each 3068.00 3068.00

2.10 Supplying and fixing 5 A to 32 A rating, 240/415
V, 10 kA, “C” curve, miniature circuit breaker
suitable for inductive load of following poles in
the existing MCB DB complete with connections, 0.00
testing and commissioning etc. as required.

2.10.1 Single pole 10 Each 199.00 1990.00

E060300 P&F of RCBO with overload, short-circuit and
earth leakage protection ISI marked (IS12640)/
conforming to IEC 61009/1 complete in all
respect including making connections, testing 0.00
etc. as required.

E060340 Four pole 100/300 mA sensitivity 0.00

E060343 63 A rating 1 Each 3161.00 3161.00

Page 2 of 12
 ESTIMATION
Name of Work: Construction of Toilets for Logistic and Vigilance

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
E060100 P&F 240/415 V AC MCB with positive isolation of
breaking capacity not less than 10 KA (B/ C/ D
tripping characteristic) ISI marked IS
8828(1996)]/ conforming to IEC 60898 in
existing board/sheets including making
connections, testing etc. as required.

E060160 Four pole MCB

E060162 40 A to 63 A rating 1 Each 1378.0 1378.00
E060100 P&F 240/415 V AC MCB with positive isolation of
breaking capacity not less than 10 KA (B/ C/ D
tripping characteristic) ISI marked IS
8828(1996)]/ conforming to IEC 60898 in
existing board/sheets including making 0.00
connections, testing etc. as required.

E060150 Triple pole & neutral MCB 0.00

E060152 40 A to 63 A rating 1 Each 1321.00 1321.00
E110100 P/Laying P.V.C. / XLPE insulated & P.V.C. sheathed
and armoured cable of 1.1 KV grade with
aluminium conductor of IS:1554 P-I / IS :7098 P -
I of Group 1 of approved make in ground as per
IS:1255 including excavation of 30cmx75cm size
trench, 25 cm thick under layer of sand,IInd
class bricks covering, refilling earth,compaction 0.00
of earth, making necessary connection, testing
etc. as required of size.

E110106 25.0 Sq.mm 0.00

E110106C 3.5 core 50 Mtr. 208.00 10400.00
E203800 P&F of thermoplastic/ PVC cable junction boxes
of following sizes including clamps for holding
the box, cost of DIN rail for MCB mounting,
connectors for cables terminals, threaded cable 0.00
glands made of polyamide material etc.
complete in all respect.

E203801 175mm X 150mm X100mm 4 Each 450.00 1800.00

Page 3 of 12
 ESTIMATION
Name of Work: Construction of Toilets for Logistic and Vigilance

THE ESTIMATION IS BASED ON CPWD DSR-2018 & PWD BSR-2013(MODIFIED)

SH-I Providing & Fixing of Misc. Electrical Items
RATE PER
CODE NO. DESCRIPTION QTY UNIT UNIT (₹) AMOUNT( ₹)
1.26 Supplying and fixing modular blanking plate on
the existing modular plate & switch box
excluding modular plate as 10 Each 32.00 320.00
required.

Providing & Fixing of following Items 0.00

P&F of 20W LED Tubelight with Batten, >100lm/W,
Rated Volatage 220-240V, CRI≥80, warranty 03 years,
CRI >80, CCT6000K cool white & 2700-3000K for
6 273.74 1642.44
EESL offer warm white, IP20
vide letter
no. Each
DLI/TS/LED P&F 140W(Min.) LED Flood light, IP66, >100Lm/W,
/EESL/GI- CRI > 70, CCT 5000 to 5700K, Surge protection device
5/2017-18 4KV internal & 10KA, 20KV External, Voltage 140-
dated 270V, Warranty 07 years
29.1.2018 4 7313.98 29255.92

Each
TOTAL ₹ 90543.36
GST @18% ₹ 16297.81
TOTAL with GST ₹ 106841.17

ADD 5% CONTINGENCIES ₹ 5342.06

GRAND TOTAL ₹ 112183.23
SAY ₹ 112183.00

Page 4 of 12
 Estimation
Name of Work: Construction of Store Yard at KDM Complex
S. No. Description of Items UOM Qty. Rate per GST PMC @ 1.5%
GST
onon
Basic Installatio
cost of material
Net for S.no. 1&2 and
Unit (₹) @12% PMC @ n charges amount
18% per unit
including
GST (Rs.)

basic rate
without GST Ref
1 P&F of 20W LED Tubelight with Batten, nos. 1 220.00 Included 3.30 0.59 99.12 323.01
>100lm/W, Rated Volatage 220-240V, CRI≥80,
warranty 03 years, CRI >80, CCT6000K cool white 273.74
& 2700-3000K for warm white, IP20
EESL
S. No. Description of Items UOM Qty. Rate per GST PMC @ GST on Installatio Net
Unit (₹) @12% 12% on PMC @ n charges amount
Basic cost 18% per unit
of (Rs.)
material

P&F 140W(Min.) LED Flood light, IP66, >100Lm/W, nos. 1 6160.00 739.20 739.20 133.06 859.04 8630.50
CRI > 70, CCT 5000 to 5700K, Surge protection
device 4KV internal & 10KA, 20KV External,
Voltage 140-270V, Warranty 07 years 7313.98

S. No. Description of Items UOM Qty. Rate per GST Net

Unit (₹) @12% amount
Total INR

Net
S. No. Installation charges for below items Basic GST on amount
Rate per GST PMC @ per unit
UOM Qty. Unit (₹) @18% PMC @ 12%18%
on Installation
(Rs.)
1 20W LED Tubelight nos. 1 75.00 13.50 9.00 1.62 99.12
2 110W(Min.) LED Street light nos. 1 650.00 117.00 78.00 14.04 859.04
 Toilet for Vigilance and Logistics Total
Store Total 10% additional

Point T/light 5 5 5.50

lamp/bulb 6 6 6.60
2X2 panel light 0 0 0.00
wall fan 0 0 0.00
Ceiling fan 0 0 0.00
call bell 0 0 0.00
Exhaust 2 2 2.20
Verticle ventilator 0 0 0.00
TOTAL point 14 14 15.73
ceiling rose 8 8 9.13
Holder 6 6 6.60
fan reg. 0 0 0.00
Module 1 or 2 Module (75mmX75mm) 2
3 Module (100 mmX75 mm) 0
4 Module (125 mmX75 mm) 0
8 Module (125mmX125mm) 0
12 Module (200mmX150mm) 0
SB 3 3 3.30
5A switch socket 3 3 3.30
long CB 0 0 0.00
Medium CB 0 0 0.00
on board CB=(LCB+MCB)*3+SB 3 3 3.30
PP 15A 2 2 2.20
AC POINT 0 0 0.00
Wire SB/CB 3CX2.5 43 43 47.30
PP 3CX4 32 32 35.20
AC 3CX4 0 0 0.00
Conduit 20mm 40 40 44.00
Conduit 25mm 15 15 16.50
32mm 20 20 22.00
10 Main DB in Store 6 way DD 0 0 0.00
Main DB in Store 4 way DD 1 1 1.10
63A FP, RCBO 1 1 1.10
MCB 10 10 11.00
Main Panel contains 0 0 0.00
125A,FPMCCB 0 0 0.00
9 63A,TPN MCB 0 0 0.00
63A FP MCB 1 1 1.10
63A FP, RCBO 1 1 1.10

Cable to poles 4CX10sqmm AL 25 25 27.50

Incomer cable 3.5CX25sqmm AL from
8 panel to DB in Store and Poles 0 0 0.00
Incomer cable 3.5CX95sqmm AL from
8 DB near ES to indoor DB 0 0 0.00
6 Pole 0 0 0.00
7 overhang Double arm 0 0 0.00
Overhang single arm 0 0 0.00
4 Box 4 4 4.40
MCB 4 4 4.40
Main panel in sqm 0 0 0.00
Flood light 110W 4 4 4.40
Stret Light 110W 0 0 0.00
Wire single coreX1.5 for pole 104 104 114.40
 Scope of Work-P&F of AC, Cooling Fan & Exhaust Fan at DSA,Gamnewala
CEILING
FAN (49 " EXHAUST FAN
S.NO LOCATION L B H V SPLIT AC 1.5T TO 56") 9"
Access control
11 12.2 7 3.3 281.82 2 2 0
Access control
22 5.5 3.1 3.3 56.265 2 2 0

3 Security room 5.5 3.1 3.3 56.265 2 2 0

4 Fire room 5.5 3.1 3.3 56.265 2 2 0
5 Male Toilet 1 1.5 1.2 3.3 5.94 0 0 1

6 Female toilet 1 1.5 1.2 3.3 5.94 0 0 1

Wash Basin
7 area 2 2.55 2.45 3.3 20.61675 0 0 1
8 Male Toilet 2 1.5 1.2 3.3 5.94 0 0 1

9 Female toilet 2 1.5 1.2 3.3 5.94 0 0 1

Wash Basin
10 area 2 2.55 2.45 3.3 20.61675 0 0 1
TOTAL 8 8 6

EXHAUST FAN SIZE

The size of the exhaust fan depends on the dimensions of your bathroom or kitchen. You can refer to th
table given below to know which size is best suited to your requirements.

Approximate
Power
Dimensions Sweep Speed
Input
of kitchen/ (mm) (RPM)
(Watts)
bathroom

2.5m x 2.5m
x 2.7m
230 (9") 1350 45
(8'L x 8'W x
9'H)
3.0m x 2.5m
x 2.7m
300 (12") 1320 55
(10'L x 8'W x
9'H)
Larger than
above 400 (16") 1320 60
dimensions

AC
 AC
calculation Room H

http://www.lg.com/in/support/ac-tonnage-calculator

L
for 10 feet heigh80 sqf 1T 7.43604997 B
80-140 1.5T V m3
140-190 2T 13.33841463
190-220 3T 17.66061868 Area
L W H VOLUME
M 20 10 3.2 640
1M 3.28FT FT 65.6 32.8 10.496 2151.68 22377.47
15.37
amnewala Area
EXHAUST FAN LXH
16" WALL FAN

0 0 40.26

0 0 18.15

0 0 18.15
0 0 18.15
0 0 4.95

0 0 4.95

0 0 8.415
0 0 4.95

0 0 4.95

0 0 8.415
0 0 0

kitchen. You can refer to the

quirements.

Free Air
Delivery
(Cu.m./h
r.)

720

1300

1700

1m=3.28f 1200mm
m f Inch
 1 3.28 3.04878 47.232 Inch

1 35.287552
281 9915.8021
85.4 918.76736
6.1251157
2x2 light 31.98 2 8 14 20 26
15.98391 3.28 30.504
32