Original Estimate Revised Estimate Variation in Quantity

Subheads of estimate and items of works Quantity Amount of work Due to up

No Due to Design Remarks
Due to site grading into Due to other
Unit Quantity Rate Amount Rate Estimation changes due to
conditions KIIFB reasons
Already Already Error TS authority
To be excecuted To be excecuted Total Savings Excess standards
Excecuted Excecuted
7 WIRING AND ACCESSORIES

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 Due to site
7.001 Point 179 890 159,310.00 - 218.00 218.00 890.00 ₹ 0.00 ₹ 194,020.00 ₹ 194,020.00 ₹ 34,710.00 1.22
with 1.5 sq.mm. FRLS PVC insulated copper conditions
conductor single core cable etc as required. (Note:The
total distance from the switch box to the point will not
exceed 5mtr, incase if length increases above 5 metres,
the wiring shall be measured under item 18.1)
Point considered for 13 no of projectors too

Wiring for twin control light point with 1.5 sq.mm

FRLS PVC insulated copper conductor single core
cable in surface / recessed medium class PVC conduit,
2 way modular switch, modular plate, suitable GI box
and earthing the point with 1.5 sq.mm. FRLS PVC Due to site
Point 6 1350 8,100.00 - 7.00 7.00 1,350.00 ₹ 0.00 ₹ 9,450.00 ₹ 9,450.00 1.17
insulated copper conductor single core cable etc as conditions
required.. (Note:The total distance from the switch box
to the point will not exceed 5mtr, incase if length
increases above 5 metres, the wiring shall be measured
under item 18.1)

Group controlled light point with 1.5 sq. mm wire -

Wiring for Group controlled light point (from one
point to another point) with 3X 1.5 sq. mm PVC
insulated, (FRLS), copper conductor cable in
surface/recessed mounted rigid medium class 20mm
PVC conduit with all accessories as required. ( Note:
Due to site
7.003 This item does not include the cost of MCB or 16Amp/ Point 6 650 3,900.00 - 7.00 7.00 650.00 ₹ 0.00 ₹ 4,550.00 ₹ 4,550.00 1.17
conditions
6Amp one way switches. The total distance from one
point to another point will not exceed 5meters. In case
if the total length increases 5meters, the additional
lengtth shall be measured under item 18.1 The distance
from DB to 1st point will be measured under point
circuit wiring.

Circuit wiring -Wiring for circuit/ submain wiring

along with earth wire with the following sizes of FRLS
7.004 PVC insulated copper conductor, single core cable in Meter 540 100 54,000.00 - 600.00 600.00 100.00 ₹ 0.00 ₹ 60,000.00 ₹ 60,000.00 1.11
surface/ recessed medium class PVC conduit as
required : 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire

Circuit wiring -Wiring for circuit/ submain wiring

along with earth wire with the following sizes of FRLS
7.005 PVC insulated copper conductor, single core cable in Meter 1620 135 218,700.00 - 1800.00 1,800.00 135.00 ₹ 0.00 ₹ 243,000.00 ₹ 243,000.00 1.11
surface/ recessed medium class PVC conduit as
required - 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire

Circuit wiring -Wiring for circuit/ submain wiring

along with earth wire with the following sizes of FRLS
7.006 PVC insulated copper conductor, single core cable in Meter 180 140 25,200.00 - 200.00 200.00 140.00 ₹ 0.00 ₹ 28,000.00 ₹ 28,000.00 1.11
surface/ recessed medium class PVC conduit as
required - 2 X 4 sq. mm + 1 X 4 sq. mm earth wire

Supplying and fixing following modular switch/ socket

with modular plate & cover on surface or in recess,
7.007 including proving and fixing suitable size GI box,inter Each 6 350 2,100.00 - 6.00 6.00 350.00 ₹ 0.00 ₹ 2,100.00 ₹ 2,100.00 1.00
connection etc as required complete. : 6 pin 15/16 amp
socket outlet

Supplying and fixing following modular switch/ socket

with modular plate & cover on surface or in recess,
7.008 including proving and fixing suitable size GI box,inter Each 6 210 1,260.00 - 6.00 6.00 210.00 ₹ 0.00 ₹ 1,260.00 ₹ 1,260.00 1.00
connection etc as required complete. - 15/16 amp
switch

Supplying and fixing following modular switch/ socket

with modular plate & cover on surface or in recess,
7.009 including proving and fixing suitable size GI box,inter Each 4 230 920.00 - 1.00 1.00 230.00 ₹ 0.00 ₹ 230.00 ₹ 230.00 ₹ 690.00 0.25
connection etc as required complete. - Telephone
socket outlet

Supplying and fixing stepped type electronic fan

regulator with modular plate & cover on surface or in Due to site
7.01 Each 53 530 28,090.00 - 60.00 60.00 530.00 ₹ 0.00 ₹ 31,800.00 ₹ 31,800.00 ₹ 3,710.00 1.13
recess, including proving and fixing suitable size GI conditions
box,inter connection etc as required complete.

Supplying and fixing suitable size GI box with

modular plate and cover in front on surface or in
7.011 recess, including providing and fixing 6 pin 5/6 & Each 6 680 4,080.00 - 5.00 5.00 680.00 ₹ 0.00 ₹ 3,400.00 ₹ 3,400.00 0.83
15/16 amps modular socket outlet and 15/16 amps
modular switch, connection etc. as required.

Supplying and fixing suitable size GI box with

modular plate and cover in front on surface or in
recess, including providing and fixing 3 pin 5/6 amps Due to site
7.012 Each 35 700 24,500.00 - 38.00 38.00 700.00 ₹ 0.00 ₹ 26,600.00 ₹ 26,600.00 ₹ 2,100.00 As per requirements in clas rooms and library 1.09
modular socket outlet and 5/6 amps modular switch, conditions
connection etc. as required. (For light plugs to be used
in non residential buildings).

Page 1 of 19
 Original Estimate Revised Estimate Variation in Quantity

Subheads of estimate and items of works Quantity Amount of work Due to up

No Due to Design Remarks
Due to site grading into Due to other
Unit Quantity Rate Amount Rate Estimation changes due to
conditions KIIFB reasons
Already Already Error TS authority
To be excecuted To be excecuted Total Savings Excess standards
Excecuted Excecuted

Supply & fixing Computer points with 3 nos 3 pin

5/6A socket with 2no.5/6A switch with modular front
plate and cover on surface/recess, including proving
7.013 and fixing suitable size GI boxs, its interconnections Each 19 1075 20,425.00 - 18.00 18.00 1,075.00 ₹ 0.00 ₹ 19,350.00 ₹ 19,350.00 As per equirement in ITTab 0.95
etc as required complete. (Note: 2 nos 5/6A socket
fixed at 60cm above FFL and 2 nos 6A switch with
1no 5/6A socket at 1m above FFL)

Supply, fixing of Network point, UTP RJ45, CAT 6

modular type socket with modular plate & cover on
7.014 surface or in recess, including proving and fixing Each 19 600 11,400.00 - 6.00 6.00 600.00 ₹ 0.00 ₹ 3,600.00 ₹ 3,600.00 ₹ 7,800.00 0.32
suitable size GI box, inter connection etc as required
complete.

Supplying and fixing modular blanking plate on the

7.015 existing modular plate & switch box excluding Each 20 35 700.00 - 26.00 26.00 35.00 ₹ 0.00 ₹ 910.00 ₹ 910.00 1.30
modular plate as required.

Supplying and fixing of following sizes of medium

class PVC conduit along with accessories in
7.016 surface/recess including cutting the wall and making Meter 50 85 4,250.00 50.00 300.00 350.00 85.00 ₹ 4,250.00 ₹ 25,500.00 ₹ 29,750.00 6.00
good the same in case of recessed conduit as required :
20 mm

Supplying and fixing of following sizes of medium

class PVC conduit along with accessories in
Due to site
7.017 surface/recess including cutting the wall and making Meter 50 90 4,500.00 50.00 200.00 250.00 90.00 ₹ 4,500.00 ₹ 18,000.00 ₹ 22,500.00 ₹ 18,000.00 4.00
conditions
good the same in case of recessed conduit as required-
25 mm

Supplying and fixing of following sizes of medium

class PVC conduit along with accessories in
Due to site
7.018 surface/recess including cutting the wall and making Meter 50 92 4,600.00 - 50.00 50.00 92.00 ₹ 0.00 ₹ 4,600.00 ₹ 4,600.00 1.00
conditions
good the same in case of recessed conduit as required-
32 mm

Supplying and fixing of following sizes of medium

class PVC conduit along with accessories in
8 surface/recess including cutting the wall and making - - -
good the same in case of recessed conduit as required-
32 mm

Supplying and fixing of following ways surface/ recess

mounting, vertical type, 415 volts, TPN MCB
distribution board of sheet steel, dust protected, duly
powder painted, inclusive of 200 amps tinned copper
8.001 bus bar, common neutral link, earth bar, din bar for Each 1 12000 12,000.00 - 1.00 1.00 12,000.00 ₹ 0.00 ₹ 12,000.00 ₹ 12,000.00 1.00
mounting MCB’s (but without MCB’s and incomer )
as required. (Note : Vertical type MCB TPDB is
normally used where 3 phase outlets are required.) : 8
way (4 + 24), Double door

Supplying and fixing following way, horizontal type

three pole and neutral, sheet steel, MCB distribution
board, 415 volts, on surface/recess, complete with
Due to site
8.002 tinned copper bus bar, neutral bus bar, earth bar, din Each 6 5600 33,600.00 - 5.00 5.00 5,600.00 ₹ 0.00 ₹ 28,000.00 ₹ 28,000.00 ₹ 5,600.00 LPDB for 5 floorS( BLK 1&2) 0.83
conditions
bar, interconnections, powder painted including
earthing etc. as required. (But without
MCB/RCCB/Isolator). : 8 way (4 + 24), Double door

Supplying and fixing following way, single pole and

neutral, sheet steel, MCB distribution board, 240 volts,
on surface/ recess, complete with tinned copper bus
8.003 bar, neutral bus bar, earth bar, din bar, Each 1 1000 1,000.00 - 2.00 2.00 1,000.00 ₹ 0.00 ₹ 2,000.00 ₹ 2,000.00 UP DB & Pump DB 2.00
interconnections, powder painted including earthing
etc. as required. (But without MCB/RCCB/Isolator) : 6
way, Double door

Supply and fixing of following rating residual current

circuit breaker with MCB having earth leakage and
8.004 overload protection (RCCB+MCB) as per specification Each 2 3700 7,400.00 - 2.00 2.00 3,700.00 ₹ 0.00 ₹ 7,400.00 ₹ 7,400.00 1.00
as required : 2 pole 25 amps. (215 Volts),30mA
sensitivity.

Supply and fixing of following rating residual current

circuit breaker with MCB having earth leakage and
8.005 overload protection (RCCB+MCB) as per specification Each 4 3900 15,600.00 - 5.00 5.00 3,900.00 ₹ 0.00 ₹ 19,500.00 ₹ 19,500.00 -3900.00 1.25
as required 4 pole 40 amps. (415 Volts),30mA
sensitivity.

Supply and fixing of following rating residual current

circuit breaker with MCB having earth leakage and
8.006 overload protection (RCCB+MCB) as per specification Each 2 4600 9,200.00 - 2.00 2.00 4,600.00 ₹ 0.00 ₹ 9,200.00 ₹ 9,200.00 1.00
as required 4 pole 63 amps. (415 Volts),30mA
sensitivity.

Supply and fixing of following rating, 10 KA,

Due to site
8.007 Miniature Circuit Breakers as required. - 6A to 32A, Each 35 2400 84,000.00 - 46.00 46.00 2,400.00 ₹ 0.00 ₹ 110,400.00 ₹ 110,400.00 26400.00 1.31
conditions
SP, B/C-CURVE
Supply and fixing of following rating, 10 KA,
8.008 Miniature Circuit Breakers as required- 40 A to 63A Each 16 1800 28,800.00 - 8.00 8.00 1,800.00 ₹ 0.00 ₹ 14,400.00 ₹ 14,400.00 14400.00 0.50
TP MCB, C-CURVE
Supplying and fixing single pole blanking plate in the
8.009 Each 30 25 750.00 - 30.00 30.00 25.00 ₹ 0.00 ₹ 750.00 ₹ 750.00 1.00
existing MCB DB complete etc. as required.
9 LIGHT FIXTURES AND FANS - - -

Page 2 of 19
 Original Estimate Revised Estimate Variation in Quantity

Subheads of estimate and items of works Quantity Amount of work Due to up

No Due to Design Remarks
Due to site grading into Due to other
Unit Quantity Rate Amount Rate Estimation changes due to
conditions KIIFB reasons
Already Already Error TS authority
To be excecuted To be excecuted Total Savings Excess standards
Excecuted Excecuted

Supply of indoor industrial surface mounted LED tube

and batten along with driver , surge protector,system
wattage of 20+/-2 Watts,lumen output of lamp greater
than 1600lumen, power factor > 0.9,rated life of L70
9.001 Each 126 770 97,020.00 - 114.00 114.00 770.00 ₹ 0.00 ₹ 87,780.00 ₹ 87,780.00 9240.00 0.90
@ 50,000 hours, system efficacy greater than
70lumen/watt and including all necessary accessories
as required complete.Make:Philips TMC 501 P 1xT-
LED 20W or equivalent approved make)

Supply of indoor industrial surface mounted LED tube

with Batten along with driver , surge protector,,system
wattage of 40+/-4 Watts(2x20 watts),lumen output of
lamp greater than 3000 lumen, power factor > 0.9,rated
9.002 Each 12 1450 17,400.00 - 0.00 - 1,450.00 ₹ 0.00 ₹ 0.00 ₹ 0.00 17400.00 0.00
life of L70 @ 50,000 hours, system efficacy greater
than 70lumen/watt and including all necessary
accessories as required complete.(Make:Philips TMC
501 P 2xT-LED 20W or equivalent approved make)

Supply of following sizes of 1200 mm sweep. 5 star

rated ceiling fan, with double ball bearing,
Aluminium pressure die cast body with Aluminium
blades, canopies, hanging shackle, 30 cm down rod
9.003 Each 53 2550 135,150.00 - 60.00 60.00 2,550.00 ₹ 0.00 ₹ 153,000.00 ₹ 153,000.00 17850.00 1.13
and without speed regulator suitable for 240V 50 HZ,
AC supply confirms to IS 374/1979 as required
complete. (Make crompton-High Speedor equivalent
approved make).

Supply of 250 mm sweep,900 rpm light duty exhaust

fan in plastic body with self opening louvers working
9.004 on 230 V AC supply complete with all accessories as Each 6 1800 10,800.00 - 25.00 25.00 1,800.00 ₹ 0.00 ₹ 45,000.00 ₹ 45,000.00 34200.00 4.17
required. (Crompton Brisk Air or equivalant approved
make)
10 ITC LIGHT FITTINGS AND FANS - - -

Installation, testing and commissioning of pre-wired,

fluorescent fitting / compact fluorescent fitting/LED
Fitting of all types, complete with all accessories and
10.001 tube etc. directly on ceiling/ wall, including connection Each 138 140 19,320.00 - 120.00 120.00 140.00 ₹ 0.00 ₹ 16,800.00 ₹ 16,800.00 2520.00 0.87
with 1.5 sq. mm FRLS PVC insulated, copper
conductor, single core cable and earthing etc. as
required.

Installation, testing and commissioning of ceiling fan,

including wiring the down rods of standard length
(upto 30 cm) with 1.5 sq.mm FRLS PVC insulated,
10.002 Each 53 140 7,420.00 - 60.00 60.00 140.00 ₹ 0.00 ₹ 8,400.00 ₹ 8,400.00 980.00 1.13
copper conductor, single core cable, including
providing and fixing phenolic laminated sheet cover on
the fan box etc. as required.

Installation, testing and commissioning of exhaust fan

upto 450mm sweep in the existing opening, including
10.003 making the hole to suit the size of the above fan, Each 6 250 1,500.00 - 25.00 25.00 250.00 ₹ 0.00 ₹ 6,250.00 ₹ 6,250.00 4750.00 4.17
making good the damage, connections, testing &
commissioning etc as required.
Numbering of ceiling fan / exhaust fan/ fluorescent
10.004 Each 197 44 8,668.00 - 200.00 200.00 44.00 ₹ 0.00 ₹ 8,800.00 ₹ 8,800.00 132.00 1.02
fitting as required.
11 EARTHING AND SAFETY EQUIPMENTS - - -

Earthing with C.I. earth pipe 4 metre long, 100 mm dia

including accessories, and providing masonry
enclosure with heavy duty CI cover plate of
11.001 Each 1 10000 10,000.00 - 6.00 6.00 10,000.00 ₹ 0.00 ₹ 60,000.00 ₹ 60,000.00 50000.00 6.00
300X300mm having locking arrangement and
watering pipe etc. with 64kg charcoal/ coke and 5kg
salt as required. (As per IS 3043 ammended uptodate)

Providing and fixing GI/Cu strip/wire on surface or in

11.002 recess for connections etc. as required : 25mm X 6mm Meter 50 150 7,500.00 - 50.00 50.00 150.00 ₹ 0.00 ₹ 7,500.00 ₹ 7,500.00 1.00
GI
Providing and fixing GI/Cu strip/wire on surface or in
11.003 recess for connections etc. as required :- 3.15mm Cu Meter 10 72 720.00 - 120.00 120.00 72.00 ₹ 0.00 ₹ 8,640.00 ₹ 8,640.00 7920.00 12.00
(10 SWG)

Supplying and laying G.I/Copper strip at 0.50 metre

below ground as strip earth electrode, including
connection/ terminating with G.I. nut, bolt, spring,
11.004 Meter 180 150 27,000.00 - 60.00 60.00 150.00 ₹ 0.00 ₹ 9,000.00 ₹ 9,000.00 -18000.00 0.33
washer etc. as required. (Jointing shall be done by
overlapping and with 2 sets of G.I. nut bolt & spring
washer spaced at 50mm) : 25mm X 6mm GI

Supplying and laying G.I/Copper strip at 0.50 metre

below ground as strip earth electrode, including
connection/ terminating with G.I. nut, bolt, spring,
11.005 Meter 20 72 1,440.00 - 20.00 20.00 72.00 ₹ 0.00 ₹ 1,440.00 ₹ 1,440.00 0.00 1.00
washer etc. as required. (Jointing shall be done by
overlapping and with 2 sets of G.I. nut bolt & spring
washer spaced at 50mm) - 3.15mm Cu (10 SWG)

EXTRA ITEMS 1,112,323.00 - -

LMR ITEMS

Page 3 of 19
 Original Estimate Revised Estimate Variation in Quantity

Subheads of estimate and items of works Quantity Amount of work Due to up

No Due to Design Remarks
Due to site grading into Due to other
Unit Quantity Rate Amount Rate Estimation changes due to
conditions KIIFB reasons
Already Already Error TS authority
To be excecuted To be excecuted Total Savings Excess standards
Excecuted Excecuted

INCOMER : Moulded Case Circuit Breaker 4P,

100A, 25kA with ,OC,SC,EF,Shunt releases with
thermal magnetic release -1no, ELR with Core
Balanced CT Protection, INSTRUMENTS FOR
INCOMER : 3Phase Multi Function Meter , 3nos Cast
Resin Metering CTs, CL1,5-15VA, 50/5A, 3nos 2A
Control fuses – 1set,LED Type Red Yellow Blue
1 Each 0 55,000 - - 1.00 1.00 55,000.00 ₹ 0.00 ₹ 55,000.00 ₹ 55,000.00 55000.00 MSB for 3 ph supply
(RYB), Red Amber Green (Close/Trip/Open)
Indication Lamps with Control fuses and toggle
switches – 1set, BUSBAR : 150 Amp TPN Aluminium
Bus (36KA Ics value)- 1No, Earth bus – 25 x 3mm
Copper strip.
OUTGOINGS : 63A 16kA 4P MCB - 1 No, 40A 16kA
FP MCB -2 No , 25A DP MCB, 16 KA - 2No

Fabrication, Supply, Installation, testing &

Commissioning of Lockable type energy Meter cubicle
made out of 16 SWG CRCA sheet with view glass and
consisting of following (Complete with all
2 interconnections and powder coated painting - to be Each 0 10000 - 1.00 1.00 10,000.00 ₹ 0.00 ₹ 10,000.00 ₹ 10,000.00 10000.00
fixed outside the building)
a. Separate chamber for 3-Ph energy meter, Cutouts
etc.
b. 1 No. 100A FP Isolator

Supply and fixing of 5W (+/-10% tolerance) LED

Bulb with B22 base, acrylic diffuser.in the Angle
3 Each 0 210 - 20.00 20.00 210.00 ₹ 0.00 ₹ 4,200.00 ₹ 4,200.00 4200.00 For toilets
batten holder – wipro Garnet 5W LED Bulb or
equivilent model of crompton or Philiphs)

Supply and fixing of LED (10W) Surface mounting

mrror light with diffuser, driver etc including all
4 Each 0 617 - 6.00 6.00 617.00 ₹ 0.00 ₹ 3,702.00 ₹ 3,702.00 3702.00 for toilets
necessary accessories complete. (Similar Wipro
D531065 –r Equi)
SITC of 20W (+/-10% tolerance) LED Gate/Post top
light fitting with IP65 Protection, 5kv surge
5 protection,driver high voltage protection upto 380V Each 0 3600 - 6.00 6.00 3,600.00 ₹ 0.00 ₹ 21,600.00 ₹ 21,600.00 21600.00
AC of wipro model D912065-20W LED or equvilent.
Wipro / Crompton / Philips Make

ONLINE 3KVA UPS - - -

Supply, installation testing and commisioning of
online 3KVA UPS with double conversion
technology(1ph input & 1 ph output), with suitable
SMF batteries for 30min back up. The UPS should
possess IP20 protection and having IGBT based
rectifier & inverter, 0.9 power factor, Seperate
bypass, rack/tower covertible, transient respones
less or equal to+/-8% for 100% nonliner step load
(Online mode), crest factor upto 3.1 at full load,
Harmonic distortion<5%, Voltage Distortion=3% (for
linear load) and =6% (for non linear load), and with
6 LED/LCD indicators showing load status, Battery Set 0 81431.36 1 1.00 81,431.36 ₹ 0.00 ₹ 81,431.36 ₹ 81,431.36 81431.36
status, over/under voltages, discharge timer&fault
conditions. Rate including supply and fixing battery
rack, connecting links etc and with 3year onsite
warranty from the date of installation, complete
with all accessories as required.

Public Addressing System (PAS) 0.00

15 Speaker Cable - Supplying and drawing of 2 Core,
Twin Twisted, ATC tinned copper, overall sheathed,
Armoured Speaker cable, 16 AWG for speakers
through surface / Tray in existing pipe with all Mtrs 0 60 200 200.00 60.00 ₹ 0.00 ₹ 12,000.00 ₹ 12,000.00 12000.00
acessories as required for complete installation and
as instructed by engineer in charge/consultant and
making good all damages made for installation.
LT CABLES
16 Supply of following size 1.1 KV grade XLPE insulated,
PVC sheathed, armoured Aluminium conductor cable
conforming to IS 7098 (Part 1).
4 x 10 sqmm Cabling for LPDB 1 &2(Blk 1) from VDB of
Meter 0 - 90 90.00 151.80 ₹ 0.00 ₹ 13,662.00 ₹ 13,662.00 13662.00
151.80 Block 2
17 Supply of following size 1.1 KV grade XLPE insulated,
PVC sheathed, armoured Aluminium conductor cable
conforming to IS 7098 (Part 1).
4 x 16 sqmm Meter 0 179.60 - 105 105.00 179.60 ₹ 0.00 ₹ 18,858.00 ₹ 18,858.00 18858.00 Cabling from MSB to VDB in Blk 2
18 Supply of following size 1.1 KV grade XLPE insulated,
PVC sheathed, armoured Aluminium conductor cable
conforming to IS 7098 (Part 1).
3.5 x 35 sqmm Meter 0 279.70 - 10 10.00 279.70 ₹ 0.00 ₹ 2,797.00 ₹ 2,797.00 2797.00 Cbling from Mtering cubicle to MSB
19 Supplying and making end termination with brass
compression gland and aluminium / copper lugs for
following size of PVC insulated and PVC sheathed /
XLPE aluminium conductor cable of 1.1 KV grade as
required.
4 x 10 sqmm Nos 0 210.00 - 4 4.00 210.00 ₹ 0.00 ₹ 840.00 ₹ 840.00 840.00
20 Supplying and making end termination with brass
compression gland and aluminium / copper lugs for
following size of PVC insulated and PVC sheathed /
XLPE aluminium conductor cable of 1.1 KV grade as
required.
4 x 16 sqmm Nos 0 210.00 - 2 2.00 210.00 ₹ 0.00 ₹ 420.00 ₹ 420.00 420.00

Page 4 of 19
 Original Estimate Revised Estimate Variation in Quantity

Subheads of estimate and items of works Quantity Amount of work Due to up

No Due to Design Remarks
Due to site grading into Due to other
Unit Quantity Rate Amount Rate Estimation changes due to
conditions KIIFB reasons
Already Already Error TS authority
To be excecuted To be excecuted Total Savings Excess standards
Excecuted Excecuted
DSR ITEM -

Cabling for DB's -Wiring for circuit/ submain wiring

Qty added from MSB to
along with earth wire with the following sizes of
exuiting feeding point
21 FRLS PVC insulated copper conductor, single core Meter 0 350 - 75.00 75.00 350.00 ₹ 0.00 ₹ 26,250.00 ₹ 26,250.00 26250.00
isolator of schol
cable in surface/ recessed medium class PVC conduit
as required - 2 X 6 sq. mm + 1 X 6 sq. mm earth wire
building

Supplying and fixing PVC batten/ angle holder

22 Each 0 89.54 6.00 6.00 89.54 ₹ 0.00 ₹ 537.24 ₹ 537.24 537.24
including connections etc. as required.
23 Supplying and making end termination with brass
compression gland and aluminium / copper lugs for
following size of PVC insulated and PVC sheathed / - - -
XLPE aluminium conductor cable of 1.1 KV grade as
required.
3.5 C x 35 sq.mm Nos 0 408.00 2.00 2.00 408.00 ₹ 0.00 ₹ 816.00 ₹ 816.00 816.00
24 Supplying and laying of following size DWC HDPE
pipe ISI marked along with all accessories like
socket, bend, couplers etc. conforming to IS 14930,
Part II complete with fitting and cutting, jointing
etc..direct in ground (75 cm below ground level)
including excavation and refilling the trench but
excluding sand cushioning and protective covering
etc., complete as required.
63 mm dia (OD-63 mm & ID-51 mm nominal) meter 214.00 70.00 70.00 214.00 ₹ 0.00 ₹ 14,980.00 ₹ 14,980.00 14980.00
0.00
CABLE LAYING 0.00
22 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,
sand cushioning, protective covering and refilling
the trench etc as required.
22.1 Upto 35 sq. mm m - 322.52 45.00 45.00 322.52 ₹ 0.00 ₹ 14,513.56 ₹ 14,513.56 14513.56
23 Laying of one number additional PVC insulated and
PVC sheathed / XLPE power cable of 1.1 KV grade of
following size direct in ground in the same trench in
-
one tier horizontal formation including excavation
and refilling the trench etc as required, but
excluding sand cushioning and protective covering.
2.1 Upto 35 sq. mm m - 220.76 50.00 50.00 220.76 ₹ 0.00 ₹ 11,037.82 ₹ 11,037.82 11037.82
24 Laying of one number PVC insulated and PVC
sheathed / XLPE power cable of 1.1 KV grade of
-
following size in the existing RCC/ HUME/ METAL
pipe as required.
3.1 Upto 35 sq. mm m - 28.18 70.00 70.00 28.18 ₹ 0.00 ₹ 1,972.72 ₹ 1,972.72 1972.72
25 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. along
-
with the cables, spacing of clamps not exceeding
60cms, making good the damages , colour washing
etc. as required.
25.1 Upto 35 sq. mm (clamped with 1mm thick saddle) 30.00
m - 39.14 30.00 39.14 ₹ 0.00 ₹ 1,174.24 ₹ 1,174.24 1174.24
26 Laying and fixing of one number PVC insulated and
PVC sheathed / XLPE power cable of 1.1 KV grade of -
following size on cable tray as required.
26.1 Upto 35 sq. mm (clamped with 1mm thick saddle) 10.00
m - 32.88 10.00 32.88 ₹ 0.00 ₹ 328.79 ₹ 328.79 328.79

Supplying and fixing suitable size PVC box with

modular plate and cover in front on surface or in
27 Each 0 360.00 13.00 13.00 360.00 ₹ 0.00 ₹ 4,680.00 ₹ 4,680.00 4680.00 Projector power
recess, including providing an connection etc. as
required.
8,750.00 1,593,430.72 1,602,180.72 53,750.00 483,552.72

Grand Total (E +F+ G) 1,112,323.00 8,750.00 1,593,431.00 1,602,181.00 53,750.00 483,553.00

Difference between Original Estimate Amount & Total Executed amount = 1,112,323.00 - 1,602,181.00 (489,858.00)

Difference between excess & savings = 53,750.00 - 483,553.00 (429,803.00)

Savings (%) = -38.64%

Page 5 of 19
 ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: 1.35

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Supply and fixing of 5W (+/-10% tolerance) LED Bulb with B22

base, acrylic diffuser.in the Angle batten holder – wipro Garnet 5W
3
LED Bulb or equivilent model of crompton or Philiphs)

Cost for each

MATERIAL

MR 5W Led Bulb with base Each 1 119.00 119.00

MR Angle holder Each 1 42.00 42.00

Total (A 1) 161.00

Cartage@1% 1.61

Total for supply of materials 162.61

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
L-26 Electrician Day 0.06 1100.00 66.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.06 850.00 51.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 117.00

Sub Total-1(A+B) 279.61

GST @12%(Multiplying Factor 0.1405) 39.29

Sub Total-2 318.90

Add CPOH @ 15.0% 47.83

Sub Total-3 366.73

LABOUR CESS @ 1% 3.67

Grand Total 370.40

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: 1.35

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Supply and fixing of LED (10W) Surface mounting mrror light with
diffuser, driver etc including all necessary accessories complete.
4
(Similar Wipro D531065 –r Equi)

Cost for each

MATERIAL

MR 10W mirror light Each 1 264.00 264.00

 Total (A 1) 264.00

Cartage@1% 2.64

Total for supply of materials 266.64

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
L-26 Electrician Day 0.06 1100.00 66.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.06 850.00 51.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 117.00

Sub Total-1(A+B) 383.64

GST @12%(Multiplying Factor 0.1405) 53.90

Sub Total-2 437.54

Add CPOH @ 15.0% 65.63

Sub Total-3 503.17

LABOUR CESS @ 1% 5.03

Grand Total 508.20

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: 1.41

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

SITC of 20W (+/-10% tolerance) LED Gate/Post top light fitting

with IP65 Protection, 5kv surge protection,driver high voltage
5 protection upto 380V AC of wipro model D912065-20W LED or
equvilent.
Wipro / Crompton / Philips Make

Cost for each

MATERIAL

MR 20W gate top light Each 1 1500.00 1500.00

Total (A 1) 1500.00

Cartage@1% 15.00

Total for supply of materials 1515.00

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
L-26 Electrician Day 0.1 1100.00 110.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)
 LMR BASIC RATES - 15 -
(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.1 850.00 85.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 195.00

Sub Total-1(A+B) 1710.00

GST @12%(Multiplying Factor 0.1405) 240.26

Sub Total-2 1950.26

Add CPOH @ 15.0% 292.54

Sub Total-3 2242.79

LABOUR CESS @ 1% 22.43

Grand Total 2265.22

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Supply, installation testing and commisioning of online 3KVA UPS

with double conversion technology(1ph input & 1 ph output), with
suitable SMF batteries for 30min back up. The UPS should possess
IP20 protection and having IGBT based rectifier & inverter, 0.9
power factor, Seperate bypass, rack/tower covertible, transient
respones less or equal to+/-8% for 100% nonliner step load (Online
6 mode), crest factor upto 3.1 at full load, Harmonic distortion<5%,
Voltage Distortion=3% (for linear load) and =6% (for non linear
load), and with LED/LCD indicators showing load status, Battery
status, over/under voltages, discharge timer&fault conditions. Rate
including supply and fixing battery rack, connecting links etc and
with 3year onsite warranty from the date of installation, complete
with all accessories as required.

Cost for each

MATERIAL

MR 3kVA UPS with batteries Each 1 59898.00 59898.00 Quote attached

Total (A 1) 59898.00

Cartage@1% 598.98

Total for supply of materials 60496.98

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160.000 Technician Day 0.5 1100.00 550.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.5 850.00 425.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 975.00

Sub Total-1(A+B) 61471.98

 GST @12%(Multiplying Factor 0.1405) 8636.81

Sub Total-2 70108.79

Add CPOH @ 15.0% 10516.32

Sub Total-3 80625.11

LABOUR CESS @ 1% 806.25

Grand Total 81431.36

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Wall Mounted Speaker - Supply, fixing, testing and commissioning

of Cabinet Speakers with inbuilt line matching transformer with
7
power 6W . Cost inclusive of necessary interconnection including
conduit, connection wire etc required for complete installation.

Cost for each

MATERIAL

MR Wall Mounted Speake-6W Each 1 887.00 887.00 Quote attached

Total (A 1) 887.00

Cartage@1% 8.87

Total for supply of materials 895.87

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160.000 Technician Day 0.06 1100.00 66.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.06 850.00 51.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 117.00

Sub Total-1(A+B) 1012.87

GST @12%(Multiplying Factor 0.1405) 142.31

Sub Total-2 1155.18

Add CPOH @ 15.0% 173.28

Sub Total-3 1328.45

LABOUR CESS @ 1% 13.28

Grand Total 1341.74

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Mixing Amplifier - Supply, fixing, testing and commissioning of

240 Watts Mixer Amplifier with necessary jacks and cable for
8
connections and interconnection with all accessories required for
instllation as required

Cost for each

MATERIAL

MR Mixing Amplifier -240W Each 1 21422.00 21422.00 Quote attached

Total (A 1) 21422.00

Cartage@1% 214.22

Total for supply of materials 21636.22

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160 Technician Day 0.4 1100.00 440.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.4 850.00 340.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 780.00

Sub Total-1(A+B) 22416.22

GST @12%(Multiplying Factor 0.1405) 3149.48

Sub Total-2 25565.70

Add CPOH @ 15.0% 3834.85

Sub Total-3 29400.55

LABOUR CESS @ 1% 294.01

Grand Total 29694.56

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Power Amplifier - Supply, fixing, testing and commissioning of

Power Amplifier of 250 Watts with necessary jacks and cable for
9
connections and interconnection with all accessories required for
instllation as required.

Cost for each

MATERIAL

MR PowerAmplifier -250W Each 1 22094.00 22094.00 Quote attached

 Total (A 1) 22094.00

Cartage@1% 220.94

Total for supply of materials 22314.94

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160 Technician Day 0.4 1100.00 440.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.4 850.00 340.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 780.00

Sub Total-1(A+B) 23094.94

GST @12%(Multiplying Factor 0.1405) 3244.84

Sub Total-2 26339.78

Add CPOH @ 15.0% 3950.97

Sub Total-3 30290.75

LABOUR CESS @ 1% 302.91

Grand Total 30593.65

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Zone selector switch- Supply, fixing, testing and commissioning of

Master zone selector switch -16 Zone equivalent of Ahuja model
10 -SSW16 or equivalent with routing zone with all acessories and
necessary connections including necessary cables and jacks as
required for complete installation

Cost for each

MATERIAL

MR Zone selector switch- Each 1 20735.00 20735.00 Quote attached

Total (A 1) 20735.00

Cartage@1% 207.35

Total for supply of materials 20942.35

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160 Technician Day 0.4 1100.00 440.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)
 LMR BASIC RATES - 15 -
(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.4 850.00 340.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 780.00

Sub Total-1(A+B) 21722.35

GST @12%(Multiplying Factor 0.1405) 3051.99

Sub Total-2 24774.34

Add CPOH @ 15.0% 3716.15

Sub Total-3 28490.49

LABOUR CESS @ 1% 284.90

Grand Total 28775.40

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Call Stations - Supply, fixing, testing and commissioning of 16 Zone

12 Calling Station with mic with switching facility as required for
complete installlation.

Cost for each

MATERIAL

MR 16 Zone Calling Station with mic Each 1 28600.00 28600.00 Quote attached

Total (A 1) 28600.00

Cartage@1% 286.00

Total for supply of materials 28886.00

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160 Technician Day 0.4 1100.00 440.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.4 850.00 340.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 780.00

Sub Total-1(A+B) 29666.00

GST @12%(Multiplying Factor 0.1405) 4168.07

Sub Total-2 33834.07

Add CPOH @ 15.0% 5075.11

Sub Total-3 38909.18

 LABOUR CESS @ 1% 389.09

Grand Total 39298.28

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached

ANALYSIS OF RATE - INKEL LIMITED

DSR Item Code: N/A

Rate Amount
Code Description Unit Quantity Remarks
(Excluding GST)

Audio/Video player - Supply, installation, testing & commissioning

of Audio/Video player with USB option with all accessories like
13
jacks and codes for complete instalation as required as directed by
the Engineer in charge.

Cost for each

MATERIAL

MR Audio/Video player Each 1 5720.00 5720.00 Quote attached

Total (A 1) 5720.00

Cartage@1% 57.20

Total for supply of materials 5777.20

LABOUR

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
160 Technician Day 0.1 1100.00 110.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

LMR BASIC RATES - 15 -

(01/01/2021 - 31/03/2021) 0.2LABOUR
115 Khallasi Day 0.1 850.00 85.00
( EKM - Kunnathunad & muvattupuzha
& Kothamangalam)

Total (B) 195.00

Sub Total-1(A+B) 5972.20

GST @12%(Multiplying Factor 0.1405) 839.09

Sub Total-2 6811.29

Add CPOH @ 15.0% 1021.69

Sub Total-3 7832.99

LABOUR CESS @ 1% 78.33

Grand Total 7911.32

T LMR from Price is exclusive of GST & Labour cess & For other item which are not available on price LMR is from DSR 2016 & quotes attached
 Measurement Sheet - consolidated
Project: Govt. H.S.S,
Name: Electrical Works
Receptacles

40+/-4
Sr No: Description DB Load 3Rx4.0 3Rx2.5 3Rx1.5 LED TUBE Watts(2x2 2-6A 3-6A 20/25 30W,IP66
CEILING WALL MIRROR 5W Led SWITCH 6A Switch & SPN Batten Exhaust DISTRIBU
FAN FAN ON 0 LIGHT Top lights Bulb BOARD socket (1200 W) COMPUTER COMPUT MODULA SPEAKER holder Fan TION BOX AREA 1x16A LPR
Ceiling watts),lum socket ER socket R BOX LIGHTING SOCK +
en 1x16A
SW

BLOCK 1
Ground Floor
LDB-1
CLASS ROOM-1 4 4 1 1 1 1 1
CLASS ROOM-2 4 4 1 1 1 1 1
CLASS ROOM-3 4 4 1 1 1 1 1
BOYS TOILET 2 3 4 3 4 1
HANDICAP TOILET 1 1 1 1 1
CORRIDOR 6 2
STAIR 1 1

First Floor
CLASS ROOM-1 4 4 1 1 1 1 1
CLASS ROOM-2 4 4 1 1 1 1 1
CLASS ROOM-3 4 4 1 1 1 1 1
GIRLS TOILET 2 5 4 5 6 1
CORRIDOR 5 2
STAIR 1 1

Second Floor
LIBRARY 6 8 2 5 5 2 2
LAB 6 8 2 2 10 8 2 2
GIRLS TOILET 3 3 3 3 4 1
CORRIDOR 5 2
STAIR 1 1
EXTERNAL 4

BLOCK2
Ground Floor
LDB-1
CLASS ROOM-1 4 5 1 1 1 1 1
CLASS ROOM-2 4 5 1 1 1 1 1
CLASS ROOM-3 4 5 1 1 1 1 1
BOYS TOILET 2 3 4 3 4 1
HANDICAP TOILET 1 1 1 1 1
CORRIDOR 6 2
STAIR 1 1 1
EXTERNAL 2

First Floor
LDB-1
CLASS ROOM-1 4 5 1 1 1 1 1
CLASS ROOM-2 4 5 1 1 1 1 1
CLASS ROOM-3 4 5 1 1 1 1 1
BOYS TOILET 2 3 4 3 4 1
HANDICAP TOILET 1 1 1 1 1
CORRIDOR 6 2
STAIR 1 1 1

TOTAL 60 0 114 0 3 6 20 53 17 2 27 8 0 16 20 25 0 0 11 12

POINT WIRING QTY

point wiring 228 205
two way 7 7
group light 7 14
Two light 1 2
Four Light
No.

7.001

7.002

7.003

7.004

7.005
7.006

7.007

7.008
7.009

7.01

7.011

7.012

7.013

7.014

7.015

7.016

7.017
7.018
8

8.001

8.002

8.003

8.004

8.005
8.006
8.007

8.008

8.009

9.001

9.002

9.003

9.004

10

10.001

10.002

10.003

10.004
11

11.001

11.002
11.003

11.004

11.005
 BASIC RATE In
Figures to be TOTAL AMOUNT
Item Description Quantity Units
entered by the Without Taxes
Bidder
WIRING AND ACCESSORIES
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.
179 no 890 159310
FRLS PVC insulated copper conductor single core cable etc as required. (Note:The total distance
from the switch box to the point will not exceed 5mtr, incase if length increases above 5 metres,
the wiring shall be measured under item 18.1)

Wiring for twin control light point with 1.5 sq.mm FRLS PVC insulated copper conductor single
core cable in surface / recessed medium class PVC conduit, 2 way modular switch, modular plate,
suitable GI box and earthing the point with 1.5 sq.mm. FRLS PVC insulated copper conductor
6 no 1350 8100
single core cable etc as required.. (Note:The total distance from the switch box to the point will
not exceed 5mtr, incase if length increases above 5 metres, the wiring shall be measured under
item 18.1)

Group controlled light point with 1.5 sq. mm wire - Wiring for Group controlled light point (from
one point to another point) with 3X 1.5 sq. mm PVC insulated, (FRLS), copper conductor cable
in surface/recessed mounted rigid medium class 20mm PVC conduit with all accessories as
required. ( Note: This item does not include the cost of MCB or 16Amp/ 6Amp one way 6 no 650 3900
switches. The total distance from one point to another point will not exceed 5meters. In case if the
total length increases 5meters, the additional lengtth shall be measured under item 18.1 The
distance from DB to 1st point will be measured under point circuit wiring.

Circuit wiring -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 540 m 100 54000
PVC conduit as required : 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire
-do - 2 X 2.5 sq. mm + 1 X 2.5 sq. mm earth wire 1620 m 135 218700
-do - 2 X 4 sq. mm + 1 X 4 sq. mm earth wire 180 m 140 25200
Supplying and fixing following modular switch/ socket with modular plate & cover on surface or
in recess, including proving and fixing suitable size GI box,inter connection etc as required 6 no 350 2100
complete. : 6 pin 15/16 amp socket outlet
-do - 15/16 amp switch 6 no 210 1260
-do - Telephone socket outlet 4 no 230 920
Supplying and fixing stepped type electronic fan regulator with modular plate & cover on surface
or in recess, including proving and fixing suitable size GI box,inter connection etc as required 53 no 530 28090
complete.
Supplying and fixing suitable size GI box with modular plate and cover in front on surface or in
recess, including providing and fixing 6 pin 5/6 & 15/16 amps modular socket outlet and 15/16 6 no 680 4080
amps modular switch, connection etc. as required.
Supplying and fixing suitable size GI 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
35 no 700 24500
modular switch, connection etc. as required. (For light plugs to be used in non residential
buildings).

Supply & fixing Computer points with 3 nos 3 pin 5/6A socket with 2no.5/6A switch with
modular front plate and cover on surface/recess, including proving and fixing suitable size GI
19 no 1075 20425
boxs, its interconnections etc as required complete. (Note: 2 nos 5/6A socket fixed at 60cm above
FFL and 2 nos 6A switch with 1no 5/6A socket at 1m above FFL)

Supply, fixing of Network point, UTP RJ45, CAT 6 modular type socket with modular plate &
cover on surface or in recess, including proving and fixing suitable size GI box, inter connection 19 no 600 11400
etc as required complete.
Supplying and fixing modular blanking plate on the existing modular plate & switch box
20 no 35 700
excluding modular plate as required.
Supplying and fixing of following sizes of medium class PVC conduit along with accessories in
surface/recess including cutting the wall and making good the same in case of recessed conduit as 50 m 85 4250
required : 20 mm
-do- 25 mm 50 m 90 4500
-do- 32 mm 50 m 92 4600
MCBs AND MCB DISTRIBUTION BOARDS

Supplying and fixing of following ways surface/ recess mounting, vertical type, 415 volts, TPN
MCB distribution board of sheet steel, dust protected, duly powder painted, inclusive of 200 amps
tinned copper bus bar, common neutral link, earth bar, din bar for mounting MCB’s (but without 1 no 12000 12000
MCB’s and incomer ) as required. (Note : Vertical type MCB TPDB is normally used where 3
phase outlets are required.) : 8 way (4 + 24), Double door

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
6 no 5600 33600
bar, earth bar, din bar, interconnections, powder painted including earthing etc. as required. (But
without MCB/RCCB/Isolator). : 8 way (4 + 24), Double door

Supplying and fixing following way, single pole and neutral, sheet steel, MCB distribution board,
240 volts, on surface/ recess, complete with tinned copper bus bar, neutral bus bar, earth bar, din
1 no 1000 1000
bar, interconnections, powder painted including earthing etc. as required. (But without
MCB/RCCB/Isolator) : 6 way, Double door
Supply and fixing of following rating residual current circuit breaker with MCB having earth
leakage and overload protection (RCCB+MCB) as per specification as required : 2 pole 25 amps. 2 no 3700 7400
(215 Volts),30mA sensitivity.
-do- 4 pole 40 amps. (415 Volts),30mA sensitivity. 4 no 3900 15600
-do- 4 pole 63 amps. (415 Volts),30mA sensitivity. 2 no 4600 9200
Supply and fixing of following rating, 10 KA, Miniature Circuit Breakers as required. - 6A to
35 no 2400 84000
32A, SP, B/C-CURVE
-do- 40 A to 63A TP MCB, C-CURVE 16 no 1800 28800
Supplying and fixing single pole blanking plate in the existing MCB DB complete etc. as
30 no 25 750
required.
LIGHT FIXTURES AND FANS
Supply of indoor industrial surface mounted LED tube and batten along with driver , surge
protector,system wattage of 20+/-2 Watts,lumen output of lamp greater than 1600lumen, power
factor > 0.9,rated life of L70 @ 50,000 hours, system efficacy greater than 70lumen/watt and 126 no 770 97020
including all necessary accessories as required complete.Make:Philips TMC 501 P 1xT-LED
20W or equivalent approved make)

Supply of indoor industrial surface mounted LED tube with Batten along with driver , surge
protector,,system wattage of 40+/-4 Watts(2x20 watts),lumen output of lamp greater than 3000
lumen, power factor > 0.9,rated life of L70 @ 50,000 hours, system efficacy greater than 12 no 1450 17400
70lumen/watt and including all necessary accessories as required complete.(Make:Philips TMC
501 P 2xT-LED 20W or equivalent approved make)

Supply of following sizes of 1200 mm sweep. 5 star rated ceiling fan, with double ball bearing,
Aluminium pressure die cast body with Aluminium blades, canopies, hanging shackle, 30 cm
53 no 2550 135150
down rod and without speed regulator suitable for 240V 50 HZ, AC supply confirms to IS
374/1979 as required complete. (Make crompton-High Speedor equivalent approved make).

Supply of 250 mm sweep,900 rpm light duty exhaust fan in plastic body with self opening
louvers working on 230 V AC supply complete with all accessories as required. (Crompton Brisk 6 no 1800 10800
Air or equivalant approved make)
ITC LIGHT FITTINGS AND FANS
Installation, testing and commissioning of pre-wired, fluorescent fitting / compact fluorescent
fitting/LED Fitting of all types, complete with all accessories and tube etc. directly on ceiling/
138 no 140 19320
wall, including connection with 1.5 sq. mm FRLS PVC insulated, copper conductor, single core
cable and earthing etc. as required.

Installation, testing and commissioning of ceiling fan, including wiring the down rods of standard
length (upto 30 cm) with 1.5 sq.mm FRLS PVC insulated, copper conductor, single core cable, 53 no 140 7420
including providing and fixing phenolic laminated sheet cover on the fan box etc. as required.

Installation, testing and commissioning of exhaust fan upto 450mm sweep in the existing
opening, including making the hole to suit the size of the above fan, making good the damage, 6 no 250 1500
connections, testing & commissioning etc as required.
Numbering of ceiling fan / exhaust fan/ fluorescent fitting as required. 197 no 44 8668
EARTHING AND SAFETY EQUIPMENTS
Earthing with C.I. earth pipe 4 metre long, 100 mm dia including accessories, and providing
masonry enclosure with heavy duty CI cover plate of 300X300mm having locking arrangement
1 no 10000 10000
and watering pipe etc. with 64kg charcoal/ coke and 5kg salt as required. (As per IS 3043
ammended uptodate)
Providing and fixing GI/Cu strip/wire on surface or in recess for connections etc. as required :
50 m 150 7500
25mm X 6mm GI
-do- 3.15mm Cu (10 SWG) 10 m 72 720
Supplying and laying G.I/Copper strip at 0.50 metre below ground as strip earth electrode,
including connection/ terminating with G.I. nut, bolt, spring, washer etc. as required. (Jointing
180 m 150 27000
shall be done by overlapping and with 2 sets of G.I. nut bolt & spring washer spaced at 50mm) :
25mm X 6mm GI
-do- 3.15mm Cu (10 SWG) 20 m 72 1440
1,112,323