APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-I (Zone-II & V)

Table F-10: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. MRS 1st Qtr. Unit Qty. Rate Amount
Description 2009 Ref.
No. Item/ Ch (Rs.) (Rs.)

A INTERNAL ELECTRIFICATION

1 Wiring of light or fan point from switch to the point 10/24, Each 2 940 1,880
with 3x1.5 mm2 PVC insulated single core cables in 3/24,14/24,32/2
PVC pipes concealed in walls, columns and slabs 4
including accessories, steel box, 10 Amp. gang
switch 1 or 2 way as required, one for each light or
fan and installed as in specifications.

2 Circuit wiring from MCBs board to gang switches 10/24, 3/24, Each 2 377 754
board with 3x2.5 mm2 PVC insulated single core
cables in appropriate size PVC conduit.

3 15 Amp 3 pin universal flush mounting switch 10/24, 14(ii)/24, Each 1 1,266 1,266
socket unit wired with 2x4 mm2 single core and 1 36/24
core 2.5 mm2 (CPC) starting from DB cable from
nearest circuit available in PVC concealed conduits
or trunking including all conduit accessories as
required complete in all respect.

4 Supply and erection of PVC pipe for wiring on 6/24 Rft. 30 50.60 1,518.00
surface including clamps inspection boxes, pull
boxes, bends, tees, repairing surface, etc complete
with all specials.

i) 50 mm i/d
i) 20 mm i/d 3/24 Rft. 50 21.55 1,077.50

5 PVC insulated, PVC sheathed 4 core 660/1100 volt 13/24 (c)(vii) Rft. - 267.75 -
grade non armoured cable:
i) 19/1.32 mm (19/0.052")

6 PVC insulated, PVC sheathed 4 core 660/1100 volt 13/24 (d)(iv) Rft. 100 753.60 75,360.00
grade armoured cable with G.I wire 16 SWG.
i) 19/0.083"

7 Supply and erection of tube light, including rod, 43/24 No. 2 942.90 1,885.80
choke, starter 'with frame, flexible wire, including
connection from ceiling rose etc. complete
i) double rod (80 watts) with two chokes and 2 starter

F10-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-I (Zone-II & V)

Table F-10: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. MRS 1st Qtr. Unit Qty. Rate Amount
Description 2009 Ref.
No. Item/ Ch (Rs.) (Rs.)
8 Distribution board complete with all accessories like Appendix I No. 1 20,840.00 20,840.00
MCCBs, bus bars in 16 SWG sheet steel RA 39 of 43
construction with IP 43 protection class, canopy,
door, locking arrangement etc.

9 2x16 mm2 bare copper wires as earth continuity Appendix I Rft 100 200.00 20,000.00
conductors from earth point to lighting control RA 41 of 43
panel.

10 Earth point comprising of 10 ft. 5/8" dia. (16 mm Appendix I No. 2 9,800.00 19,600.00
dia) copper coated M.S. rods driven in ground near RA 42 of 43
tube wells panel. The earthing rods shall be
complete with fixing clamps etc.

11 Bracket fan 1 No. for each chamber No. 1 3,000.00 3,000.00

Total for One (01)Tubewell 147,181

Total Internal Electrification

Work Zone-II 441,543.90

Total Internal Electrification

Work Zone-V 735,906.50
Total for Eight (08)Tubewell 1,177,450

B EXTERNAL ELECTRIFICATION

1 11 kV line extension from existing 11 kV line to the

transformer near Tubewell including installation and
installation material as per actual demand notice
WAPDA (copy attached)

a) Tubewell at Zamindar College (Zone-V) 1 Job - - 630,743

b) Tubewell at Nangey Shah Darbar (Zone-V) 1 Job - - 686,875
c) Tubewell at Maki Masjid (Zone-II) 1 Job - - 670,020
d) Tubewell at Kalra Kalan (Zone-II) 1 Job - - 762,058
e) Tubewell at Science College (Zone-II) 1 Job - - 740,447

F10-2
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-I (Zone-II & V)

Table F-10: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. MRS 1st Qtr. Unit Qty. Rate Amount
Description 2009 Ref.
No. Item/ Ch (Rs.) (Rs.)

Total External Electrification 3,490,143

Work Zone-II
f) Tubewell at Margzar Coloney (Zone-v) 1 Job - - 630,743
g) Tubewell at Aziz Bhatti Hospital (Zone-v) 1 Job - - 651,598
h) Tubewell at District Jail (Zone-Vi) 1 Job - - 722,519

Total External Electrification 2,004,860

Work Zone-V

TOTAL 6,672,453

F10-3
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-II (Zone-III)

Table F-11: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. Item / Unit Qty. Rate Amount
No. Description Chapter (Rs.) (Rs.)

A INTERNAL ELECTRIFICATION

1 Wiring of light or fan point from switch to the point 10/24, Each 2 982.30 1,965
with 3x1.5 mm2 PVC insulated single core cables 3/24,14/24,32
in PVC pipes concealed in walls, columns and /24
slabs including accessories, steel box, 10 Amp.
gang switch 1 or 2 way as required, one for each
light or fan and installed as in specifications.

2 Circuit wiring from MCBs board to gang switches 10/24, 3/24, Each 2 393.97 788
board with 3x2.5 mm2 PVC insulated single core
cables in appropriate size PVC conduit.

3 15 Amp 3 pin universal flush mounting switch 10/24, Each 1 1,322.97 1,323
socket unit wired with 2x4 mm2 single core and 1 14(ii)/24,
core 2.5 mm2 (CPC) starting from DB cable from 36/24
nearest circuit available in PVC concealed
conduits or trunking including all conduit
accessories as required complete in all respect.

4 Supply and erection of PVC pipe for wiring on 6/24 Rft. 30 52.88 1,586
surface including clamps inspection boxes, pull
boxes, bends, tees, repairing surface, etc
complete with all specials.
i) 100 mm i/d

5 PVC insulated, PVC sheathed 4 core 660/1100 13/24 (c)(vii) Rft. 50 22.52 1,126
volt grade non armoured cable:
i) 19/1.32 mm (19/0.052")

6 PVC insulated, PVC sheathed 4 core 660/1100 13/24 (d)(iv) Rft. 100 787.51 78,751
volt grade armoured cable:
i) 19/1.32 mm (19/0.052")

7 Supply and erection of tube light, including rod, 43/24 No. 2 985.33 1,971
choke, starter 'with frame, flexible wire, including
connection from ceiling rose etc. complete
i) double rod (80 watts) with two chokes and 2
starter

8 Distribution board complete with all accessories Appendix I No. 1 21,777.80 21,778
like MCCBs, bus bars, magnetic contactors, photo RA 39 of 43
electric switches etc. in 16 SWG sheet steel
construction with IP 43 protection class, canopy,
door, locking arrangement etc.

9 2x16 mm2 bare copper wires as earth continuity Appendix I Rft 100 209.00 20,900
conductors from earth point to lighting control RA 41 of 43
panel.

F11-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-II (Zone-III)

Table F-11: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. Item / Unit Qty. Rate Amount
No. Description Chapter (Rs.) (Rs.)

10 Earth point comprising of 10 ft. 5/8" dia. (16 mm Appendix I No. 2 10,241.00 20,482
dia) copper coated M.S. rods driven in ground RA 42 of 43
near tube wells panel. The earthing rods shall be
complete with fixing clamps etc.

11 Bracket fan 1 No. for each chamber No. 1 3,000.00 3,000.00

Total for One(01) Tubewell 153,669

Total for Six (06) Tubewell 922,016

B EXTERNAL ELECTRIFICATION

1 11 kV line extension from existing 11 kV line to the

transformer near Tubewell including installation
and installation material as per actual demand
notice WAPDA (copy attached)
a) Tubewell at Ghazi Khokar (Zone-III) 1 Job - - 630,743.00
b) Tubewell at village Bahanth 1 Job - - 684,728.00
c) Tubewell at Vetnerey Hospital 1 Job - - 684,728.00
d) Tubewell at Makbara Shah Jangir Gujrat 1 Job - - 670,517.00
e) Tubewell at District Education Office Gujrat 1 Job - - 675,593.00
f) Tubewell at Darbar Peer Waliat Shah 1 Job - - 762,058.00

TOTAL 5,030,383

F11-2
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-III (Zone-I & IV)

Table F-12: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. Item / Unit Qty. Rate Amount
No. Description Chapter (Rs.) (Rs.)

A INTERNAL ELECTRIFICATION

1 Wiring of light or fan point from switch to the point 10/24, Each 2 981.83 1,964
with 3x1.5 mm2 PVC insulated single core cables 3/24,14/24,3
in PVC pipes concealed in walls, columns and 2/24
slabs including accessories, steel box, 10 Amp.
gang switch 1 or 2 way as required, one for each
light or fan and installed as in specifications.

2 Circuit wiring from MCBs board to gang switches 10/24, 3/24, Each 2 393.78 788
board with 3x2.5 mm2 PVC insulated single core
cables in appropriate size PVC conduit.

3 15 Amp 3 pin universal flush mounting switch 10/24, Each 1 1,322.34 1,322
socket unit wired with 2x4 mm2 single core and 1 14(ii)/24,
core 2.5 mm2 (CPC) starting from DB cable from 36/24
nearest circuit available in PVC concealed
conduits or trunking including all conduit
accessories as required complete in all respect.

4 Supply and erection of PVC pipe for wiring on 6/24 Rft. 30 52.85 1,586
surface including clamps inspection boxes, pull
boxes, bends, tees, repairing surface, etc
complete with all specials.
i) 50mm i/d
i) 20 mm i/d 3/24 Rft. 50 22.51 1,126

6 PVC insulated, PVC sheathed 4 core 660/1100 13/24 (d)(iv) Rft. 100 787.14 78,714
volt grade armoured cable:
i) 19/1.32 mm (19/0.052")

7 Supply and erection of tube light, including rod, 43/24 No. 2 984.86 1,970
choke, starter 'with frame, flexible wire, including
connection from ceiling rose etc. complete
i) double rod (80 watts) with two chokes and 2
starter

8 Distribution board complete with all accessories Appendix I No. 1 21,767.38 21,767
like MCCBs, bus bars, magnetic contactors, RA 39 of 43
photo electric switches etc. in 16 SWG sheet
steel construction with IP 43 protection class,
canopy, door, locking arrangement etc.

9 2x16 mm2 bare copper wires as earth continuity Appendix I Rft 100 208.90 20,890
conductors from earth point to lighting control RA 41 of 43
panel.

F12-1
 APPENDIX-F

CONSTRUCTION OF WATER SUPPLY SYSTEM, GUJRAT CITY

Revised Rough Cost Estimate of Group-III (Zone-I & IV)

Table F-12: Tubewell Electrical Works (Based on MRS Ist Quarter 2009 actual alloted tender rates)
Sr. Item / Unit Qty. Rate Amount
No. Description Chapter (Rs.) (Rs.)
10 Earth point comprising of 10 ft. 5/8" dia. (16 mm Appendix I No. 2 10,236.10 20,472
dia) copper coated M.S. rods driven in ground RA 42 of 43
near tube wells panel. The earthing rods shall be
complete with fixing clamps etc.

11 Bracket fan 1 No. for each chamber No. 1 3,000.00 3,000.00

Total for One (01) Tubewell 153,598

Total Internal
Electrification Work
Zone-I 307,195.72

Total Internal
Electrification Work
Zone-IV 153,597.86
Total for Three (03) Tubewell 460,793.58

B EXTERNAL ELECTRIFICATION

1 11 kV line extension from existing 11 kV line to

the transformer near Tubewell including
installation and installation material as per actual
demand notice WAPDA (copy attached)

a) Tubewell at Niamatpura Gujrat (Zone-iv) 1 Job - - 651,976

b) Tubewell at Talipura Gujrat (Zone-l) 1 Job - - 677,083

Total Internal 1,329,059

Electrification Work
Zone-I
c) Tubewell at Mission High School Gujrat (Zone-l) 1 Job - - 664,530

Total Internal
Electrification Work 664,530
Zone-IV

TOTAL 2,454,383

F12-2
 APPENDIX I

WATER SUPPLY SYSTEM, GUJRAT

Table I-9: Length of 11-KV Lines for T/Wells

Distance From 11 KV Existing Line

Sr. No AREA T/Well (RFT)
Location
1 Tubewell at Zamindar College 500

2 100

3 Tubewell at Dera Khunjahi 100

4 Tubewell at Dera Khunjahi 100

Zone-1

5 Tubewell at Dera Khunjahi 100

6 Tubewell at Dera Khunjahi 100

7 Tubewell at Dera Khunjahi 100

8 Tubewell at Dera Khunjahi 100

9 Tubewell at Sir syed College 400

Zone-2

10 Tubewell at Miran Sb Road 500

11 Tubewell at College at GT Road 300

12 Tubewell at Mission High School Gujrat (Zone-l) 50

13 Tubewell at Talipura Gujrat (Zone-l) 50

14 Tubewell at Niamatpura Gujrat (Zone-iv) 200

Zone-3

15 Tubewell at End of Shahdaula Road 300

16 Tubewell at Cristian Grave Yard 100

17 Tubewell at Gulberg Colony 300

Zone-4

18 Tubewell at Tehsil 1000

19 Tubewell at Bismillah chowk 500

20 Tubewell at Sultanpurra Graveyard 400

Zone-5

21 Tubewell at Zahoor Elahi Stadium 50

22 Tubewell at Model Town 50

23 Tubewell at Madina Syedian 500