Detailed Estimate for Construction of Hydraulic Gate (REGULATOR) at the Exit point of Hokarsar Wetland RD 16713m of Flood Spill

Channel (ELECTRIC PART)

Above %age
S No. Particulars Qty. Unit Rate (Rs) Amount (Rs)
(ssr 2020)

1 100 KVA, 11/0.4 KV Distribution sub station / Electrification and illumination.

Construction of 100 KVA, 11/0.4 KV Distribution sub station complete job including electrification and illumination.

I Distribution System.
Providing/ Installation of 100 KVA 11/0.4 Distribution sub station including laying of HT (HT Tapping point, 1km HT Line (ABC Cable) / LT Switch Gear, LT Cable 100mtr (1+1) 4x70 sqmm Cable network all
i
necessary staging material and Base Complete job tested and commissioned.
1no x 1no = 1.00 Job

Total 1.00 Job 1522000.0LMR 15,22,000

ii Providing and fixing of 100KV Servo Stablizer of Cosco/Servo Volt or reputed make including allied fitting, bypass switch and with voltage range 140 Volt to 480 Volt. Complete job (Testing and commissioning).

1no x 1no = 1.00 No

1.00 No 350000.0LMR 3,50,000
Providing and fixing cubical panel comprising of MCCB, changeover switches, Phase Sequence Change Over, bus bar, and online starters for 16 No. 5 HP motors. Complete job (Testing and commissioning).
iii
(SLD Attached)

1no x 1no = 1.00 Job

1.00 Job 600000.0LMR 6,00,000
II Electrification and illumination.

Providing and fixing in position 6 sqmm copper wire PVC insulated through PVC conduit within 100m length for industrial type 20Amp socket points incluiding 4mm extra earthening wire and all conduit fixing
i
arrangement on steel beams/posts incluiding all cost of wire and conduit (for sockets) Complete Job

1no x 4no = 4.00 No.

Total 4.00 No 7000.0LMR 28,000

Providing and fixing in position 16 sqmm copper wire PVC insulated through PVC conduit within 100m length for industrial type 20Amp socket points incluiding 4mm extra earthening wire and all conduit fixing
ii
arrangement on steel beams/posts incluiding all cost of wire and conduit (for Motors)

1no x 16no = 16.00 No.

Total 16.00 No 15000.0LMR 2,40,000

Providing and fixing in position 6mm copper wire PVC insulated through PVC conduit within 100m length for 15Amp socket points incluiding all conduit fixing arrangement on steel beams/posts incluiding all
iii
cost of wire and conduit (for sockets)

1no x 16no = 16.00 No.

Total 16.00 No 7000.0LMR 1,12,000

Providing and fixing in position 6mm copper wire PVC insulated through PVC conduit within 100m length for 15Amp socket points incluiding all conduit fixing arrangement on steel beams/posts including all
iv
cost of wire and conduit (for flood light)

1no x 16no = 16.00 No.

Total 16.00 No 7000.0LMR 1,12,000

Providing and fixing in position 2.5mm copper wire pre insulated through PVC conduit within 100m length for 5Amp socket points incluiding all conduit fixing arrangement on steel beams/posts including all
v
cost of wire and conduit (for sockets

1no x 20no = 20.00 No.

 Total 20.00 No 2000.0LMR 40,000

vi Providing and fixing in position 20Amp 3pin sockets

1no x 4no = 4.00 No.

Total 4.00 No 300.0LMR 1,200

vii Providing and fixing in position 15Amp 3pin sockets

1no x 20no = 20.00 No.

Total 20.00 No 250.0LMR 5,000

viii Providing and fixing 60Watt LED flood light, havells, Philips or any reputed maker

1no x 32no = 32.00 No.

Total 32.00 No 3000.0LMR 96,000

ix Providing and fixing 15Watt LED flood light, havells, Philips or any reputed make

1no x 20no = 20.00 No.

Total 20.00 No 1000.0LMR 20,000

ix Providing and fixing 5Amp sockets with "P" type switches

1no x 30no = 30.00 No

30.00 No 50.0LMR 1,500

x Providing and fixing of Fan points including fans of reputed make.

1no x 5no = 5.00 No

5.00 No 4000.0LMR 20,000

xi Providing and fixing of 300mm exhaust fan points including exhaust fans of reputed make.

1no x 6no = 6.00 No

6.00 No 3500.0LMR 21,000

xii Providing and fixing MCB, D.P 32 Amp

1no x 30no = 30.00 No

30.00 No 900.0LMR 27,000

xii Providing and fixing MCB, TPN 20 Amp.

1no x 4no = 4.00 No

4.00 No 2500.0LMR 10,000

xiv Providing and fixing of 82.5 KV DG Set of Mahindra or any other reputed brand with auto mains failure panel and MCCB.

1no x 1no = 1.00 No

 1.00 No 900000.0LMR 9,00,000

xv Providing triangular chemical earthing including all fitting.

1no x 6no = 6.00 No

6.00 No 12000.0LMR 72,000
2 Carriage of materials:-
Total (RS)
41,77,700
Add 2% for Operation and Maintenance
83,554
Gross Total (RS)
42,61,254

SAY Rupees CRORE 0.43