Work Abstract

Estimate No. : of 2020-2021

Name of work : Providing Area Electrification in HOSTEL BUILDING, TALUKA PAITHAN, DIST.AURANGABAD

INTERNAL ELECTRIFICATION
Sr.No. ITEM NO. Quantity Item Description Rate Unit Amount

Supplying and erecting HMS PVC conduit 25 mm dia. with PVC accessories on
1 1-2-7 1237.000 wall /ceiling as per specification No: WG-MA/CON. 85.05 MTR 105206.85

Supplying & erecting UPVC gland/ adaptor suitable for 25 mm dia pvc pipe.
2 1-2-24 600.000 19.95 each 11970.00

Supplying & erecting mains with 2x1.5 sq.mm FRLSH copper PVC insulated wire
3 1-3-2 2440.000 laid in provided conduit/trunking/inside pole/Bus bars or any other places as per 42.00 MTR 102480.00
specification No: WG-MA/BW
Supplying & erecting mains with 2x2.5 sq.mm FRLSH copper PVC insulated wire laid
4 1-3-4 938.000 in provided conduit/trunking/inside pole/Bus bars or any other places. as per 64.05 MTR 60078.90
specification No: WG-MA/BW
Supplying & erecting mains with 2x4 sq.mm FRLSH copper PVC insulated wire laid in
5 1-3-6 80.000 provided conduit/trunking/inside pole/Bus bars or any other places. as per specification 87.15 MTR 6972.00
No: WG-MA/BW
Supplying and erecting ISI mark modular type switch 6A / 10A duly erected on
6 1-8-1 399.000 73.50 each 29326.50
provided plate and box with wiring connections complete.
Supplying and erecting ISI mark modular type switch 16A duly erected on provided
7 1-8-2 21.000 98.70 each 2072.70
plate and box with wiring connections complete.
Supplying and erecting ISI mark modular type 3 pin 6A multi sockets with safety
8 1-8-10 146.000 118.65 each 17322.90
shutter, duly erected on provided plate and box with wiring connections complete.
Supplying and erecting ISI mark modular type 3 pin 6 / 16A multi socket with safety
9 1-8-11 21.000 shutter, duly erected on provided plate and box with wiring connections complete. 174.30 each 3660.30

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 2 module duly erected flush to wall with required chiselling and
10 1-8-35 16.000 215.25 each 3444.00
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 3 module duly erected flush to wall with required chiselling and
11 1-8-36 21.000 242.55 each 5093.55
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 4 module duly erected flush to wall with required chiselling and
12 1-8-37 13.000 263.55 each 3426.15
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 6 module duly erected flush to wall with required chiselling and
13 1-8-38 38.000 316.05 each 12009.90
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 8 module duly erected flush to wall with required chiselling and
14 1-8-39 30.000 393.75 each 11812.50
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 12 module duly erected flush to wall with required chiselling and
15 1-8-40 19.000 499.80 each 9496.20
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting unbreakable concealed type modular switch box with double
mounting plate for 16 / 18 module duly erected flush to wall with required chiselling
16 1-8-41 2.000 563.85 each 1127.70
and finishing with cement mortar / POP as per required to match the background.

Supplying and erecting LED square / circular 13 to 15W down lighter having
18 2-1-4 40.000 pressure die-cast aluminum housing, opal translucent cover, mounting arrangement 1314.60 each 52584.00
with board for surface type or spring loaded mounting clips for flush type complete.
Supplying and erecting CRCA /die-cast aluminium powder coated housing LED
19 2-1-9 133.000 panel light (slim edge-lit) square / round shape suitable for 19 to 24 W with 1755.60 each 233494.80
provision for plane front frame with translucent cover fixed to the housing complete.
Supplying & erecting LED 20W tube light fitting (4 feet) with aluminium housing, heat
20 2-1-23 32.000 972.30 each 31113.60
sink, integrated HF electronic driver complete.
Supplying and erecting regular/ standard model ceiling fan of 1400mm. sweep
21 2-12-3 42.000 2097.90 each 88111.80
complete erected in position as per specification no. FG-FN/CF
Supplying and erecting fresh air cum exhaust fan of light duty 250 V A.C. 50 cycles
22 2-12-13 17.000 300mm. 1400 RPM rust proof body & blades, wire mesh, duly erected in an approved 1413.30 each 24026.10
manner.
Supplying, erecting, testing and commissioning self-contained water cooler 230/250V
23 3-3-3 1.000 50 cycles nominal cooling capacity of 40 litres/hr and storage capacity 80 litres with 35455.35 each 35455.35
partially stainless steel body complete. specification no. APWCR/ WC
Supplying and erecting ultra violet storage type water purifier ( RO+UV+UF) with
softener for safe drinking water consisting of UV germicidal tube of 8W capacity choke
24 3-5-1 1.000 made of copper wire and two indicator lamps,storage capacity of purified water 7 to 8 20393.10 each 20393.10
litre with activated carbon filter and softener operating on 230 V single phase A.C.
supply.
Supplying, erecting & marking SPMCB 6A to 32A, B- series (for lighting) in provided
25 5-3-3 59.000 172.20 each 10159.80
distribution board as per specification no. SW-SWR/MCB
Supplying, erecting & marking DPMCB 40A to 63A, C- series (for motor/power) in
26 5-3-8 12.000 697.20 each 8366.40
provided distribution board as per specification no. SW-SWR/MCB
Supplying, erecting & marking FPMCB 6A to 32A in provided distribution board as per
27 5-3-16 1.000 1002.75 each 1002.75
specification no. SW-SWR/MCB
Supplying, erecting & marking FPMCB 40A to 63A in provided distribution board as per
28 5-3-17 1.000 1362.90 each 1362.90
specification no. SW-SWR/MCB
Supplying & erecting triple pole and neutral distribution board (TPNDB) with door
29 5-4-8 1.000 surface/ flush mounted SPMCB of 24 ways, on iron/ GI frame/wooden 3248.70 each 3248.70
board.(horizontal busbar type) as per specification no. SW-SWR/MCBDB
Supplying & erecting triple pole and neutral distribution board (TPNDB) with
30 5-4-11 1.000 door surface/ flush mounted SP / TP MCBs of 24 ways on iron/ GI frame (vertical 6294.75 each 6294.75
busbar type) as per specification no. SW-SWR/MCBDB
Supplying and erecting single pole and neutral distribution board (SPNDB)
31 5-4-14 12.000 surface/flush mounted with 2 ways for incoming and 2 ways for outgoing SPMCBs 809.55 each 9714.60
on iron/ GI frame as per specification no. SW-SWR/MCBDB
 Supplying and erecting single pole and neutral distribution board (SPNDB)
32 5-4-16 2.000 surface/flush mounted with 2 ways for incoming and 10 ways for outgoing SP 1061.55 each 2123.10
MCB’s on iron/ GI frame as per specification no. SW-SWR/MCBDB
Supplying & erecting triple pole and neutral distribution board (TPNDB) with door
surface/ flush mounted suitable for 3 pole MCCB as incomer & outgoing SP MCB
34 5-4-25 1.000 6184.50 each 6184.50
(12 poles) or TP MCB of 4 ways (12 poles) on iron/ GI frame. (vertical busbar type)
as per specification no. SW-SWR/MCBDB1
Providing, erecting and commissioning 2 pole RCCB only of electromagnetic type
35 5-6-2 12.000 with 30/100/300 mA sensitivity and having capacity of 40A complete as per 1962.45 each 23549.40
specification no. SW-RCCB/RCCB
Supplying, erecting & terminating XPLE armoured cable 4 core 16 sq. mm.
aluminium conductor with continuous 5.48 sq. mm. (12 SWG) G.I. earth wire
36 7-1-29 20.000 200.55 MTR 4011.00
complete erected with glands & lugs, on wall/ trusses/pole or laid in provided trench/
pipe as per specification no. CB-LT/AL
Supplying, erecting & terminating XLPE armoured cable 4 core 25 sq. mm.
aluminium conductor with continuous 5.48 sq. mm. (12 SWG) G.I. earth wire
37 7-1-30 20.000 247.80 MTR 4956.00
complete erected with glands & lugs, on wall/ trusses/pole or laid in provided trench/
pipe as per specification no. CB-LT/AL
7-2-31 Supplying, erecting & terminating XLPE armoured cable 4 core 4 sq. mm. copper
conductor continuous 5.48 sq. mm. (12 SWG) G.I. earth wire complete erected with
38 15.000 279.30 MTR 4189.50
glands & lugs, on wall/ trusses/ pole or laid in provided trench/ pipe as per specification
no. CB-LT/CU
Providing earthing with copper earth plate size 30 x 30 x 0.315 cm complete with all
39 9-1-2 5.000 materials, testing & recording the results as per specification no. EA-EP
6165.60 each 30828.00
12-2-1 Supplying and erecting submersible pumpset of 2.25 KW/3 HP with 415 V, 50 c/s AC
supply suitable for 150 mm dia. borewell suitable for 20 to 80 LPM discharge at 55
40 1.000 to 25 m head and (max. efficiency at 41 m head & 50 lpm) discharge & delivery Pipe 30222.15 each 30222.15
of Size-50mm dia. with a necessary H type clamps as per specification no. WP-SMP

12-4-2 Supplying and erecting D.O.L. Starter 400V. 3 phase, 50 cycles with no volt coil and
41 1.000 overload element with necessary materials and connected to supply upto 7.5 H.P. 1997.10 each 1997.10

12-4-9 Supplying and erecting flat flexible 3 core 4 sq mm PVC sheathed submersible type
42 15.000 copper cable suitably clamped at fixed intervals with column pipe assembly complete. 183.75 MTR 2756.25

MSEDCL 3 Phase Energy Meter service

non csr 1.000 15000.00 Job. 15000.00
connection Charges Lumpsum Provision

Total for Work Portion 1036645.80

41465.832
1. Contigency Lumpsum 4%
2. G.S.T. [12.00%] 124397.50
3. Heritage/System Consultation [2.50%] + 18% GST
30581.05

Grand Total (Rs.) 1233090.18

Say (Rs.) 1233090

100% Arithmetically checked by me

Ar. Pradeep Deshpande

DP Design Associates
Aurangabad

Sectional Engineer Deputy Engineer Executive Engineer

P. W. Electrical Subdiviision - P. W. Electrical Sub Division, P. W. Electrical
Rural Section, Aurangabad Aurangabad Division, Aurangabad