Work Abstract

Estimate No. : of 2020-2021

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

PART A: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 1760.000 wall /ceiling as per specification No: WG-MA/CON. 85.05 MTR 149688.00

Supplying & erecting UPVC gland/ adaptor suitable for 25 mm dia pvc pipe.
2 1-2-24 800.000 19.95 each 15960.00

Supplying & erecting mains with 2x1.5 sq.mm FRLSH copper PVC insulated wire laid
3 1-3-2 1850.000 in provided conduit/trunking/inside pole/Bus bars or any other places as per specification 42.00 MTR 77700.00
No: WG-MA/BW
Supplying & erecting mains with 2x2.5 sq.mm FRLSH copper PVC insulated wire laid
4 1-3-4 700.000 in provided conduit/trunking/inside pole/Bus bars or any other places. as per specification 64.05 MTR 44835.00
No: WG-MA/BW
Supplying & erecting mains with 2x4 sq.mm FRLSH copper PVC insulated wire laid in
5 1-3-6 250.000 provided conduit/trunking/inside pole/Bus bars or any other places. as per specification 87.15 MTR 21787.50
No: WG-MA/BW
Supplying and erecting ISI mark modular type switch 6A / 10A duly erected on provided
6 1-8-1 190.000 73.50 each 13965.00
plate and box with wiring connections complete.
Supplying and erecting ISI mark modular type switch 16A duly erected on provided
7 1-8-2 25.000 98.70 each 2467.50
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 56.000 118.65 each 6644.40
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 16.000 shutter, duly erected on provided plate and box with wiring connections complete. 174.30 each 2788.80

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 9.000 215.25 each 1937.25
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 12.000 242.55 each 2910.60
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 4.000 263.55 each 1054.20
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 6 module duly erected flush to wall with required chiselling and
13 1-8-38 16.000 316.05 each 5056.80
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 9.000 393.75 each 3543.75
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 12.000 499.80 each 5997.60
finishing with cement mortar / POP as per required to match the background.

Supplying and erecting LED square / circular 13 to 15W down lighter having pressure
18 2-1-4 34.000 die-cast aluminum housing, opal translucent cover, mounting arrangement with board for 1314.60 each 44696.40
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 84.000 panel light (slim edge-lit) square / round shape suitable for 19 to 24 W with provision 1755.60 each 147470.40
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 8.000 972.30 each 7778.40
sink, integrated HF electronic driver complete.
Supplying and erecting regular/ standard model ceiling fan of 1400mm. sweep
21 2-12-3 18.000 2097.90 each 37762.20
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 12.000 300mm. 1400 RPM rust proof body & blades, wire mesh, duly erected in an approved 1413.30 each 16959.60
manner.
3-2-11 Supplying, installing, testing and commissioning split type variable speed inverter
technology room Airconditioning unit 1 TR having ISEER minimum 4.50 suitable to
1.000 operate on capacity 250V, 50 cycles, A.C. supply having 1 no. of air handling unit hi-wall / 46660.95 each 46660.95
floor mounting type complete with refrigerant R410A/R32 and copper condenser at
position. specification no. APAC/ SAC
Supplying, erecting & marking SPMCB 6A to 32A, B- series (for lighting) in provided
25 5-3-3 23.000 172.20 each 3960.60
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 10.000 697.20 each 6972.00
provided distribution board as per specification no. SW-SWR/MCB
Supplying, erecting & marking FPMCB 40A to 63A in provided distribution board as per
28 5-3-17 2.000 1362.90 each 2725.80
specification no. SW-SWR/MCB
Supplying and erecting triple pole and neutral distribution board (TPNDB) surface/
29 5-4-4 1.000 flush mounted SP /TP MCBs of 12 ways on iron / GI frame (vertical busbar type) as 4266.15 each 4266.15
per specification no. SW-SWR/MCBDB
Supplying and erecting single pole and neutral distribution board (SPNDB)
30 5-4-15 1.000 surface/flush mounted with 2 ways for incoming and 6 ways for outgoing SP MCB’s 836.79 each 836.79
on iron/ GI frame as per specification no. SW-SWR/MCBDB
Supplying and erecting single pole and neutral distribution board (SPNDB)
31 5-4-16 4.000 surface/flush mounted with 2 ways for incoming and 10 ways for outgoing SP MCB’s 1061.55 each 4246.20
on iron/ GI frame as per specification no. SW-SWR/MCBDB
Providing, erecting and commissioning 2 pole RCCB only of electromagnetic type
32 5-6-2 4.000 with 30/100/300 mA sensitivity and having capacity of 40A complete as per 1962.45 each 7849.80
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 complete erected
33 7-1-29 20.000 200.55 MTR 4011.00
with glands & lugs, on wall/ trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL
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 to
40 1.000 25 m head and (max. efficiency at 41 m head & 50 lpm) discharge & delivery Pipe of 30222.15 each 30222.15
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 773336.19

30933.4476
1. Contigency Lumpsum 4%
2. G.S.T. [12.00%] 92800.34
3. Heritage/System Consultation [2.50%] + 18% GST
22813.42

Grand Total (Rs.) 919883.40

Say (Rs.) 919883

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