KV Sonipat

DETAILED ESTIMATE
Name of Work :- Establishment of New Kendariya Vidyalaya at GC, CRPF Camp, Sonepat (Haryana). SH:-
C/o School Building (G+2), Compound Wall, Staff Qtrs. T-II/4 Nos. (D/S), T-III/4 Nos. (D/S), T-V/1 No. (S/S),
Playgrounds, Guard Room, Canteen and Parking etc.
S.
Description of Items Qty Rate Unit Amount Remarks
No.
SH-I: (Internal wiring)
1 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 steel conduit, with modular
switch, modular plate, suitable GI box and
earthing the point with 1.5 sq.mm
FRLS PVC insulated copper conductor single
core cable etc. as required .
DSR- 2022
1.1 GROUP "A" 192 1244 Point 238848.00 1.3.1
1.2 GROUP "B" 40 1488 Point 59520.00 1.3.2
1.3 GROUP "C" 860 1845 Point 1586700.00 1.3.3
2 Wiring for group controlled (looped) light
point/fan point/exhaust fan point/ call bell
point (without independent switch etc.)
with 1.5 sq. mm FRLS PVC insulated
copper conductor single core cable in
surface/ recessed steel conduit, and earthing
the point with 1.5 sq. mm FRLS PVC
insulated copper conductor single core
cable etc. as
required .
2.1 GROUP "C" 163 1094 Point 178322.00 1.54.3

3 Wiring for twin control light point with
1.5 sq.mm FRLS PVC insulated copper
conductor single core cable in surface /
recessed steel conduit, 2 way modular
switch, modular plate, suitable size GI box
and earthing the point with 1.5 sq.mm.
FRLS PVC insulated copper conductor
single core cable etc as
required.
25 1981 Each 49525.00 1.4

4 Wiring for circuit/ submain wiring
alongwith earth wire with the following sizes
of FRLS PVC insulated copper conductor,
single core cable in surface/ recessed medium
class steel conduit as
required .
4.1 4 X 10 sq. mm + 2 X 6 sq. mm earth

wire 530 1166 Mtr. 617980.00 1.7.10
4.2 4 X 16 sq. mm + 2 X 6 sq. mm earth
wire 960 1645 Mtr. 1579200.00 1.7.11
4.3 2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth
wire 600 327 Mtr. 196200.00 1.7.1
4.4 2X 4 sq. mm + 1 X 4 sq. mm earth wire 1800 428 Mtr. 770400.00 1.7.3
4.5 2X 6 sq. mm + 1 X 6 sq. mm earth wire 540 589 Mtr. 318060.00 1.7.4
4.6 2X 10 sq. mm + 1 X 6 sq. mm earth
wire 320 710 Mtr. 227200.00 1.7.5
5 Supplying and drawing following sizes of
FRLS PVC insulated copper
conductor, single core cable in the
existing surface/ recessed steel / PVC
conduit as required.
DSR- 2022
5.1 6 x 1.5 sq. mm 350 181 Mtr. 63350.00 1.17.6
5.2 6 x 4 sq. mm 6120 396 Mtr. 2423520.00 1.17.24
6 Supplying and drawing following pair
0.5 dia mm FRLS PVC insulated
annealed copper conductor, unarmored
telephone cable in the existing surface/
recessed steel/ PVC conduit as required.
DSR- 2022
6.1 2 Pair 1770 38 Mtr. 67260.00 1.18.2
7 Supplying and drawing of UTP 4 pair
CAT 6 LAN Cable in the existing
surface/ recessed steel/ PVC conduit as
required.
DSR- 2022
7.1 1 run of cable 3420 57 Mtr. 194940.00 1.53.1
7.2 2 run of cable 800 96 Mtr. 76800.00 1.53.2
8 Supplying and drawing co-axial TV cable
RG-6 grade, 0.7 mm solid copper conductor
PE insulated, shielded with fine tinned
copper braid and protected with PVC sheath
in the existing surface/ recessed steel/ PVC
conduit as required.
DSR 2022
270 47 Mtr. 12690.00 1.19
9 Supplying and fixing of following sizes of
steel conduit along with accessories in
surface/recess including painting in case of
surface conduit, or cutting the wall and
making good the same in case of recessed
conduit as required .
DSR- 2022
9.1 20 mm 750 223 Mtr. 167250.00 1.20.1
9.2 25 mm 1100 256 Mtr. 281600.00 1.20.2
9.3 32 mm 900 326 Mtr. 293400.00 1.20.3
10 Supplying and fixing following size/
modules, GI box along with modular base
& cover plate for modular
switches in recess etc as required .
DSR- 2022
10.1 1 or 2 Module (75 mmX75 mm) 185 298 Each 55130.00 1.27.1
11 Supplying and fixing following
modular switch/ socket on the existing
modular plate & switch box including
connections but excluding modular
plate etc. as required .
DSR-2022
11.4 RJ 45 computer socket cat 6, 1 module 106 826 Each 87556.00 MR
USB mobile charger single module
11.5 1000- 2100mA
20 2259 Each 45180.00 MR
12 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 amps modular
switch, connection etc.
as required .
DSR 2022
217 586 Each 127162.00 1.32
surface or in recess, including providng and
fixing 2 nos. 3 pin 5/6 A modular socket outlet
and 2 nos. 5/6 A modular switch,
connections etc. as
required .
DSR 2022
29 676 Each 19604.00 1.56
surface or in recess, including providing and
fixing 3 pin 5/6 A modular socket
outlet and 5/6 A modular switch,
connections etc. as
required.
DSR 2022
116 477 Each 55332.00 1.31
surface or in recess, including providng and
fixing 25 A modular socket outlet and 25
A modular SP MCB "C"
curve,including
connections,painting etc. as required . DSR 2022
49 727.00 Each 35623.00 1.57
Total of SH-I 9828352.00
SH-II ( Fans & Fittings)
1 Supplying, Installation, testing &
commissioning of following LED Light
fixtures complete with all accessories
having minimum pararameter to all
following fittings having THD less than 10%
and CRI ≥80 & P.F better then 0.90,Life
expectancy of 50,000 hrs @ L70
directly on wall/ceiling or suspended,
dismentaling of existing
fittings etc.
1.1 Supplying and fixing of 1200mm (Nominal

Size) LED luminaire made of extruded
aluminium housing suitable for 220 Volt AC
with system lumens output of 1600 or higher
colour temp. 5700/6500K and efficacy better
than 90 lumens/watt with integral electronic
driver, including connection with 3 x 1.5
43/EE/KD/
sq.mm. PVC insulated FRLS PVC sheathed
2022-23/
copper conductor etc. as required including
and 05/SE–
dismantling of existing fitting.
KARNAL/C
PWD/2022-
378 668 Each 252504.00 23
1.2 Supplying, installation, testing and
commissioning of LED Surface mounted
Downlighter made up of PDC aluminium
alloy housing & high efficiency diffuser with
more than 85% transmittance with a nominal
system lumen output of 2000 lumens or above
and a minimum system efficacy of 100 lm/W,
CRI >70, CCT 4000 / 5700K,
PF>0.95,THD<10%, rated life (L70) with
LG7 Complaint 50000 hours with inbuilt
17/KED/
surge protection upto 2.5kv etc as reqd.
2022-23/
369 1574 Each 580806.00 Karnal
1.3 Supplying, Installation, testing and
commissioning of 596mm (Length) x 596mm
(Width) Surface mounted LED Luminaries
complete as required. The fitting shall be
made of white powder coated CRCA sheet
metal housing with replaceable driver with
Short circuit and Overvoltage protection
having system lumens ≥ 3600 lumens,
Luminaries efficacy ≥ 110 lm/watt, with rated
life (L70) with LG7 Complaint 50000 hours,
inbuilt Surge protection 4KV, Co-related color
temperature (CCT) of 5700K. The luminary
should have PF ≥ 95% and THD ≤ 10%,
UGR<19 suitable for operation on 120 to
270V single phase A.C.
supply. The driver used must have a constant
current driver with efficiency ≥ 90%and
PMMA diffuser,high efficiency LED's gives
uniform & optimum light output complete etc
as reqd.
43/EE/KD/
2022-23/
and 05/SE–
KARNAL/C
PWD/2022-
22 3595 Each 79090.00 23
1.4 Supplying, Installation, testing and
commissioning of IP 65/66 LED Bulk Head
Luminarie made up of high pressure die cast
aluminium housing with polycarbonate cover
having symmetric optics with 600 lumens
output system efficacy better than or
equal to70 lumens/watt CT 4000/5700 K, with
rated life (L70) with LG7 Complaint 50000
hours, inbuilt Surge protection 2.5KV having
operating voltage 120V- 277 V AC including
making connections, testing & commissioning
etc. as reqd. 43/EE/KD/
2022-23/
and 05/SE–
KARNAL/C
PWD/2022-
20 921 Each 18420.00 23
1.5 10W ,600 mm long, LED Mirror Light Fitting
, 240 AC with having system lumens
output 1000 or better, CCT 5700K/
6500K , High efficiency integrated
electronic driver made of Aluiminium
housing i/c connection with 1.5 sq.mm
FRLS PVC insulated, copper conductor,
single core cable and
earthing etc. as required.
30 588 Each 17640.00 MR

1.6 Supplying & fixing decorative wall bracket
with acrylic diffuser suitable for 44/EE/KD/
7/9W LED lamp i/c making connection, 2022-23/
testing & commissioning etc. as and 6/SE–
required. KARNAL/C
PWD/2022-
33 1014 Each 33462.00 23
2 Supply, Installation, Testing
and Commissioning of 1200 mm sweep,
BEE 5 star rated, ceiling fan with Brush
Less Direct Current (BLDC) Motor, class of
insulation: B, 3 nos. blades, 30 cm long
down rod, 2 nos. canopies, shackle kit,
safety rope, copper winding, Power
Factor not less than 0.9, Service Value
(CMM/W) minimum 6.85, Air delivery
minimum 215 CMM, 350 RPM
(tolerance as per IS : 374-2019), THD less
than 10%, electronic regulator unit for
speed control and all remaining
accessories including safety pin, nut
bolts, washers, temperature rise=75
degree C (max.), insulation resistance
more than 2 mega ohm,
suitable for 230 V, 50 Hz, single phase
AC Supply, earthing etc. complete as
required .
DSR
287 2730 Each 783510.00 202219.1
3 Supplying & Installation of 300mm Sweep
(900 RPM) Heavy Duty A.C exhaust fan
complete with louvers/shutters on the existing
opening, including making good the
damage,making connection, 43/EE/KD/
testing, commissioning etc. as required. 2022-23/
and 05/SE–
KARNAL/C
PWD/2022-
60 3955 Each 237300.00 23
4 Supplying, installation, testing &
commissioning of 200mm sweep fresh air fan
made up of plastic body complete with louvers
etc. in existing/making opening complete as 15/KED/
required. 2022-23/
11 1679 Each 18469.00 Karnal
Total of SH-II 2021201.00
SH-III (RISING MAIN, DB & MCB's)
RISING MAIN
1 Supplying, installing on wall, testing and
commissioning of following capacity Air
Insulated Compact Type Rising Mains for
use on 3 phase 4 wire
415 volts, 50Hz A.C. supply with
enclosure having IP-54 rating after fixing
the tap off boxes and all
accessories, made of 1.6mm thick steel sheet
duly powder coated in convenient sections
complete with 4 Nos aluminium bus
bars having current density of 130 A/ sq
cm at nominal current rating, necessary
joints & expansion joints, fire barrier at
each floor, provision of tapping at every
metre, continuous earthing with 2 Nos
aluminium strip of suitable size (one on each
side) including, G.I. clamping brackets,
angle iron bracket, steel
fasteners, connecting to earthing system etc.
as required.
DSR- 2022
1.1 315 A, Isc = 25 kA for 1 second 24 9312 Mtr. 223488.00 3.8.2
1.2 400 A, Isc = 30 kA for 1 second 24 11090 Mtr. 266160.00 3.8.3
commisioning of following capacity End
Feed Unit for the existing Air Insulated
Compact Type /Sandwich type rising
mains for use on 3 phase 4 wire 415 V,
50Hz A.C. supply made with steel sheet
enclosure (IP54) duly powder coated(But
without MCCB) complete with
necessary joints including clamping
brackets, angle iron bracket, steel fasteners,
connecting to
earthing system etc. as required .
DSR- 2022
2.1 315 A, Isc = 25 kA for 1 sec 2 10215 Each 20430.00 3.11.2
2.2 400 A, Isc = 30 kA for 1 sec 2 11322 Each 22644.00 3.11.3
3 Supplying , installing , testing and
commissioning of plug in boxes / Tap off
suitable for the following capacity MCCB
complete with fully shrouded tap off
points and cover with arrangement
for outgoing cable termination,
earthing etc as per specifications
complete as required.(But
without MCCB)
DSR- 2022
3.1 125A, 15KA for 01 second For Compact Air
Insulated Type Rising
Mains
8 8671 Each 69368.00 3.12.1
3.2 200A, 25KA for 01 second For
Compact Air Insulated Type Rising Mains
8 8671 Each 69368.00 3.12.2
commisioning of following capacity
MCCB with thermal magnetic release and
terminal spreaders in existing End Feed
Unit/Plug inboxes/Tap-off boxes of
existing Air Insulated Compact Type /
Sandwich type rising mains for use on 3
phase 4 wire 415 V, 50Hz
A.C. etc. as required.
0.00 DSR- 2022

Note:- All MCCB's shall have
Ics=100%of Icu 0.00
4.1 125 A,16KA,TPMCCB , thermal
magnetic 8 4821 Each 38568.00 2.2.2
4.2 200 A,25KA,TPMCCB , thermal
magnetic 8 11016 Each 88128.00 2.2.5
5 Supplying and fixing following way,
horizontal type three pole and neutral,
sheet steel, MCB distribution board,
415 V, on surface/ recess, complete with
tinned copper bus bar, neutral bus bar, earth
bar, din bar, interconnections, powder painted
including earthing etc. as required. (But
without MCB/RCCB/
Isolator)
DSR-2022
5.1 8 way (4 + 24), Double door 9 5967 Each 53703.00 2.4.3
5.2 6 way (4 + 18), Double door 8 4974 Each 39792.00 2.4.2
6 Supplying and fixing following way, single
pole and neutral, sheet steel, MCB
distribution board, 240 V, on surface/
recess, complete with tinned copper bus
bar, neutral bus bar, earth bar, din bar,
interconnections, powder painted including
earthing etc. as
required. (But without
MCB/RCCB/Isolator)
6.1 16 way, Double door 8 3141 Each 25128.00 DSR 2.3.4

7 Supplying and fixing 5 A to 32 A to 63 A
rating, 240/415 V, 10 kA, “C” curve,
miniature circuit breaker suitable for
inductive load of following poles in the
existing MCB DB complete with
connections, testing and commissioning
etc. as required .
DSR- 2022
7.1 Single pole 470 256 Each 120320.00 2.10.1
8 Supplying and fixing following rating, four
pole, 415 V, isolator in the existing MCB DB
complete with connections,
testing and commissioning etc. as
required.
DSR- 2022
8.1 40 A 8 970 Each 7760.00 2.13.1
8.2 63 A 9 1034 Each 9306.00 2.13.2
9 Supplying and fixing following rating, 240
V, C Curve MCB in the existing MCB
DB complete with connections,
testing and commissioning etc. as
required.
9.1 63A Double Pole 16 1874 Each 29984.00 MR

Total of SH-III 1084147.00
SH - IV- ( CABLE AND DWC PIPES )
1 Supplying of one number XLPE insulated
copper conductor armoured power cable of
1.1 KV grade as per IS:7098 amended upto
date.
1.1 4 x 25 sq.mm. (Starter panel) 150 1855 Mtr. 278250.00 MR

1.2 4 x 16 sq.mm. (Pump) 60 1191 Mtr. 71460.00 MR
1.3 2 x 1.5 Sq mm (Control wiring) 200 120 Mtr. 24000.00 MR
2 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.
2.1 Up to 35 sqmm. (clamped with 1 mm thick

saddle) 20 55.00 Mtr. 1100.00 7.7.1
cable tray as required.
3.1 Up to 35 sqmm. (clamped with 1 mm thick

saddle) 20 45.00 Mtr. 900.00 7.8.1
4 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.
4.1 Up to 35 sqmm. 350 37 Mtr. 12950.00 7.5.1

grade of following size in the existing
masonry open duct as required.
5.1 Up to 35 sqmm. 20 28 Mtr. 560.00 7.6.1

6 Supplying of following sizes of XLPE
insulated & PVC sheathed glavanised
steel strip armoured aluminium
conductor cable of 1.1 KV confirming to IS
7098 (Part I) amended upto date as required.
6.1 3.5 x 120 Sq mm 300 1036 Mtr. 310800.00 MR

6.2 3.5 x 95 Sq mm 600 830 Mtr. 498000.00 MR
7.1 Above 95 sq. mm and upto 185 sq. mm 800 77 Mtr. 61600.00 7.5.3
(clamped with 25x40x3mm MS flat clamp)
10 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.
DSR 2022
10.1 160 mm dia (OD-160 mm & ID-135
mm nominal) 800 481 Mtr. 384800.00 14.16.4
11 Supplying and making end termination with
brass compression gland and copper
lugs for following size of PVC insulated
and PVC sheathed / XLPE Copper
conductor cable of 1.1 KV
grade as required.
DSR 2022
11.1 3½ X 120 sq. mm (45mm) 2 613 Each 1226.00 9.1.25
11.2 3½ X 95 sq. mm (45mm) 4 588 Each 2352.00 9.1.24
Total of SH-IV 1657898.00
SH:- V (Fire Fighting)
1 Supplying, installation, testing and
commissioning of electric driven
terrace pump suitable for automatic
operation and consisting of following,
complete in all respects, as required:
(Terrace Pump)
(a) Horizontal type, multistage,

centrifugal, split casing pump of cast iron
body & bronze impeller with stainless
steel shaft, mechanical
confirming to IS : 1520
b) Suitable HP squirell cage induction

motor TEFC type suitable for operation on
415 volts, 3 phase, 50 Hz, AC supply
with IP55 class of protection for enclosure,
horiziontal foot mounted
type with Class-'F' insulation,
conforming to IS-325.
(c) M.S.fabricated common base plate,

coupling, coupling guard, foundation
bolts etc.as required.
(d) Suitable cement concrete foundation duly

plastered and with anti vibration
pads.
DSR 2022
900 lpm at 35 m Head 2 101859 Each 203718.00 18.4.1
2 Fabrication, Supplying, installation,
testing & commissioning of outdoor
feeder pillar type electrical control panel
of cubical construction, floor mounted
type, fabricated out of 2mm. Thick CRCA
sheet, having IP-66 degree of protection
compartmentalised with hinged lockable
doors, dust and vermin proof, powder
coated of approved shade, cable alley,
inter- connection, having switchgears and
accessories mounting and internal
wiring, earth terminals, numbering etc.
complete in all respect, suitable for
operation on 415 V, 3 phase, 50 Hz. AC
supply for outdoor application as
required. (For 1W +1S Pump) Number of
pumps - 2
Incomer
a 40 Amp. 10 KA TP&N MCB - 1 No.
b Digital Voltmeter (0-500 Volts) with
selector swtich - 1 No.
c Digital Ammeter (0-60Amp. ) with selector
swtich & CTs etc. - 2 Set
d Set of 3 Phase indicating Lamp - 1 Set
e Set of Al. bus bar 100 Amp. - 1 Set
f Single Phase Preventor - 2 Nos.
Outgoing
a 20 Amp. 10 KA TP&N MCB - 2 Nos.
b Fully automatic DOL starter with over load
protection, current sensing type single
phase preventor complete with all
accessories and internal wiring required
for automatic operation of 5
HP pump motor set - 2Nos.
c Selector switch for selection of pump for

operation out of two pumps, local/ remote,
auto/ manual/ off operation ON/OFF
indication lamps with individual
Toggle switch, Pump
ON/OFF indication, Control MCB etc.
d Providing & wiring for connection of the

pressure switch and auto operation
including provision of remote switch cable
connection etc as reqd. 3 phase indication
LED Lamp - 1 set
1 67971 Each 67971.00 MR
3 Fabrication, Supplying, installation,
testing & commissioning of wall
mounted remote Control panel for fire
fighting system fabricated from not less than
2.0 mm thick CRCA sheet steel, powder
coated of approved shade, complete
internal wiring, Ammeter (0- 60 Amp.) ,
Voltmeter (0-500 Volts) with selector
switches for both Ammeter and
Voltmeter, indicating lamps, auxillary
relays, accessories, numbering, lettering
complete in all respect and consisting of the
following as required.
a ON/OFF Push Button operation and

LED indication of pumps
b Auxillary Contactor
c Audio/Visual indication of operation of
pump with reset push buttons as required .
d Control MCB
For Following pumps
Number of pumps : 2 (1W + 1S) 1 38673 Job 38673.00 MR
PIPES & ACCESSORIES
5 Providing, laying, testing &
commissioning of 'C' class heavy duty MS
pipe conforming to IS 3589/IS 1239
including Welding, fittings like elbows, tees,
flanges, tapers, nuts bolts, gaskets etc. and
fixing the pipe on the wall/ceiling with
suitable clamp/support frame and painting
with two or more coats of synthetic
enamel paint of
required shade complete as required :
DSR 2022
5.1 150 mm dia 12 3574 Mtr. 42888.00 18.7.8
5.2 100 mm dia 300 2555 Mtr. 766500.00 18.7.7
6 Supplying and fixing single headed
internal hydrant valve with
instantaneous Gunmetal/Stainless Steel
coupling of 63 mm dia with cast iron
wheel ISI marked conforming to IS
5290 (Type -A) with blank
Gunmetal/Stainless Steel cap and chain
as required :
DSR 2022
6.1 Single headed Stainless steel 10 6139 Set 61390.00 18.09.2
7 Supplying, fixing, testing &
commissioning of double flanged sluice valve
of rating PN 1.6 with non rising spindle,
bronze/gun metal seat, ISI marked
complete with nuts,bolts, washers,
gaskets and conforming to IS
780 of following sizes as required
DSR 2022
7.1 100 mm dia 4 14641 Each 58564.00 18.12.5
7.2 150 mm dia 2 22762 Each 45524.00 18.12.6
8 Providing, installation, testing and
commissioning of stainless steel Y-
strainer fabricated out of 1.6 mm thick
stainless steel, Grade 304, sheet with 3
mm dia holes with stainless steel flange.
DSR 2022
8.1 100 mm dia 2 6664 Each 13328.00 18.15.2
9 Supplying, fixing, testing and
commissioning of butterfly valve of PN
1.6 rating with bronze/gunmetal seat duly
ISI marked complete with nuts, bolts,
washers, gaskets conforming to IS 13095 of
following sizes as required:
DSR 2022
a) 100 mm dia 5 6667 Set 33335.00 18.11.5
10 Providing, installation, testing and
commissioning of non-return valve of
following sizes confirming to IS: 5312
complete with rubber gasket, GI bolts,
nuts, washers etc.as required :
DSR 2022
10.1 100 mm dia 4 11050 Each 44200.00 18.14.5
11 Supplying and fixing 63 mm dia, 15 m long
RRL hose pipe with 63 mm dia male and
female couplings duly ound with GI wire,
rivets etc. conforming to IS 636 type-A) as
required :
DSR 2022
a) Stainless Steel (Grade 304) 20 4448 Set 88960.00 18.16.2
12 Supplying and fixing first-aid Hose Reel
with MS construction spray painted in
post office red, conforming to IS 884
complete with the following
as required.
20 mm nominal internal dia water hose

thermoplastic Textile reinforced) type -
2 as per IS: 12585
20 mm nominal internal dia gun metal globe
valve & nozzle.
Drum and brackets for fixing the
equipmets on wall. Connections from riser
with 25 mm dia stop gun metal
valve & M.S. Pipe and socket.
DSR 2022
12.1 30 m 10 8675 Set 86750.00 18.17.1
13 Supplying & fixing 63 mm dia gun metal
short branch pipe with 20 mm nominal
internal diameter size nozzle conforming to
IS 903 suitable for instantaneous
connection to interconnect hose pipe
coupling as
required :
DSR 2022
13.1 Stainless Steel (Grade 304) 10 1662 Each 16620.00 18.18.2
14 Supplying and fixing of fire brigade
connection of cast iron body with gun
metal male instantaneous inlet
couplings complete with cap and chain as
reqd. for suitable dia MS pipe
connection conforming to IS 904 as
required :
DSR 2022
14.1 2 way- 100 mm dia M.S. Pipe 2 6742 Set 13484.00 18.19.1
15 Supplying and fixing air vessel made of 250
mm dia, 8mm thick MS sheet, 1200 mm in
height with air release valve on top and
flanged connection to riser, drain
arrangement with 25 mm dia gun metal
wheel valve with required accessories,
pressure gauge and paintingwith
synthetic enamel paint of
approved shade as required.
DSR 2022
2 18244 Set 36488.00 18.20
16 Providing & fixing of pressure switch
in M.S. pipeline including connection etc.
as required.
DSR 2022
2 1546 Each 3092.00 18.22
17 Supplying and fixing of hose cabinet of size
900mm x 600mm x 500mm made of 2mm
thick MS sheet with 6mm thick glazed glass
doors i/c necessary locking arrangement
suitable to accommodate external hydrant (2
Nos. single headed out let) with butterfly
valve, 2 Nos. 15mtr. long Hose pipe, 1 no.
branch pipe, fireman’s axe mounted on wall
OR raised brick platform & duly painted with
Post office red externally and white internally
with synthetic enamel paint complete in all
respect, for external hydrant as reqd. 17/KED/
2022-23/
16 10539 Set 168624.00 Karnal
18 Supplying and fixing orifice plate made out of
6 mm thick stainless steel (Grade 304) with
orifice of required size to be fitted between
flange & landing valve of external and
internal hydrants to reduce pressure at the
outlet to the level
of 3.5 kg/cm complete as required.
23 1321 Each 30383.00 18.13

19 Providing and fixing pressure gauge in MS
17/KED/
pipe line including connection etc. as required.
2022-23/
2 1195 Each 2390.00 Karnal
20 Providing and fixing of 6 Kg capacity ABC
stored pressure type for extinguisher duly ISI
marked IS with nozzle and delivery hose 48/EE/KD/
complete in all respect confirming to IS 15683 2022-
with IS 14609 etc. complete as required. 23/09/NIT/
SE-Karnal/
30 3134 Each 94020.00 2022-23
21 Providing and fixing of CO2 gas type 4.5 kg
fire extinguisher duly ISI marked complete
with one mtr long wire breaded hose pipe with
horn, wheel type release valve, locking
arrangment including providing suitable 48/EE/KD/
mounting arrangement confirming to IS 15683 2022-
etc. complete as reqd. 23/09/NIT/
SE-Karnal/
30 9282 Each 278460.00 2022-23
22.1 3.5x70 Sq mm 400 653 Mtr. 261200.00 MR

23.1 Above 35 sq. mm and upto 95 sq. mm 300 57.00 Mtr. 17100.00 7.5.2
24.1 Above 35 sq. mm and upto 95 sq. mm 60 45.00 Mtr. 2700.00 7.6.2
25.1 Above 35 sq. mm and upto 95 sq. mm

(clamped with 25x3mm MS flat clamp) 40 130.00 Mtr. 5200.00 7.7.2
jointing etc..direct in ground (75 cm below
cushioning and
protective covering etc. complete as
required .
DSR 2022
26.1 120 mm dia (OD-120 mm & ID-103
mm nominal) 370 368 Mtr. 136160.00 14.16.3
27 Supplying and making end termination with
brass compression gland and copper
lugs for following size of PVC insulated
and PVC sheathed / XLPE Copper
conductor cable of 1.1 KV
grade as required.
DSR 2022
27.1 3.5x70 Sq mm ( 38mm) 2 468 Each 936.00 9.1.23
Total SH-V 2618658.00
SH- VI: (Substation Equipments)
commissioning of Oil type Transformer 315
KVA 11/.433 KV , 3 phase, 50 Hz,
Dyn11 vector group, copper wound, class
F insulation associated with winding
temperature indicator /controller actuated by
means of resistance temperature detector
embedded in LV windings, indoor type
Transformer with efficiency as per
ECBC, tappings for off load operation on
HV side from + 5 % to -7.5 % in steps of
2.5 % having cable end box on HV side
suitable for 3 X 240 sq mm XLPE Cable
of 11 KV grade and suitable for 1250 A
busbar trunking on LV side with neutral
brought out separately including
supplying and laying copper conductor
multicore control cable from transformer to
HT breaker for trip and alarm circuits,
suitably mounted on MS channel/Hot dip
galvanised steel Wiremess i/c Supplying
and grouting of suitable MS channel/Hotdip
galvanised steel Wiremess with all
accessories and confirming to IS 1180 L-
2 complete with all fittings and accessories
as per
specifications attached etc. as required.
Earthing terminals-2 Nos.

Lifting ugs
Aire release hole with plug
Dehydrating Silica Gel Breather
Prismatic oil level guage
oil filling hole with plug on
Conservator
oil conservator with drain plug
thermometer pocket
jacking lugs
Bottom drain cum filter valve
top filter valve
4 nos Bi-directional rollers
Juntion box
100 mm OTI
BUCHOLLS RELAY
WTI etc. 2 2255935 Job 4511870.00 MR
commissioning of indoor type floor
mounted metal clad, 11 KV VCB panel with
3 Nos. VCBs totally enclosed & fully
interlocked, horizontal drawout, horizontal
isolation type breaker as per IS 13118 as
amended upto dated and additional
specifications, having capacities as
mentioned below, single break, trip free
mechanism, Electrically charged and
manually closing breaker suitable for use on
11 KV, 3 Phase, 50 Hz A.C. supply with short
circuit fault level of 350 MVA, complete
with self contained, fully interlocked, rack in
and rack out mechanism, air insulated but
encapsulated copper bus bars of 800 Amps
capacity, breaker featured with mechanical
ON/OFF indicator with hand trip device,
spring release coil, shut trip coil and
auxiliary switch of 4 NO + 4 NC and
equipped with following switchgears and
accessories including connections suitable
encapsulated copper bus bars of 800 Amps
capacity, breaker featured with mechanical
ON/OFF indicator with hand trip device,
spring release coil, shut trip coil and
auxiliary switch of 4 NO + 4 NC and
equipped with following switchgears and
accessories including connections suitable
for 3x185 Sq. mm XLPE 11 KV cable
(cable entry from bottom), end
termination with heat shrinkable
jointing material complete with power pack
suitable for 220/110 V AC input & 24V
DC continuous output suitable for closing/
tripping/ indication of 3 Nos. HT Panel
Board with 2 Nos. 12V each maintenance
free batteries of 26AH including
connection to tripping system, charging
system etc. complete with 1 no. 630 A
VCB incoming & 2
no. 630 Amp VCB outgoing as detailed below
etc. as reqd.
A) Incoming Panel
a 1 No.- 630 Amp 18.4kA for 1 Sec.
VCB
b 1 set - 11 KV/110 Volts PT Class 0.5
accuracy and 100 VA burden with 1 Nos.
Voltmeter (0-15 KV), Digital type, selector
switch for voltmeter and protection
MCBs for HT metering upto
12 KV on incomer.
c 1 No.- (0-60A) dual scale Ammeter,

Digital type, with necessary selector
switch.
d 1 No. Microprocessor based numerical

relay with Over Load, Earth Fault and Short
Circuit protection.
e 1 No. set of dual core dual ratio apoxy cast

resin wound 3 CTs. 150/75/5/5 A of 15 VA
burden and accuracy Class-
0.5 for metering and class 5P10 for
protection.
f Necessary strip heater to prevent

absorption of moisture during winter
and monsoon.
g Isolating plug and socket, automatic
safety shutter building packlock
arrangement and mechanical interlock.
h Healthy trip supply indication lamp.

i Set of ON/OFF indicating lamps
B) Outgoing Panel.
a 2 Nos. 630 Amp 18.4kA for 1 Sec.
VCB
b 2 Nos.- (0-30A) dual scale Ammeter,
Digital type, with necessary selector
switch.
c 2 sets Microprocessor based numerical

relay with Over Load, Earth Fault and short
Circuit protections.
d 2 sets of dual core dual ratio 3 CTs.

100/50/5/5 A of 15 VA burden and
accuracy Class- 1.0 for metering and
class 5P10 for protection. (1 set for each
panel)
e Digital Power factor meter of class of

accuracy 2.0.
f Necessary strip heater to prevent
absorption of moisture during winter
and monsoon.
g Isolating plug and socket, automatic

safety shutter building packlock
arrangement and mechanical interlock.
h Aux. relays for Transformer Protection

i Healthy trip supply indication lamp.
j Set of ON/OFF indicating lamps
k CO2 flooding system for complete 3 Nos. HT
board including Gas, Gasbank assciated
piping network, actuators,
valves etc. complete as reqd.
1.00 1406297 Job 1406297.00 MR

3 MAIN LT PANEL
Supplying, installation, testing and
commissioning of Indoor floor mounted
modular, sectionalised, compartmentalized,
extendable type MV cubicle panel
having 25 MVA breaking capacity of
suitable size fabricated from CRCA steel
of 2 mm thick for frame work, enclosure
and doors, 3 mm thick for gland plates with
stiffeners wherever required, having
vibration free structure chemically
treated with seven tank process before
painting for surface treatment and
powder coated, with suitable
electrolytic grade high conductivity
Copper busbar extensible type,
DMC/SMC busbar supports, suitable for 3
phase 415 V 50 HZ AC supply i/c providing
and fixing the following switchgear &
accessories etc. mounted there on
complete with gaskets and solid
copper connections &
interconnections as per specifications
complete as required. Free standing type,
mounted on base channel of MS Section
not less than 100 mm X 50 mm
X 5 mm.) (cable entry from bottom)
L T PANEL - SECTION I
a Incomer from Transformer No. 1 - 1 No.-
630Amps 4 pole electrically operated
Drawout type ACB with Ics= Icu=Icw for
1 sec= 50 KA having microprocessor
based releases for O/L,
S/C & E& F protection- 2 Nos
b) T-N-C switch for EDU breaker- 2 No.

c) Mechanical interloking kit type AA for
ACB- 1 No.
d ON/OFF indication lamp 220 V AC - 6
nos
e SP MCB 6 A for control circuit- 2no.
f Digital multifunction meter 3P/4W CL-
1.0/5A- 2 no.
g current transformer CL-1.0 15 VA
1000/5A - 6 Nos
h Phase LED indicating Lamp-R,Y,B,220
V AC-3nos.
i inclusive of all control circuits CT
shorting links, Neutral Links, MCB's etc
completed as reqd.
b Incomer from DG Set :- 250
A,microprocessor FP MCCB, T.R.P, 36 KA
(Ics=100% Icu) with direct rotary handle
mechanism - 1No. The MCCB
should have Ics=100% Icu.
c Digital Load Managers with RS 485

communication port with 3 suitable ratio
CTs with Class-1 accuracy and
HRC fuse protection.- 2 Sets
d Mechanical & Electrical Interlocking

arrangement among Incomer MCCBs and
Bus couplers MCCBs. All the
interlocking should have manual
override facility. - 1 Set
e AMF sensing relay for the DG sets -

One Set
f 4 Pole high protection 50 kA, surge
protectors for the two incomer lines
along with the necessary HRC fuses- 2 sets
g Red, Yellow & blue LED type 22.5mm

dia. Indicating lamps with protective fuses -
4 Sets
h CTs of the ratio 400/5 & 250/5 with
class 1.0 Accuracy ( to APFC Relay ) and
suitable CTs for various meters)
OUTGOINGS:-
a 1 nos-400 Amps 3 Pole MCCB
Microprocessor based with Ics=Icu= 25
KA (Ics=100% Icu) with direct rotary
handle mechanism - 1 Nos.
b 2 nos-315 Amps 3 Pole MCCB
Microprocessor based with Ics=Icu= 25 KA
(Ics=100% Icu) with direct rotary
c 2 Nos. - 200 Amps 3 Pole MCCB

d 2 Nos. - 125 Amps 3 Pole MCCB TM Release

with Ices=Icu= 25 KA
L T PANEL - SECTION 2
a Incomer from Transformer No. 2 - 1 No.-
630Amps 4 pole electrically operated
Drawout type ACB with Ics= Icu=Icw for
1 sec= 50 KA having
microprocessor based releases for O/L, S/C &
E& F protection- 2 Nos

c) Mechanical interloking kit type AA for ACB-
1 No.
nos
f Digital multifunction meter 3P/4W CL-
1.0/5A- 2 no.
g current transformer CL-1.0 15 VA 1000/5A -
6 Nos
h Phase LED indicating Lamp-R,Y,B,220
V AC-6nos.
i inclusive of all control circuits CT
shorting links, Neutral Links, MCB's
etc completed as reqd.
b Digital Load Managers with RS 485
communication port with 3 suitable ratio
CTs with Class-1 accuracy and
HRC fuse protection.- 2 Set
c 4 Pole high protection 50 kA, surge

protectors for the two incomer lines along
with the necessary HRC fuses- 2
sets
d Red, Yellow & blue LED type 22.5mm dia.

Indicating lamps with protective
fuses - 2 Set
e CTs of the ratio 400/5 & 250/5 with class
1.0 Accuracy ( to APFC Relay )
and suitable CTs for various meters)
OUTGOINGS:-
a 2 nos-400 Amps 3 Pole MCCB
b 3 Nos. - 250 Amps 3 Pole MCCB
c 2 Nos. - 125 Amps 3 Pole MCCB TM Release

with Ices=Icu= 25 KA
BUS COUPLER FOR LT PANEL

SECTION 1 & 2
a 1 No.-630Amps 4 pole electrically
operated non Drawout type ACB
having 50 KA breaking capacity but
without releases (LT panel Section
1&2)

c) Mechanical interloking kit type AA for
ACB- 1 No.
nos
Note:-
All incoming feeders shall be provided with
i) On, Off & Trip indication lamps.
All outgoing feeder shall be provided with
Phase indication & Trip indication lamps.
ii)
Wherever in the BOQ asked for earth fault
protection shall be integral part of release.
iii)
iv) MCCBs of current rating 125 Amps and above
shall be provided with
microprocessor based releases below
rating shall be provided with thermal
magnetic releases. Ics =100% Icu for all
MCCBs
v) All MCCB's shall be provided with

front operated rotary handles, phase
barriers, phase spreaders complete as
reqd.
vi) There should be arrangement for

electrical and mechanical interlocking
between incomer from DG set and bus coupler
so that both could not be
operated at same time.
MAIN LT PANEL described as above 1 3076275 Job 3076275.00 MR

4 APFC PANEL
commissioning of factory built floor
mounted auto manual power factor
correction panel of following capacity
having 3 phase Super heavy duty
(Cylendrical Type) type power
capacitors in the required number of steps
as given below provided with discharge
resistors. The system shall have
microprocessor based power factor
controllor provided in the command
module having target P.F. setting and
digital P.F. display. The panel shall be of
suitable size fabricated from cold rolled
commissioning of factory built floor
mounted auto manual power factor
correction panel of following capacity
having 3 phase Super heavy duty
(Cylendrical Type) type power
capacitors in the required number of steps
as given below provided with discharge
resistors. The system shall have
microprocessor based power factor
controllor provided in the command
module having target P.F. setting and
digital P.F. display. The panel shall be of
suitable size fabricated from cold rolled
sheet steel of 2 mm thick for enclosure &
1.6 mm thick for doors with stiffeners
wherever required, having vibration free
structure chemically treated with seven
tank process, epoxy powder coated and with
suitable electrolytic grade high
conductivity tinned copper busbar
extensible type of 500 Amps rating,
suitable for operation on 3 phase 415 V
50 HZ AC supply i/c providing and
fixing the following switchgear
mounted thereon and provided with
cooling fans (with thermostat) and grills
for proper ventilation complete with
gaskets and interconnections including the
connections with CTs in the Main LT Panel
as per specifications complete as required.
(The board shall be dust & vermin proof with
degree of protection of IP 42).
120 KVAR capacity in 8 steps

(5+5+10+ 10+ 10 + 20 + 20 + 20+20 ).
Incoming:
a 250 Amps 3 Pole Microprocessor type
MCCB with Ics=Icu=36KA having
Microprocessor based releases
for O/L, S/C & E/F protection - 1 Nos.
Busbars:
a 320 Amp (360sqmm 3 pole) Copper
busbar
b R-Y-B LED indicating lamps with
protection MCBs - 1 set
c 8 step automatic power factor controller with
RS-485 port (G-8) - 1 No. .
Outgoing:
a 100 A ,36 KA TP MCCB Ics=100%Icu
with suitable rating capacitor duty
contactor for 25 KVAR at 440V AC Super
heavy duty (Cylendrical Type) capacitors
complete with ON/OFF push
button and LED indicators - 3 Nos.
b 32 A, 36KA,TP MCCB Ics=100%Icu with

suitable rating capacitor duty contactor
for 10KVAR at 440V AC Super heavy
duty (Cylendrical Type) capacitors complete
with ON/OFF push
c 16 A ,36KA,TP MCCB Ics=100%Icu with
suitable rating capacitor duty contactor
for 5 KVAR at 440V AC Super heavy
duty (Cylendrical Type) capacitors complete
with ON/OFF push
1 231062 Job 231062.00 MR
HT Cable LAYING
5 Supplying and laying of one number XLPE
insulated Aluminium conductor armoured
power cable of 11 KV(UE) grade of
following size direct in ground including
excavation, sand cushioning,
protective covering and refilling the
trench etc.as required.
5.1 3X185 sq mm 700 2141 Mtr. 1498700.00 MR

6 Supplying and making indoor cable end
termination with heat shrinkable
jointing kit complete with all
accessories including lugs and other
jointing material for 3 X 185 Sq.mm.
XLPE aluminium conductor cable of 11
KV grade as reqd.
DSR 2022
6 16249 Each 97494.00 10.4.3
7 Supplying and making outdoor cable end
termination with heat shrinkable jointing kit
complete with all accessories
including lugs and other jointing material for
3 X 185 Sq.mm. XLPE aluminium
conductor cable of 11 KV grade as reqd.
DSR 2022
1 22795 Each 22795.00 10.5.3
LT Cable Laying
8 Supplying of ISI marked XLPE insulated and
PVC sheathed armoured aluminium conductor
power cable of 1.1 KV grade confirming to
IS:7098 (Part-1) 1988 of following size etc as
reqd.
8.1 3½ x 240 Sq.mm 200 1946 Mtr. 389200.00 MR


cable tray as required.

13 Supplying & making indoor end
termination with brass compression gland
and alum. Lungs for following size of
PVC insulated and PVC sheathed /
XLPE alum. Cond. Cable of
1.1 KV grade as required.
DSR 2022
13.1 3½ x 240 Sq.mm. (62mm). 2 1027 Each 2054.00 9.1.29
14 Supplying and Laying of following sizes
of DWC HDPE pipe duly ISI marked
alongwith all accessories like socket, bend,
couplers etc. conforming to IS 14930,
Part II complete with fitting and cutting,
jointing etc. direct in ground at depth of not
less than 0.75 mtr deep for LT cables and
1.00 mtr deep for HT cables below ground
level in single/ multi tier horizontal/ vertical
formation i/c excavation in ground and
cushioning and protective covering etc. for
passage of cable through it,
complete etc. as reqd.
DSR 2022
a) 160 mm dia (OD-160 mm & ID-135
mm nominal) 840 481 Mtr. 404040.00 14.16.4
15 Providing, laying and fixing following dia
G.I. pipe (medium class) in ground complete
with G.I. fittings including trenching (75
cm deep) and refilling
etc. as required.
DSR 2022
a) 100 mm dia 18 1806 Mtr. 32508.00 14.13.3
b 150 mm dia 30 2740 Mtr. 82200.00 14.13.4
16 Supply and erection of MS chequerred plates
6mm thick duly enamel painted after
applying two coats of red exide to make it
rust proof including cost of liftable folding
handles made to the size
of the trench including fitting and all
repair work etc. as required.
15 8490 Sqm. 127350.00 MR

17 Supplying, Installation, Testing and
commissioning of 11 KV , 400 Amps
Gang Operated Air break switch, Triple pole
consists of galvanised steel base with H.T.
insulators, non ferrous knife and spring
loaded contacts, arcing horns of adequate
section to break magnetizing current of
the transformers horizontal G.I. pipe of
adequate length for phase separation with
operating handle complete in both OFF and
ON position manufactured in accordance
with I.S.S. suitable for
horizontal/vertical mounting with
accessories etc as required.
1 33884 Each 33884.00 MR

18 Supply and erection of 11 meter long
HDG Octanogal pole of base plate 320 mm x
320 mm x 16 mm along with foundation
bolts and providing and making steel
pole collar with cement concrete (1 cement
: 3 coarse sand : 6 stone aggregate 20
mm) of specified size and shape including
form work, plastering curing etc. as
required including excavation, refilling
etc. complete as required as per
specification.
2 46337 Each 92674.00 MR

Total SH - VI 12036253.00
SH- VII ( STREET LIGHT)
1 Supplying & Erection of pre-fabricated
Octagonal section made of 3 mm thick sheet
hot dip galvanized Pole of 6.0 meter height
with below mentioned arm bracket and welded
steel base plate of size 200 mm x 200 mm x
12 mm thick having 4 nos mounting holes on
200 mm PCD. Providing & fixing 4 nos 20
mm dia. 600 mm long foundation bolt & nut
i/c anchor plate in the RCC foundation of
1:2:4(1 Cement:2 coarse sand:4 stone
aggregate 20mm)& size 0.5X0.5X1 mtr with
63 mm dia HDPE pipe for cable entry in both
sides of foundation and inbuilt box housing
with removable cover plate, pre-fabricated
bakelite sheet with one no. 16 amps single
pole 'C' series MCB & 16 sq.mm stud type
connector in the existing pole respectively.
Supplying and drawing 3 x1.5 sq mm FRLS
PVC insulated copper conductor from existing
connector to single arm bracket,connection
earthing complete etc i/c bend pipe in rcc for
cabling, excavation for foundation i/c dressing
of side & ramming of bottoms upto required
depth i/c getting out the excavated soil &
disposal of surplus excavated soil complte etc
as required.
22/KED/
2022-23/
Karnal
Single arm bracket 65 18317 Each 1190605.00
2 Supplying installation, testing &
commissioning of LED Street Light fitting
made up of high pressure die cast aluminium
body with corrosion resistance powder coating
with toughened glass suitable for 240 volt AC
complete with driver having inbuilt protection
against short circuit, over voltage protection
and surge protection of upto 4 KV including
connection complete with following
specification etc. as reqd. at site.
(a)Degree of protection: - IP66 & IK08

(b) Luminous efficacy: - 110 lumens/watt or
Above
(c) Lumens: - 4500 lumens or Above
(d) Colour temperature: – 5700K
(e) THD: – < 10%
22/KED/
(f) Life: - 50,000 hrs. or Above 2022-23/
(g) Power factor:- 0.9 or above 65 4088 Each 265720.00 Karnal
3 SITC of 3 Mtr. height MS decorative type
steel tubular pole, duly primed and painted.
The pole shall be painted with MRF Poly
urethane paint of approved colour. The bottom
and middle embelishment are cast in iron and
upper ring are cast in aluminium, fixed to the
column by grub screw. The cloumn shall be
provided with inbuilt loop box, earth stud with
4 way 25 Amp heavy duty connector, 1 Nos.
SP
MCB and shall have matching flush door,
fabricated & painted complete & making
cement concrete foundation of size 500mm x
500mm x 700mm depth complete with S/F
16mm dia 18 inch long hot dip glavanized
Ltype Anchor bolts, plastering the same with
fine sand and having horizontal top surface
without any slope including two coats of
trump exterior paint complete as required.
48/EE/KD/
2022-
23/09/NIT/
SE-Karnal/
2022-23
The pole shall be divided in two sections:
a) Top - Dia 75mm. Length 2000mm (3.2mm

thick)
b) Bottom - Dia 114mm. Length 1000mm
(4.0mm thick)
c) Base plate - 250mm x 250mm x 10mm
thick duly welded to cloumn 15 16383 Each 245745.00
4 Supplying, Installation, Testing and
Commissioning of 3000 K colortemprature
IP66 & IK10 protection, stylish, decorative
post top lantern fitting with luminous flux
>4000lm, CRI>=70, efficacy 110 lm/w,
having surge protection of 4KV to be mounted
on existing pole including connections with 3
core x 1.5 sq.mm. PVC insulated PVC
sheathed copper conductor round cable from
looping box to post top lantern etc. complete
as reqd.
48/EE/KD/
2022-
23/09/NIT/
SE-Karnal/
15 14420 Each 216300.00 2022-23
5 Fabrication,Supplying,installation,testin g &
commissioning of Double door factory
assembled outdoor type feeder pillar dust
& vermin proof powder coated self
supported suitable for 3 phase 4 wire,
415 volt AC supply and having front area
not less than 2.08 Sqmtr. and 400 mm deep
nominal size fabricated out of 2 mm thick
CRCA sheet with double door
locking arrangment i/c supplying &
fixing following accessories as below i/c
400A Aluminium bus bars along with inter
connection, arrangment for cable
entery/support/ termination 2 Nos.
earthing stud inter connection with 25mm
x 5mmm GI strip
(externally)having vibration free
structure chemically treated with seven tank
process before painting for surface treatment
and powder coated painting 40mm x 40mm
x 5 mm MS angle iron base frame duly
welded 100cm long welded with 4 Nos legs
for grouting in foundation i/c Pdg. of 1:3:6 (1
Cement :
3 Coarse sand : 6 Aggregate stone
40mm nominal size) foundation etc.
complete as required.
Incomer
a 125 Amp.FP TMR MCCB 25 KA
breaking =01 No. as incomer
Outgoing
b 63 Amp. TP MCCB TMR 25 KA TMR
breaking (Ics=100%icu)=4 Nos as
outgoing.
c 400 Amp. Capacity 4 strip Al. bus bar
= 1 Set
d VAF Meter with accessories=1 Set
e LED for RYB=1 Set
f Spreader link/Phase barrier and Ext
Rom for all MCCB's 2.00 128911 Job 257822.00 MR
Meter Board panel
6 Supplying ,Installation testing and
commissioning of outdoor double door floor
mounted modular, sectionalised,
compartmentalized type MV cubicle meter
board panel having 31 MVA breaking
capacity of suitable sie fabricated from
CRCA sheet steel of 2 mm thick for frame
work, enclosure and doors, 3 mm thick for
gland plates with stiffeners
wherever required,having canopy for rain
water protection having vibration
free structure chemically treated with seven
tank process before painting for surface
treatment and powder coated with
aluminium bus DMC/SMC bus bar
supports, suitable for 3 phase 415 V 50 Hz AC
supply i/c providing and fixing the following
switchgears & accessories etc. mounted
thereon complete with gaskets and solid
copper connections & interconnections as per
specifications complete as required. The
meter board panel shall be supplied with
suitable pedestal of angle iron.(The meter
board
shall be dust & vermin proof with
minimum degree of protection of IP54)
a bus bar chamber with 4 strip 200 amp

suitable length of Al. bus bars complete with
screws,PVC taping etc with providing
and fixing of 1 no. 100 amp
16 KA 4 pole MCCB with thermal
magnetic release (Ics=100% Icu) to
energise bus bar.
b 4 Nos. separate compartments each

compartment of suitable size to
accommodate single phase energy
meter,DP MCB and neutral link and
making suitable arrangement for the
installation of single phase energy meter,
DP MCB and providing & fixing 6 mm thick
bakelite sheet on the back, complete with
hinged covers having locking
arrangement,wire mess screen for meter
reading and with the following
mounting i/c connection, inter-connection
with suitable size of copper conductor
cable i/c testing commissioning
complete etc as
required. depth of panel shall not be less
than 250 mm.
i. 40 Amp C series DP MCB with din mounting

(In compartments)= 4 nos.
ii. Earthing studs= 2 nos
iii. MV danger notice plate= 1no.
iv. LED for RYB=1 Set
v. Digital Ammeter (0-125A)=01 no with
required CT set
vi. Digital Ammeter (0-500V)=01 no
vii. 25 mm X5 mm copper earth bus
through out the width of panel with
suitable drilled holes etc
viii. Danger notice plate vitreous enamelled white
on both sides and inscription in signal red
colour of mild steel(200mm
X150 X 2 mm thick)- 1no.
2 57424 Job 114848.00 MR

7.1 3 X 10 sq.mm. 1850 182 Mtr. 336700.00 MR

7.2 3.5 x35 sqmm 100 363 Mtr. 36300.00 MR
7.3 3.5 x 50 sqmm 400 490 Mtr. 196000.00 MR
65 Above 35 sq. mm and upto 95 sq. mm 2250 57 Mtr. 128250.00 7.5.2



(clamped with 25x3mm MS flat clamp)

jointing etc.direct in ground (75 cm below
cushioning and protective covering etc.,
complete as
required.
DSR 2022
a) 63 mm dia (OD-63 mm & ID-51 mm
nominal) 2050 247 Mtr. 506350.00 14.16.1
b) 120 mm dia (OD-120 mm & ID-103
mm nominal) 360 368 Mtr. 132480.00 14.16.3
TOTAL SUB-HEAD -VII 3635870.00
SUB HEAD - VIII (WATER SUPPLY
PUMPS)
1 Supplying & installation of electric driven
monoblock water submersible pump of 10
H.P./ 7.5 KW, 18000 LPH at 69 Mtrs. head,
suitable number of stages, 3 phase, 415 V, 50
Hz, AC supply along with lowering in the
existing tank and jointing with the existing
delivery pipe, connections, replacement of
gasket, nutbolts and including dismantling the
old wornout pump & deposit old dismantle in
JE store complete as required. (Make: KOS-
1040+, Kriloskar)
1.00 61088 Each 61088.00 MR

2 Supplying, cutting, threading, finishing and
fixing of 80 mm dia G.I. pipe (medium
duty) of 3.00 mtrs. length i/c pdg. and fixing
by welding of 2 Nos. of
M.S. flenge of 15 mm (N.S.) thickness and
125 mm. dia including drilling holes of
16/ 17.5 mm dia equally spaced at the
flange and pdg. and fixing of 3 mm. thick
rubber gasket, nuts and
bolts with washer complete as reqd.
3.00 9123 Job 27369.00 MR

commissioning of weather proof
outdoor cubicle type panel board made out of
2mm thick MS sheet totally enclosed
dust and vermin proof and suitable for
fixing the switch gears, accessories
including 3 phase, 415
volts, 4 wire, 50 Hz AC supply with 4 strips
aluminium busbars of suitable capacity
with the following incoming and outgoing
switch gears complete with terminating
arrangements with lugs including
connections, interconnections, painting, MV
danger notice plate, earthing
and commissioning etc. as required and
generally conforming to CPWD
specifications etc. as required.
Incoming
(a) Sealable Space provision for
Energy meter
(b) 63 A SDFU with HRC Fuse -1 Nos.
(c ) Aluminium Busbar of 100A
Outgoing
(a) 32A SDFU with HRC Fuse -1Nos.
(b)Automatic DOL Starter with OL
Protections with 32A SDFU control -
2No.s
1.00 55080 Each 55080.00 MR
4 Supplying of PVC flat copper
conductor one No. 3 x 6 sq.mm.
submersible cable i/c fixing it with 80 mm.
dia lowering pipe along with the MS cable
clamp i/c nuts and bolts etc.
as required.
120 397 Mtr 47640.00 MR

5 S/I/T/C of 80 mm dia G.M. non-return valve
horizontal type of approved quality with
double flanged ends on the
delievery line etc as reqd.
1.00 7691 Each 7691.00 18.14.4

6 S/I/T/C of 80 mm dia G.M. gate valve
horizontal type of approved quality with
double flanged ends on the delievery
line etc as reqd.
1.00 24362 Each 24362.00 MR
Total SH- VIII 223230.00
SH-IX (EARTHING & LIGHTNING
CONDUCTOR) -
1 Earthing with copper earth plate 600 mm X
600 mm X 3 mm thick including accessories,
and providing masonry enclosure with
cover plate having locking arrangement
and watering pipe of 2.7 metre long etc.
with charcoal/
coke and salt as required.
8 13838 Nos. 110704.00 DSR 5.6
2 Providing and fixing 25 mm X 5 mm
copper strip in 40 mm dia G.I. pipe from
earth electrode including connection
with brass nut, bolt, spring,
washer excavation and re-filling etc. as
required.
60 1551 Mtrs. 93060.00 DSR 5.10
3 Earthing with G.I. earth pipe 4.5 metre long,
40 mm dia including accessories, and
providing masonry enclosure with cover
plate having locking arrangement and
watering pipe etc. with charcoal/ coke
and salt as required.
2 6855 Set 13710.00 DSR - 5.2

copper strip on surface or in recess for
connections etc. as required.
80 1162 Mtrs. 92960.00 DSR 5.14
5 Earthing with G.I. earth plate 600 mm X
600 mm X 6 mm thick including
accessories, and providing masonry
enclosure with cover plate having
locking arrangement and watering pipe of 2.7
metre long etc. with charcoal/
coke and salt as required.
18 7472 Set 134496.00 DSR 5.4
G.I. strip in 40 mm dia G.I. pipe from earth
electrode including connection with G.I.
nut, bolt, spring, washer excavation and
re-filling etc. as
required.
260 706 Mtrs. 183560.00 DSR 5.11
G.I. strip on surface or in recess for
connections etc. as required.
90 244 Mtrs. 21960.00 DSR 5.15
8 Providing and fixing of lightning
conductor finial, made of 25 mm dia 300
mm long, G.I. tube, having single prong at
top, with 85 mm dia 6 mm thick G.I. base
plate including holes etc.
8 518 Nos. 4144.00 DSR 6.2
9 Providing and fixing G.I. tape 20 mm X
3 mm thick on parapet or surface of
wall for lightning conductor complete as
required.(For horizontal run)
300 126 Mtrs. 37800.00 DSR 6.7
10 Providing and fixing G.I. tape 20 mm X
3 mm thick on parapet or surface of
wall for lightning conductor complete as
required.(For vertical run)
100 197 Mtrs. 19700.00 DSR 6.8
11 Providing and fixing testing joint, made of 20
mm X 3 mm thick G.I. strip, 125 mm long,
with 4 nos. of G.I. bolts, nuts, chuck nuts
and spring washers etc. complete as
required.
10 121.00 Nos. 1210.00 DSR 6.12
12 Providing and fixing 6 SWG dia G.I. wire
on surface or in recess for loop earthing
along with existing surface/
recessed conduit/ submain wiring/ cable as
required. DSR 2022
400 42.00 Mtrs. 16800.00 5.18
Total SH-IX 730104.00
Abstract of Cost
Description Amount
SH-I: (Internal wiring) 9828352.00
SH-II ( Fans & Fittings) 2021201.00
SH-III (RISING MAIN, DB & MCB's ) 1084147.00
SH - IV- (CABLE AND DWC PIPES) 1657898.00
SH:- V (Fire Fighting) 2618658.00
SH- VI: (Substation Equipments) 12036253.00
SH- VII ( STREET LIGHT) 3635870.00
SUB HEAD - VIII (WATER SUPPLY
PUMPS)
223230.00
SH-IX EARTHING & LIGHTNING
CONDUCTOR
730104.00
Total 33835713.00
Total of DSR Items 15465529.00
Add GST on DSR Items @ 6.33% 978967.99
Total 34814680.99
Add contingencies@ 3.00% 1044440.43
Grand Total 35859121.42
Say 35859121.00
ASSISTANT ENGINEER (E)

SONEPAT (E)SUB DIVN.
CPWD, SAI SONEPAT
Inventory of Staff Quarters (Type V-1, Type III-4, Type II-4) at KV Sonepat.
Grand
Type II Type III Type V Total
No. of
No. of Qtrs Qty Total No. of Qtrs Qty Total Qtrs Qty Total
Wiring points 4 12 48 4 13 52 1 0 100
Power plug
15/16 amp 4 8 32 4 8 32 1 15 15 79
Light plug point 6
amp 4 8 32 4 8 32 1 13 13 77
Bracket light
fittings 4 4 16 4 4 16 1 10 10 42
Ceiling fan 4 3 12 4 4 16 1 6 6 34
Ceiling fan
regulator 4 3 12 4 4 16 1 6 6 34
Call bell 4 1 4 4 1 4 1 3 3 11
Exhaust fan 4 3 12 4 3 12 1 3 3 27
AC point 4 3 12 4 4 16 1 5 5 33
Geyser point 4 1 4 4 1 4 1 3 3 11
Cable TV point 4 3 12 4 3 12 1 5 5 29
Telephone point
4 3 12 4 3 12 1 5 5 29
Decorative
fittings 4 0 0 4 0 0 1 13 13 13
LED tube light
fittings 4 4 16 4 4 16 1 6 6 38
Bulkhead 4 2 8 4 2 8 1 4 4 20
Twin control
points 4 0 0 4 0 0 1 0 0 0
DB single phase
12 way 4 1 4 4 0 0 1 0 4
DB Three phase
12 way 4 0 0 4 1 4 1 0 4
63 Amp 4 P MCB 4 0 0 4 1 4 1 0 4
SPN MCB 32 Amp 4 1 4 4 0 0 1 0 4
SP MCB 5-32A 4 10 40 4 24 96 1 0 136
2*4+1*4 4 25 100 4 35 140 1 0 240
4*4+1*4 4 30 120 4 35 140 1 0 260
2*1.5+1.5 i/c call
bell wiring 4 25 100 4 30 120 1 0 220
4*1.5+2*1.5 4 15 60 4 20 80 1 0 140
2*6+1*6 4 35 140 4 40 160 1 0 300
4*6+2*6 4 0 0 4 0 0 1 0 0
3 x 4 sqmm 4 15 60 4 20 80 1 0 140
3 x 1.5 sqmm 4 12 48 4 16 64 1 0 112
3 x 6 sqmm 4 0 0 4 0 0 1 0 0
0 4 0 0 4 0 0 1 0 0
Inventory of School building & MP Hall at KV Sonepat.
Led Fresh
Call Call 5 A 15 A Down surface Ceiling LED air
Details 2 way point Light Point bell buzze light Power lighter Wall fitting fan(14 fitting AC Bulk fan / Tel Ph
wiring (Gr c) pt r Plug Socket 10 W fan 600*60 00mm) 1200 Point Head Exhaus point
0 mm t fan
School building 12
24 Class room (1
classroom = 11
Lt. point, 11 x 24 264 240 48 120 144
= 264)
General store 10 10 2 4 6 1
Maths Lab 10 15 4 4 6 1
NCC 10 1 1 10 2 4 6 1
Social Science /
GEO x 2 10 10 4 4 6 1
Medical room 5 1 1 10 4 2 3 1
Office 10 1 1 10 4 4 4 6 2 1
Principal 10 1 1 10 4 4 4 6 2 1
Toilet (Male) x 3 42 15 3 42 15
Toilet (Female) x
3 42 15 3 42 15
Entrance Lobby 10 8 10 4
Ramp near 4 8 4
Entrance Lobby
Staff common
room 10 1 1 10 2 4 6 2 1
Examination
room 5 1 1 1 2 4 2 3 1
Head Master 5 1 1 10 2 2 2 3 1 1
PET 10 10 2 4 6 1
Chemistry Lab 14 15 4 4 6 1
Art room 19 10 4 9 10 1
Library 26 20 4 6 12 14 1
Teacher/store x
3 15 15 6 6 9
Book store 5 10 2 2 3
2100 mm wide
Corridor x 3 6 129 15 129
Computer Lab x
2 40 15 40 16 24 10 2
Activity room 16 10 4 6 10
Sup/workshop 16 10 4 4 6 10
Biology Lab 10 10 4 4 6 1
Physics Lab 10 10 4 4 6 1
Stair case 1 6 10
Stair case 2 6 10
MP Hall 4 40 2 2 40 20 20 20 20 8 2
Green room
Female 1 4 2 1 2 1 1
Green room
Male 1 4 2 1 2 1 1
Toilet (Male) 5 2 1 4 1
Toilet (Female) 5 2 1 4 1
Entrace Foyer 4 4
Total 24 819 9 9 600 186 243 22 44 231 299 37 20 34 20
RATES FOR CABLES
XLPE INSULATED AND PVC SHEATHED AL. COND. ARMOURED CABLE OF 1.1 KV
S.NO. SIZE BASIC LESS 40% TOTAL CARTAG TOTAL GST TOTAL
RATE DISCOUNT E @.2127
@ 1%
1 4 x 25 sq.mm. 2348.00 939.20 1408.80 14.09 1422.89 302.65 1725.54

2 4 x 16 sq.mm. 1507.00 602.80 904.20 9.04 913.24 194.25 1107.49
3 2 x 1.5 Sq mm 152.00 60.80 91.20 0.91 92.11 19.59 111.70
4 3.5x120 Sq mm 1311.00 524.40 786.60 7.87 794.47 168.98 963.45
5 3.5x 95 Sq mm 1051.00 420.40 630.60 6.31 636.91 135.47 772.38
6 3.5 x 70 sq.mm 827.00 330.80 496.20 4.96 501.16 106.60 607.76
6 3.5 x 50 sq.mm 620.00 248.00 372.00 3.72 375.72 79.92 455.64
7 3.5 x 35 sq.mm 460.00 184.00 276.00 2.76 278.76 59.29 338.05
8 3 x 10 sq.mm 231.00 92.40 138.60 1.39 139.99 29.78 169.76
9 3.5x 240 Sq mm 2463.00 985.20 1477.80 14.78 1492.58 317.47 1810.05
10 3 x 185 sq.mm HT 2710.00 1084.00 1626.00 16.26 1642.26 349.31 1991.57
cable
CABLE OF 1.1 KV GRADE OF
OH 7.5% Total SAY
RS
129.42 1854.95 1855.00

83.06 1190.55 1191.00
8.38 120.08 120.00
72.26 1035.71 1036.00
57.93 830.30 830.00
45.58 653.34 653.00
34.17 489.81 490.00
25.35 363.41 363.00
12.73 182.49 182.00
135.75 1945.80 1946.00
149.37 2140.94 2141.00
Description of items Basic Rate
R.P. Controls 2625000
ANALYSIS OF RATES
Item No. Supplying, installation, testing and commissioning of Indoor floor mounted modular, sectionalised,
3 compartmentalized, extendable type MV cubicle panel having 25 MVA breaking capacity of suitable size
fabricated from CRCA steel of 2 mm thick for frame work, enclosure and doors, 3 mm thick for gland plates with
stiffeners wherever required, having vibration free structure chemically treated with seven tank process before
painting for surface treatment and powder coated, with suitable electrolytic grade high conductivity
Copper busbar extensible type, DMC/SMC busbar supports, suitable for 3 phase 415 V 50 HZ AC supply i/c
providing and fixing the following switchgear & accessories etc. mounted there on complete with gaskets
and solid copper connections & interconnections as per specifications complete as required. Free
standing type, mounted on base channel of MS Section not less than 100 mm X 50 mm
X 5 mm.) (cable entry from bottom)
A Meterial QTY. RATE UNIT AMOUNT

1 MAIN LT PANEL 1.00 2625000.00 Job 2625000.00
2625000.00
Less Discount @ 20% 525000.00
TOTAL 2100000.00
Cartage @ 1% (+) 1% 21000.00
Total 2121000.00
B Add ITC i/c foundation @ 4% 84840.00
2205840.00
C Add GST by reversible method (MF 0.2127)
469182.17
TOTAL 2675022.17
D OVERHEADS & PROFIT @ 15% 15% 401253.33
TOTAL A+B+C+D 3076275.49
Say 3076275.00

ANALYSIS OF RATES
Item No. Supplying, installation, testing and commissioning of factory built floor mounted auto manual power factor
4 correction panel of following capacity having 3 phase Super heavy duty (Cylendrical Type) type power
capacitors in the required number of steps as given below provided with discharge resistors. The system shall
have microprocessor based power factor controllor provided in the command module having target P.F.
setting and digital P.F. display. The panel shall be of suitable size fabricated from cold rolled sheet steel of 2 mm
thick for enclosure & 1.6 mm thick for doors with stiffeners wherever required, having vibration free structure
chemically treated with seven tank process, epoxy powder coated and with suitable electrolytic grade high
conductivity tinned copper busbar extensible type of 500 Amps rating, suitable for operation on 3 phase 415 V 50
HZ AC supply i/c providing and fixing the following switchgear mounted thereon and provided with
cooling fans (with thermostat) and grills for proper ventilation complete with gaskets and interconnections
including the connections with CTs in the Main LT Panel as per specifications complete as required. (The board shall
be dust & vermin proof with degree of protection of IP 42).

1 APFC PANEL 1.00 380000.00 Job 380000.00
380000.00
TOTAL 304000.00
Cartage @ 1% (+) 1% 3040.00
Total 307040.00
319321.60
67919.70
TOTAL 387241.30
TOTAL A+B+C+D 445327.50
Say 445327.00
SH:- V (Fire Fighting)
R.P. Controls 58000
ANALYSIS OF RATES
Item Fabrication, Supplying, installation, testing & commissioning of outdoor feeder pillar type electrical
No. 2 control panel of cubical construction, floor mounted type, fabricated out of 2mm. Thick CRCA sheet,
having IP-66 degree of protection compartmentalised with hinged lockable doors, dust and vermin proof,
powder coated of approved shade, cable alley, inter- connection, having switchgears and accessories
mounting and internal wiring, earth terminals, numbering etc. complete in all respect, suitable for
operation on 415 V, 3 phase, 50 Hz. AC supply for outdoor application as required. (For 1W +1S Pump)
Number of pumps - 2

1 outdoor feeder pillar type electrical control
panel 1.00 58000.00 Job 58000.00
58000.00
TOTAL 46400.00
Cartage @ 1% (+) 1% 464.00
Total 46864.00
48738.56
10366.69
TOTAL 59105.25
TOTAL A+B+C+D 67971.04
Say 67971.00

R.P. Controls 33000
ANALYSIS OF RATES
Item Fabrication, Supplying, installation, testing & commissioning of wall mounted remote Control panel for
No. 3 fire fighting system fabricated from not less than 2.0 mm thick CRCA sheet steel, powder coated of approved
shade, complete internal wiring, Ammeter (0-
60 Amp.) , Voltmeter (0-500 Volts) with selector switches for both Ammeter and Voltmeter,
indicating lamps, auxillary relays, accessories, numbering, lettering complete in all respect and consisting of
the following as required .

1 wall mounted remote Control panel for fire
fighting system 1.00 33000.00 Job 33000.00
33000.00
TOTAL 26400.00
Cartage @ 1% (+) 1% 264.00
Total 26664.00
27730.56
5898.29
TOTAL 33628.85
Say 38673.00
SH- VII ( STREET LIGHT)
ANALYSIS OF RATES
Item Fabrication,Supplying,installation,testin g & commissioning of Double door factory assembled outdoor type
No. 5 feeder pillar dust & vermin proof powder coated self supported suitable for 3 phase 4 wire, 415 volt
AC supply and having front area not less than 2.08 Sqmtr. and 400 mm deep nominal size fabricated out of 2
mm thick CRCA sheet with double door locking arrangment i/c supplying & fixing following
accessories as below i/c 400A Aluminium bus bars along with inter connection, arrangment for cable
entery/support/ termination 2 Nos. earthing stud inter connection with 25mm x 5mmm GI
strip (externally)having vibration free structure chemically treated with seven tank process before painting for
surface treatment and powder coated painting 40mm x 40mm x 5 mm MS angle iron base frame duly welded
100cm long welded with 4 Nos legs for grouting in foundation i/c Pdg. of 1:3:6 (1 Cement :
3 Coarse sand : 6 Aggregate stone 40mm nominal size) foundation etc.

1 outdoor type feeder pillar 1.00 110000.00 Job 110000.00
110000.00
TOTAL 88000.00
Cartage @ 1% (+) 1% 880.00
Total 88880.00
92435.20
19660.97
TOTAL 112096.17
TOTAL A+B+C+D 128910.59
Say 128911.00

R.P. Controls 49000
ANALYSIS OF RATES
Item Supplying ,Installation testing and commissioning of outdoor double door floor mounted modular,
No. 6 sectionalised, compartmentalized type MV cubicle meter board panel having 31 MVA breaking capacity
of suitable sie fabricated from CRCA sheet steel of 2 mm thick for frame work, enclosure and doors, 3 mm
thick for gland plates with stiffeners wherever required,having canopy for rain water protection having
vibration free structure chemically treated with seven tank process before painting for surface treatment and
powder coated with aluminium bus DMC/SMC bus bar supports, suitable for 3 phase 415 V 50 Hz AC supply
i/c providing and fixing the following switchgears & accessories etc. mounted thereon complete with gaskets and
solid copper connections & interconnections as per specifications complete as required. The meter board panel
shall be supplied with suitable pedestal of angle iron.(The meter board shall be dust & vermin proof with
minimum degree of protection of IP54)

1 MV cubicle meter board panel 1.00 49000.00 Job 49000.00
49000.00
TOTAL 39200.00
Cartage @ 1% (+) 1% 392.00
Total 39592.00
41175.68
8758.07
TOTAL 49933.75
Say 57424.00
SUB HEAD - VIII (WATER SUPPLY PUMPS)
R.P. Controls 49000
ANALYSIS OF RATES
Item Supplying, installation, testing and commissioning of weather proof outdoor cubicle type panel board
No. 3 made out of 2mm thick MS sheet totally enclosed dust and vermin proof and suitable for fixing the
switch gears, accessories including 3 phase, 415
volts, 4 wire, 50 Hz AC supply with 4 strips aluminium busbars of suitable capacity with the following incoming
and outgoing switch gears complete with terminating arrangements with lugs including
connections, interconnections, painting, MV danger notice plate, earthing and commissioning etc.
as required and generally conforming to CPWD
specifications etc. as required.

1 MV cubicle meter board panel 1.00 47000.00 Job 47000.00
47000.00
TOTAL 37600.00
Cartage @ 1% (+) 1% 376.00
Total 37976.00
39495.04
8400.60
TOTAL 47895.64
Say 55080.00
Item no .47
Analysis of Rate
Providing and fixing following rating and breaking capacity MCCB with thermomagnetic release and terminal
spreaders in existing cubicle panel board including drilling holes in cubicle panel, making connections, etc. as
required.
Details of cost for Each

Description of items Rate Rate PRICE
15.25% after GST
63A Double Pole 1599 1599.00
Sl
Description of items Rate Unit Qty Amount
No.
A Cost of 1 no.
1 63A Double Pole (Make :- Havells) 1599.00
Discount 35% 559.65

1039.35 1 1039.35
Total of A1 1039.35
Cartage @1% of A1 1% 10.39
Total of A 1049.74
B Labour
1 Wireman 897 day 0.180 161.46
2 Khallasi 736 day 0.180 132.48
Total A+B 1343.68
C G S T (by reversible method) 0.2127 285.80

Total (A+B+C) 1629.48
D Overhead & Profit @ 15 % of (A+B + 15% 244.42
C)
Total (A+B+C + D) 1873.91
Say Rs. 1874.00
5 Supplying & installation of electric driven monoblock water submersible pump of 10 H.P./ 7.5 KW,
18000 LPH at 69 Mtrs. head, suitable number of stages, 3 phase, 415 V, 50 Hz, AC supply along with
lowering in the existing tank and jointing with the existing delivery pipe, connections, replacement of
gasket, nutbolts and including dismantling the old wornout pump & deposit old dismantle in JE store
complete as required. (Make: KOS-1040+, Kriloskar)
(Mtk.)
S. No. Description Unit Qty. Rate Amount
Details of cost for 1 no.
MATERIAL
1 Electric driven water mono submersible pump each 1.00 39184.00 39184.00
List Rs. 48980.00 Less 20% Dis.
2 Minor consumables. LS 1.00 500.00 500.00
Total cost of materials 39684.00

Cartage 1000.00
Total 40684.00 (X)
Labour
1 Installation, Testing & Commissioning Charges @ 4%
on (x) job 1.00 1627.36 1627.36
2 Dismantling of old worn out pump and removing form
tank and deposit in store @ 65% of ITC job 1.00 1057.78 1057.78
TOTAL 43369.14
Add 18% GST 9224.62
TOTAL 52593.76
Add 15 % Over Head & Contractor Profit 7889.06
TOTAL 60482.83
Add 1% Labour Cess 604.83
TOTAL 61087.65
Rate per Each 61087.65
Say ₹ 61088.00
Supplying, cutting, threading, finishing and fixing of 80 mm dia G.I. pipe (medium duty) of 3.00 mtrs.
length i/c pdg. and fixing by welding of 2 Nos. of
M.S. flenge of 15 mm (N.S.) thickness and 125 mm. dia including drilling holes of 16/ 17.5 mm
dia equally spaced at the flange and pdg. and fixing of 3 mm. thick rubber gasket, nuts and
bolts with washer complete as reqd.
DESCRIPTION Qty Unit Rate AMOUNT

Details of cost for Per meter
A MATERIAL
80mm dia 'B' class G.I. Pipe @1397/- less 20% 3.00 Meter 1117.60 3352.80
Heavy duty flange 80mm dia @907/- less 20% 2.00 Each 725.60 1451.20
Gasket 2.00 Each 50.00 100.00
Nut & Bolts 8.00 Each 25.00 200.00
Welding rods 10.00 Each 20.00 200.00
Total 5304.00
Add cartage @ 1% 1% 53.04
TOTAL A 5357.04
B LABOUR
1 Weldor 0.25 day 897 224.25
2 Fitter 0.25 day 897 224.25
3 Khallasi - 2 Nos. 0.50 day 736 736.00
TOTAL B 1184.50
TOTAL A+B 6541.54
C GST on reverse basis @ 0.2127 0.2127 1391.39
TOTAL (A + B + C) 7932.93
D OVERHEADS & PROFIT 15.0% 1189.94
TOTAL (A + B + C + D) 9122.86
Say Rs. 9123.00
10 Supplying of PVC flat copper conductor one No. 3 x 6 sq.mm. submersible cable i/c
fixing it with 80 mm. dia lowering pipe along with the MS cable clamp i/c nuts and bolts etc. as
required.
(Mkt.)
COST FOR 50 METRES
S. No. Descripion Unit Qty. Rate Amount ₹
Materials
1 3 core 6 sq. mm, FR PVC Insulated and PVC Sheathed
copper conductor submersible cable = 50.0 + 2.5
(Wastage @ 5%) = 52.50 m metre 52.50 196.20 10300.50
List 32700.00 (100 Mtrs. Coil) less 40%
Total cost of materials 10300.50
Cartage @ 1 % 103.01
Labour
1 Wireman day 1.00 897.00 897.00
2 Khallasi day 4.00 736.00 2944.00
TOTAL 14244.51
Add 18% GST 3029.81
TOTAL 17274.31
Add 15 % Over Head & Contractor Profit 2591.15
TOTAL 19865.46
Rate per meter 397.31
Say ₹ 397.00
S/I/T/C of 80 mm dia G.M. gate valve horizontal type of approved quality with double flanged ends
on the delievery line etc as reqd.
DESCRIPTION Qty Unit Rate AMOUNT

Details of cost for Per meter
A MATERIAL
80 mm dia G.M. gate valve @20431.84/- less 20% 1.00 each 16344.80 16344.80
Total 16344.80
Add cartage @ 1% 1% 163.45
TOTAL A 16508.25
B LABOUR
1 Fitter 0.25 day 897 224.25
2 Khallasi - 2 Nos. 0.50 day 736 736.00
TOTAL B 960.25
TOTAL A+B 17468.50
C GST on reverse basis @ 0.2127 0.2127 3715.55
TOTAL (A + B + C) 21184.05
D OVERHEADS & PROFIT 15.0% 3177.61
TOTAL (A + B + C + D) 24361.65
Say Rs. 24362.00
ANALYSIS OF RATES
Item Supply and erection of 11 meter long HDG Octanogal pole of base plate 320 mm x 320 mm x 16 mm along
No. 14 with foundation bolts and providing and making steel pole collar with cement concrete (1 cement : 3
coarse sand : 6 stone aggregate 20 mm) of specified size and shape including form work, plastering curing
etc. as required including excavation, refilling etc. complete as required as per
specification.

1 11 meter long HDG Octanogal pole 1.00 31950.00 each 31950.00
foundation accessories 1.00 2690.00 set 2690.00
SOH bracket 1.00 1850.00 each 1850.00
DOH bracket 1.00 3050.00 each 3050.00
39540.00
TOTAL 31632.00
Cartage @ 1% (+) 1% 316.32
Total 31948.32
33226.25
7067.22
TOTAL 40293.48
Say 46337.00
ANALYSIS OF RATES
Item Supplying, installation, testing and commissioning of indoor type floor mounted metal clad, 11 KV VCB
No. 2 panel with 3 Nos. VCBs totally enclosed & fully interlocked, horizontal drawout, horizontal isolation type breaker
as per IS 13118 as amended upto dated and additional specifications, having capacities as mentioned
below, single break, trip free mechanism, Electrically charged and manually closing breaker suitable for use on 11
KV, 3 Phase, 50 Hz A.C. supply with short circuit fault level of 350 MVA, complete with self contained, fully
interlocked, rack in and rack out mechanism, air insulated but encapsulated copper bus bars of 800 Amps
capacity, breaker featured with mechanical ON/OFF indicator with hand trip device, spring release coil,
shut trip coil and auxiliary switch of 4 NO + 4 NC and equipped with following switchgears and
accessories including connections suitable for 3x185 Sq. mm XLPE 11 KV cable (cable entry from
bottom), end termination with heat shrinkable jointing material complete with power pack suitable for
220/110 V AC input & 24V DC continuous output suitable for closing/ tripping/ indication of 3 Nos. HT Panel
Board with 2 Nos. 12V each maintenance free batteries of 26AH including connection to tripping system,
charging system etc. complete with 1 no. 630 A VCB incoming & 2
no. 630 Amp VCB outgoing as detailed below etc. as reqd.

1 indoor type floor mounted metal clad, 11
KV VCB panel
1.00 1200000.00 Job 1200000.00
1200000.00
TOTAL 960000.00
Cartage @ 1% (+) 1% 9600.00
Total 969600.00
1008384.00
214483.28
TOTAL 1222867.28
TOTAL A+B+C+D 1406297.37
Say 1406297.00
SUDHIR 1925000
ANALYSIS OF RATES
Item Supplying, installation, testing and commissioning of Oil type Transformer 315 KVA 11/.433 KV , 3 phase, 50
No. 1 Hz, Dyn11 vector group, copper wound, class F insulation associated with winding temperature
indicator /controller actuated by means of resistance temperature detector embedded in LV windings, indoor
type Transformer with efficiency as per ECBC, tappings for off load operation on HV side from + 5 % to -
7.5 % in steps of 2.5 % having cable end box on HV side suitable for 3 X 240 sq mm XLPE Cable of 11
KV grade and suitable for 1250 A busbar trunking on LV side with neutral brought out separately including
supplying and laying copper conductor multicore control cable from transformer to HT breaker for trip
and alarm circuits, suitably mounted on MS channel/Hot dip galvanised steel Wiremess i/c Supplying
and grouting of suitable MS channel/Hotdip galvanised steel Wiremess with all accessories and
confirming to IS 1180 L-2 complete with all fittings and accessories as per
specifications attached etc. as required.

1 Oil type Transformer 315 KVA 1.00 1925000.00 Job 1925000.00
1925000.00
TOTAL 1540000.00
Cartage @ 1% (+) 1% 15400.00
Total 1555400.00
1617616.00
344066.92
TOTAL 1961682.92
TOTAL A+B+C+D 2255935.36
Say 2255935.00
ANALYSIS OF RATES
Item RJ 45 computer socket cat 6, 1 module
No.
11.4
1 RJ 45 1.00 752.00 each 752.00
752.00
TOTAL 564.00
Cartage @ 1% (+) 1% 5.64
Total 569.64
B Add ITC @ 4% 4% 22.79
592.43
126.01
TOTAL 718.43
Say 826.00

ANALYSIS OF RATES
Item USB mobile charger single module
No. 1000- 2100mA
11.5
1 USB mobile charger single module
1000- 2100mA 1.00 2056.00 each 2056.00
2056.00
TOTAL 1542.00
Cartage @ 1% (+) 1% 15.42
Total 1557.42
B Add ITC @ 4% 4% 62.30
1619.72
344.51
TOTAL 1964.23
Say 2259.00
ANALYSIS OF RATES
Item Supply and erection of MS chequerred plates 6mm thick duly enamel painted after applying two coats of red
No. 16 exide to make it rust proof including cost of liftable folding handles made to the size
of the trench including fitting and all repair work etc. as required.

MS chequerred plates 6mm thick
1.08 SQM @ 50.76 KG/SQM = 54.82 KG +
ADD WASTAGE @ 5% = 2.74 KG
57.56 KG
MS chequerred sheet (3900+15.69% -9.5%)
57.56 56.00 kg 3223.36
Angle iron 40 x 40 x 6 mm @ 3.5 kg/m
Sides - 2 x 1.8 = 3.6 m +
Middle - 4 x 0.60 = 2.40 m+ = 6 M
ADD WASTAGE @ 5% = 0.30 m = 6.30 m @
3.5 kg per m = 22.05 kg
22.05 56.00 kg 1234.80
Angle iron (3775+15.69%-9.5%) 0.00 0.00 0.00
Handles 6.00 30.00 LS 180.00
Priming coat
MS sheet = 2 x 1.08 = 2.16 sqm
Angle iron 0.20 x 7.80 = 1.56 sqm
Total 2.16+1.56 = 3.72 sqm
Painting with synthetic enamel paint
Two or more coat on new work
(112.30+15.69%-9.5%) 3.72 191.40 sqm 712.01
TOTAL A 5350.17
B Labour
Black smith 0.75 897.00 day 672.75
Beldar 0.75 736.00 day 552.00
TOTAL A+B 6574.92
1398.49
TOTAL 7973.40
Total Rs. For 1.08 sqm 8490.20
Say Rs. For 1 sqm 8490.00

KV Sonipat

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

KV Sonipat

Uploaded by

Copyright:

Available Formats

DETAILED ESTIMATE

2.1 GROUP "C" 163 1094 Point 178322.00 1.54.3

25 1981 Each 49525.00 1.4

4.1 4 X 10 sq. mm + 2 X 6 sq. mm earth

1.1 Supplying and fixing of 1200mm (Nominal

30 588 Each 17640.00 MR

0.00 DSR- 2022

6.1 16 way, Double door 8 3141 Each 25128.00 DSR 2.3.4

9.1 63A Double Pole 16 1874 Each 29984.00 MR

1.1 4 x 25 sq.mm. (Starter panel) 150 1855 Mtr. 278250.00 MR

2.1 Up to 35 sqmm. (clamped with 1 mm thick

3.1 Up to 35 sqmm. (clamped with 1 mm thick

4.1 Up to 35 sqmm. 350 37 Mtr. 12950.00 7.5.1

5.1 Up to 35 sqmm. 20 28 Mtr. 560.00 7.6.1

6.1 3.5 x 120 Sq mm 300 1036 Mtr. 310800.00 MR

10 Supplying and laying of following size DWC

(a) Horizontal type, multistage,

b) Suitable HP squirell cage induction

(c) M.S.fabricated common base plate,

(d) Suitable cement concrete foundation duly

c Selector switch for selection of pump for

d Providing & wiring for connection of the

a ON/OFF Push Button operation and

20 mm nominal internal dia water hose

23 1321 Each 30383.00 18.13

22.1 3.5x70 Sq mm 400 653 Mtr. 261200.00 MR

25.1 Above 35 sq. mm and upto 95 sq. mm

Earthing terminals-2 Nos.

c 1 No.- (0-60A) dual scale Ammeter,

d 1 No. Microprocessor based numerical

e 1 No. set of dual core dual ratio apoxy cast

f Necessary strip heater to prevent

h Healthy trip supply indication lamp.

c 2 sets Microprocessor based numerical

d 2 sets of dual core dual ratio 3 CTs.

e Digital Power factor meter of class of

g Isolating plug and socket, automatic

h Aux. relays for Transformer Protection

1.00 1406297 Job 1406297.00 MR

b) T-N-C switch for EDU breaker- 2 No.

c Digital Load Managers with RS 485

d Mechanical & Electrical Interlocking

e AMF sensing relay for the DG sets -

g Red, Yellow & blue LED type 22.5mm

c 2 Nos. - 200 Amps 3 Pole MCCB

d 2 Nos. - 125 Amps 3 Pole MCCB TM Release

b) T-N-C switch for EDU breaker- 1 No.

c 4 Pole high protection 50 kA, surge

d Red, Yellow & blue LED type 22.5mm dia.

c 2 Nos. - 125 Amps 3 Pole MCCB TM Release

BUS COUPLER FOR LT PANEL

b) T-N-C switch for EDU breaker- 1 No.

v) All MCCB's shall be provided with

vi) There should be arrangement for

MAIN LT PANEL described as above 1 3076275 Job 3076275.00 MR

120 KVAR capacity in 8 steps

b 32 A, 36KA,TP MCCB Ics=100%Icu with

5.1 3X185 sq mm 700 2141 Mtr. 1498700.00 MR

8.1 3½ x 240 Sq.mm 200 1946 Mtr. 389200.00 MR

9.1 Above 185 sq. mm and upto 400 sq. mm

10.1 Above 185 sq. mm and upto 400 sq. mm

15 8490 Sqm. 127350.00 MR

1 33884 Each 33884.00 MR

2 46337 Each 92674.00 MR