Cost Estimate CBD Parking Plaza 13-12-2022

MRS
Input
Amount
Sr.Nr. Rates 2022 Description Unit Qty Unit Rate
Rs.
2nd
BiAnnual.
1 2 3 4 5 6 7=5x6
Bill Nr.2: Electrical Works
Schedule Items
2.1 24-3 Supply and erection of PVC pipe for wiring recessed in walls,
including inspection boxes, pull boxes, hooks, cutting jharries,
and repairing surface, etc., complete with all specials
ii) 20 mm i/d) Rft 12,000 83.75 1,005,000

iii) 25 mm i/d) Rft 10,000 96.90 969,000
v) 40mm i/d) Rft 6,000 148.25 889,500
2.1 A 23-28 Providing, laying, cutting, jointing, testing and disinfecting
pipe line in trenches with PVC/ uPVC pipes of B.S.S. with `D'
Class working pressure complete in all respects:-
a) 2" i/d (50 mm) Rft 1,600 203.70 325,920
2.1 B 23-5 Supply and erection of G.I. flexible pipe for wiring, including
welding of sockets, nipples and check nuts, etc. complete:-

iii) 25 mm i/d Rft 2,000 184.10 368,200
2.2 24-11 Supply and erection of single core PVC insulated, PVC
sheathed copper conductor, 250/440 volts grade cable
(BSS-2004), in prelaid PVC pipes/M.S. conduit/G.I.

pipe/wooden strip batten/wooden casing and
capping/trenches, etc.
i) 1.5 mm2 (3/0.029") For Point wiring Rft 114,418 25.15 2,877,618
iii) 2.5 mm2 (7/0.029") For Circuit wiring Rft 323,517 40.25 13,021,547
iv) 4mm2 (7/0.036") For Power Wiring Rft 20,430 53.10 1,084,833
v) 6 mm2 7/1.12 mm (7/0.044") For AC's Rft 7,800 73.35 572,130
2.3 24-13 Supply and erection of copper conductor cables for service
connection, in prelaid pipe/G.I. wire/trenches, etc. (rate for
cable only):-
a PVC insulated, PVC sheathed twin core, 250/440 volts.

iv) 7/0.91 mm (7/0.036") Rft 518 12.30 6,371
v) 7/1.12 mm (7/0.044") Rft 499 13.75 6,861
b PVC insulated, PVC sheathed 3 core, 600/1000 volt cable:
iv) 3 Core 4mm2 (7/0.036") Rft 1,650 171.40 282,810

v) 3 Core 6mm2 (7/0.044") Rft 900 247.40 222,660
vi) 3 Core 16mm2 (7/0.064") Rft 1,059 496.65 525,952
c PVC insulated PVC Sheathed 4 Core 600/1000 V
non armoured cable (Power Cables for MPB's, SMPB's & DB's)
v) 6 mm sq (7/.044'') Rft 1,300 319.05 414,765
vi) 10 mm sq (7/0.052") Rft 1,900 524.50 996,550
vii) 16mm sq (7/0.064") Rft 500 643.55 321,775
viii) 25mm sq (19/0.052") Rft 150 1,205.45 180,818

MRS
Input
Amount
Rs.
2nd
BiAnnual.
ix) 35 mm sq (19/0.064") Rft 1,800 1,706.25 3,071,250
x) 50 mm sq (19/0.072") Rft 50 1,859.25 92,963
xi) 70 mm sq (19/0.083") Rft 300 2,656.70 797,010
xii) 95 mm sq (37/0.072") Rft 1,000 3,676.95 3,676,950
xiii) 120 mm sq (37/0.083") Rft 590 4,634.45 2,734,326
sheathed copper conductor, 600/1000 volts grade cable, in

prelaid G.I. pipe/M.S. conduits/PVC pipe/G.I. wire/trenches, etc.
i) 4 mm2 (7/.044'') Rft 1,300 93.35 121,355
ii) 6 mm2 (7/.044'') Rft 1,900 118.20 224,580
iii) 10 mm (7/0.052") Rft 500 155.15 77,575
iv) 16mm2 (7/0.064") Rft 1,950 174.50 340,275
v) 25mm2 (19/0.052") Rft 50 255.10 12,755
vi) 35 mm sq (19/0.064") Rft 300 343.55 103,065
vii) 50 mm sq (19/0.072") Rft 1,000 467.15 467,150
x) 120 mm sq (37/0.083") Rft 50 1,156.30 57,815
xi) 150 mm sq (37/0.093") Rft 500 1,391.05 695,525
xii) 185 mm sq (37/0.103") Rft 500 1,767.90 883,950
xiv) 300 mm sq (61/0.099") Rft 2,000 2,894.65 5,789,300
2.5 24-158 Supply, installation, testing, commissioning and termination of
8.7/15kV,AL/XLPE/SWA/PVC threeCore (MVcables) along with cable
glands in already installed cable trench/cableladder/cabletray
/ductbank.(Armoured)
iv) 120mm sq Rft 50 2,175.15 108,758
2.6 24-97 Providing and fixing 3" deep cable tray with straight flange fabricated
with perforated G.I. Sheet of specified guage,size and depth duly wall
supported/ceiling hung on painted brackets of MS angle iron of
1"x1"x1/8" and MS patti of 1-1/2"x3/16" size @ 5 ft C/C, hangers i/c
the cost of hardwares as approved and directed by the Engineer
(a) 16 SWG
(i) 4"x3" Rft 350 338.85 118,598
(ii) 6"x3" Rft 850 406.15 345,228
2.7 24-99 Providing and fixing cable tray with straight flange fabricated with
perforated G.I. Sheet of specified guage,size and depth duly supported
on painted brackets of MS angle iron of 1-1/2"x1-1/2"x3/16" and
MS patti of 1-1/2"x3/16" size @ 3 ft C/C, hangers i/c the cost of
hardwares as approved and directed by the Engineer Incharge.
(a) 14 SWG
MRS
Input
Amount
Rs.
2nd
BiAnnual.
(i) 12"x4" Rft 1,200 1,094.70 1,313,640
(ii) 16"x4" Rft 50 1,280.90 64,045
2.8 24-100 Providing and fixing screwless cable tray cover fabricated with 18SWG
G.I. Sheet of required size i/c the cost of hardware as approved and
directed by the Engineer Incharge.
(i) 4" wide Rft 350 117.30 41,055
(ii) 6" wide Rft 850 149.95 127,458
(vi) 12" wide Rft 1,200 267.60 321,120
(v) 16" wide Rft 50 328.80 16,440
2.9 24-101 Providing and fixing hot dipped Galvanized Cable Ladder fabricated
with side channels of specified size and guage duly fixed with rungs of
35x15 mm run @ 10"C/C i/c the cost of coupler plates (1-1/4"x8") and
hardwares as approved and directed by the Engineer Incharge.
II- Side Channel (3"x1/2")
(vi) 24"x3" (14SWG) Rft 200 306.05 61,210
Sub-Total Schedule Items 45,735,703
Non-Schedule Items:
MV Switchgear
CONSUMER GRID / INDOOR SUBSTATION
The bidder should read & understand the following special terms
& conditions carefully:
1. The work will be carried out through govt. approved electrical
contractor having valid electrical license from Pakistan Engineering

Council in appropriate category of the area and Similarly for
Allied Systems.
2. Approval of drawing / design from WAPDA will be

responsibility of the contractor, official charges of the department
will be paid / reimbursed by the client, cost of this efforts stand

included in the bid.
3. 11 kV power supply from New Feeder will be
arranged by the client, all expenses claimed by LESCO/NTDC will be

paid by the client directly.
4. Inspection of equipment by LESCO/NTDC will be contractor's

responsibility.
5. Shop drawings for all the systems including necessary detailing
will be prepared & approved from the Engineer before starting

execution of works:
a) 11 kV Panels, Substation & L.T. distribution network system.
6. Approval of all materials by submission of technical literature

or samples will be taken from the Engineer/Client before procurement
of materials.
7. Complete test reports & approval from LESCO/NTDC electrical
MRS
Input
Amount
Rs.
2nd
BiAnnual.
inspector, PTCL departments & procurement of connections
will be contractors responsibility, cost for these efforts has been
included in the bid.

8. Any discrepancy in design will be pointed out well in advance
to check & improve the same, if required.
10. Technical literature, manufacturers construction / shop

drawings, warranty & guarantee cards will be handed over to
the client in proper folders on completion of job.

2.10 N.S 11 KV LESCO METERING PANEL FOR LESCO SUB STATION IN
CLIENT PREMISES
Supply, installation and commissioning of fully metered 11kV/MV
Panel to be installed in WAPDA's sub-station and manufactured as per
the latest WAPDA requirements. Sheet metal clad indoor floor
mounting cubicle type 11 kV MV Panel, 3 phase, 3 wire, 50 Hz. IP 65
630 Amps triple pole fully enclosed vacuum circuit Breakers draw
out type fitted with manual operating mechanism having mechanical
indicators for positing, visual ON-OFF indicator, having 2 overload
trip coil to work in conjunction with IDMT relay breaking

6 x 630 Amps isolating plugs and sockets.
2 x Sets of 3 phase shutters
6 x CTS ratio 300/5 Amps having suitable output and accuracy

for metering and protection.
1 x Analogue Dial Type square shaped Ammeter scaled 0-300
Amps with Ammeter phase selector switch.
3 x Single pole potential transformer ratio 11000/110V, 100VA.
1 x Analogue Dial Type square Voltmeter scaled 0-15 KV with
phase selector switch and off.
1 x 11 kV / 110 V, 3 phase wire KWH meter combined with 30

minutes KW maximum demand indicator.
1 x 11 kV / 110 V, 3 phase wire KVARH meter.
1 x Set of indication lamps Red x Green for breaker

ON/OFF position.
3 x Phase indication lamps Red, Yellow, Blue Transformer Type.

IDMT inverse time triple pole relay CDG 61, having over current
short and 1 earth fault element suitable for operation from 5
Amps CT secondary current.

Cable gland for incoming and outgoing 11 kV - XLPE cable as
per sizes shown on drawing.
Anti Condensation Heater with ON-OFF switch.

Note: Panels to be supplied from LESCO/NTDC approved supplier
with more than 5- years of manufacturing and supply experience and

shall be supplied as per LESCO/NTDC approved electrical design. Each 1 3,224,936 3,224,936
2.11 N.S 1 Nos. 11 KV PANEL FOR CONSUMER'S SUB-STATION /

TRANSFORMER PROTECTION PANEL
Conforming to same constructional specifications as mentioned
above for 11 kV Panel at item No. 3.6 but equipped as mentioned
below 1 No. incoming & 3 Nos. outgoing 11KV Panel and shall be
installed in the consumer's Sub-station as shown on drawing.

Incoming
630 Amps 11 kV triple pole VCB conforming to same specifications

MRS
Input
Amount
Rs.
2nd
BiAnnual.
as mentioned above for VCB of item No. 3.6 RC: 20 KA at 11 KV.
630 Amps isolating plugs and sockets.
Sets of 3 phase shutters.

Set of 3 phase insulated bus bars of capacity 630 Amps
electrolytic copper.
Epoxy cast double wound CTS of ratio 300/5 Amps.

Analogue Dial Type Ammeter scaled 0-300 Amps with phase
selector switch 3-way and Off.

Triple pole over current/earth fault relay type CDG 61 with
adjustable time multiplier.
3 phase epoxy type potential transformer ratio 11 KV / 110 V.
switch 3 - way and Off.
Power factor meter range 0.5 lag-unity - 0.5 lead.
Indication lamps (Red-On, Green-Off, Blue Bushel trip).
Check alarm relay.
Hotter with push button for (hotter) cancellation.
11 kV / 110 V, 3 phase 4 wire KWH meter combined with 30
minute KW maximum demand indicator.

11 kV / 110 V, 3 phase wire KVARH meter.
Anti Condensation / heater with ON-OFF switch.
Outgoing
Conforming to same specifications as mentioned above but 2 Nos.
outgoing 11 KV Panel each consisting of:-
630 Amps 11 KV triple pole VCB conforming to same specifications
as mentioned above for VCB of item No. 01 RC: 20 KA at 11 KV.
630 Amps isolating plugs and sockets.
Sets of 3 phase shutters.
Set of 3 phase insulated bus bars of capacity 630 Amps

electrolytic copper.
Epoxy cast double wound CTS of ratio 150/5 Amps.
Analogue Dial Type Ammeter scaled 0-150 Amps with phase

selector switch 3-way and Off.
Triple pole over current/earth fault relay type CDG 61 with

adjustable time multiplier.
3 phase epoxy type potential transformer ratio 11 KV / 110 V.
Analogue Dial Type Voltmeter scaled 0-15 KV with phase selector

switch 3 - way and Off.
Power factor meter range 0.5 lag-unity - 0.5 lead.
Indication lamps (Red-On, Green-Off, Blue Bushel trip).

Check alarm relay.
Hotter with push button for (hotter) cancellation.

11 kV / 110 V, 3 phase 4 wire kWh meter combined with 30
minute KW maximum demand indicator.
11 kV / 110 V, 3 phase wire kVARh meter.

Anti Condensation / heater with ON-OFF switch. Each 1 3,190,686 3,190,686
2.12 N.S Supply, installation, testing and commissioning of new indoor type
dry type following size step down transformers having HT &
LT connections manufactured according to IEC specification

and standard to be installed in separate transformer room
including cost of all necessary accessories. Complete in all respect.

MRS
Input
Amount
Rs.
2nd
BiAnnual.
a) 1250 KVA. Each 1 18,808,263 18,808,263
2.13 N.S Supply, installation, testing and commissioning of earthing system

for 11 kV Panels, Transformers, LT panels & Generators
including earth spike, one each job includes 4" dia bore
70' to 80' deeper near water level along with 2x70 mm2 stranded copper
conductor in 2" dia heavy gauge G.I. pipe upto earth connection point
including cost of copper spike 12" long connected with G.I pipe,
filling of bore with a mixture of charcoal and lime packed 300 mm all
around the vertically bore, construction of inspection chamber with
RCC cover plate, to achieve the specified earthing results shall be
less than 1 ohm as required for completion of the item as per
requirements, specifications and drawings. Complete in all respects
and to the approval of the Engineer and the drawing. Each 10 229,926 2,299,260
2.14 N.S LT Switch Gear:
Low Tension Main Panel Board (LTMPB-GF) Installed
at Ground Floor
Reference: Single Line Diagram
Fabrication, supply at site, installation and commissioning of Low
Tension Main Panel Board(LTMPB) indoor type, floor mounted made

of sheet steel 14 SWG , with flexible earthing straps, degreased and
de-rusted, zinc phosphated, finished with electro-static powder
coating of 100 micron thickness in approved colour RAL 7032, panel housing
to comply with protection class IP-44/54, with hinged door, lockable
handle, all auxiliaries, internal wiring, designation labels on ACB,
MCCBS, earthing bar, numbering beads on the control wires,
MPB suitable for system Voltage 415 V, 50 Hz, 3 Phase & neutral,
bus bars of 99.8% purity electrolytic copper, including cost of cable
termination lugs, brass cable glands for incoming & outgoing

MRS
Input
Amount
Rs.
2nd
BiAnnual.
cables, wiring from breakers, indication lamps, instruments and
control all accessories complete in all respect.
All incoming and outgoing breakers shall be accessible by

opening the front door having additional M.S. sheet cover.
Gaskets shall also be provided where necessary. LTMPB shall have
thermostatically controlled exhaust fan and tube light with door

switch on each cubicle also including cost of 400 kVAR PFI plant.
Incoming from Transformer

01 No. 2500 Adjustable Motorized ATP ACB, RC:66 kA Icu= 100% Ics
01 No. Surge protective device 100kA 4P
03 Nos. Digital Volt Meter 0~600 VAC
03 Nos. Digital Ampere Meter 0~2500A
01 No. Under/Over Voltage, Phase failure, Phase loss protection relay
06 Nos. Indication Lamp (R+Y+B+ON+OFF) and trip
02 Nos. On/Off Push Button
03 Nos. Current Transformer 2500/5A
03 Nos. Control MCB for protection
01 Job. Brass Cable Gland for IC/OG Cables as per cable size
Outgoing
01 No. Adj. 1000A TP MCCB RC:36 kA Icu= 100% Ics
02 Nos. Adj. 630A TP MCCB RC:36 kA Icu= 100% Ics

01 No. Adj. 800A TP MCCB RC:36 kA Icu= 100% Ics for PFI Plant
03 Nos. Adj. 100/200 ATP MCCB (Spare)
03 Nos. Adj. 200 A TP MCCB (Space)
Complete In all respect as per single line diagarm Each 1 9,534,966.00 9,534,966
2.15 N.S Emergency Main Panel Board (EMPB-GF) Installed
at Ground Floor
Conforming to the same constructional specifications as that of
LTMPB-GF in item 2.14 but equipped as under:

01 No. 1000 Adj. ATP MCCB RC:66 kA Icu= 100% Ics
01 No. Surge protective device 100kA 4P

01 No. Under/Over Voltage, Phase failure, Phase loss protection relay
05 Nos. Indication Lamp (R+Y+B+ON+OFF)

02 Nos. On/Off Push Button

03 Nos. MCB Fuse for protection
01 Job. Brass Cable Gland for IC/OG Cables
Outgoing

01 Nos. Adj. 100 A TP MCCB RC:25 kA Icu= 100% Ics (Spare)
01 Nos. Adj. 63 A TP MCCB RC:25 kA Icu= 100% Ics (Spare)

MRS
Input
Amount
Rs.
2nd
BiAnnual.
03 Nos. Adj. 160 A TP MCCB (Space)
MRS
Input
Amount
Rs.
2nd
BiAnnual.
2.16 N.S AMFP with Automatic Transfer Switch (ATS) near EMPB
Reference: Single Line Diagram

Conforming to the same constructional specifications as that of
LTMPB-GF in item 2.14 but equipped as under:
Incoming from Main L.T Panel (LTMPB-GF) & Gen Set

02 Nos. 1000A FP (Adj) ACB (M) RC:66 kA
02 Nos. 1000A FP MCO

01 No. ATS Module with Battery & Battery Charger
01 No. Under/Over Voltage, Phase Failure, Phase Loss Protection
01 Nos. Auxiliary Relay with Base
01 Nos. Timer 0~60 seconds with Base
01 Nos. Auto Manual Switch
01 Nos. Digital Volt Meter 0-600V Load Side
01 Nos. Volt Selector Switch
01 Nos. Digital Ampere Meter 0-1000/5A Load Side
01 Nos. Ampere Selector Switch
03Nos. Current Transformer 1000/5

02 Nos. Push Button (ON + OFF)
5 Nos. Indication Lights (R+Y+B+ON+OFF)
03 Nos. Control MCB for Protection

Mechanical Interlocking System for MOR
N.S Sub Main Panel and Distribution Boards:
Fabrication, supply at site installation and commissioning &
connection of wires/cables of Sub Main Panel Boards IP-65
made of 14 SWG M.S sheet degreased & derusted,

zinc phosphated, finished with electrostatic powder coating
of 100 micron thickness in approved colour with hinged door,
flexible earthing strap lockable handle, catcher, earthing bar,

neutral strip, internal wiring ,desigination labels on MCCB,
earthing bar, numbering beads on control wires, panel suitable for

system 500 V, 50 HZ,3 Phase & neutral, bus bars of 99.8% purity
electrolytic copper, including cost of cable termination lugs, brass
cable glands for incoming & outgoing cables, wiring form

breakers, indication lamps, instruments & controll all accrssories
complete in all respects. All SMPB's mentioned below shall have
3 phase indication lamp, 3-voltmeter scaled 0-500 V

2.17 N.S Sub Main Panel Board (SMPB-B1-01) Installed in Basement- 01
Floor
Conforming to the same constructional specifications as that of SMPB
as mentioned above but equipped as under:
01 No. Adj. 100 ATP MCCB RC:25 kA Icu= 100% Ics

05 Nos. Indication Lamp (R+Y+B)
03 Nos. Control Fuse for protection

Outgoing
02 Nos. Adj. 63A TP MCCB RC: 25kA Icu= 100% Ics

MRS
Input
Amount
Rs.
2nd
BiAnnual.
01 Nos. Adj. 63A TP MCCB RC: 25kA Icu= 100% Ics (Spare)
Complete In all respect as per single line diagarm Each 1 317,606.00 317,606
2.18 N.S Sub Main Panel Board 2 (SMPB-B1-02) Installed in Basement- 01

as item no 2.17 above but equipped as under:

Outgoing
02 Nos. Adj. 63A TP MCCB RC: 25kA Icu= 100% Ics
S Complete In all respect as per single line diagarm Each 1 273,081.00 273,081
2.19 N.S Sub Main Panel Board (SMPB-GF) Installed at Ground Floor


Outgoing
02 Nos. Adj. 40A TP MCCB RC:25 kA Icu= 100% Ics (Spare)

2.20 N.S Sub Main Panel Board (SMPB-4F) Installed at Fourth Floor



Outgoing
05 Nos. Adj. 32 ATP MCCB RC:25 kA Icu= 100% Ics

02 Nos. Adj. 32 ATP MCCB RC:25 kA Icu= 100% Ics (Spare)
2.21 N.S Sub Main Panel Board (SMPB-Lift) Installed at top Floor

MRS
Input
Amount
Rs.
2nd
BiAnnual.
01 No. Adj. 160 A TP MCCB RC:25 kA Icu= 100% Ics


Outgoing

02 No. Adj. 63A TP MCCB RC:25 kA Icu= 100% Ics (Spare)
2.22 Emergency Sub Main Panel Board (EMPB-B1-01) Installed in
Basement- 01 Floor
Conforming to the same constructional specifications as that of SMPB's


Outgoing
02 Nos. Adj. 160ATP MCCB RC:25 kA Icu= 100% Ics
02 Nos. Adj. 63ATP MCCB RC:25 kA Icu= 100% Ics
01 No. Adj. 160ATP MCCB RC:25 kA Icu= 100% Ics (Spare)
01 No. Adj. 63ATP MCCB RC:25 kA Icu= 100% Ics (Spare)
2.23 N.S Emergency Sub Main Panel Board (ESMPB-B1-02) Installed in
Basement- 01 Floor

01 No. 100 Adj. ATP MCCB RC:25 kA Icu= 100% Ics


Outgoing

2.24 N.S Emergency Sub Main Panel Board (ESMPB-GF) Installed at

Ground Floor
mentioned above but equipped as under:


MRS
Input
Amount
Rs.
2nd
BiAnnual.
Outgoing
04 No. Adj. 20A TP MCCB RC:25 Icu= 100% Ics
02 No. Adj. 20A TP MCCB RC:25 Icu= 100% Ics (Space)
2.25 N.S Emergency Sub Main Panel Board (ESMPB-4F) Installed at

Fourth Floor
but equipped as under:
01 No. Adj. 160 ATP MCCB RC: 25 kA Icu= 100% Ics
Outgoing
02 Nos. Adj. 32A TP MCCB RC:25 kA Icu= 100% Ics (Spare)

03 Nos. Adj. 32A TP MCCB RC:25 kA Icu= 100% Ics (Space)
2.26 N.S Emergency Sub Main Panel Board (ESMPB-Pumps) Installed at
Ground Floor
but equipped as under:

01 No. Digital Volt Meter 0~600V
01 No. Volt Selector Switch

01 No. Digital Ampere Meter 0~630/5A
01 No. Ampere Selector Switch

03 Nos. Control Fuse for Protection

01 Job. Brass Cable Glands for Incoming Cable
Outgoing



03 Nos. Adj. 63A TP MCCB RC:25 kA Icu= 100% Ics (Space)
05 Nos 2.7 HP MCC Direct Online Starters (DOL)
Conforming to below description
01 No. 20 Adj. ATP MCCB RC: 10 kA

03 Nos. Phase Indication Lamp (R+Y+B)
03 Nos. 6A Control Fuse for Protection

MRS
Input
Amount
Rs.
2nd
BiAnnual.
01 Nos. Mag. Contactor TP 09A-AC3
01 No. Electronic Overload Relay
02 Nos. ON/OFF Push Button

03 Nos. Indication Lamps (ON-OFF-TRIP)
01 Set. Terminal Block/Strip for Power & Control Circuit
02 Nos 6.7 HP MCC Direct Online Starters (DOL)



2 Nos 20 HP MCC Automatic Star Delta Starters (ASDS)




2 Nos 16 HP MCC Automatic Star Delta Starters (ASDS)

1 No 188 HP MCC Automatic Star Delta Starters (ASDS)



2.27 N.S Distribution Boards:
Fabrication, supply at site installation and commissioning of 16 SWG

mild steel sheet fabricated distribution board, free standing wall
mounting, indoor type, front access, insulation class 600 Volts,

MRS
Input
Amount
Rs.
2nd
BiAnnual.
incoming and outgoing connections from top or bottom as per site
requirement, door to body earth with flexible copper cable suitable
for 415VAC, 3 Phase 4 wire, 400/230 50Hz TPN&E system, having

rated service short circuit breaking capacity as mentioned in
the details. Complete in all respects as per the satisfaction of the
engineer and single line diagram.

a Detail of DB-CU-B1
Incoming
01 No. Digital Ampere Meter 0~300A With Selector Switch
01 No. Digital Volt Meter 0~600VAC With Selector Switch
01 Job. Brass Cable Gland for Incoming Cable
Outgoing
04 Nos. Adj. 63 A TP MCCB RC:25 kA Icu= 100% Ics
01 No. Adj. 63 A TP MCCB RC:25 kA Icu= 100% Ics (Spare)

b Typical Detail of DB-CU-GF & DB-CU-1F

Incoming
01 No. Digital Ampere Meter 0~630A With Selector Switch
01 No. Digital Volt Meter 0~600VAC With Selector Switch

Outgoing
08 Nos. Adj. 63 A TP MCCB RC:25 kA Icu= 100% Ics
01 No. Adj. 63 A TP MCCB RC:25 kA Icu= 100% Ics (Spare)

Complete In all respect as per single line diagarm Each 2 723,338.00 1,446,676
c Typical Detail of DBLP-01-BII & DBLP-02-BII
Incoming

01 No. 60 A TP Magnetic Contactor with ON/OFF Push Button
01 Nos. Digital Volt Meter 0~400VAC With Selector Switch

Outgoing
14 Nos. 10/20 ASP MCB RC:10 kA Icu= 100% Ics

04 Nos. 20 ASP MCB RC:10 kA Icu= 100% Ics (Spare)
d Typical Detail of EDBLP-01-BII & EDBLP-02-BII
Incoming

Outgoing
MRS
Input
Amount
Rs.
2nd
BiAnnual.
e Detail of DBLP-01-BI
Incoming

Outgoing
f Detail of DBLP-02-BI
Incoming


Outgoing
g Typical Detail of EDBLP-01-BI & EDBLP-02-BI
Incoming

Outgoing
29 Nos. 10 ASP MCB RC:10 kA Icu= 100% Ics
h Detail of DBLP-GF
Incoming

Outgoing
i Typical Detail of DBLP-1F to DBLP-8F

Incoming

MRS
Input
Amount
Rs.
2nd
BiAnnual.

Outgoing
03 Nos. 10/20 ASP MCB RC:10 kA Icu= 100% Ics (Spare)

Complete In all respect as per single line diagarm Each 8 128,073.00 1,024,584
j Typical Detail of EDBLP-GF to EDBLP-7F

Incoming
01 Nos. Digital Volt Meter 0~400 VAC With Selector Switch
Outgoing
k Detail of EDBLP-8F
Incoming

01 Nos. Digital Volt Meter 0~400 VAC With Selector Switch
Outgoing
03 Nos. 20 ATP MCCB RC:25 kA Icu= 100% Ics

l Detail of EDBLP-RF
Incoming


Outgoing

m Detail of DB-FAEF-B1
Incoming

01 Nos. Digital Ampere Meter 0~150A With Selector Switch

Outgoing

MRS
Input
Amount
Rs.
2nd
BiAnnual.
n Detail of DB-FAEF-BII
Incoming
01 Nos. Digital Ampere Meter 0~150A With Selector Switch

Outgoing
o Detail of DBP-RF
Incoming
01 Nos. Digital Ampere Meter 0~100A With Selector Switchs
01 No. CT Operated 3 Phase, 4 Wire kWh Energy Meter

01 No. ATS with MOR
01 Job. Brass Cable Gland for Incoming Cable
Outgoing
07 Nos. 32 Adj. ATP MCCB RC:25 kA Icu= 100% Ics

02 Nos. 32 Adj. ATP MCCB RC:25 kA Icu= 100% Ics (Spare)
03 Nos. 20 ASP MCB RC:10 kA Icu= 100% Ics (Space)

2.28 N.S Supply at site, installation and commissioning of ceiling fans

with dimmer 56" dia sweep including cost of blades, hanging
rod make of G.I. pipe, canopy, capacitors, nuts

and bolts etc complete in all respects Each 14 6,945.00 97,230
2.29 N.S Providing & laying 2 core cable of the following size, PVC
insulated & PVC sheathed, 400/500 volts grade with
stranded copper conductor, un armored L.T cable in prelaid pipe
/G.I. wire/trenches, etc.
(i) 2 Core 10 mm.sq Rft 547 287.00 156,989
2.30 N.S Supply and installation of gang type switch plates with switches,
sockets, dimmers connection of wires & commissioning.

MRS
Input
Amount
Rs.
2nd
BiAnnual.
a) 2-Gang one way switch 10 Amp Each 6 567.00 3,402
b) 3-Gang one way switch 10 Amp Each 30 800.00 24,000
c) 4-Gang one way switch 10 Amp Each 30 957.00 28,710

d) 6-Gang one way switch 10 Amp Each 35 1,641.00 57,435
e) 10/13 Amp 3-pin universal switch socket Each 164 1,112.00 182,368
f) 15/20 Amp 3-pin universal power socket Each 23 1,112.00 25,576

g) Industrial Power Socket (IPS) 32 Amps Each 7 6,500.00 45,500
2.31 N.S Light Fixtures:
Supply, installation, testing & commissioning of following various
types of LED lights:
a) Ceiling mounted 18 watt LED Light Each 512 2,086.00 1,068,032
b) Wall Bracket Light 12 Watt LED Each 127 5,263.00 668,401
c) Mirror Light 12 Watt Each 10 1,701.00 17,010
d) Linear light with 1 x 30 W LED Size : 4 Feet with gateway
Occupancy + Daylight Harvesting Sensor Each 2,360 39,066.00 92,195,760
e) Wall Recessed Light with 8 Watt LED Lamp Each 594 1,085.00 644,490
f) EXIT Sign 8 Watt Light Each 482 10,743.00 5,178,126
g) Emergency Light 8 Watt with Battery Backup Each 49 17,593.00 862,057
h) Hanging Light with 18 Watt LED Each 49 4,578.00 224,322

i) Wall recessed water tight light with 6 Watt LED Each 30 2,866.00 85,980
j) Rope light Rft 500 997.00 498,500
k) Up-Down Light Each 12 3,800.00 45,600

l) Bollard Light Each 15 9,000.00 135,000
m) Foot Light Each 25 3,200.00 80,000

n) Planter Light Each 12 2,800.00 33,600
2.32 N.S Supply and installation of 99.97% electrolytic bare copper conductor
1x 70 mm to be installed in basement ” with copper saddles as per
details shown in drawings. Rft 2,000 335.00 670,000
2.33 N.S Supply and installation of Earthing rod comprising of 25mm dia
3 meter long copper weld rod including mm CU strip rammed in 3”

dia 12 feet long bore hole filled with Earthing chemical clump on top
of rod including earth pit as shown in drawings complete in all
Note : Earh resistance should be less than 1 Ohm. Nos 33 65,000.00 2,145,000
2.34 N.S Providing and Construction of RCC foundation PAD with 3800 PSI
strenght with SR5 for respective pad mounting equipment, water
resistance chemical, water proofing material applied on structure

surfaces are concealed below FGL/FLL, pad size as per recommendation
of the manufacturer, for other installation detail refer to electrical
drawing. Complete in all respect.
(i) 1250 kVA Pad Mounted Distribution Transformer Foundation Nos 1 385,000.00 385,000
Sub-Total 158,855,507
Total for Schedule Items 45,735,703
Total for Non-Schedule Items 158,855,507
Total for Bill Nr. 2 204,591,210

CBD Parking Plaza
MRS
Input
Sr.Nr. Rates Description Unit Qty Unit Rate Amount Rs.
2022 2nd
BiAnnual
1 2 2 4 3 5 6=3x5
Bill Nr.4: Fire Alarm System
Non Schedule Items

4.1 NS Supply and erection of RGS pipe for wiring recessed in
walls, including inspection boxes, pull boxes, hooks,
cutting jharries, and repairing surface, etc., complete
with all specials.
iii) 20 mm i/d Rft 20130 259.00 5,213,670
Supply, installation, testing and commissioning of

following items as per drawings, specifications, &
instructions of the Engineer, complete in all respect,
approved make or equivalent as approved by the engineer
4.2 N.S RESETABLE MANUAL CALL POINT

Supply and installation of Addressable Resetable Manual Call Point
with flush mounting and LED Indication on front side, wall mounting
with assembling frame, soft addressing, low current consumption,

built-in short circuit isolator. Each 54 16,615.00 897,210
4.3 N.S ADDRESSABLE OPTICAL SMOKE DETECTOR
Supply and installation of Addressable Optical Smoke detector with
Soft low current consumption, automatic drift compensation,
integrated indicator (360 degrees visibilty), built-in short circuit isolator Each 15 9,091.00 136,365
4.4 N.S ADDRESSABLE HEAT DETECTOR
Supply and installation of HEAT SENSOR with soft addressing,
programmable temp. class, low current consumption, built-in
short circuit isolator and approved from EN 54-7 standard. Each 654 8,753.00 5,724,462
4.5 N.S ADDRESSABLE LOOP SOUNDER
Supply and installation of Addressable Electronic Loop Sounder
with soft addressing, 3 sound patterns,
3 power options (24VDC, 9VDC and 220VAC), Sound level : 85dB,
built-in short circuit isolator and will be approved from EN 54-3

and sounder is IP protection rated to IP21. Each 54 15,519.00 838,026
4.6 N.S ADDRESSABLE FIRE ALARM CONTROL PANEL
Supply and installation of 4 Loop Addressable Fire Alarm Control
Panel networkable, 3 supervised relay outputs, 2 monitoring inputs,

2 supervised signalling lines with built in power supply and battery Each 3 670,413.00 2,011,239
4.7 N.S 2 Core 2.5 mm2 shielded drain wire, 30 minutes fire
resistance, red, LPCB approved, BS 7629-1/2008, BS 5839-1
standard in already installed 20 mm dia RGS conduit

complete in all respects. Rft 20130 292.00 5,877,960
4.8 N.S Termination, testing, software programming
with complete system performance warranty
from the manufacturer / Authorized Dealer Job 1 550,000.00 550,000
Total for Bill Nr.4

21,248,932
CBD Parking Plaza
MRS
Input
Sr.Nr. Rates Description Qty Unit Unit Rate Amount Rs.
2022 2nd
BiAnnual
1 2 2 3 4 5 6=3x5
Bill Nr.7: Lighting Protection System
Non Schedule Items
7.1 N.S Supply, Design & Testing of Prevectron type 3rd Generation
Controlled Early Streamer Emission (CESE) 2nd eddition
(UNE21186:1996) lightning conductor equipped with a tinned copper
central pick up rod. Full electrical continuity between the tip and the
earth point shall be ensured. Fully autonomous (no battery, no
external power supply required) shall collect ambient energy through

a lower series of electrodes.Timing of the streamer emission controlled
with an electronic device detects the lightning and triggers a streamer
(3.5 KV and 20 A).Manufactured as per NFC 17-102.

A tester/ testing process corresponding specifically to the airterminal
shall be available for the maintenance and ensure the healthiness of the 1 Nos 2,730,480.00 2,730,480
Protection Radius = 63 meters
Sub-Total 2,730,480
Total for Bill Nr.7

2,730,480
CBD Parking Plaza
MRS
Input
2022 2nd
BiAnnual
1 2 2 4 3 5 6=3x5
Bill Nr.8: Generator & Lift
Non Schedule Items

8.1 N.S Diesel Generator Set:
Supply at site installation, testing & commissioning of
New Diesel Generator Set of capacity 500 kVA,1500 RPM,
50Hz, with generator output 400/230V, 3phase, 4 wire.
Generator should be complete with sound attenuation
canopy, ATS, control panel and foundation.
Complete in all respects. Each 1.00 30,059,811.00 30,059,811
8.2 N.S Passenger Lifts:
Supply, installation, testing and commissioning of

Passenger Lifts of the following specifications:
(a) - Capacity: 2000 kg
- Speed: 2.5 m/sec
- Control: Collective Selective Control Duplex Type
- Floor/Stops/Doors 12 (B1, B2, G+9)

- Car Access Sides: One side
- Speed Adjustment: VVVF (Variable Voltage and Variable frequency)
- Main Supply Power: 400V, 50Hz
- Light Power Supply: 230V, 50Hz
- Car Dimensions (W x D): 8'-6" x 8'-4"
- Door Panel: 2 Panels, Centre Opening door

- Shaft: Concrete Each 4.00 9,590,000.00 38,360,000
(b) Service/Firefighting Lift:
- Capacity: 1600 kg
- Speed: 2.5 m/sec

- Floor/Stops/Doors 12 (B1, B2, G+9)

(c) Passenger Lift

- Capacity: 1250 kg
- Speed: 1 m/sec
- Floor/Stops/Doors 3 (B1, B2, G)


Total for Bill Nr.8

92,668,811
CBD Parking Plaza
MRS
Input
2022 2nd
BiAnnual
1 2 2 4 3 5 6=3x5
Bill Nr.9: Parking Management System
Non Schedule Items

9.1 N.S Supply and installation of 1 camera per 5 parking spaces & 1 RGB LED
to 5 parking Spaces complete in all respects or as approved by engineer. Each 240.00 123,278.00 29,586,720
9.2 N.S Supply and installation of Level 2 Switches. - Level 3 Communication
Main Bus Power Supplies Devices included: - Power Control Cabinet. -
power cainets complete in all respects or as approved by engineer. Each 3.00 1,293,963.00 3,881,889
Supply and installation of Indoor Led Display for occupancy information.

9.3 N.S
Included: - Double function message: each panel can display two

messages alternately every x seconds. - 3 numbers + Arrow - TCP/IP
communications. RGB leds. Power via PoE. - 130mm Charater Height Each 22.00 247,939.00 5,454,658
9.4 N.S Supply and installation of Indoor Guidance Display ( Single-direction) Each 10.00 186,276.00 1,862,760
9.5 N.S Supply and installation of outdoor Guidance Display Each 1.00 547,956.00 547,956
9.6 N.S Supply and installation of Main Switch Each 1.00 273,079.00 273,079
9.7 N.S Supply and installation of Main Server. Included: - Processing server/ Each 1.00 3,733,754.00 3,733,754
9.8 N.S Supply and installation of Management Software. Each 1.00 5,192,229.00 5,192,229
9.9 N.S Storage for extend videorecording 7 days. Included: - Suggested storage
for videorecording during the days above shown. The real storage
could be higher or lower depending on real traffic movement and

in this project. - Storage for all cameras of the project. At 1fps/each
- Units in TB - Includes Video Recording Software license Model: 2120 Each 12.00 314,715.00 3,776,580
9.10 N.S Part Number: PE.SERVICES.ENGINEERING
Product Name: System Design (Required per Project)
- It includes:
- Calculate most efficient Cabinet locations.
- Place mounting channel on drawings.
- Determine optimal locations and place sensors on drawings.
- Determine power and data cable requirements and place runs
on drawings.
- Determine sign locations, create labels, serial address and
place on drawings.
- Generate map images from CAD drawings of parking facility.
- Calculate bill of materials from drawings.
- Select network subnet scheme and assign IP addresses to all

devices.
- Create full network design documentation, including device

tables and diagrams.
Note: Complete and up-to-date site drawings in .dwg or
compatible format are required for this service. 1 round of minor
design iterations (modifications of less than 3%) during the
design phase are included. Each 1.00 6,741,123.00 6,741,123
9.11 N.S Supply and installation of Work Station With double video graphics Each 2.00 846,638.00 1,693,276
9.12 N.S Supply and installation of Work Station I3 With Led Each 1.00 255,894.00 255,894
9.13 N.S Supply and installation of Rack 42U APC Each 1.00 756,218.00 756,218
9.14 N.S Design, Supervision , Installation, Testing & Commissioning Job 1.00 9,042,000.00 9,042,000
Parking Guidance system
9.15 N.S Supply Of Automatic Traffic Barrier System

Model: SECTOR II
Brand: CENTURION – South Africa
v Designed for long operation life.

v Heavy Duty DC Based System.
v Electronic PLC controller.
v 3000mm Booms.
v Fast operation Raise and Lower in 1.2 sec.
v The operation System sited above ground.
· SYSTEM INCLUDES

v Main Operating system.
v Power supply.
Boom Pole. 3-Meter Each 2.00 758,936.00 1,517,872
9.16 N.S Supply installation of ROAD LOOP DETECTOR Each 2.00 66,012.00 132,024
9.17 N.S Supply installation TRAFFIC LIGHTS Red, Green Each 2.00 62,998.00 125,996
9.18 N.S Supply installation BREAKAWAY COUPLER Each 2.00 62,998.00 125,996
9.19 N.S Supply installation of
Lane Entry Slim Jupiter (Ticket Dispenser)
Barcode System (EBB)

Base Platform (EBB)
Front LED for easy finding
7" Color Display
One Button Hengstler
Ticket Unit X56 Paper Roll Type
Housing standard color (RAL 7021 Dark Grey)

230 Volt Heater
Power Supply, Fan, PSU
High reliability built-in controller (No Industrial PC)
Ethernet TCP/IP Network Interface
Commend VOIP intercom

Multifrequency card reader (125 KHz and Mifare). RFPARK
2D/1D Valiscan barcode reader

No BLE Reader
Stand platform. Height 100 mm. Standard color

Foundation plate Each 1.00 5,111,152.00 5,111,152
9.20 N.S Supply installation Manual Cashier Janus w. Receipt Printer & Fee Each 1.00 1,512,436.00 1,512,436
9.21 N.S Supply installation Smart Reader for Fee Computer Janus (W4E in Cash Each 1.00 789,076.00 789,076
9.22 N.S Supply installation of FCJ IN-LANE READER no BLE (FOR DRIVER) Each 1.00 939,776.00 939,776
9.23 N.S Supply installation of following system
SOFTWARE LICENSE (based on the number of peripherals)
Included:
Monitoring and Operations Module
Data Analysis and Reporting Module
Subscribers and Contract Management Module
Configuration and Admin Module
Chip&Pin Gateway
Monitor/PC not included Each 1.00 5,430,636.00 5,430,636
9.24 N.S Supply installation of PC HP - HARDWARE & SOFTWARE

workstation/server Each 1.00 2,868,736.00 2,868,736
9.25 N.S Supply installation ofDestop Caed Reader Fore Programing Card On
workstation/server Each 1.00 246,556.00 246,556
9.26 N.S INSTALLATION , TESTING & COMMISSIONING Of PMS Each 1.00 4,521,000.00 4,521,000
Total for Bill Nr.9

96,119,392
CBD Parking Plaza
MRS
Input
Sr.Nr. Rates Description Qty Unit Unit Rate Amount Rs.
2022 2nd
BiAnnual
1 2 2 3 4 5 6=3x5
Bill Nr.10: Telephone & Data System
10.1 24-3 Supply and erection of PVC pipe for wiring recessed in

with all specials.
iii) 25 mm i/d(1") for Telephone, Data and TV points 1000 Rft 96.90 96,900
DATA SYSTEM
10.2 N.S Supply and installation of Single Port Face Plate

with CAT-6 RJ-45 I/Os for DATA 22 No. 2,700.00 59,400
10.3 N.S Supply and installation of 24-Ports CAT-6

Data Pach Panel complete with CAT-6 RJ-45 I/Os 1 No. 34,518.00 34,518
10.4 N.S Supply and installation of 24 Ports x 10/100/1000 Data Switch 1 No. 54,078.00 54,078
10.5 N.S Patch Cord CAT- 1 meter 11 No. 2,424.00 26,664
10.6 N.S Patch Cord CAT- 3 meter 11 No. 2,664.00 29,304
10.7 N.S 9U Double Section Data Cabinet with PDU 1 No. 27,918.00 27,918
TELEPHONE SYSTEM
10.8 N.S Supply and installation of Single Port Face Plate
with CAT-6 RJ-45 I/Os for Telephone 22 No. 3,012.00 66,264
10.9 N.S Supply and installation of Telephone PABX with
4 TRUNK Line and 12 Extentions, complete in all respect. 1 No. 119,034.00 119,034
10.10 N.S Supply and installation of 30-Pair Telephone Junction Box
with back mounting frame and KRONE connection Strips. 1 No. 9,624.00 9,624
CABLE for DATA & Telephone
10.11 N.S Supply and installation / laying of UTP CAT-6, 4 Pair Cable
for Telephone & DATA, in already laid PVC conduit,
complete in all respect. 2800 Rft 175.00 490,000
Supply, installation, testing and commissioning of Optical Network

10.12 N.S Terminal (ONT) to be installed where necessary Including cost of all 2 Each 29,118.00 58,236
necessary materials. Complete in all respects.
TV SYSTEM
Wiring of TV Points with RG-7 co-axial cable from ONT to TV outlet in
10.13 N.S already installed PVC conduit, complete in all respect as per the 1 Each 5,424.00 5,424
specification and drawings and approval of the engineer
Total for Bill Nr.10
1,077,364
CBD PARKING PLAZA
MRS
Input
Sr.Nr. Rates 2022 Description Unit Qty Unit Rate Amount Rs.
2nd
BiAnnual
1 2 2 4 3 5 6=3x5
Bill Nr.11: Public Address System
Schedule Items
Conduit And Accessories
11.1 24-3 Supply and erection of PVC pipe for wiring recessed in including
inspection boxes, pull boxes, hooks, cutting jharries, and repairing
surface, etc., complete with all specials.
iii) 25 mm i/d(1") for Public Address System Rft 10,000 96.90 969,000
11.1 24-13(a) Supply, Installation, testing & commissioning of 2 core 1.5mm²,

stranded copper conductor, PVC insulated & PVC sheathed cable in
all kinds of existing or given conduit/cable duct as required.
Complete in all respect for public address system Rft 10,000 43.65 436,500
11.2 24-150 Supply, Installation & Commissioning of recessed/surface mounted

Speakers of specified capacity housed in metalic enclosure with
builtin 70v/100v transformer , aluminium grill, SPL
(Sound Pressure Level) (1W / 1M)= 92dB max 99dB, frequency

response 130-13 Khz, EN-54 compliant, Including cost of all
accessories and matierlas, complete in all respect made of Ecler
Europe/Bosch/ Norden / Honey Well or equivalent as approved and
directed by the Engineer Incharge.
b) Column Type Speaker
(ii)20 Watt Each 50 39,141.00 1,957,050
11.3 24-153 Supply, Installation and commissioning of Power Amplifier of
specified watts and channels, Including cost of all necessary
accessories / materials , complete in all respects.made of Ecler Erope/
Bosch/ Norden / Honey Well or equivalent as approved and directed

by Engineer Incharge.
a) 2 Chanel
(ii) 2x240 Watt Each 3 270,753.00 812,259
11.4 24-155 Supply, Installation of Microphone of specified quality as per requirement
made of : Norden, Bosch, Honeywell. Complete in all respect. As

approved and directed by Engineer Incharge.
(i) Cordless Microphone with Transmitter Each 3 118,563.00 355,689
(ii) Desktop Remote Paging Microphone Each 3 422,025.00 1,266,075
iiii)Handheld Microphone with Stand Each 3 36,004.50 108,014
(iv) Headset Condensor Microphone Each 3 49,804.50 149,414
Sub-Total 6,054,001
Non-Schedule Items
11.5 N.S Termination, Testing, commissioning and
programming charges Job 1 120,000 120,000
Sub-Total 120,000
Total for Non-Schedule Items 120,000
Total for Bill Nr.11

6,174,001
CBD PARKING PLAZA
MRS
Input
Sr.Nr. Rates 2022 Description Unit Qty Unit Rate Amount Rs.
2nd
BiAnnual
1 2 2 4 3 5 6=3x5
Bill Nr.12: Central Backup System
Schedule Item
iii) 2.5 mm2 (7/0.029") Rft 18,671 40.25 751,512
Non-schedule Items:
12.2 N.S Supply, installatoin, testing and commissioning of modular UPS 120kVA
scalable to 150kVA for central backup system with backup time of 1

hour. No 1 12,866,238.00 12,866,238
Total for Schedule Items 751,512
Total for Non-Schedule Items 12,866,238
Total for Bill Nr.12 13,617,750

CBD PARKING PLAZA
BACKUP CALCULATION CBS
Sr. No Description No of Points Length Width Height Qty Unit
12.1 Schedule Items:
24-11 Supply and erection of single core PVC insulated, PVC


iii) 2.5 mm2 (7/0.029")
A BASEMENT-II
From CBS Panel to Light points in Basement-II
Total Length: 2140 Rft
B BASEMENT-I
From CBS Panel to Light points in Basement-I

C GROUND FLOOR
From CBS Panel to Light points in Ground Floor
D 1st to 8th FLOOR (TYPICAL)
- From CBS Panel to Light points in 1st Floor 486 Rft

- From CBS Panel to Light points in 2nd Floor 498 Rft
- From CBS Panel to Light points in 3rd Floor 510 Rft

- From CBS Panel to Light points in 4th Floor 522 Rft


Total Length (A+B+C+D) 8891 Rft

2 Nos of Wires for CBS Connections (P+N) 17782 Rft
5% Extra 889 Rft

CBD Parking Plaza
MRS
Input
Amount
Rs.
2nd
BiAnnual
1 2 2 3 4 5 6=4x5
Bill Nr.13: CCTV Surveillance System
Schedule Items
13.1 24-3 Supply and erection of PVC pipe for wiring recessed in

with all specials.
iii) 25 mm i/d(1") Rft 5,000 96.90 484,500

capping/trenches, etc. (rate for cable only):-
i) 1.5 mm2 (3/0.029") Rft 5,000 25.15 125,750
24-106 Supply, intallation and commissioning of wiring with 4-pair data cable,
23 AWG UL/EN listed cable. Conforming to the
following standards: TIA/EIA 568/ ISO/IEC11801,
inprelaid conduit / cabletray from including all accessories,
Manufacturer/OEM Authorization, Make: Schneider / i-connect UK/
3M CorningUSA/ D-Link/PolloAustralian or equivalentcomplete in

all respectas approved and directed by Engineer Incharge.
(a) UTP (Unshielded Twisted Pair)
(i) CAT-6 (Min.1G @ 250MHz or higher) Rft 5,000 32.05 160,250
13.2 24-122 Supply, installation & connecting IP based Camera of specified

resolution, 1/3" Progressive scan, fixed lens 2.8 mm AF, Max resolution
2592 x 1920 mm, Codec H-265, Camera with 25 fps, day night (ICR),
ONVIF, IP-66, Max IR distance 30 meter, WDR Smart Analytics, i/c

the cost of mounting bracket, mounting accessories/ materials. Make: -
Honey Well / Bosch / Norden, Pollo Australia or equivalent, as
approved as directed by the Engineer Incharge

(b) 4 Mega Pixel
(i) Fixed Bullet Type No. 8 73,934.70 591,478
24-116 Supply & Installation of NVR (Network Video Recorder) for Real Time
View of specified Channels, video and Audio channels, Supported

protocoles: ONVIF,RTSP etc, Internal HDDs mount support:2/4/8 or
higher as per site requirement,Monitor outputs,(HDMI,4K Ultra HD),
VGA (Video Graphic array), Support Raid 5/6, Embeded OS, Data
Encryption, Min. 1 x RJ-45 1000Mbps Ports, with PC Video Monitoring
Software, Web Server, Embedded Server complete in all respect. made

of AXIS Europe/NOVAS Europe/Avigilon by Motrola USA /Huawei,
Pollo Australia or equivalent as approved and directed by the

Engineer Incharge. No. 1 91,143.30 91,143
24-117 Supply, Installation and Connection of Surveillance Grade Hard Drives
(HDD) of Specified Capacity for CCTV System Backup. made of
Seagate / WD, Pollo Australia or equivalent, as approved and directed
by Engineer Incharge.
(ii) 8 TB (Tera Bite) No. 2 35,841.00 71,682
13.3
24-112 Supply, Installation and Connection of Data switch ,10/100/1000 Mbps
with SFP UPLINK made of Cisco USA/NOVASEurope/Juniper USA /
Huawei /H3CPollo Australian or equivalent as approved and directed
by the Engineer Incharge.
(iii) 16-Ports (PoE) No. 1 2,276.80 2,277
Sub-Total 1,527,080
Non-Schedule Items
13.4 N.S LCD

Supply and installation of 56" LED TV (LG / SAMSUNG
SONY/ PANASONIC) with all fixing material. Each 3 200,000.00 600,000
Installation, Programming, Testing and Commissioning of complete

13.5 N.S Job 1 250,000.00 250,000
system
Sub-Total 850,000
Total for Non-Schedule Items 850,000
Total for Bill Nr.13 2,377,080

CBD Parking
#REF!
TAKING OF SHEETS
Sr.
Description No. Length Width Height Qty.
No
1.2.1 Piles Work

Piles Work 69 80.41 5,548.22
Total 5,548.22
1.2.2 Bentonite Sullary for Pile work

Sullary 1 6,013.80 6,013.80
Total 6,013.80
1.2.3 Reinforcement Grade 60
Piles Work 48,296 @ 20.00 lbs/cft 438,258.43
Total 438,258
1.2.4 Sand filling

Behind Retaining wall 1 231.00 0.17 28.75 1,129.01
Total 1,129.01
Non Schedule
1.2.5 Short crete
Area
Pile Area 1 120.75 28.75 3,471.56
Total 3,471.56
1.2.6 Wire Mesh
Area
Pile Area 1 231.00 28.75 6,641.25
Total 6,641.25
-
-
Unit
Rft
Kg
Kg
Kg
Cft
Cft
Sft

Cost Estimate CBD Parking Plaza 13-12-2022

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

Cost Estimate CBD Parking Plaza 13-12-2022

Uploaded by

Copyright:

Available Formats

MRS

including inspection boxes, pull boxes, hooks, cutting jharries,

and repairing surface, etc., complete with all specials

ii) 20 mm i/d) Rft 12,000 83.75 1,005,000

v) 40mm i/d) Rft 6,000 148.25 889,500

2.1 A 23-28 Providing, laying, cutting, jointing, testing and disinfecting

a) 2" i/d (50 mm) Rft 1,600 203.70 325,920

welding of sockets, nipples and check nuts, etc. complete:-

sheathed copper conductor, 250/440 volts grade cable

(BSS-2004), in prelaid PVC pipes/M.S. conduit/G.I.

a PVC insulated, PVC sheathed twin core, 250/440 volts.

v) 7/1.12 mm (7/0.044") Rft 499 13.75 6,861

b PVC insulated, PVC sheathed 3 core, 600/1000 volt cable:

iv) 3 Core 4mm2 (7/0.036") Rft 1,650 171.40 282,810

vi) 3 Core 16mm2 (7/0.064") Rft 1,059 496.65 525,952

c PVC insulated PVC Sheathed 4 Core 600/1000 V

v) 6 mm sq (7/.044'') Rft 1,300 319.05 414,765

vi) 10 mm sq (7/0.052") Rft 1,900 524.50 996,550

vii) 16mm sq (7/0.064") Rft 500 643.55 321,775

viii) 25mm sq (19/0.052") Rft 150 1,205.45 180,818

x) 50 mm sq (19/0.072") Rft 50 1,859.25 92,963

xi) 70 mm sq (19/0.083") Rft 300 2,656.70 797,010

xii) 95 mm sq (37/0.072") Rft 1,000 3,676.95 3,676,950

xiii) 120 mm sq (37/0.083") Rft 590 4,634.45 2,734,326

sheathed copper conductor, 600/1000 volts grade cable, in

i) 4 mm2 (7/.044'') Rft 1,300 93.35 121,355

ii) 6 mm2 (7/.044'') Rft 1,900 118.20 224,580

iii) 10 mm (7/0.052") Rft 500 155.15 77,575

iv) 16mm2 (7/0.064") Rft 1,950 174.50 340,275

v) 25mm2 (19/0.052") Rft 50 255.10 12,755

vi) 35 mm sq (19/0.064") Rft 300 343.55 103,065

vii) 50 mm sq (19/0.072") Rft 1,000 467.15 467,150

x) 120 mm sq (37/0.083") Rft 50 1,156.30 57,815

xi) 150 mm sq (37/0.093") Rft 500 1,391.05 695,525

xii) 185 mm sq (37/0.103") Rft 500 1,767.90 883,950

xiv) 300 mm sq (61/0.099") Rft 2,000 2,894.65 5,789,300

2.5 24-158 Supply, installation, testing, commissioning and termination of

8.7/15kV,AL/XLPE/SWA/PVC threeCore (MVcables) along with cable

glands in already installed cable trench/cableladder/cabletray

iv) 120mm sq Rft 50 2,175.15 108,758

supported/ceiling hung on painted brackets of MS angle iron of

1"x1"x1/8" and MS patti of 1-1/2"x3/16" size @ 5 ft C/C, hangers i/c

the cost of hardwares as approved and directed by the Engineer

(i) 4"x3" Rft 350 338.85 118,598

(ii) 6"x3" Rft 850 406.15 345,228

perforated G.I. Sheet of specified guage,size and depth duly supported

on painted brackets of MS angle iron of 1-1/2"x1-1/2"x3/16" and

MS patti of 1-1/2"x3/16" size @ 3 ft C/C, hangers i/c the cost of

hardwares as approved and directed by the Engineer Incharge.

(ii) 16"x4" Rft 50 1,280.90 64,045

directed by the Engineer Incharge.

(i) 4" wide Rft 350 117.30 41,055

(ii) 6" wide Rft 850 149.95 127,458

(vi) 12" wide Rft 1,200 267.60 321,120

(v) 16" wide Rft 50 328.80 16,440

hardwares as approved and directed by the Engineer Incharge.

II- Side Channel (3"x1/2")

(vi) 24"x3" (14SWG) Rft 200 306.05 61,210

Sub-Total Schedule Items 45,735,703

& conditions carefully:

1. The work will be carried out through govt. approved electrical

contractor having valid electrical license from Pakistan Engineering

2. Approval of drawing / design from WAPDA will be

will be paid / reimbursed by the client, cost of this efforts stand