ESTMATE

Name of Work: Temporary Electrification work for Accomodation of CAPF and SPF in Bankura district for WBLA General Election 2021---
Kankradra High School, Khatra P.S.
Referance : Vide Letter Memo No. 167/EC, Dated - 27/02/2021
Report : This estimate has been framed to meet up the probable expenditure of above mentioned job. In inviting to the above reference and as per the
requirements of the various sites under police stations. The details related to temporary electrical works and other utility consists of various capacity
DG sets, electrical equipments like light, fans, plug points (as required) etc. Hence, the estimate is being prepared and forwarded for necessary
approval and allotement of fund.

The Rate mentioned in the Schedule is for upto 3 days only. For more than three day the rate will be Multipling
multiplied by a factor of [1+(d-3)*0.02] except item no.19,22,24,25. Factor : 1.50

Total No of centre / Position : 1 Total no of Days 28

Sl. Rate after
Item Description Rate(Upto 3 Multiplied
No.
Quantity Units days) by Factor Amount
1 TEMPORARY ELECTRICAL INSTALLATIONS:
(with effect from 06/03/2021 to 02/04/2021 may be changed as per
actual demand)
Infrastructure to the CAPFs and State Police Force.

2 Providing on hire basis following switches etc on wooden plank board or

suitable angle iron frame incl. provoding interconnection wiring with
socketing earthing attachment etc & dismantling at the function (with PWD
approved materials).

2.1 415V, 100 amp TPN switch with re-wirable type (Upto 3days) [Sl. No.-1
(e)] 1 Each 295.00 442.50 442.50
2.2 415 V, 32 amp TPN switch with re-wirable type (Upto 3days) [Sl.No.- 1
©] 1 Each 156.00 234.00 234.00
3 Providing on hire basis following change over switches etc on wooden plank
board or suitable angle iron frame incl. provoding interconnection wiring
with socketing earthing attachment etc & dismantling at the function (with
PWD approved materials).

3.1 415V, 100 amp, Offload Change Over Switch [Sl. No.- 3/(a)] 1 Each 446.00 669.00 669.00
4 Providing on hire basis following bus bar on wooden plank board or suitable
angle iron frame incl. provoding interconnection wiring with socketing
earthing attachment etc & dismantling at the function (with PWD approved
materials).
4.1 500V, 150 - 400 amp TPN Bus bar Chamber with 4 (four) bars (Upto 3
Days) 2 RM 525.00 787.50 1,575.00
5 Providing on hire basis 415V power BDB with isolating switch of following
sizes on wooden plank board or suitable angle iron frame incl. providing
interconnection wiring with socketing earthing attachment etc and
dismantling at the end of function (with PWD approved materials)

5.1 63A control switch with 32A MCB switch per way for outgoing of 6way
SPNDB(upto 3days) 4 Each 263.00 394.50 1,578.00
6 Providing on hire main wiring with 3-1/2 core 1.1 kV grade Aluminium
conductor PVC armourd cable of following sizes incl. laying in trench (at
least 230 mm below ground) incl. dismantling the same & mending good the
damages.
6.1 4 core 16 sqmm PVC armoured cable per Meter (Upto 3 Days) [ Sl.No.- 5.
(g)] 35 RM 21.00 31.50 1,102.50
6.2 2 core 10 sqmm PVC armoured cable per Meter (Upto 3 Days) [ Sl.No.- 5.
(g)] 30 RM 11.00 16.50 495.00
7 Finishing the end of following PVC armoured cable by crimping method
incl. supplying & fixing solderless socket (dowels make), tape, anticorrisive
paste & jointing materials and making connection

7.1 4 core 16 sqmm PVC armoured cable

4 Each 100.00 150.00 600.00
7.2 2 core 10 sqmm PVC armoured cable
8 Each 36.00 54.00 432.00
8 providing on hire basis & fixing following single PVC copper wire incl.
dismantling the same per rate

8.1 7/0.036 wire (Upto 3 Days)

300 RM 3.60 5.40 1,620.00
8.2 3/0.036 wire (Upto 3 Days)
1200 RM 1.70 2.55 3,060.00
 9 Distribution wiring in 2 or 3*1.5 Sqmm single core PVC copper wire for 5 A
plug points, light/Fan points incl. Fixing holder, switch and double board
complete on hire basis and dismentaling the same. (Ave. run 3 mtr.) (Upto 3
Days) [Sl. No.- 14]
116 Point 95.00 142.50 16,530.00
9.1 Supplying & Providing 1 No. Separate15 amp Plug and Switch with
150*100*65mm MS/TW Switch Board On hire Basis and Dismentaling the
same. [Sl. No.-17] 10 Point 36.00 54.00 540.00
9.2 .-Do- 5 A Seperate -do-. (3 Days) [Sl. No.-16]
26 Point 34.00 51.00 1,326.00
10 S & F providing on hire basis following light fitting complete with bracket
& clamp on the pole incl. dismantling incl. replacement of fused lamp (PWD
approved) (3 Days)

10.1 400 watt Metal Halide or equivalent LED Flood light. ( Upto3 Days) [Sl.
No.- 25] 4 Each 538.00 807.00 3,228.00
11 S & F 4'-0" Single [20 watt]commercial LED tube fitting complete with tube
on hire basis & dismantling the same(3 Days) [Sl. No.- 29a]
30 Each 44.00 66.00 1,980.00
12 S & F of 230V LED lamp -do- (3 days) [Sl. No.- 28]
8 Each 37.00 55.50 444.00
13 Do- erection on hire basis 50mm dia 2.5mtr long G.I. pipe with 6/8 S.W.G
GI earth wire approx length 4mtr. As G.S. and dismantling.[ Sl. No.-55] 2 Each 578.00 867.00 1,734.00
14 S & F on hire basis 240V AC 600mm/24" sweep Air Circulator fan incl.
dismantling. (3 Days) [Sl.No.-37] 6 Each 218.00 327.00 1,962.00
15 S & F on hire basis 240V AC 1200mm sweep Ceiling fan complete set with
down rod site required size & safe fixing from the Temporary Pandal incl.
dismantling. (3 Days) [Sl. No.- 35]
36 Each 87.00 130.50 4,698.00
S & F on hire basis 240V AC 450mm sweep Pedestal complete set with
required size & safe fixing in the Temporary Pandal incl. dismantling. (Upto
3 Days) [Sl. No.- 36]
3 Each 151.00 226.50 679.50
16 S & F on hire basis No. 6 SWG GI continous earth wire without earth clamp.
(3 Days) [Sl. No.- 44] 20 RM 7.00 10.50 210.00
17 Guarding, Maintenance & operation arrangement of the installation round
the clock as and where basis (Skill personel )

84 Each 398.00 33,432.00

18 S & Providing on hire basis soundless 10KVA DG single set complete with
out diesel and mobil as emergency standby or direction of EIC operation
with operator guarding & transportation. (1 days)
28 Set/Day 800.00 22,400.00
19 Add GST @12% On item No 2 to 19 1 Item 12116.58 12,116.58
20 Add LWC @1% 1 Item 1130.88 1,130.88
21 Cost of supply, delivery & handling of diesel & mobil for above DG set as
per log book & T.D. Sheet.
22 Diesel (Actual consumption as per load demand) ( considering DG will be
runs 4 Hours per day ) 448 Ltr 85.00 38,080.00
23 Mobil (as per technical data sheet & maintanance schedule) 11.2 Ltr 325.00 3,640.00
24 Note :
(a) Item no 17,20 & 21 rate will be vary as per actual execution quantity and
no. of days.
25 Charge of Licensed Electrical Supervisor 01 no for Supervision of
temporary Electrical installation work ,source of supply point ,earthing
testing the EI work as per IE rule and submission of test report as per
prescribe formate
1 LS 2500.00 2,500.00
26 Transportation cost for supervising of officials and engineers, cost incurred
for paper publishing etc. and other necessary items as and when required on
urgent basis as per direction of EIC
1 Item 6500.00 6,500.00
164,938.96
Add Contingency @3% 4,948.17
Total Amount 169,887.13
Say 169,887.00
Considered

35

30

4
8

300
1200
 116

10
26

30
8

36

20
( 1 person per shift x 3 shift for EI ) &( 1
person per shift x 3 shift for DG ) = 9 nos per
day
84

100971.50 12,116.58
113088.08 1130.8808

4 hrs x 4 ltr per hr = 16 lts

16
2.50%
 1 Constructionitem1 10 1 Nos

1.01 Supplying, Citem1 123.223 Nos

1.01 Supplying, Citem1 123.223 Nos

1 Constructionitem1 10 1 Nos

1.01 Supplying, Citem1 123.223 Nos

1 Constructionitem1 10 1 Nos

1.01 Supplying, Citem1 123.223 Nos

1 Constructionitem1 10 1 Nos

1.02 Constructionitem2 213 Nos

1 Constructionitem1 10 1 Nos

1.02 Constructionitem2 213 Nos

1 Constructionitem1 10 1 Nos

1.02 Constructionitem2 213 Nos

1.02 Constructionitem2 213 Nos

2 Constructionitem3 10 Nos
2 Constructionitem3 10 Nos
2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

1 Constructionitem1 10 1 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos
2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

2 Constructionitem3 10 Nos

4 Constructionitem5 10 Nos
4 Constructionitem5 10 Nos
1 Constructionitem1 10 1 Nos

4 Constructionitem5 10 Nos

4 Constructionitem5 10 Nos

1 Constructionitem1 10 1 Nos