Detailed Estimate (Electrical Work)

NAME OF WORK :- Renovation of old IT hall & Classroom at Second Floor at IIQM Hostel Building, ETDC,
Malviya Nagar, Jaipur.
S. No. Item Description Qty. Rate Unit Amount
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.
Group C 22.00 1322.00 Point 29084.00

2 Rewiring for light point/ fan point/ exhaust fan point/ call bell point with 1.5
sq.mm FRLS PVC insulated copper conductor single core cable and 1.5
sq.mm FRLS PVC insulated copper conductor single core cable as earth wire
in existing surface/ recessed steel/PVC conduit including dismantling as
required.
Group C 5.00 698.00 Point 3490.00

3 Wiring for circuit/ submain wiring alongwith earth wire with the following
sizes of FRLS PVC insulated copper conductor, single core cable in surface/
recessed steel conduit as required.
2 X 1.5 sq. mm + 1 X 1.5 sq. mm earth wire 75.00 227.00 Mtr. 17025.00
2 X 4 sq. mm + 1 X 4 sq. mm earth wire 60.00 287.00 Mtr. 17220.00
2 X 6 sq. mm + 1 X 6 sq. mm earth wire 50.00 388.00 Mtr. 19400.00
2 X 10 sq. mm + 1 X 6 sq. mm earth wire 25.00 464.00 Mtr. 11600.00
2 X 16 sq. mm + 1 X 6 sq. mm earth wire 20.00 605.00 Mtr. 12100.00
4 X 6 sq. mm + 2 X 6 sq. mm earth wire 10.00 577.00 Mtr. 5770.00

4 Supplying and drawing following sizes of FRLS PVC insulated copper

conductor, single core cable in the existing surface/recessed steel/ PVC
conduit as required.
3 x 1.5 sq. mm 50.00 59.00 Mtr. 2950.00
3 x 4 sq. mm 50.00 128.00 Mtr. 6400.00
4 x 4 sq. mm 200.00 170.00 Mtr. 34000.00

5 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.
20 mm 25.00 159.00 Mtr. 3975.00
25mm 25.00 180.00 Mtr. 4500.00
32mm 110.00 221.00 Mtr. 24310.00

6 Supplying & fixing suitable size GI box wih modular plate and cover in front
on surface or in recess including providing and fixing 25 A modular socket
outlet and 25 A modular SP MCB, “C” curve including connections, painting
etc. as required. 5.00 697.00 Each 3485.00

7 Supplying and fixing following modular switch/ socket on the existing

modular plate & switch box including connections but excluding modular
plate etc. as required.
5/6 A switch 25.00 93.00 Each 2325.00
15/16 A switch 20.00 144.00 Each 2880.00
3 pin 5/6 A socket outlet 60.00 121.00 Each 7260.00
6 pin 15/16 A socket outlet 5.00 191.00 Each 955.00
Telephone socket outlet 4.00 130.00 Each 520.00
Bell push 2.00 137.00 Each 274.00
RJ45 Computer LAN Socket Outlet 20.00 617.00 Each 12340.00

9 Supplying and drawing following pair 0.5 mm dia FRLS PVC insulated
annealed copper conductor, unarmored telephone cable in the existing surface/
recessed steel/ PVC conduit as required.
2 Pair 35.00 22.00 Meter 770.00

135
10 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
A modular socket outlet and 15/16 A modular switch, connections etc. as
required. 10.00 540.00 Each 5400.00

11 Supplying and fixing following size/ modules, GI box alongwith modular

base & cover plate for modular switches in recess etc. as required.
1 or 2 Module (75mmX75mm) 22.00 265.00 Each 5830.00
6 Module (200mmX75mm) 5.00 363.00 Each 1815.00
8 Module (125mmX125mm) 20.00 417.00 Each 8340.00
12 Module (200mmX150mm) 2.00 473.00 Each 946.00

12 Supplying and fixing call bell/ buzzer suitable for single phase, 230 V,
complete as required. 2.00 100.00 Each 200.00

13 Supplying and drawing of UTP 4 pair CAT 6 LAN Cable in the existing
surface/ recessed Steel/ PVC conduit as required.
1 run of cable 30.00 53.00 Meter 1590.00
2 run of cable 50.00 89.00 Meter 4450.00
3 run of cable 20.00 124.00 Meter 2480.00

14 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)
6 way (4 + 18), Double door 1.00 4025.00 Each 4025.00

15 Supplying and fixing of following ways surface/ recess mounting, vertical

type, 415 V, TPN MCB distribution board of sheet steel, dust protected, duly
powder painted, inclusive of 200 A tinned copper bus bar, common neutral
link, earth bar, din bar for mounting MCBs (but without MCBs and incomer )
as required . (Note : Vertical type MCB TPDB is normally used where 3
phase outlets are required.)
8 way (4 + 24), Double door 1.00 8441.00 Each 8441.00

16 Providing and fixing following rating and breaking capacity and pole MCCB
with thermomagnetic release and terminal spreaders in existing cubicle panel
board including drilling holes in cubicle panel, making connections, etc. as
required.
125 A,36KA,FPMCCB 1.00 8179.00 Each 8179.00

17 Supplying and fixing 5 amps to 32 amps rating, 240/415 volts, "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.
Single pole 33.00 217.00 Each 7161.00
Triple pole 3.00 900.00 Each 2700.00

18 Supplying and fixing following rating, four pole, 415 V, isolator in the
existing MCB DB complete with connections, testing and commissioning etc.
as required.
100 A 1.00 1141.00 Each 1141.00

19 Supplying and fixing TP sheet steel enclosure on surface/ recess along with
16/25/32 A 415 V "C" curve TP MCB complete with connections, testing and
commissioning etc. as required. 2.00 1249.00 Each 2498.00

20 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. 2.00 12855.00 Each 25710.00

136
21 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. 10.00 1334.00 Mtr. 13340.00

22 Providing and fixing 25 mm X 5 mm copper strip on surface or in recess for

connections etc. as required. 80.00 1100.00 Mtr. 88000.00

23 Supply, Installation, Testing and Commissioning of Recess mounted 2' x 2'

(Nominal size) LED backlit panel having lumens output Minimum 3300
Maximum 4000, efficacy ≥110 lumens / watt and not higher than 32 Watt,
THD should be less than 10%, luminaire power factor should not be less than
0.90 with minimum 50000 burning hours, CRI≥80 and CCT=4000K/5700
K(as reqd.), with inbuilt electronic driver with efficiency should not be less
than 85% with surge protection 2.0 KV, IP-20 rated made out of CRCA
powder coated enclosure with suitable diffuser having UGR Value less than
16, i/c connection with suitable size of MS Chain and making connection with
1.5 sqmm. FRLS Copper conductor single core cable i/c earhting etc. as
required. 12.00 8329.00 Each 99948.00

24 Supplying, Installation, Testing & Commissioning of 300 mm sweep 900

RPM, Minimum Air Delivery 1145 CMH and Max. power consumption 55
Watt, heavy duty metallic body exhaust fan with all accessories suitable for
operation on single phase 230 volts 50 Hz AC supply with heavy duty motor
with double ball bearing including making the hole to suit the size of the
above fan, making good the damage i/c earthing & connection with 1.5 Sqmm
FRLS PVC copper wire .
1.00 3678.00 Each 3678.00

25 Supplying, installation, testing and commissioning of 400mm sweep wall fan

comprising of 50Watt, minimum air Delivery of 72 m3/min, rated speed not
less than 1350 RPM, for operation on 230 volts 50 Hz, single phase A.C.
supply including thermal overload protection etc as required.

6.00 2848.00 Each 17088.00

26 Supplying & Laying of one number XLPE insulated PVC sheated Al.
Conductor armoured cable of 1.1 KV grade of following sizes Conforming to
IS. 7098/1988 with upto date ammendment to be used in existing RCC /
HUME / STONEWARE STONEWARE / wall & on surface / cable tray tieing
with cable tie / In open etc. as reqd.
3½ x 35 sqmm 15.00 422.00 Meter 6330.00
3½ x 50 sqmm 15.00 531.00 Meter 7965.00

27 Supply, Installation , Testing & Commissioning of CAT 6 Patch Cord of 1

meter length etc complete as required.
20.00 176.00 Each 3520.00

28 Supply , Installation , Testing & Commissioning of 24-Port Patch Panel CAT-

6 Loaded complete asrequired.
1.00 5677.00 Set 5677.00

29 Supplying, installation, testing and commissioning of 15U Wall mounted

Communication rack with glass doors, handles, lock, Top and Bottom Cable
entries, Supports formounting rack on wall , Cable managers, one Fan,
Equipment mounting hardware, power supply box for supplying power to
switches, fans etc along with earth continuity kit, Mcb, indicator, moulded
power supply cable, 600 MM Depth complete etc as required.
1.00 10731.00 Set 10731.00

137
30 Supply, installation, testing and commissioning of non-blocking 24 port, layer
2 fully managed POE LAN switch with STP, LACP,Auto voice capabilities
deliver network,Generic VLAN Registration Protocol, Head- of-line, blocking
UDLD, CIDR, Secure Core Technology, Secure Sensitive Data, Class of
service,,Web user interface, IPv4 and IPv6 dual stack, Jumbo frames, Power
over Ethernet, 128 MB CPU memory, having power output not less than 370
W, etc as required.
24 port fully managed POE Network Switch 24-Port Gigabit WebSmart PoE
Switch with 24 UTP and 2/4 SFP Ports. 1.00 86058.00 Set 86058.00

AIR COOLED VRF SYSTEM:

31 Supply Installation, Testing & Commissioning of modular type Variable
Refrigerant Flow/ Variable Refrigerant Volume air cooled Outdoor units
suitable for cooling and heating, having all hermetically sealed inverter
type Scroll Compressor(s), minimum two compressors for above 14 HP
modules, microprocessor based Controller, top discharge type condensing
unit(s), with R 410 A Refrigerant, vibration isolators, with suitable
foundation etc. complete as required. The unit shall deliver the rated
capacity at AHRI Conditions and work even at 50°C ambient temperature
without tripping. The unit shall be suitable to work on 400V +/- 10%, 3
Phase, 50Hz AC power supply. The unit shall be filled with first charge of
the refrigerant and ready for use as required. The COP at AHRI conditions
shall not be less than 3.1 and IEER not less than 6.5 .
14.00 17236.00 HP 241304.00
INDOOR UNIT-Cassette Type
32 Supply, installation, testing and commissioning of following minimum
capacity 4-way flow VRV/ VRF Cassette Type Indoor ceiling mounted unit
equipped with synthetic washable media pre-filter, fan section with low
noise fan/ dynamically balanced blower, multispeed motor, coil section
with DX Copper coil, electronic expansion valve, outer cabinet, drain
pump, grill, necessary supports, vibration isolation, cord less remote
control etc., suitable for operation on single phase 230 V ± 10%, 50Hz AC
supply, complete, as required. The unit shall have automatic force shut
down provision in case of fire on receiving signal from BMS System. The
cooling capacity of indoor unit will be at air inlet conditions of 27 Degree C
DB and 19 Degree C WB temperature.
2.4 TR / 2.5 TR 6.00 34284.00 Each 205704.00

33 Supply, Installation, Testing & Commissioning of high pressure copper

refrigerant piping suitable for R 410a refrigerant of suitable size as required
and duly insulated with 19mm/13mm thick closed cell elastomeric insulation
in tubing form inclusive of glass cloth. Piping inside occupied spaces
shall be supported using c-channel, threading rod and fastner. Entire
refrigerant piping work be carried out in accordance with the
specifications.

6.4 mm dia (OD) (Soft drawn) with tube thickness 1.2 mm with 19 mm thick
insulation 5.00 267.00 Meter 1335.00
9.5 mm dia (OD) (Soft drawn) with tube thickness 1.2 mm with 19 mm thick
insulation 10.00 361.00 Meter 3610.00
12.7 mm dia (OD) (Soft drawn) with tube thickness 1.2 mm with 19 mm
thick insulation 5.00 508.00 Meter 2540.00
19 mm dia (OD) (Hard drawn) with tube thickness 1.2 mm with 19 mm thick
insulation 5.00 771.00 Meter 3855.00
22.2 mm dia (OD) (Hard drawn) with tube thickness 1.2 mm with 19 mm
thick insulation 5.00 943.00 Meter 4715.00
28.58 mm dia (OD) (Hard drawn) with tube thickness 1.2 mm with 19 mm
thick insulation 10.00 1208.00 Meter 12080.00
38.1 mm dia (OD) (Hard drawn) with tube thickness 1.62 mm with 19 mm
thick insulation 5.00 1379.00 Meter 6895.00

DRAIN PIPING (PVC):

138
34 Supply & installation, testing and commissioning of Rigid heavy class UPVC
piping complete with fittings, supports as per specifications and duly
insulated with 6 mm thick closed cell crosslinked polyethylene (XLPE)
tubular insulation.

25mm Dia 50.00 184.00 Meter 9200.00

CONTROL CABLE:
35 Supply and fixing of control cum transmission wiring of 3 core x 1.5 sqmm
copper amoured cable between indoor and outdoor units and indoor and
remote control. 70.00 132.00 Meter 9240.00

36 Refnet Joints/Branch Distributors for Indoor and outdoor units.

One number each for suction line, 1 no each for liquid line(or 1 Set) if not
included in machine. 1.00 5813.00 Each 5813.00

37 Supplying, Installation, Testing and Commissioning of three phase input /

single phase output microprocessor based through online double conversion
UPS System with inbuilt H Class isolation transformer in the output, battery
circuit breaker, built in static and manual bypass working on load bus
synchronisation scheme and required to be parallel to each other, i/c battery
backup of 1/2 Hrs (minimum) with 12V with suitable qty. & capacity of SMF
battery for 10 KVA UPS, alongwith MS racks, interconnecting cable
arrangement , etc including providing hardware and software for
synchronisation of the outputs of 1 No. 10 KVA UPS, including battery,
charger etc as required. 1.00 485607.00 Each 485607.00

38 Dismantling of existing outlived materials such as light fittings, fans, wirings,

conduit, AC's, switch & socket i/c credit cost of same dismantled materials
complete etc. as required. 1.00 -15000.00 Job -15000.00

Total 1632772.00

139