Estimate Abstract

Name of Work: Providing Internal and External Electrification to the Additional Office
Building in District Industries Centre at Thoothukudi in Thoothukudi District.
Est. Rs. 5 Lakhs
Sl.No
1.

2.

3.

4.

Qty
65
pts

Description of work
Wiring with 2x1.5sqmm (22/0.3) PVC
insulated SC unsheathed Cu. Conductor of
1100V grade in suitable PVC rigid pipe
concealed in wall and ceiling with PVC
accessories in flush with wall with 3mm thick
hylum sheet cover with TW switch box and 5A
F.T. switch and making good of the concealed
portion with suitable colour for PVC concealed
light / Fan Point (For electronic regulator) (5
Points Per Coil). (SD-25)
1 pt Wiring with 3 x 1.5sqmm(22/0.3) PVC
insulated SC unsheathed Cu.Conductor of
1100V grade in suitable PVC rigid pipe
concealed in wall and ceiling with PVC
accessories in flush with wall with 3mm thick
hylem sheet covered TW switch box and 5A
F.T. switch (Two way) and
making good of
the concealed portion with suitable
colour
for concealed staircase light point. ( SD -32 )
14 Wiring with 2 x 1.5 sqmm (22 / 0.3) PVC
pts insulated SC unsheathed Copper conductor
cable of 1100V grade in suitable PVC rigid
pipe concealed in wall and ceiling with PVC
accessories in flush with wall with 3mm thick
hylum sheet cover with TW switch box and 5A
F.T. switch and making good of the concealed
portion with suitable Colour for PVC
concealed light (6 points Per coil) (For Rooms
like Bath, Toilet & Pump room etc.). (SD-26)
7 pts Wiring with 2x1.5sqmm (22/0.3) PVC
insulated SC unsheathed Cu.Conductor of
1100 V grade in suitable PVC rigid pipe
concealed in wall and ceiling with PVC
accessories, in flush with wall, with 150mm x
100mm x 113mm TW switch box with 3 mm
thick Hylem sheet cover for 5 A 3 pin non
interlocking CS Plug with continuous earth
wire connection of 14 SWG TC wire and
making good of the concealed portion with
suitable colour for concealed PVC plug point.

Rate
1073.65

Per
pt

Amount
69787.25

1459.50

pt

1459.90

907.50

pt

12705.00

854.30

pt

5980.10

5.

19
nos

6.

2
nos

7.

24
nos

8.

6
nos

9.

4
nos

10.

7
nos

11.

15
nos

12.

22
nos
3
nos

13.

(SD-38)
Supply and fixing of single box type 4'36 W
flu fitting complete with electronic ballast with
TW round blocks on wall or ceiling with flu
tube with PVC unsheathed Copper leads from
terminals to the fitting. (SD-87)
Supply and fixing of 4' 36W Twin Mirror optic
fitting (Philips / Crompton / Wipro) complete
with louvers cover complete with electronic
ballast wall or ceiling, with PVC unsheathed
Copper leads from the terminals to the fittings
with 36W flu. tubes. (Data-A)
Supply and fixing of 4' 36W Twin Mirror optic
suspension type fitting (Philips / Crompton /
Wipro) complete with louvers cover complete
with electronic ballast with conduit pipe
suspension, with PVC unsheathed Copper
leads from the terminals to the fittings with
36W flu. tubes. (Data-B)
Supply
and
fixing
of
14W
Philips/Crompton/Wipro essential CFL lamp
for BH point. (Data-C)
Supply and fixing of Crompton Greaves make
Paramount model SCEN 1365BC / Bajaj make
CFL type street light Fitting of deep drawn MS
housing with side reflectors with acrylic cover
complete suitable for 65W Retrofit type CF
lamp with 1 metre 25mm dia GI pipe (class B)
with 1 no 25mm dia GI bend complete on the
existing post/wall with PVC unsheathed
copper leads MS clamps with 16A fuse unit on
the MS plate and aluminium painting with
Philips make 65W CFL bulb.(Data-D)
Supply and fixing of 1200 mm (48") AC
ceiling fan complete with stepped electronic
300W regulator with 300mm down rod on the
existing clamp. (SD-110)
Supply and fixing of 1200 mm (48") AC
ceiling fan complete with stepped electronic
300W regulator with 1 mtr down rod on the
existing clamp. (SD-107)
Supply and fixing of MS fan box.(Data-E)
Supply and fixing of 300mm (12) sweep
(light duty) AC Exhaust fan complete without
provision of hole in the wall.(SD-115)

537.70

ea

10216.30

2600.10

ea

5200.20

3568.40

ea

85641.60

137.00

ea

822.00

2959.70

ea

11838.80

1802.80

ea

12619.60

1863.40

ea

27951.00

100.00

ea

2200.00

1619.50

ea

4858.50

14.

3
nos

15.

2
nos

16.

18
nos

17.

10
nos

18.

5
nos

19.

3
nos

20.

4
nos

21.

2
nos

Supply and fixing of louvers shutters

arrangements for 300mm (12) sweep (light
duty) AC Exhaust fan.(SD-120)
Supply and fixing of AC/DC musical call bell
suitable for 230V 50 c/s single phase AC
supply on suitable TW board with push switch.
(SD-105)
Supply and fixing of 3 Nos. 5Amps (3 Pin and
2 Pin) combined flush type wall socket with
control switches concealed in suitable TW Box
covered with Hylem sheet in flush with wall
with earth connection. (For Computer Plug
Socket) (SD-139)
Supply and fixing of 15A 3 pin and 2 pin
combined flush type wall socket 15A flush
type switch indicator and fuse unit with 2 nos
5A 3 pin and 2 pin combined flush type wall
socket 2 nos of 5A flush type switch concealed
in suitable TW box in flush with wall and
covered with 3mm thick hylem sheet. (SD136)
Supply and fixing of 20Amps DP Plug and
Socket in sheet enclosure with 32A DP MCB
in flush with wall with earth connection (For
AC Plug) [Legrand (MDS) / Hager (L&T)
make] (SD-140)
Supply and fixing of 32 A DP MCB in sheet
steel enclosure on wall with earth connection.
(Data F)
Supply and fixing of 8 way single pole and
neutral MCB sheet steel enclosure with IP 42
protection with 1No 32 Amps DP MCB as
incoming and 6 Nos 6 Amps to 32 Amps
SPMCB outgoing on wall and with earth
connection only. (The MCB DB and MCB's
should be with Legrand/Hagger make) (DataG)
Supply and fixing of Horizontal type 4 way
Triple pole and neutral MCB DB in sheet steel
enclosure of double door type with metal door
with IP 42 protection with 1No 63A FP MCB
isolator as incoming and 12 Nos 32A SP MCB
as outgoing in flush with wall and making
good of the concealed portion with earth
connection only. (The MCB DB and MCB's
should be with the ISI mark. (Legrand/Hagger

367.60

ea

1102.80

173.70

ea

347.40

355.40

ea

6397.20

255.25

ea

2552.50

1894.20

ea

9471.00

1247.60

ea

3742.80

3493.30

ea

13973.20

6997.50

ea

13995.00

make).(Data-H)
22.

1 no

23.

1 no

24.

20
mts

25.

165
mts

26.

260
mts

27.

20
mts

Supply and fixing of Horizontal type 4 way

Triple pole and neutral MCB DB in sheet steel
enclosure of double door type with metal door
with IP 42 protection with 1No 32A FP MCB
isolator as incoming and 12 Nos 32A SP MCB
as outgoing in flush with wall and making
good of the concealed portion with earth
connection only. (The MCB DB and MCB's
should be with the ISI mark. (Legrand/Hagger
make).(Data-I)
Supply and fixing of Vertical type 4 way Triple
pole and neutral MCB DB in sheet steel
enclosure of double door type with metal door
with IP 42 protection with 1No 100A FP MCB
isolator as incoming and 2 nos 63A TP MCB
and 2 nos 32A TP MCB as outgoing in flush
with wall and making good of the concealed
portion with earth connection only. (The MCB
DB and MCB's should be with the ISI mark.
(Legrand/Hagger make).(Data-J)
Supply and run of 2 of 1.5 sqmm (22/0.3) PVC
insulated SC unsheathed Cu. Conductor of
1100V Grade in suitable PVC rigid pipe
concealed in wall and ceiling and making good
of the concealed portion with suitable colour.
(for buzzer) (Data-K)
Supply and run of 2 of 2.5 sqmm (36/0.3) PVC
insulated SC unsheathed Cu.Conductor of
1100V Grade in rigid pipe concealed in wall
and ceiling with continuous earth wire
connection of 14SWG TC wire and making
good of the concealed portion with suitable
colour. (for computer plug set) (Data-L)
Supply and run of 2 of 4sqmm (56/0.3) PVC
insulated SC unsheathed Cu.Conductor of
1100V Grade in suitable PVC rigid pipe
concealed in wall and ceiling with continuous
earth wire connection of 14SWG TC wire and
making good of the concealed portion with
suitable colour. (for 15A plugs 20ADP AC
Plugs and to SP DBs) (SD-57)
Supply and run of 2 of 6 sqmm (84/0.3) PVC
insulated SC unsheathed Cu.Conductor of
1100V Grade in suitable PVC rigid pipe
concealed in wall and ceiling with continuous

6545.10

ea

6545.10

13100.00

ea

13100.00

100.80

mtr

2016.00

132.30

mtr

21829.50

164.30

mtr

42718.00

197.70

mtr

3954.00

28.

10
mts

29.

15
mts

30.

5
mts

31.

30
mts

32.

3
mts

33.

1 no

34.

1 no

earth wire connection of 14SWG TC wire and

making good of the concealed portion with
suitable colour. (SD-59)
Supply and run of 4 of 6 sqmm (84/0.3)PVC
insulated SC unsheathed Cu.Conductor of
1100V Grade in suitable PVC rigid pipe
concealed in wall and ceiling with continuous
earth wire connection by 14 SWG TC wire and
making good of the concealed portion with
suitable colour. (SD-63)
Supply and run of 4 of 10 sqmm (140/0.3)PVC
insulated SC unsheathed Cu.Conductor of
1100V Grade in suitable PVC rigid pipe
concealed in wall and ceiling with continuous
earth wire connection by 14 SWG TC wire and
making good of the concealed portion with
suitable colour. (Data-M)
Supply and run of 4 of 25 sq.mm (168/0.45)
PVC insulated SC unsheathed Cu Conductor
of 1100 V grade in suitable PVC rigid pipe
concealed in wall and ceiling with continuous
earth wire connection of 14SWG TC wire and
making good of the concealed portion with
suitable colour. (Data-N)
Supply and run of 4 of 25 sq.mm (168/0.45)
PVC insulated SC unsheathed Cu. Conductor
of 1100V on 7/20 GI bearer wire for service
connection mains. (Data-O)
Supply and run of 4 of 25 sq.mm (168/0.45)
PVC insulated SC unsheathed Cu.Conductor
of 1100V grade in 40 mm dia GI pipe (Class
'B') suitably bent at both ends with necessary
angle iron upright and end supports for mains.
(Data-P)
Supply and fixing of 100 Amps TPN sheet
double break switch with HRC fuse and
neutral on suitable angle iron frame work with
earth connection only. (SD-169)
Supply and fixing of TNEB Meter Board
suitable for 3 Phases 100A service connection
made up of suitable angle iron frame work of
size 2 feet x 1 1/2 feet using angle iron of size
1 1/2" x 1 1/2" x 1/4" rigidly fixed on wall
covered with hylem sheet of size 2 feet x 1 1/2
feet of 12mm thickness with necessary bolts
and nuts supports and supply and fixing of 3

326.10

mtr

3261.00

428.50

Mtr

6427.50

1229.30

mtr

6146.50

1138.00

mtr

34140.00

1490.60

mtr

4471.80

8261.90

Ea

8261.90

4211.90

Ea

4211.90

35.

1 no

36.

1 no

37.

1 no

38.

12
mts

39.

1 no

40.

1 no

41.

1 no

Nos 100A fuse units (500V) 1 No. Neutral

link, copper earth flat of size 1" x 1/4" with
inter connection of EB meter to fuse units by
7/16 PVC insulated copper wire with earth
connection complete. (SD-130)
Supply and fixing of 3 Phase 100A aerial fuse
unit for 3 Nos 100A fuse units (500V) on
suitable MS sheet covered with 6mm thick
hylem sheet on suitable angle iron work the
tapping pole with necessary clamps. (Data-Q)
Earthing as per P.W.D standard with an earth
electrode of 2mtr class 'B' GI pipe of dia not
less than 32mm complete with necessary
masonry work. (SD-234)
Earthing as per the ISI specification with an
earth electrode of 2.1mt class 'B' GI pipe of dia
not less than 40mm, with copper earth plate of
size 125mm x 50mm x 6mm, with necessary
funneling arrangements with necessary
masonry work and with 38mm RCC cover slab
for the brick masonry. (SD-233)
Supply and run of No-8 SWG Cu Conductor in
suitable PVC rigid pipe concealed in wall and
ceiling and making good of the concealed
portion with suitable colour (Data- R)
Supply and run of 0.3 mtr length 25mm x 3mm
tinned copper flat with necessary clamps /
supports on wall / floor / ground for earth
connection. (Data-S)
Supply and fixing of 63A changeover switch
(L&T/Havells) on suitable angle iron frame
work with MS cable entry boxes and earth
connection only. (Data-T)
3 phaseTNEB service Connection charges(LS)
P.S and Contingencies
Total
(Rupees Five Lakhs only)

1710.90

Ea

1710.90

1145.30

ea

1145.30

1693.30

ea

1693.30

80.60

mtr

967.20

132.40

ea

132.40

5165.00

ea

5165.00

4500.00

ea

4500.00
475259.50
24740.50
500000.00

Data Sheet
Data-A
As per SD-97
Less: 2 nos 4 40W Cu choke, condenser, starter
(Rs.392+78+22)
2 nos 40W flu tube(Rs.41.50/)

2445.10
492.00
83.00
575.00

Add: 2 nos 4 36W Electronic ballast(Philips)(Rs.324/ea)

2 nos 36Wslim flu tube(Rs.40.50/ea)

575.00
1870.10
648.00
82.00
730.00

730.00
2600.10

Say Rs.2600.10/Data-B
As per SD-96
Less: 2 nos 4 40W Cu choke, condenser, starter
(Rs.392+78+22)
2 nos 40W flu tube(Rs.41.50/)

3413.40
492.00
83.00
575.00

Add: 2 nos 4 36W Electronic ballast(Philips)(Rs.324/ea) 648.00

2 nos 36W slim flu tube(Rs.40.50/ea)
82.00
730.00

575.00
2838.40
730.00
3568.40

Say Rs.3568.40/Data-C
1 no 14W CFL
Labour charges

135.00
2.00
137.00

Say Rs.137/Data-D
1 no CFL street light luminaires Crompton make
(SCEN1345/65/85/ES)
1 no 65W CFL Philips Retrofit lamp(Rs.750/ea)
1 mtr 25 mm dia GI pipe(Rs.133.35/mtr)
2 nos MS clamp set(Rs.22.05/ea)
5 mts 1sqmm unsheathed Cu wire(Rs.8.95/mtr)
1 no 25mm GI bend
Add sundries 1% etc
Labour charges as per SD-94

1575.00
750.00
133.35
44.10
44.75
49.35
2596.55
25.96
337.20
2959.71

Say Rs.2959.70/Data- E
1 no MS fan box
Sundries

55.00
10.00

Labour charges
Say Rs.100.00/Data- F
1 no 32A DP MCB (Legrand)(Rs.588/ea)
1 no DP sheet steel enclosure (Rs. 494/ea)
L.S Wall cutting ,grouting and flushing
Add 1% sundries
Labour charges (as per SD- 134)
Say Rs. 1247.60/Data- G
1 no 8 way SP MCB DB with metal door cover
with IP 42 protection
1 no 32A DP MCB (Rs. 588/ea)
6 nos 6A to 32A SPMCB (Rs. 202.50/ ea)
Ls
wall cutting, grouting and flushing etc
Earth connection
Ls

Add sundries 1% etc

Labour charges as per SD- 167

Say Rs. 3493.30/Data-H

1 no 4 way Horizontal TPN MCB DB with metal door
Cover with IP 42 protection
1 no 63A FP Isolator (Rs. 1040/ea)
12 nos 32A SP MCB (Rs.202.50/ea)
Ls
Wall cutting, grouting and flushing etc
Earth connection
Ls

Add sundries 1% etc

Labour charges as per SD- 179

35.00
100.00
588.00
494.00
26.35
1108.35
11.08
128.17
1247.60
1280.00
588.00
1215.00
26.35
15.20
3124.55
31.24
337.50
3493.29
2600.00
1040.00
2430.00
53.45
15.20
6138.65
61.39
797.50
6997.54

Say Rs. 6997.50/Data-I

1 no 4 way Horizontal TPN MCB DB with metal door
2600.00
Cover with IP 42 protection
1 no 32A FP MCB Isolator (Rs. 592/ea)
592.00
12 nos 32A SP MCB (Rs.202.50/ea)
2430.00
Ls
Wall cutting, grouting and flushing etc
53.45
Earth connection
15.20
5690.65
Ls
Add sundries 1% etc
56.91
Labour charges as per SD- 179
797.50

6545.06
Say Rs.6545.10/Data-J
1 no 4 way Vertical TPN MCB DB with metal door
Cover with IP 42 protection
1 no 100A FP Isolator (Rs. 1100/ea)
2 nos 63A TP MCB (Rs.1450/ea)
2 nos 32A TP MCB (Rs.946/ea)
Ls
Wall cutting, grouting and flushing etc
Earth connection
Ls

Add sundries 1% etc

Labour charges as per SD- 179

6220.00
1100.00
2900.00
1892.00
53.45
15.20
12180.65
121.81
797.50
13099.96

Say Rs. 13100/Data- K

As per SD- 55
Less: 2.7 Kg 14 SWG TC wire

6133.20
1433.70
4699.50
23.49
4348.00
7506.99

Add % sundries etc

Labour charges as per SD -1
Rate / mtr= 9070.99/90 = 100.80
Say Rs. 100.80/Data-L
As per SD-55
Less: 2 mts 1.5 sqmm(22/0.3) PVC unsheathed
SC Cu cable (Rs.14.05/mtr)
Add : 2 mts 2.5 sqmm(36/0.3) PVC unsheathed
SC Cu cable(Rs.21.80/mtr)

116.80
28.10
88.70
43.60
132.30

Say Rs.132.30/Data-M
As per SD- 63
Less: 4 mts 6 sqmm (84/0.3) PVC unsheathed
SC Cu. cable (51.20/mtr)
Add: 4 mts 10 sqmm (140/ 0.3) PVC unsheathed
SC Cu. cable (Rs.76.80/ mtr)

326.10
204.80
121.30
307.20
428.50

Say Rs. 428.50/Data-N

As per SD- 63
Less: 4 mts 6 sqmm (84/0.3) PVC unsheathed
SC Cu. cable (51.20/mtr)

326.10
204.80

121.30
Add: 4 mts

25 sqmm (168/ 0.45) PVC unsheathed

SC Cu. cable (Rs.277.00/ mtr)

1108.00
1229.30

Say Rs. 1229.30/Data-O

As per SD- 68

234.80

Less: 4 mts 6 sqmm(84/0.3) PVC

unsheathed SC Cu. cable (Rs.51.20/mtr)
Add: 4 mts 25 sqmm(168/0.45) PVC
unsheathed SC Cu. cable (Rs. 277/mtr)

204.80
30.00
1108.00
1138.00

Say Rs. 1138.00/Data- P

As per SD- 73
Less: 4 mts 6 sqmm (84/0.3) PVC unsheathed
SC Cu. cable (51.20/mtr)
1 mt 32mm dia GI pipe
Add: 4 mts
1 mt

572.85
204.80
157.60
210.45

25 sqmm (140/ 0.3) PVC unsheathed

SC Cu. cable (Rs.277.00/ mtr)
40 mm dia GI pipe

1110.40
169.45
1490.60

Say Rs. 1490.60/Data-Q

As per SD-132
Less: 3 no 32A Aerial fuse unit(Rs.97.50)
Add: 3 no 100A Aerial fuse unit(Rs.392)

827.40
292.50
534.90
1176.00
1710.90

Say Rs. 1710.90/Data-R

As per SD-74
Less
90mtr/9.5 kg

848.13
No 8 GI wire Rs 88/kg

Add
90 mtr /10.35kg 1 run of No 8 cu wire Rs. 519/kg
90mtr
16 mm pvc pipe Rs.14.20/mtr
Add sundries 1 %
Labour charges as per SD-74

836.00
12.13
5371.65
1278.00
6661.78
66.61
526.00
7254.39

Rate/mtr = 7254.39 /90 = 80.60/Say Rs.80.60/Data-S

0.3mtr 25mm x 3mm Cu flat (1 mtr=0.72Kg)(Rs.519/Kg)
1 no MS clamp supports
Add 2% sundries
Labour charges SD-76/2

112.10
5.95
118.05
2.36
12.00
132.41

Say Rs.132.40/Data-T
As per SD-165
Less: 1 no 63A TPN MC s/w

5855.08
3270.00
2585.08
3710.00
6295.08

Add: 1 no 63A Change Over switch

Say Rs. 6295.10/-

Fan Proforma
Sl
No
1.
2.
3.
4.
5.
6.
7.
8.

Location
Ground Floor
Lobby & Reception
Product Display
centre
RJD / GM room
GM rest room
Conference Hall
First Floor
Data Processing
Centre
Officer room
Office
Total

Plinth Area
In sqm

No of ceiling fans(48)
Eligible
Proposed

35.6
19

3
2

3
2

21.5
6.75
72

2
1
8

2
1
8

24

18
18.4

2
2
23

2
2
22

Report accompanying the estimate

Name of Work: Providing Internal and External Electrification to the Additional Office
Building in District Industries Centre at Thoothukudi in Thoothukudi District.
Est. Rs. 5 Lakhs
This estimate provides the provision of Internal and External Electrification to the
Additional Office Building in District Industries Centre at Thoothukudi. The main scheme
estimate of Construction of Additional Office Building and repairs and renovation of existing
Building in District Industries Centre at Thoothukudi in Thoothukudi District has been
technically sanctioned by the Regional Chief Engineer, Buildings (C &M), PWD, Madurai
Region, Madurai for Rs.125 Lakhs (Rupees One hundred and Twenty Five Lakhs only) and
Registered in CER.No. 63 CE MDU /2012-13 in which Rs. 5,00,000/- is provided for the
provision of Internal and External Electrification arrangements. Hence this estimate is prepared.
In this estimate the following installations are proposed.
1.
2.
3.
4.
5.
6.
7.
8.
9.

Concealed PVC wiring for light/fans points. (5 pts/coil)

Concealed PVC wiring for lights ( 6 pts/coil) is proposed for toilets.
5A/15A/20A and computer plugs with suitable copper mains.
4 36W SBT on wall are proposed in suitable places.
Twin mirror optic flu. Fitting on wall/ suspension are provided.
11W CFL on BH and Exhaust fans are provided for toilets.
48 ceiling fans with suitable down rods are proposed.
65W street light fittings on wall are proposed.
8 way SPN Distribution boards (3 nos) with suitable Cu mains are provided for
lighting control and 1 no 8 way SPN DB is proposed for providing Generator
supply to G.Floor computer set plugs.
10. 4 way Horizontal DBs are proposed for power control(AC,15A and comp plugs)
11. 4 way Vertical TPN MCB DB is proposed for total control.
12. 4x25 sqmm PVC copper conductor through OH mains is proposed for 3 phase
supply.
13. 1 no ISD earth and 1 no PWD earth are proposed.
14. Service connection charges for 1 no 3 phase connection is included in this
estimate.
15. 63A Four pole changeover switch is proposed for Generator supply.
This estimate is prepared based on the SR & SD rates for the year 2013-2014 and with
city rates are adopted. The provisions are made for contingencies. This expenditure is debit able
to the head of account 4059-01-051-KZ- Industries and Commerce Department-1602.

1. SBT
2. Twin Mirror Optic
3. 11 W CFL
4. 65W CFL Street light
5. 48 c fan
6. 12 Exhaust fan
7. 5A plug
8. comp plug set
9. 15A plug
10. 20A DP MCB
11. 3 KVA UPS

Current I = 33957 / 610 = 55.66 A

Load Calculation
19 x 36
=
684
26 x 72
=
1872
6 x 11
=
66
4 x 65
=
260
22 x 60
=
1320
3 x 85
=
255
7 x 100
=
700
18 x 300
=
5400
10 x 500
=
5000
8 x 2000
=
16000
3000 x 0.8
=
2400
33957