Anda di halaman 1dari 24

ESTIMATE

NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM TOWER CHOWK TO
RATANLAL PLOT AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

RATE

UNIT AMOUNT

1-3-5. 660.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

53.00

Mtr

34980.00

1-3-9.

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R


copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

106.00

Mtr

1590.00

2-9-6.

66.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time


2166.00 Each
switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

42144.00

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

2930.00

5-3-3.

66.0

No Supplying, erecting & marking SPMCB 6A to 32A, Bseries (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

165.00

Each

10890.00

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

180.00

Kg.

12600.00

6-1-13.

2.0 Sqm. Supplying


and
erecting Plywood 12 mm thick
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

573.00

Sqm.

1146.00

2.0

114.00

Each

228.00

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

10 6-1-16.

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

14934.00 Each 985644.00

25992.00

11 6-1-19. 50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

111.00

Kg.

5550.00

12 6-1-20.

No Supplying
and
erecting
self
locking
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

199.00

Each

398.00

13 7-1-15. 980.0 Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

173.00

Mtr

169540.00

14 7-1-16. 50.0

Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

198.00

Mtr

9900.00

15

Mtr Supplying & erecting G.I. pipe A class 40 mm dia.


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

268.00

Mtr

1608.00

16 7-6-11. 700.0 Mtr Supplying and laying (including excavation) 50 mm


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

195.00

Mtr

136500.00

7-6-2.

2.0

6.0

17 8-3-26. 28.0

No Providing & erecting 9 m high galvanised CONICAL 20348.00 Each 569744.00


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

18 8-3-31.N 28.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each 133660.80


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

9-1-4.

32.0

20 16-1-5. 10.0 Cum. Excavating hard Rock or bituminous road (B.T.)


by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

774.00

Cum.

50720.00

7740.00

21 16-3-6. 10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum. 42930.00
for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.

22 16-3-9. 28.0

No Providing & casting of M- 20 grade reinforced 8136.00 Each 227808.00


cement concrete (RCC) foundation suitable for 9m
& 10m high octagonal /conical G.I. pole
considering the safe soil bearing capacity at site as
10 T/sq m at 1.5 m depth including supply of steel,
concrete, excavation and fixing provided nut bolts with
the help of template as per design in an approved
manner.

23 16-5-6. 40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

24

Job M.S.E.D.C.L. Charges for supply

NCSR

1.0

Add 4 % Contegency Charges


Add 2 % computerisation Charges

505.00

Mtr

20200.00

30000.00 Job

30000.00

TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

###
100977.71
###
52508.41
###

ESTIMATE
NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM POST OFFICE CHOWK TO
CIVIL LINE AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

1-3-5.

700.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

1-3-9.

RATE

UNIT AMOUNT

53.00

Mtr

37100.00

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R 106.00
copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

Mtr

1590.00

2-9-6.

70.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

Each

###

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time 2166.00 Each


switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

42144.00

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

2930.00

5-3-3.

70.0

No Supplying, erecting & marking SPMCB 6A to 32A, B- 165.00


series (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

Each

11550.00

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA 180.00


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

Kg.

12600.00

6-1-13.

2.0

Sqm. Supplying
and
erecting Plywood 12 mm thick 573.00
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

Sqm.

1146.00

10 6-1-16.

2.0

Each

228.00

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

###

114.00

25992.00

11 6-1-19.

50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

Kg.

5550.00

12 6-1-20.

2.0

No Supplying
and
erecting
self
locking 199.00
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

Each

398.00

13 7-1-15. 1050.0 Mtr Supplying, erecting & terminating PVC armoured 173.00
cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

Mtr

181650.00

14 7-1-16.

50.0

Mtr Supplying, erecting & terminating PVC armoured 198.00


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

Mtr

9900.00

15

6.0

Mtr Supplying & erecting G.I. pipe A class 40 mm dia. 268.00


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

Mtr

1608.00

16 7-6-11. 750.0 Mtr Supplying and laying (including excavation) 50 mm 195.00


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

Mtr

146250.00

7-6-2.

17 8-3-26.

30.0

No Providing & erecting 9 m high galvanised CONICAL


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

111.00

###

Each 610440.00

18 8-3-31.N 30.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each 143208.00


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

53890.00

20 16-1-5.

10.0 Cum. Excavating hard Rock or bituminous road (B.T.) 774.00 Cum.
by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

7740.00

21 16-3-6.

10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum. 42930.00
for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.

9-1-4.

34.0

22 16-3-9.

30.0

No Providing & casting of M- 20 grade reinforced 8136.00 Each 244080.00


cement concrete (RCC) foundation suitable for 9m
& 10m high octagonal /conical G.I. pole
considering the safe soil bearing capacity at site as
10 T/sq m at 1.5 m depth including supply of steel,
concrete, excavation and fixing provided nut bolts with
the help of template as per design in an approved
manner.

23 16-5-6.

40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm 505.00


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

Mtr

20200.00

24

1.0

Job M.S.E.D.C.L. Charges for supply

Job

30000.00

TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

###
107140.16
###
55712.88
###

NCSR

Add 4 % Contegency Charges


Add 2 % computerisation Charges

###

ESTIMATE
NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM DURGA CHOWK TO
AGRASEN CHOWK AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

RATE

UNIT

1-3-5.

600.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

53.00

Mtr

1-3-9.

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R


copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

106.00

Mtr

2-9-6.

60.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time


2166.00 Each
switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

5-3-3.

60.0

No Supplying, erecting & marking SPMCB 6A to 32A, Bseries (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

165.00

Each

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

180.00

Kg.

6-1-13.

2.0

Sqm. Supplying
and
erecting Plywood 12 mm thick
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

573.00

Sqm.

10 6-1-16.

2.0

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

114.00

Each

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

14934.00 Each

11 6-1-19.

50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

111.00

Kg.

12 6-1-20.

2.0

No Supplying
and
erecting
self
locking
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

199.00

Each

13 7-1-15. 870.0 Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

173.00

Mtr

14 7-1-16.

50.0

Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

198.00

Mtr

15

6.0

Mtr Supplying & erecting G.I. pipe A class 40 mm dia.


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

268.00

Mtr

16 7-6-11. 620.0 Mtr Supplying and laying (including excavation) 50 mm


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

195.00

Mtr

7-6-2.

17 8-3-26.

25.0

No Providing & erecting 9 m high galvanised CONICAL 20348.00 Each


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

18 8-3-31.N 25.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

9-1-4.

29.0

20 16-1-5.

10.0 Cum. Excavating hard Rock or bituminous road (B.T.)


by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

774.00

Cum.

21 16-3-6.

10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum.


for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.

22 16-3-9.

25.0

No Providing & casting of M- 20 grade reinforced 8136.00 Each


cement concrete (RCC) foundation suitable for 9m
& 10m high octagonal /conical G.I. pole
considering the safe soil bearing capacity at site as
10 T/sq m at 1.5 m depth including supply of steel,
concrete, excavation and fixing provided nut bolts with
the help of template as per design in an approved
manner.

23 16-5-6.

40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

24

1.0

Job M.S.E.D.C.L. Charges for supply

NCSR

Add 4 % Contegency Charges


Add 2 % computerisation Charges

505.00

Mtr

30000.00 Job
TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

A CHOWK TO

AMOUNT
31800.00

1590.00

896040.00

25992.00

42144.00

2930.00

9900.00

12600.00

1146.00

228.00

5550.00

398.00

150510.00

9900.00

1608.00

120900.00

508700.00

119340.00

45965.00

7740.00

42930.00

203400.00

20200.00

30000.00
2291511.00
91660.44
###
47663.43
###

ESTIMATE
NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM TOWER CHOWK TO
RATANLAL PLOT AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

RATE

UNIT AMOUNT

1-3-5. 660.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

53.00

Mtr

34980.00

1-3-9.

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R


copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

106.00

Mtr

1590.00

2-9-6.

66.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time


2166.00 Each
switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

42144.00

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

2930.00

5-3-3.

66.0

No Supplying, erecting & marking SPMCB 6A to 32A, Bseries (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

165.00

Each

10890.00

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

180.00

Kg.

12600.00

6-1-13.

2.0 Sqm. Supplying


and
erecting Plywood 12 mm thick
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

573.00

Sqm.

1146.00

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

14934.00 Each 985644.00

25992.00

10 6-1-16.

2.0

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

114.00

Each

228.00

11 6-1-19. 50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

111.00

Kg.

5550.00

12 6-1-20.

No Supplying
and
erecting
self
locking
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

199.00

Each

398.00

13 7-1-15. 980.0 Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

173.00

Mtr

169540.00

14 7-1-16. 50.0

Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

198.00

Mtr

9900.00

15

Mtr Supplying & erecting G.I. pipe A class 40 mm dia.


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

268.00

Mtr

1608.00

16 7-6-11. 700.0 Mtr Supplying and laying (including excavation) 50 mm


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

195.00

Mtr

136500.00

7-6-2.

2.0

6.0

17 8-3-25. 28.0

No Providing & erecting 8 m high galvanised CONICAL 17500.00 Each 490000.00


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

18 8-3-31.N 28.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each 133660.80


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

9-1-4.

32.0

50720.00

20 16-1-5. 10.0 Cum. Excavating hard Rock or bituminous road (B.T.)


by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

774.00

Cum.

7740.00

21 16-3-6. 10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum. 42930.00
for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.
22 16-3-8. 28.0

No Providing & casting of M- 20 grade reinforced 6110.00 Each 171080.00


cement concrete (RCC) foundation suitable for 6m
to 8m high octagonal /conical G.I. pole considering
the safe soil bearing capacity at site as 10 T/sq m at
1.5 m depth including supply of steel, concrete,
excavation and fixing provided nut bolts with the help
of template as per design in an approved manner.

23 16-5-6. 40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

24

Job M.S.E.D.C.L. Charges for supply

NCSR

1.0

Add 4 % Contegency Charges


Add 2 % computerisation Charges

505.00

Mtr

20200.00

30000.00 Job

30000.00

TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

###
95518.83
###
49669.79
###

ESTIMATE
NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM POST OFFICE CHOWK TO
CIVIL LINE AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

1-3-5.

700.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

1-3-9.

RATE

UNIT AMOUNT

53.00

Mtr

37100.00

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R 106.00
copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

Mtr

1590.00

2-9-6.

70.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

Each

###

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time 2166.00 Each


switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

42144.00

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

2930.00

5-3-3.

70.0

No Supplying, erecting & marking SPMCB 6A to 32A, B- 165.00


series (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

Each

11550.00

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA 180.00


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

Kg.

12600.00

6-1-13.

2.0

Sqm. Supplying
and
erecting Plywood 12 mm thick 573.00
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

Sqm.

1146.00

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

###

25992.00

10 6-1-16.

2.0

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

114.00

Each

228.00

11 6-1-19.

50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

111.00

Kg.

5550.00

12 6-1-20.

2.0

No Supplying
and
erecting
self
locking 199.00
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

Each

398.00

13 7-1-15. 1050.0 Mtr Supplying, erecting & terminating PVC armoured 173.00
cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

Mtr

181650.00

14 7-1-16.

50.0

Mtr Supplying, erecting & terminating PVC armoured 198.00


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

Mtr

9900.00

15

6.0

Mtr Supplying & erecting G.I. pipe A class 40 mm dia. 268.00


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

Mtr

1608.00

16 7-6-11. 750.0 Mtr Supplying and laying (including excavation) 50 mm 195.00


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

Mtr

146250.00

7-6-2.

17 8-3-25.

30.0

No Providing & erecting 8 m high galvanised CONICAL


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

###

Each 525000.00

18 8-3-31.N 30.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each 143208.00


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

9-1-4.

34.0

53890.00

20 16-1-5.

10.0 Cum. Excavating hard Rock or bituminous road (B.T.) 774.00 Cum.
by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

21 16-3-6.

10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum. 42930.00
for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.

22 16-3-8.

30.0

No Providing & casting of M- 20 grade reinforced 6110.00 Each 183300.00


cement concrete (RCC) foundation suitable for 6m
to 8m high octagonal /conical G.I. pole considering
the safe soil bearing capacity at site as 10 T/sq m at
1.5 m depth including supply of steel, concrete,
excavation and fixing provided nut bolts with the help
of template as per design in an approved manner.

23 16-5-6.

40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm 505.00


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

Mtr

20200.00

24

1.0

Job M.S.E.D.C.L. Charges for supply

Job

30000.00

TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

###
101291.36
###
52671.51
###

NCSR

Add 4 % Contegency Charges


Add 2 % computerisation Charges

###

7740.00

ESTIMATE
NAME OF WORK :-- PROVIDING STREET LIGHT ON ROAD DIVIDER FROM DURGA CHOWK TO
AGRASEN CHOWK AT AKOLA DIST. AKOLA.
ESTIMATE NO :-Sr.
No.

C.S.R. QUANTITY

DISCRIPTION OF ITEM

RATE

UNIT

1-3-5.

600.0 Mtr Supplying & erecting mains with 2x2.5 sq.mm F.R copper

53.00

Mtr

1-3-9.

15.0

Mtr Supplying & erecting mains with 2x6 sq.mm F.R


copper PVC insulated wire laid in provided
conduit/trunking/inside pole/Bus bars or any other
places as per specification No: WG-MA/BW

106.00

Mtr

2-9-6.

60.0

No Supplying and erecting LED street light fitting


suitable for above 75 W - 90 W lamp, including
lamp, with PF > 0.95, class IP 65 and above
Housing of pressure die cast aluminium alloy and
heat sink extruded aluminium complete as per
specification no. FG-ODF/FLS2

4-5-3.

12.0

No Supplying and erecting Quartz Electronic time


2166.00 Each
switch having 24 hour dial to work on 250V 50 cycle
A.C. having built in rechargeable Nickel Cadmium
batteries to run the time switch on failure of supply
having switch contact rating upto 16A to use
independently or in conjunction with contactor.

4-5-5.

12.0

No Supplying and erecting two pole power contactor 3512.00 Each


250V 32A for time switch complete erected on
wooden block/provided box, with necessary materials.

5-1-12.

2.0

No Supplying and erecting Triple pole iron clad H.C. 1465.00 Each
type rewireable fuse and switch 415/ 500V 32A
with neutral link on provided angle iron frame as
per specification No. SW-SWR/MTP

5-3-3.

60.0

No Supplying, erecting & marking SPMCB 6A to 32A, Bseries (for lighting) in provided distribution board as
per specification No. SW-SWR/MCB

165.00

Each

6-1-1.

70.0

Kg. Providing and fixing sheet metal work in CRCA


sheet with fabrication of boxes panel boards etc.
including cutting, bending, drilling, welding, rivetting
etc. treated with anti-rust treament and duly power
coated or painted with one coat of red lead paint and
2 coats of enamel paint as directed.

180.00

Kg.

6-1-13.

2.0

Sqm. Supplying
and
erecting Plywood 12 mm thick
fixed to wall or on provided panel board with
necessary materials such as screws, wall fasteners
supports, nuts bolts etc. complete.

573.00

Sqm.

10 6-1-16.

2.0

No Supplying and erecting enamel iron G.I. sheet


1.25mm (18 gauge) caution board of size 200 x 150
mm. as per I.S. 2551 of 1982 in Marathi and Hindi
erected at position.

114.00

Each

PVC insulated wire laid in provided conduit/trunking/inside


pole/Bus bars or any other places. as per specification No:
WG-MA/BW

14934.00 Each

11 6-1-19.

50.0

Kg. Supplying and erecting Iron, sheet metal work


consisting of CRCA Sheets, Various sections of
iron, Plates, Chequered Plates, Rods, Bars, MS
pipes, etc. for panel board or any other purposes
complete with bending, cutting, drilling and welding
complete erected at the position with necessary
materials duly painted with one coat of red oxide
and
two coats of enamel paint to match the
switchgears or as per directions by the authority

111.00

Kg.

12 6-1-20.

2.0

No Supplying
and
erecting
self
locking
arrangement with duplicate keys, made of brass
duly erected, flush with surface of panel/cupboard.

199.00

Each

13 7-1-15. 870.0 Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 10 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

173.00

Mtr

14 7-1-16.

50.0

Mtr Supplying, erecting & terminating PVC armoured


cable 4 core 16 sq mm aluminium conductor with
continuous 5.48 sq mm (12 SWG) G.I. earth wire
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL

198.00

Mtr

15

6.0

Mtr Supplying & erecting G.I. pipe A class 40 mm dia.


erected for enclosing PVC armoured cable on
wall/pole as per specification No. CW-PLB/GP, para
4.2.1 & 4.2.2 (Chapter 17.5)

268.00

Mtr

16 7-6-11. 620.0 Mtr Supplying and laying (including excavation) 50 mm


outside
dia. double
wall corrugated pipes
(DWC) of
HDPE for enclosing cable below
ground/road surface, to required depth complete.

195.00

Mtr

7-6-2.

17 8-3-25.

25.0

No Providing & erecting 8 m high galvanised CONICAL 17500.00 Each


pole with foundation bolts having bottom dia. from
155 to 190 mm, top dia. from 65 to 75 mm on
provided foundation as per specification No. OHPL/CPL.

18 8-3-31.N 25.0

No Providing & erecting Galvanised 1500 mm double 4773.60 Each


arm sword type bracket with FRP dome and Ball as
per specification No. OH-PL/PBKT

19

No Providing pipe type earthing with 40mm. dia. G.l. 1585.00 Each
pipe or 20 mm dia. G.l. Rod complete with all
materials as per specification No. EA-EP

9-1-4.

29.0

20 16-1-5.

10.0 Cum. Excavating hard Rock or bituminous road (B.T.)


by chiseling for preparing pit for poles stay or
earth plates or for laying cables, pipes & clearing
the site by removing debris & making the site good.

774.00

Cum.

21 16-3-6.

10.0 Cum. Providing cement concrete for foundation or 4293.00 Cum.


for concrete filling in 1:3:6 ratio with 20 to 25
mm. stone metal duly plastered with necessary
curing for pole muffing or any other purposes.

22 16-3-8.

25.0

No Providing & casting of M- 20 grade reinforced 6110.00 Each


cement concrete (RCC) foundation suitable for 6m
to 8m high octagonal /conical G.I. pole considering
the safe soil bearing capacity at site as 10 T/sq m at
1.5 m depth including supply of steel, concrete,
excavation and fixing provided nut bolts with the help
of template as per design in an approved manner.

23 16-5-6.

40.0

Mtr Supplying and erecting ISI mark G.I.pipe 50 mm


dia.B class at position with accessories. As per
specification No. CW-PLB/GP

24

1.0

Job M.S.E.D.C.L. Charges for supply

NCSR

Add 4 % Contegency Charges


Add 2 % computerisation Charges

505.00

Mtr

30000.00 Job
TOTAL RS
RS
TOTAL RS
RS
TOTAL RS

Estimated is prepared by me
Junior Engineer
Akola Municipal Corporation Akola
The Estimated is technically sanctioned for Rs. 499980/- only
Wide No./AMC/Elect/T.S. No. 51 Dated .

Dy. Engineer
Akola Municipal Corporation Akola

City Engineer
Akola Municipal Corporation Akola

A CHOWK TO

AMOUNT
31800.00

1590.00

896040.00

25992.00

42144.00

2930.00

9900.00

12600.00

1146.00

228.00

5550.00

398.00

150510.00

9900.00

1608.00

120900.00

437500.00

119340.00

45965.00

7740.00

42930.00

ion Akola

ion Akola

152750.00

20200.00

30000.00
###
86786.44
###
45128.95
###