BIDDER

G.K ELECTRIC & ELECTRONICS PVT.LTD.

ABSTRACT OF COST
ELECTRICAL AND ALLIED SYSTEMS
Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
A Panel & Distribution Boards
A-1 Main and Sub Panels
Supply Installation, Testing and commissioning of following
indoor type front operated cubicle type compartmentalised as
per form 3B/ 2B (BS 5486 Part-I : 1990), front access free
standing, dust and vermin proof min IP 4X switchboards
suitable for use at 400 volts, 3 phase 4 wire 50 Hz system
suitable for fault level of required value symmetrical at 415
volts, fabricated from 1.6/2 mm thick CRCA MS sheets with
hinged, gasketted (metal based neoprene) and lockable doors
having structural reinforcement with suitable angle / channel/
T/ flat sections including 2 mm thick gland plates on top and
bottom and including with lifting hooks and including
earthing terminals (as per system fault level) and powder
coated paint finish of approved shade over metal surface
cleaned and treated with seven tank process with
interconnections etc complete as per specifications, as
required mentioned below. Breakers Make - Schneider /
Terasaki / L&T. Fabricator - As approved .

All Switchboards shall have provision for entry of cables

from the top or bottom as required
All live accessible parts shall be shrouded and all equipment
shall be finger touch proof. The Busbars shall be fully
insulated with heat shrinkable sleeves and should withstand
busbar temp. The busbar support insulators should be SMC.
Padlocking isolating switches and load break switches
lockable in OFF position.

All kA ratings indicated shall be Ics vlaues

GA drawings shall be approved from Owners/Architects/
Consultants before fabrication.
The rates for the distribution boards from the Breakers and
instruments shall also include the following :
a. Supporting rigid steel framework.
b. Cubicle type, 14/16 gauge CRCA sheet steel enclosed &
Type 3B modular construction.
c. Complete with interconnections and distribution bus bars
along with connector strip.
d. Proper bonding to earth as per standard.
e. Painting/lettering on Breakers and distribution boards, the
location they serve, providing on each panel its circuit
diagram.
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
f. Providing cable clamps / supports within distribution boards
cable alley.
g. All MCB’s shall be of minimum 10 KA breaking capacity.
h. The breaking capacity of MCCB’s are mentioned panel wise.
All MCCB’s shall be with thermal magnetic / microprocessor
releases as per BOQ and compitable for the application of
smart panel/metering technology and following :

(i) MCCB rating upto 250 Amps with thermal magnetic

releases.
(ii) MCCB above 250 Amps with microprocessor releases.
i. All MCCB shall be with rotary handle.
j. All LT Panels shall be treated with 7/9 tank treatment process
of degreasing and derusting before powder coating.
k. Panels shall be Powder Coated with Siemens gray paint shade
no. RAL-7032 of IS-5.
l. Degree of protection for following type of distribution panel
enclosure shall be as per IS:13947-1993.
(i) IP 42 for indoor panels.
(ii) IP 55 for outdoor panels.
m. All MCCB’s shall be provided with operating mechanism for
door interlock.
n. Current density of aluminium shall be 1sq mm for 1.0 Amps
for rated current of bus bars.
o. GI earth bus shall be provided throughout the length of each
board as per schematic diagram.
p. All measuring instruments (Meters) shall be of digital
electronic (LED Type) of approved make and compatible
with Building Automation System (BAS).
q. All hinged door shall be earthed through 2.5 sq mm tinned
braided copper wire.
r. All MCB’s used for protection of resistive and lighting
inductive load shall be type “B” characteristic and inductive
(motor) load shall be of type “C” characteristic and discharge
lamps and UPS etc. shall be of type D characteristic.

1 Main LT Panel Board Set 1 236000 236,000.00

a. Set of 3 Nos R-Y-B Phase indicators protected by 6 A TP
MCB
b. 1 Set of Multifunctional meter (conzerv – EM 6100 or
equivalent without RS port) of accuracy class-I, with 3 Nos.
160/5 amps 15VA CTs to measure VAF and PF.
c. Breaker ON / OFF / TRIP indicating lights
d. 1 Set 160A TP MCCB, 25kA TMD with shunt trip coil
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
e. Relay with Phase loss, phase reversal and phase asymmetry
Protection.
f. Relay with Under voltage /Over Voltage Protection.
g. 1 Set 4P, 40kA Type 1+2 SPD with backup 50A 4P MCB,
10kA
(II) Bus Bars
4 Set 250 A 400 V 4W 25 kA Aluminium sleeved Busbars
with bushings
(III) Outgoing
15 Set 32 A TP MCB 10 kA
1 Set 50 A DP MCB 10 kA
2 Set 25 A DP MCB 10 kA
1 Set 32A TP MCCB 25 kA TMD
10 Set Single Source meter with CT
3 UPS Panel Board No 1 35000 35,000.00
(I) Incoming
1 Set 50 A DP MCB 10 Ka
(III) Outgoing
12 Set 10 A DP MCB 10 kA
A-2 MCB Distribution Boards
Supply, Installation, Interconnection of factory fabricated and
factory assembled, sheet steel clad powder coated, wall/recess
mounting dust and vermin proof (IP 42 ingress protection)
double door vertical/horizontal type Distribution Boards
conforming IS: 8623 and IS: 13032, fabricated from 16 SWG
sheet steel provided with hinged gasketted door with
padlocking facility and including suitably rated PVC
insulated copper busbars with interconnections and neutral
bar assembly, earthing terminals etc. complete as required,
as below and as per. sample to be approved by consultant.
MCB / RCCB Make - Schneider Acti9/ Terasaki / ABB /
L&T.

All MCB Ics breaking capacity shall be 10 kA.

All Distribution Boards shall be wall mounted and flushed to
the wall.
1 Basement Floor DB No 1 37500 37,500.00
a. Incoming
1 Set 32 A TP MCB 10 kA
Phase Bar, Neutral and Earth Links
b. Outgoing
3 Set 20A SP MCB 10 kA
9 Set 6/16 A SP MCB 10 kA
2 Typical Public Area Light and Power DB No 2 7500 15,000.00
Mains Section
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
a. Incoming
1 Set 20 A DP MCB 10 kA
Phase Bar, Neutral and Earth Links
b. Outgoing
4 Set 6/16 A SP MCB 10 kA
UPS Section
2 Set 6/16 A SP MCB 10 kA
3 Typical Mains Apartment DB No 10 15000 150,000.00
a. Incoming
1 Set 32 A TP MCB 10 kA
1Set 32 A Contactor
Phase Bar, Neutral and Earth Links
b. Outgoing
15 Set 6/16 A SP MCB 10 kA (5 per phase)
3 Set 16 A DP MCB 10 kA
UPS Section
a. Incoming
1 Set 10 A DP MCB 10 kA
Phase Bar, Neutral and Earth Links
b. Outgoing
4 Set 6/16 A SP MCB 10 kA
Total of Section - A (without VAT) - Carried over to Summary : 473,500.00
B Mains & Sub Mains Cables & Cable Raceways
B-1 Supply, installation and inter connection of following sizes of
1100 volt grade, XLPE/PVC insulation cables (extruded PVC
compound) in Tray/cable trench/burried in ground/clamped to
wall with suitable clamps / trefoil clamps for single core
cable, saddles, and fixing bolts and including testing and
commissioning as required complete as per IS 7098 Part I ,IS
1554 and IS - 694 required. The costs shall include for all
cables to be provided suitable cable tags,PVC ties, dressing
clamps or GI strips as per specification and as required.
Cable installation shall be carried out as per relevant IS codes
and standards. Cables - Pioneer, Rathi, Janta and equivalent.

1.1 3.5C 95 sq.mm, Stranded Copper conductor, PVC Insulated, 9500

unarmoured Cable Rm 25 237,500.00
1.2 1C 35 sq.mm, Stranded Copper conductor, PVC Insulated, 1400
unarmoured Cable Rm 40 56,000.00
1.3 4 C x 10 sq.mm,Stranded Cu PVC Unarmoured Cable Rm 300 1200 360,000.00
1.4 4 C x 6 sq.mm,Stranded Cu PVC Unarmoured Cable Rm 50 950 47,500.00
1.5 3 C x 4 sq.mm,Stranded Cu PVC Unarmoured Cable Rm 60 560 33,600.00
1.6 6 sq.mm sq mm Copper Multistranded PVC Wire Rm 450 250 112,500.00
1.7 4 sq.mm sq mm Copper Multistranded PVC Wire Rm 110 150 16,500.00
2 Cable Trench & Raceways Rm Civil
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
2.1. Excavation to a dimension of 450 mm (W) x 800 mm (D),
de-watering if any,shoring & strutting if required, river bed
sand / manufactured sand of 100 mm each on top and bottom
of the cable,laying protective bricks.trough, warning tape,
backfilling with excavated soil, length and where change in
direction, compacting as per specifications and drawings,
making good to original condition as per Cable Installation
process-IS -1255 (Cable.Quoted price inclusive of disposing
off / Carting away the surplus earth if any outside the site to a
dump yard approved by local bodies or as directed by the site
engineer

3 Manhole No Civil
Constructing of 400x400x500 brick masonry manhole in
cement mortar 1:4 ( 1 cement : 4 coarse sand ) R.C.C. top
slab with 1:2:4 mix (1 cement : 2 coarse sand : 4 graded stone
aggregate 20mm nominal size), foundation concrete 1:4:8
mix (1 cement : 4 coarse sand : 8 graded stone aggregate
40mm nominal size) inside plastering 12mm thick with
cement mortar 1:3 (1 cement : 3 coarse sand) finished with
floating coat of neat cement and making channels in cement
concrete 1:2:4 (1cement : 2 coarse sand : 4 graded stone
aggregate 20mm nominal size) finished with a floating coat
of neat cement complete.

4 HDP Pipe of 6 kg/cm sq

Supply and laying HDP Pipe of 6 kg/cm sq pressure with
connecting collars with cement motor etc. inculding
excavation, refilling of earth, ramming and making good as
approved complete. The exposed part of the pipe shall be
sealed with sealent. Make - Panchakanya / Marvel or
equivalent.

4.1 100 mm dia HDP Pipe Rm -

5 Perforated Type Cable Tray (for both MV & LV systems)

Supply and fixing of Perforated Cable tray with horizontal &

vertical bends, reducers, Tee's, cross over , supports and
brackets and other accessories as required confirming to IEC-
61537. The Tray shall be made of 1.0mm thick sheet steel hot
dip galvanised (confirming to ISO 1461) .The trays should be
tested for a safe working load of 150 Kgs with a span
distance of 1.5 meters and the deflection should be within the
limits as per standard.The perforated tray shall be supplied
with the standard length of 3 Mtr. It shall be UL and VDE
tested and approved and shall be EMC Compliance. (Make -
OBO BETTERMANN or equivalent ). Refer Dwg for more
details.
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
5.1 150 mm (W) x 60 mm (H) Rm 130 1850 240,500.00
6 Cable Ladder (for both MV & LV systems)
Supply and fixing of Cable Ladder with horizontal & vertical
bends, reducers, Tee's,Cross over member and other
accessories as required and duly suspended from the ceiling
with supports confirming to IEC-61537. The Cable Ladder
shall be made of 1.5 mm thick sheet steel hot dip galvanised
(confirming to ISO 1461) .The cable ladder should be tested
for safe working load of 200 Kg / Mtr with a span distance of
2 Mtr the deflection should be within the limits as per the
standards. The cable ladder shall be supplied in standard
length of 3000/6000 mm. The rung size shall be of
30x15mmm size suitable for fixing the cable clamps the
space between the rungs shall be 300mm.. It shall be UL and
VDE tested and approved and shall be EMC Compliance.
(Make - OBO BETTERMANN or equivalent ). Refer Dwg
for more details.

6.1 300 mm (W) x 60 mm (H) Rm 20 2450 49,000.00

6.2 200mm (W) x 60 mm (H) Rm 25 2250 56,250.00
6.3 150mm (W) x 60 mm (H) Rm 20 1850 37,000.00
7 HDP Conduit
Supply and laying of following size HDP Conduits of 2 mm
thick Medium duty to be laid on Cable Ladder / Building
Surface / loose soil under ground etc.
7.1 25 mm dia HDP Conduit Rm 150 80 12,000.00
7.2 20 mm dia HDP Conduit Rm 150 50 7,500.00
Total of Section -B (without VAT) - Carried over to Summary : 1,265,850.00
C Internal Point Wirings (Mains)
* The point wiring under this item shall be measured from the
switch box to the light/fan/sockets other than those with
MCB controlled lights. The wiring from the respective DB's
to first switch box shall be point wiring and looping points
shall be circuit wiring. No saperate payments for point
wirings and circuit wiring shall be paid. All wiring should
confirm to IS: 732-1982. Make - Conduit - Precision, Wires -
Litmus / Nepal Cable.

* The rates for all point wiring items shall also include
supplying, fixing, testing and commissioning of the
following: conduit accessories, bushes (bends, pull boxes,
* Conduits,
junction boxes) and other fittings.
* Approved GI saddles and grouting the same for exposed MS
conduit work.
* 1.6 mm thick outlet boxes and junction/pull box.
* All fixing accessories such as clips, brass screws pull boxes
etc. complete in all respect.
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
* All work necessary for wiring a point circuit of any length
from the Final Distribution Board to connector via switch and
shall include the circuit wiring also except where identified.

* Embedding PVC conduits and accessories in walls and floors

etc. during construction and / or cutting chases (with chase
cutting machine) and making good the same as necessary in
the case of concealed conduit work.
* Modular formation light control switch complete with 2mm
thick GI box all complete as required
* PVC insulated copper conductor stranded flexible PVC
insulated FRLS wire of Green colour with yellow bands for
earthing of fixtures, outlet boxes and third pin of socket
outlet.
* All wires shall be IS approved, 1100 volt grade, stranded
flexible PVC insulated FRLS.
* Separate neutral and earthing wire shall be provided for each
circuit.
* Conduits shall be terminated in switch & socket boxes / DB’s
with good quality nuts & check nuts and brass bushes.

1 Primary Light/ ExhaustFans/Point wiring (Mains)

Wiring for the following light/exhaust fan points with 2 runs
1.5 sq.mm Multistranded PVC insulated copper conductor
1100 volts grade multi stranded stranded flexible wires of
approved make in concealed or surface mounted 20 mm dia 2
mm thick Medium duty PVC Conduit including all conduit
accessories with providing and fixing of 6 Amps single pole
modular type mounted switch of approved quality colour
make & design in 1.6 mm thick GI box and earthing of
fixtures and the outlet box with 1.5 sq.mm HDP insulated
copper conductor stranded flexible wire, complete in all
respect as per layout drawings and specifications. The
primary point shall Start from the Light Circuit of DB to the
switch of the switch board and also from switch board to
swich board. Wire Make: Nepal Cable / Litmus or NS
Approved.

1.1 One Way LightPoint Pts 154 1850 284,900.00

1.2 Two Way Light Point Pts 12 2200 26,400.00
2 Primary Light/ ExhaustFans/Point wiring (UPS)
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Wiring for the following light/exhaust fan points with 2 runs
1 sq.mm Multistranded PVC insulated copper conductor 1100
volts grade multi stranded stranded flexible wires of
approved make in concealed or surface mounted 20 mm dia 2
mm thick Medium duty PVC Conduit including all conduit
accessories with providing and fixing of 6 Amps single pole
modular type mounted switch of approved quality colour
make & design in 1.6 mm thick GI box and earthing of
fixtures and the outlet box with 1 sq.mm HDP insulated
copper conductor stranded flexible FRLS wire, complete in
all respect as per layout drawings and specifications. The
primary point shall Start from the Light Circuit of DB to the
switch of the switch board and also from switch board to
swich board. Wire Make: Nepal Cable / Litmus or NS
Approved.

2.1 One Way LightPoint Pts 110 1600 176,000.00

3 Secondary Light/ ExhaustFans/Point wiring
Wiring for the following light/exhaust fan points with 3 runs
1 sq.mm Multistranded PVC insulated copper conductor 1100
volts grade multi stranded stranded flexible wires of
approved make in concealed or surface mounted 20 mm dia 2
mm thick Medium duty FRLS PVC Conduit including all
conduit accessories with providing and fixing of 6 Amps
single pole modular type mounted switch of approved
quality colour make & design in 1.6 mm thick GI box and
earthing of fixtures and the outlet box with 1.5 sq.mm PVC
insulated copper conductor stranded flexible FRLS wire,
complete in all respect as per layout drawings and
specifications. The secondary point shall start from the
primary switch board and shall loop to the light fixtures
connected with the same switch. Wire Make: Nepal Cable /
Litmus or NS Approved.

3.1 One Way Light Point Pts 480 1850 888,000.00

4 6 A 3 Pin Power Point Wiring -
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supplying, wiring, testing and commissioning and putting
into operation of 6 A power points using 2 x 2.5 + 1 x 1.5 Sq
mm multi stranded copper conductor, 1100 volts grade, PVC
insulated wires drawn through pre installed 2 mm thick
uPVC Conduit, cable sleeve/support but including specified
dia pipes concealed in wall, underground and floor including
all fixing and connecting materials. The rate for point wiring
shall include the circuit wiring from deginated Distribution
Board (DB) up to the first power point . The cost shall be
excluding modular formation switch sockets and their Pts 100 2450 245,000.00
flushing GI box but including GI fish wire, cutting and
filling chases for recessed pipes as deemed as per drawing
and lay out plan all complete. The primary point shall Start
from the Power Circuit of DB to the first 6A Switch Socket.
Wire Make: Nepal Cable / Litmus or NS Approved.

6 16 A Universal Pin Power Point Wiring -

Supplying, wiring, testing and commissioning and putting
into operation of 16 A power points using 2 x 4 sq mm + 1 x
2.5 Sq mm multi stranded copper conductor, 1100 volts
grade, PVC insulated wires drawn through pre installed 2
mm thick uPVC Conduit, cable sleeve/support but including
specified dia pipes concealed in wall, underground and floor
including all fixing and connecting materials. The rate for
point wiring shall include the circuit wiring from designated
Distribution Board (DB) up to the first power point . The Pts 100 3200 320,000.00
cost shall be excluding modular formation switch sockets
and their flushing GI box but including GI fish wire, cutting
and filling chases for recessed pipes as deemed as per
drawing and lay out plan all complete.(Average Length - 6
meters) Wire Make: Nepal Cable / Litmus or NS Approved.

8 AC Power Circuit Wiring -

 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supplying, wiring, testing and commissioning and putting
into operation of 20 A power points using 2 x 4 sq mm + 1 x
2.5 Sq mm multi stranded copper conductor, 1100 volts
grade, PVC insulated wires drawn through pre installed 2
mm thick uPVC Conduit, cable sleeve/support but including
specified dia pipes concealed in wall, underground and floor
including all fixing and connecting materials. The rate for
point wiring shall include the circuit wiring from designated
Distribution Board (DB) up to the AC ODU. The cost shall Pts 30 4200 126,000.00
be excluding modular formation switch sockets and their
flushing GI box but including GI fish wire, cutting and
filling chases for recessed pipes as deemed as per drawing
and lay out plan all complete.(Average Length - 15 meters)
Wire Make: Pioneer, Rathi, Janta and equivalent. .

9 Key Tag Module wiring -

Supplying, wiring, testing and commissioning and putting
into operation of 25 A Key Tag Module points using 4 x 2.5
Sq mm multi stranded copper conductor, 1100 volts grade,
PVC insulated wires drawn through pre installed 2 mm thick
uPVC Conduit, cable sleeve/support but including specified
dia pipes concealed in wall, underground and floor including
all fixing and connecting materials. The rate for point wiring
shall include the circuit wiring from deginated Distribution
Board (DB) up to the first power point . The cost shall be
Pts 10 2400 24,000.00
excluding modular formation switch sockets and their
flushing GI box but including GI fish wire, cutting and
filling chases for recessed pipes as deemed as per drawing
and lay out plan all complete. The primary point shall Start
from the Power Circuit of DB to the first 6A Switch Socket.
Wire Make: Pioneer, Rathi, Janta and equivalent. C

10 Switch Socket Outlets

Supply, installation and inter connection of following types
of switch sockets of modular type complete with 1.2 mm
thick zinc passivated 120 G.S.M. thickness micron coating GI
box to flush the socket in walls with shutter mechanism all
complete as per given layout and specifications. Switch and
Dimmer Make: Schneider (Zencelo), Legrand (Arteor) or
equivalent.

10.1 16 A flushed type Universal pin Switch Socket No 130 1250 162,500.00
10.2 6 A flushed type 3 pin switch socket No 100 1050 105,000.00
10.3 Key Tag Module No 10 1550 15,500.00
Total of Section - C (without VAT) - Carried over to Summary : 2,373,300.00
D. Earthing and Lightning Protection
1 Earthing Stations:
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Complete Earthing work using 16 mm dia. 2 mtr long copper
rod underground and connecting to Earth bar using 6 gauge No 7 12500 87,500.00
SWG bare copper wire.
2 Air Terminal
Supply and installation of lightning arrestor air terminal (ESE
air terminal with 60 us, protection radius=50 m ) as per
2.1 No 1 70000 70,000.00
drawing including cost of base plate stay(support, fixing,
acessories all complete)
Supplying and laying of 25x3 mm copper strip from air
2.2 terminal to earthing ground with clamps, nut bolt all Mtr 35 1600 56,000.00
complete.
Total of Section -D (without VAT) - Carried over to Summary : 213,500.00
E Telephone/Data and TV System
1 Telephone Point Wiring
Supply, interconnection and putting into operation Telephone
point wiring with Cat6 data cable from nominated telephone
distribution board to each telephone outlet concealed in 20 Pts 11 2650 29,150.00
mm dia PVC Conduit from all complete as per drawing and
specification. A

2 IP PBX -
Supply, installation, testing & commissioning IP PBX Nos 1 60000 60,000.00
3 Telephone Socket Outlets
Supplying and fixing following modular sockets with
modular plate, GI box all complete. Make- same as switch
sockets. Make: Schneider (Opale), ABB (Adiya), Legrand
(Myrius). Or equivalent.
3.1 Telephone Socket Nos 11 600 6,600.00
3.2 8 Ports PoE Switch No 2 5000 10,000.00
3.3 24 port patch panel No 1 8500 8,500.00
3.4 1 meter patch cord No 50 350 17,500.00
4 DATA Communication System
Supply, installation, inter-connection and putting into
operation of following computer Hub Switches enclosed in
suitable U Cabinet including patch panel fixing and
connecting materials all complete as per specification and
instruction all complete.

4.1 Mikrotik router. Set 1 36000 36,000.00

4.2 24 Ports Gigabyte Switch Set 1 16000 16,000.00
4.3 8 Ports Gigabyte Switch Set 10 6000 60,000.00
4.4 HDMI Cable (2 mtr long) Set 11 1150 12,650.00
5 DATA Point Wiring Pts 20 3650 73,000.00
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supply, interconnection and putting into operation of Data
point wiring with 4 pair CAT-6, UTP cable of 23 AWG
solid copper conductors in surface or concealed 20 mm dia 2
mm thick PVC Conduits from nominated Hub to individual
data points all complete as per drawing and specification.

6 LAN Cable Rm 100 60 6,000.00

Supply, installation and interconnection of Up/Down link
LAN cable with 4 pair CAT-6, UTP cable of 23 AWG solid
copper conductors in surface or concealed 32 mm dia 2 mm
thick PVC pipes/Conduits from nominated Hub to individual
Apartment Network switch points all complete as per
drawing and specification. Cable: Polycab, Finolex, Havells,
Digi Link or Equivalent.

7 DATA Socket Outlet Nos. 20 500 10,000.00

Supply, installation, interconnection, testing and
commissioning of USB port type modular formation flush
mounted stand alone or in under floor modules as specified.
Stand alone DATA socket IP 20 rated shall including GI box
to be installed in specified location and height all complete.
Make- Make: Schneider (Opale), ABB (Adiya), Legrand
(Myrius) or equivalent .

8 15U Rack
Supply, installation, testing and commissioning of 15U rack
suitable for cable and device managment with Cable Access
roof, Integrated Baying Brackets, levelling casters, Toollessly
mount vertical cable organisers, adjustable vertical mounting
rails, latchable side panels, ventilated front and rear doors. It Nos. 1 20000 20,000.00
should be UL listed, EIA / ECA 310-E Compliance. 12U
Rack Shall be installed at Ground floor . Make: Link Basic or
equivalent.

Total of Section - E (without VAT) - Carried over to Summary : 365,400.00

F CCTV SYSTEM
1 Camera Point Wiring
Supply, interconnection and putting into operation of Camera
point wiring with 4 pair CAT-6, UTP cable of 23 AWG
solid copper conductors in surface or concealed 20 mm dia 2
mm thick PVC Conduit from nominated Hub / PoE switch to
individual CCTV points all complete as per drawing and Pts 22 2650 58,300.00
specification. ( Note: Average length per point = 20 meters ).
Cable: Finolex, Nexus or Equivalent.

2 CCTV Cameras
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supply , Installation, Testing and Commissioning of IP based
1/3" Progressive CMOS, ICR, Olux with IR, 1920x1080;
25fps(P)/30fps(N), 4mm/F2.0 lens, H.265/MJPEG, dual
stream, IP66, DC 12V and PoE, DWDR, 3D DNR, BLC,
Intrusion Detection, Line Crossing Detection, IR range: upto
30 m. The camera shall deliver clear, high resolution color
picture without geometric distortion including fixing and
connecting materials. Make: HIK Vision / Tiandy / Dahua /
Uniview or equivalent.

2.1 IP Dome Camera No 14 6500 91,000.00

2.2 IP Bullet Camera No 8 6500 52,000.00
3 Network Video Recorder
Supply, delivery, installation, interconnection, testing,
commissioning and putting into operation of 32 channel IP
Network Network Video Recorder (NVR) with 40 Mbps Bit
Rate having 4 SATA interface, 32 independent PoE network
interface, 1.5 U Case, 2 Nos. SATA hard disk of 6 TB/64
MB (6 GB/Sec), IntelliPower (RPM)/ SATA3 specially for
NVR including all fixing and connecting accessories as per
specification and instruction all complete. Make: HIK
Vision / Tiandy / Honeywell or equivalent

3.1 32 Channel Set 1.00 100000 100,000.00

4 PoE Switch
Supply,installation, inter-connection and putting into
operation of following PoE + Switches enclosed in existing U
Cabinet including patch panel fixing and connecting materials
all complete as per specification and instruction all complete.
Make D-Link , Ruckus or equivalent.

4.1 8 Ports PoE Switch+24 port patch panel No 1 14000 14,000.00

4.2 24 Ports + 24 Port patch panel No 1 45000 45,000.00
8 Cat 6 Cable Rm 100 60 6,000.00
Supply, installation and interconnection of Up/Down link 4
pair CAT-6e UTP cable of 23 AWG solid copper conductors
in surface or concealed 2 mm thick PVC conduit as per
drawing and specification. Make: Digi Link, Finolex, Havells
or equivalent

6 LED Color Monitor

 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supply, installation, testing & commissioning of 32" LED
Color Monitor to display images of selected cameras. It shall
be solid state and modular in design. It shall provide a bright,
clear and well-defined picture display on the screen. All
controls for brightness, contrast etc. shall be provided on the
front panel for readily adjusting the levels of the video signal. Set 1 35000 35,000.00
The rear panel shall be provided with input and output
connectors for coupling the video output to other Monitors.
Make: Samsung, Panasonic, LG or equivalent.

* Major Features of LED monitor but not limited to:

* Video: PAL / NTSC color composite 1.0Vp-p
* LCD: 17 diagonal, 0.66 mm Stripe pitch
* Resolution: 1280 / 1024 pixels
* Contrast Ration: 500: 1
* Viewing angle: 140 degree horizontal,130 degree vertical
* Power Input: 90 – 260 VAC, 50/60 Hz
Total of Section - F (without VAT) - Carried over to Summary : 401,300.00
G Fire Alarm System
1 Fire Alarm Control Panel Set 1 75000 75,000.00
Supply, installation, testing and commissioning of 8 Zone
Digitally addressable Fire Alarm Panel Board. Make
Honeywell Morley or equivalent.
2 Detectors
Supply, installation, testing and commissioning of following
types Intelligent Analog Addressable Multi Criteria Detector
Complete with saperate base, LED alarm condition indicator
light. The detectors shall be complete with terminating
equipment and fully supervised and shall not activate alarm
due to rapid changes in humidity, or a fan maintenance
shutdown, etc. conforming to BS 5839 Standards and Duly
Approved by EN54/LPCB//UL. Make: Honeywell / Notifier /
Simplex / Edwards or equivalent.

2.1. False Ceiling Type Smoke Detector Set 45 6000 270,000.00

2.2. Heat Detector Set 10 6000 60,000.00
3 Manual Call Point Set 7 7500 52,500.00
Supply, installation, testing and commissioning of Intelligent
Analog Addressable Type Manual Call Point having Surface
or flush mounting Option fully complaint to EN54 having
Rotary Decade Swicthes for Addressing from 01-99 complete
with Back Box for Mounting Complete as required
conforming to BS5839 Standards and Duly Approved by
EN54/LPCB/VDS/UL/BSA. Make: Honeywell / Notifier /
Simplex / Edwards or equivalent.

4 Control Relay Modules Set 1 9500 9,500.00

 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supply, installation, testing and commissioning of Intelligent
Analog Addressable Type Control/Output Modules having
option of RAIL or Surface Mounting with Tri Colour LED
status Indicator with Built in Short Circuit Isolators having
Visible Rotary Decade Address Swicthes from 01-99, for
initiating Hooter/Sounder/Strobes etc dully approved to GEA
GE1-082conforming to BS5839 Standards and Duly
Approved by EN54/LPCB/VDS/UL/BSA. Make: Honeywell
/ Notifier / Simplex / Edwards or equivalent.

5 Monitor Module Set 1 10500 10,500.00

Receiving, installation, testing and commissioning of
Intelligent Analog Addressable Type Monitor Modules
having option of RAIL or Surface Mounting with Tri Colour
LED status Indicator with Built in Short Circuit Isolators
having Visible Rotary Decade Address Swicthes from 01-99
dully approved to GEA GE1-082 conforming to BS5839
Standards and Duly Approved by
EN54/LPCB/VDS/UL/BSA. Make: Honeywell / Notifier /
Simplex / Edwards or equivalent.

6 Hooter/Strobe Set 7 8500 59,500.00

Supply, installation, testing and commissioning Of
Addressable Type Loop Powered Hooter Cum Strobe
complete with Mounting Base as required conforming to
BS5839 Standards and Duly Approved by
EN54/LPCB/VDS/UL/BSA. Make: Honeywell / Notifier /
Simplex / Edwards or equivalent.

7 Fault Isolator Module Set 4 7000 28,000.00

Supply, installation, testing and commissioning Of Fault
Isolator Module as required conforming to BS5839 Standards
and Duly Approved by EN54/LPCB/VDS/UL/BSA. Make:
Honeywell / Notifier / Simplex / Edwards or equivalent.

8 Cable
Supply, installation and inter connection of following types
of 2 core X 1.5 sq. mm shielded Armoured PVC insulated
FRLS copper conductor twisted shielded wires. Make:
Finolex, Polycab, Havells or equivalent.
8.1 2 C 1.5 Sq.mm armoured Fire Alarm Loop Cable Rm 375 350 131,250.00
8.2 24 VDC 2 c 1.5 Sq.mm armoured Power Cable Rm 120 250 30,000.00
Total of Section - G (without VAT) - Carried over to Summary : 726,250.00
H Apartment Entry Access control system
Access Controller Unit Set 11 35000 385,000.00
Total of Section - K (without VAT) - Carried over to Summary : 385,000.00
I UPS
1 6 KVA UPS
 Rates Amount
S. Materials
DESCRIPTION Unit Qty Materials &
No. &
Labour
Labour
Supply, installation, testing & commissioning of 6 KVA UPS
with Battery Pack complying following specifications all
complete. UPS Make: Santak or equivalent. Battery Make: Set 1 575000 575,000.00
Exide or Equivalent.
Total of Section -I (without VAT) - Carried over to Summary : 575,000.00

SUMMARY OF COSTS ( Electrical MV and LV) Material &

Labour
S.No. Description
Amount
A Panel & Distribution Boards (NRs.)
473,500.00
B Mains & Sub Mains Cables & Cable Raceways 1,265,850.00
C Internal Point Wirings 2,373,300.00
D Earthing and Lightning Protection 213,500.00
E Telephone/Data and TV System 365,400.00
F CCTV SYSTEM 401,300.00
G Fire Alarm System 726,250.00
H Apartment Entry Access control system 385,000.00
I UPS 575,000.00
Total 6,779,100.00
VAT (13%)
Total Estimated Amount with VAT