VVCMC

PATHWAY & CHATTRY OUTDOOR LIGHTING FOR LA

Sub Part C - Electrical Cost - C

Sr. No.

Description

LIGHTING POLES -4 Mtr - OCTAGONAL

Providing & erecting 4 m high galvanised Octagonal pole with bottan of 130 mm
A/F , top 70 mm A/F on provided foundation as per specification no. OH-PL/
PSC

SINGLE ARM BRACKET

Providing & erecting sword type bracket with single arm 1000 mm in length with
all hardware on provided pole as per specifications no. OH-PL-PSC

POLE FOUNDATION
Providing cement concreat foundation including escavation for the poles 60cm x
60 cm x 1.5 mtr deep in 1:3:6 cement concreat (20x 25 mm stone metal) and
45cmx45cmx45cm/45cm dia x 45 cm high plinth duly plastererd and with
necessory curing and finishing in approved manner.( for 6 mtr)

PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm dia
GI rod complete with all material as per specification no EA. EP

LIGHITING FITTING
Supplying and erecting CFL street ligths suitable for 2 nos of 36 W CFL lamps
with two individual electronic balast W having PF >0.98 & THD < 10 on
provided bracket as per specifications no. FG- ODL/ CSL

CFL LAMPS
Supply & erecting CFL lamps of 36 W 230 V inegral type complite with ceramic
adaptor and having PF more than 0.9

GARDEN SPIKE & MINI FLOOD LIGHTS

Supply & erecting of garden Spike & min I flood lights if 1x 50 W with black
power coated pressure die cast aluminiun housing with mounting bracket As per
Bajaj make in approve maner

12.5 M HIGH MAST

Supplying & erecting 12.5 M high mast with lowering & raising motorised unit
with carriage assemblt for 8 Luminaries and its control gear box lighting stand
and avaition light ( excluding Luminaries) on provided foundation as per spec. no.
OH PL/HM

HIGH MAST FOUNDATION

Design & casting of M-2o cement concreat foundation suitable for 12.5 M high
mast considering safe soil bearing capacity at site as 10 T/ sqm at 2 meter depth
including excavation, foundation nut bolts etc.in an approved manner.

10

FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided bracket
as per specification no. FG- ODF/ GFL

11

CABLE TRENCH
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 10 sq mm complete as per detailed specifications.
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 25 sq mm & above covered with half round hume pipe
complete as per detailed specifications.

12

PIPES
150 MM HUME PIPE
Supplying & laying ( including excavation 15 CM RCC HUME pipe with
coupling clooer of standard thickness at requird depth upto 90 CM below road /
gound surface for enclosing provided cable & necessory back filling with light
ramming to make the road / gound surface as it was ( except bitumen carpet)

50 MM GI PIPE
Providing & laying 50 mm dia GI pipe B grade for enclosing cable below ground
/ road surface complete as per specification No. CW - PLB /GP

13

CABLE

Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade with ISI
Mark three & half core stranded aluminium conductor with 6 mm thick 25 mm
width MS spacer with GI earth wire 6 sqmm complete erected on wall /on pole
with 25 x3 mm MS calmps or in provided treench in an approved manner

3.5 core x 95 sqmm

3.5 core x 25 sqmm
4 Core 10 Sq. MM Aluminium Armoured Cable
3 Core 2.5 Sq. MM CU UnArmoured Cable

14

LIGHTING DB - Mini Feeder Piller

Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as
incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A consist
of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet box with
supporting angles salf lock gasket & slanting top to be erected on provided
foundation as per specification

15

CHATTRY LIGHTING
Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS grade
copper wire with flush type switch and required accessories as per specification.
Light fitting
Supplying & erecting approved make Cresent recess / surface soft light mirror
optic square/ rectanguler fitting suitable for 2 x 36 W CFL lamp with PL wings
with electronic ballast having PF>0.98 & THD <10 fixed in false celing/ on
celing as per specifations FG-IDF/MOF

Sub Total Part C (Rs)

Sub total 1
Add for Work in Municipal Corporation Area @ 5% on the above sub total A
Sub total 2
Add for Contengency @ 3%
Total Estimation

CMC
R LIGHTING FOR LAKE PROJECT

rt C - Electrical Cost - CFL LIGHTS

Qty

UOM

Rates

Amount

175

Nos

7007

1226225

175

Nos

2135

373625

175

Nos

1021

178675

235

Nos

788

1023

175

Nos

2457

429975

350

Nos

345

120750

116

Nos

2782

322712

Nos

359394

718788

Nos

18101

36202

60

Nos

6522

391320

2100

80

168000

500

240

120000

150

474

71100

232

397

92104

300

Rmt

829.2

248760

500

Rmt

324

162000

2500

Rmt

222

555000

2442

Rmt

217.2

530402.4

Nos

34565

138260

30

Nos

291

8730

30

Nos

3247

97410

5991061.4
5991061.4
299553.07
6290614.47
188718.43
6,479,332.90

Reference

PWD DSR 11-12 Pg 99, 8-3-11

(New)

PWD DSR 11-12 Pg 99, 8-3-8

(New)

PWD DSR 11-12 Pg 150, 16-3-1

PWD DSR 11-12 Pg 106, 9-1-4

(New)

PWD DSR 11-12 Pg 35, 2-3-4

PWD DSR 11-12 Pg 31, 2-1-46

Maker rate Bajaj Catalog Pg 86

landscape lighting

PWD DSR 11-12 Pg 98, 8-3-3

PWD DSR 11-12 Pg 149, 16-3-8

PWD DSR 11-12 Pg 37, 2-3-24

PWD DSR 2011-12, Item noCW-16-1-2, Pg. No-148

PWD DSR 2011-12, Item noCW-16-1-3, Pg. No-148

PWD DSR 2011-12, Item no- 76-5, Pg. No-90

PWD DSR 2011-12, Item no- 76-9, Pg. No-90

MJP E/M DSR 11-12 Pg. 61 Item

CB 5-5
MJP E/M DSR 11-12 Pg. 61 Item
CB 5-1
MJP E/M DSR 11-12 Pg. 62 Item
CB 6-3
MJP E/M DSR 11-12 Pg. 63 Item
CB7-2-2

PWD DSR 2011-12, Item no- 52-13, Pg. No-64

CSR 1-9-17. page no. 23

PWD DSR 2011-12, Item no- 22-29, Pg. No-33

#REF!

Development of Lake

TMC

Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in the area identified
Design Sheet

Walkway Length

S. No Particulars

With ref. to
Length in pole to pole No. of
KM
distances
Lamps
( No of Poles)

Area

8 9 Metre

0.4

20

2% extra
fittngs for
cornners &
corssings

20

total no of lamps

Total
wattage

21

5151

21

Votlage drop calculation for Distribution pillers

0.07

For 9 Mtr wide road

Wattage of lamp
No. of lamps per pole
Total wattage per pole

40
1
40

One side distance of cable from DP

No. of poles per Km @ of 25Mtr
pole to pole distance

750
40.00

Total load per KM in watts

Total load per KM in KW
Full load current

1600
1.6
2.7824925568

Consider 3.5 Sq mm 10 sq mm Al Cable

VOLTAGE DROP

YECPL

Magnetic Induction Lamps / LED lamps

Resitance of cable 0.091ohm/ km

(1.732 x resitance of cable x length of cable x full load current ) / 1000 x no. of run
0.3289156627
Page 10 of 29

Development of Lake
% voltage drop

TMC
0.0792567862

Permissible VD is 3 %

So Distribution Piller will be installed at centre & both side 750 mtr distance
So the disrance between two distribotion
pillers is 750 x2

1500 Mtr

Votlage drop calculation for Distribution pillers

YECPL

Page 11 of 29

Development of Lake

TMC

he area identified by Jamge Village

With ref. to pole

to pole
distances ( No of
Poles) on
general lighting

No of
Consider 30 %
distribution Poles / lights on
pillers
solar system

Total
KW

13

75

YECPL

Page 12 of 29

Development of Lake

YECPL

TMC

Page 13 of 29

Development of Lake

Jamge

Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in th

SOLAR BASED OUTDOOR LIGHTING FOR LAKE PRO

Sub Part A - Estimate for Electrical Works
Sr. No.

Description

Solar Street Lighting Pole with battery & solar panel

Providing & erecting 6 m high galvanised Octagonal pole with bottan of 135

Qty

UOM

21

Nos

21

Nos

29

Nos

Nos

Nos

Nos

mm A/F , top 70 mm A/F on provided foundation as per specification no.

OH-PL/ PSC, with 44 W High power LED Solar powered street lights of
3500 Lumens with IP 68 outdoor fittings, 12V, 2 no. 65 AH SMF batteries of
standered make 150 Wp, MNRE Certified solar panel , the battery should be
2

designed for 2 day autonomy.

POLE FOUNDATION
Design and casting M-20 cement concrete foundation suitable for octagonal
poles for 6 mtr long considering the safe soil bearing capacity at site as T/sq
m at 1.2 m depth, including escavaation , foundation nuts & bolts in
approvesd manner

PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm
dia GI rod complete with all material as per specification no EA. EP
12.5 M HIGH MAST
Supplying & erecting 12.5 M high mast with lowering & raising motorised
unit with carriage assemblt for 8 Luminaries and its control gear box lighting
stand and avaition light ( excluding Luminaries) on provided foundation as

per spec. no. OH PL/HM

HIGH MAST FOUNDATION
Design & casting of M-2o cement concreat foundation suitable for 12.5 M
high mast considering safe soil bearing capacity at site as 10 T/ sqm at 2
meter depth including excavation, foundation nut bolts etc.in an approved

YECPL

manner.
FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided
bracket as per specification no. FG- ODF/ GFL
CABLE TRENCH

Page 14 of 29

Development of Lake

Jamge

Sub Part A - Estimate for Electrical Works

Sr. No.

Description
Making the trench in hard murum/ tar road of suitable width and depth for
laying provided L.T. Cable of 10 sq mm complete as per detailed
specifications.
Making the trench in hard murum/ tar road of suitable width and depth for
laying provided L.T. Cable of 25 sq mm & above covered with half round

YECPL

Qty

UOM

100

100

hume pipe complete as per detailed specifications.

PIPES
150 MM HUME PIPE

Page 15 of 29

Development of Lake

Jamge

Sub Part A - Estimate for Electrical Works

Sr. No.

Description

Qty

UOM

100

200

Rmt

100

Rmt

100

Rmt

Nos

20

Nos

Supplying & laying ( including excavation 15 CM RCC HUME pipe with

coupling clooer of standard thickness at requird depth upto 90 CM below
road / gound surface for enclosing provided cable & necessory back filling
with light ramming to make the road / gound surface as it was ( except
9

bitumen carpet)
CABLE
Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade
with ISI Mark three & half core stranded aluminium conductor with 6 mm
thick 25 mm width MS spacer with GI earth wire 6 sqmm complete erected
on wall /on pole with 25 x3 mm MS calmps or in provided treench in an
approved manner
3.5 core x 25 sqmm

4 Core 10 Sq. MM Aluminium Armoured Cable

3 Core 2.5 Sq. MM CU UnArmoured Cable

10

LIGHTING DB - Mini Feeder Piller

Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as
incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A
consist of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet
box with supporting angles salf lock gasket & slanting top to be erected on

11

provided foundation as per specification

SECURITY ROOM LIGHTING
Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS
grade copper wire with flush type switch and required accessories as per

12

YECPL

specification.
Light fitting

Page 16 of 29

Development of Lake

Jamge

Sub Part A - Estimate for Electrical Works

Sr. No.

Description

Qty

UOM

Nos

Supplying & erecting 1 x 40 watt T- 8 white stove enamelled powder coated

box type fluorescent tube light box type complete with heavy duty copper
wounde ballast & lamp holders duly wired ready to use for 230 Volts, 50 Hz.
Single phase AC supply to as per quality requirements & erected on
varnished wooden blocks with flexible wire twin core 24/0,2mm.Cromption /
Bajaj / Philips / Shakti)
Total Estimation

YECPL

Page 17 of 29

Development of Lake

Jamge

r Bodies in the area identified by Jamge Village

R LAKE PROJECT
al Works
Rates (Rs.)

Amount
(Rs.)

Reference

53600

1104374.4

Market Quotation

6019

124015.48

PWD DSR 14-15 Pg 149,

16-3-8 (New)

1536

44544

PWD DSR 14-15 Pg 106,

9-1-4 (New)

199427

398854

PWD DSR 14-15 Pg 98, 83-1

32796

65592

PWD DSR 14-15 Pg 149,

16-3-11

5141

10282

PWD DSR 14-15 Pg 37, 28-35

YECPL

Page 18 of 29

Development of Lake

Jamge

al Works
Rates (Rs.)

Amount
(Rs.)

Reference

153

15300

PWD DSR 2013-14, Item

no- CW-16-1-2, Pg. No148

365

36500

PWD DSR 2013-14, Item

no- CW-16-1-3, Pg. No148

YECPL

Page 19 of 29

Development of Lake

Jamge

al Works
Rates (Rs.)

Amount
(Rs.)

Reference

634

63400

PWD DSR 2013-14, Item

no- 7-6-5, Pg. No-90

296

59200

MJP E/M DSR 12-13 Pg.

61 Item CB 5-1

203

20300

MJP E/M DSR 12-13 Pg.

62 Item CB 6-3

198

19800

MJP E/M DSR 12-13 Pg.

63 Item CB7-2-2

34752

34752

PWD DSR 2013-14, Item

no- 5-2-14, Pg. No-64

310

6200

PWD DSR13-14, Item No

1-9-17. page no. 23

YECPL

Page 20 of 29

Development of Lake

Jamge

al Works
Rates (Rs.)

Amount
(Rs.)

Reference

619

3095

PWD DSR 14-15, Item no.

2-4-3. page no. 34

2,006,209.00

YECPL

Page 21 of 29

Development of Lake

Jamge

Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies in th

Sub Part B - Estimate for Electrical Works
Sr. No.

Description

Water Pumping System Fountain

Providing & erecting of water pumping suitable for running water fountain
with 5 meter throw at centre havving 12 nos of LED light fixture of IP-67
specification and of 12 watt capacity each. The system should comprising of

Qty

1) 2HP AC submersible Pump operating on Variable Frequency, variable

voltage (VFVV)
configuration. (Kirloskar Make. )
2) Multi-Crystalline Solar panels (MNRE Certified) of capacity 4500 Wp.
3) Battery Bank of capacity 96 V x 420 AH, and a suitable sine wave inverter of
5.0 K VA,
including an MPPT solar Charge Controller, complete with connecting cables,
stand for
battery bank, etc.
(Enclosed room for housing Battery Bank and Inverter to be provided by you
separately)
4) Fountain jets- 1 No at center for 12 m throw, and 6 nos around for a throw of
6m, with
suitable floating pipeline connecting to the suspended submersible pump.

5) All suitable capacity cable connections from Solar Panels to Solar Charge
controller to Battery Bank to Inverter and to submersible pump (approx 20 m
from Inverter room) would be provided.
6) A floating fountain with outer pipe ring of 2m dia. with 6 nos jets and the
central pipe with one jet would be provided.
7) The submersible pump would be suspended from this floating fountain
structure.
8) Anchoring for the structure to be provided by you separately.
9) 12 Nos 12 Watts each LED lighting fixtures ( IP-67 Specification ) would be
mounted on the
outer pipe ring with suitable capacity cables, and these LED lights would be
operating on
the solar plant from 6.00 p.m. to 10.00 p.m. as required.
10) Solar System including
SPV Panels of 4500 Wp, with galvanized steel structures for
mounting the panels, Battery bank, inverter with MPPT Solar Charge controller,
with a suitable MS Fabricated stand, 2HP VFVV suitable make submersible
pump.

Total Estimation

YECPL

Page 22 of 29

Development of Lake

Jamge

ater Bodies in the area identified by Jamge Village

rical Works
UOM

Rates (Rs.)

Nos

2153040

Amount
(Rs.)

Reference

6459120 Market Quotation

6,459,120.00
YECPL

Page 23 of 29

Development of Lake

TMC

Integrated Water Bodies Rejuvenation and Developments of Lakes/Water Bodies i

OUTDOOR LIGHTING FOR LAKE PROJEC

Sub Part C - Estimates for Electrical work
Sr. No.

Description

LIGHTING POLES -6 METER - OCTAGONAL

Providing & erecting 6 m high galvanised Octagonal pole with bottan of 135 mm
A/F , top 70 mm A/F on provided foundation as per specification no. OH-PL/
PSC

Qty

77

POLE FOUNDATION
Design and casting M-20 cement concrete foundation suitable for octagonal poles
for 6 mtr long considering the safe soil bearing capacity at site as T/sq m at 1.2 m

77

depth, including escavaation , foundation nuts & bolts in approvesd manner

3

PIPE EARTHING
Supplying and erecting pipe type earthing with 40 mm dia GI pipe or 20 mm dia
88

GI rod complete with all material as per specification no EA. EP

4

LIGHITING FITTING
Supplying and erecting 250 W HPSV lamp fittings on provided bracket as per
77

spec. no. FG- ODL/ GSL

5

12.5 M HIGH MAST

Supplying & erecting 12.5 M high mast with lowering & raising motorised unit
with carriage assemblt for 8 Luminaries and its control gear box lighting stand
and avaition light ( excluding Luminaries) on provided foundation as per spec. no.

OH PL/HM
6

HIGH MAST FOUNDATION

Design & casting of M-2o cement concreat foundation suitable for 12.5 M high
mast considering safe soil bearing capacity at site as 10 T/ sqm at 2 meter depth

including excavation, foundation nut bolts etc.in an approved manner.

7

YECPL

FLOOD LIGHTS
Supply & erecting flood light Metal hallide fittings 2 x 250 w on provided bracket
as per specification no. FG- ODF/ GFL

16

Page 24 of 29

Development of Lake

TMC

Sub Part C - Estimates for Electrical work

Sr. No.

Description

Qty

CABLE TRENCH
Making the trench in hard murum/ tar road of suitable width and depth for laying
1000
provided L.T. Cable of 10 sq mm complete as per detailed specifications.
Making the trench in hard murum/ tar road of suitable width and depth for laying
provided L.T. Cable of 25 sq mm & above covered with half round hume pipe

500

complete as per detailed specifications.

5

PIPES
150 MM HUME PIPE
Supplying & laying ( including excavation 15 CM

RCC HUME pipe with

coupling clooer of standard thickness at requird depth upto 90 CM below road /

300

gound surface for enclosing provided cable & necessory back filling with light
ramming to make the road / gound surface as it was ( except bitumen carpet)
50 MM GI PIPE
Providing & laying 50 mm dia GI pipe B grade for enclosing cable below ground
240

/ road surface complete as per specification No. CW - PLB /GP

6

CABLE
Supplying & erecting XLPE/ PVC insulated armored cable 1100 V grade with ISI
Mark three & half core stranded aluminium conductor with 6 mm thick 25 mm
width MS spacer with GI earth wire 6 sqmm complete erected on wall /on pole
with 25 x3 mm MS calmps or in provided treench in an approved manner
3.5 core x 25 sqmm
350
4 Core 10 Sq. MM Aluminium Armoured Cable
1500
3 Core 2.5 Sq. MM CU UnArmoured Cable
640

YECPL

Page 25 of 29

Development of Lake

TMC

Sub Part C - Estimates for Electrical work

Sr. No.

Description

LIGHTING DB - Mini Feeder Piller

Supplying & erecting mini feeder pillar triple pole with 200 A FPMCCB as

Qty

incomer and 2 outgoing circuits with HRC fuse base & cartrige of 100 A consist
of aluminium busbar 500 V 200 A complete in 14 guage CRCA sheet box with

supporting angles salf lock gasket & slanting top to be erected on provided
foundation as per specification
8

SECURITI ROOM LIGHTING

Point wiring Casing N capping type
Point wiring in PVC trucking (Casing N capping) with 1.0 sq.mm FRLS grade
12

copper wire with flush type switch and required accessories as per specification.
Light fitting
Supplying & erecting 1 x 40 watt T- 8 white stove enamelled powder coated box
type fluorescent tube light box type complete with heavy duty copper wounde
ballast & lamp holders duly wired ready to use for 230 Volts, 50 Hz. Single phase

AC supply to as per quality requirements & erected on varnished wooden blocks

with flexible wire twin core 24/0,2mm.Cromption / Bajaj / Philips / Shakti)
Sub Total Part C (Rs)
Sub total 1
Add for Work in Municipal Area @ 2% on the above sub total A
Sub total 2
Total Estimation

YECPL

Page 26 of 29

Development of Lake

TMC

s/Water Bodies in the area identified by Jamge Village

LAKE PROJECT
Electrical work
UOM

Rates (Rs.)

Amount (Rs.)

Reference

Nos

9553

735581

PWD DSR 11-12 Pg

99, 8-3-13 (New)

Nos

6371

490567

PWD DSR 11-12 Pg

149, 16-3-11 (New)

Nos

788

876

PWD DSR 11-12 Pg

106, 9-1-4 (New)

Nos

8200

631400

As per Mahindra lamp

Company quotations

Nos

359394

718788

PWD DSR 11-12 Pg

98, 8-3-3

Nos

18101

36202

PWD DSR 11-12 Pg

149, 16-3-8

Nos

6522

104352

PWD DSR 11-12 Pg

37, 2-3-24

YECPL

Page 27 of 29

Development of Lake

TMC

Electrical work
UOM

Rates (Rs.)

Amount (Rs.)

Reference

80

80000

PWD DSR 2011-12,

Item no- CW-16-1-2,
Pg. No-148

240

120000

PWD DSR 2011-12,

Item no- CW-16-1-3,
Pg. No-148

474

142200

PWD DSR 2011-12,

Item no- 7-6-5, Pg. No90

397

95280

PWD DSR 2011-12,

Item no- 7-6-9, Pg. No90

Rmt

324

113400

MJP E/M DSR 11-12

Pg. 61 Item CB 5-1

Rmt

222

333000

MJP E/M DSR 11-12

Pg. 62 Item CB 6-3

Rmt

217.2

139008

MJP E/M DSR 11-12

Pg. 63 Item CB7-2-2

YECPL

Page 28 of 29

Development of Lake

TMC

Electrical work
UOM

Rates (Rs.)

Amount (Rs.)

Reference

Nos

34565

34565

PWD DSR 2011-12,

Item no- 5-2-13, Pg.
No-64

Nos

291

3492

PWD DSR 1-9-17.

page no. 23

Nos

605

1815

PWD DSR 2-2-35.

page no. 34

3780526
3780526
75610.52
3856136.52
3,856,136.52

YECPL

Page 29 of 29