PRICE EST NO:2023/19810

KMSCL-ELECTRICAL MAINTENANCE AT WAREHOUSE MANJERI,

MALAPPURAM
Detailed Estimate

(Dsor year: 2018,Cost Index Applied for this estimate is 36.44%)

Sl No Description No L B D CF Quantity Remark

1 ELECTRICAL

1 od207488/2023_2024
Supply and fabrication CT type meter board including 125A 4 pole MCCB 1 number, shund trip 1 number,
ELR+CBCT 1 number, 125A leg type porsulin fuse 3 number, 100/5 CT 4 number and 3 phase 50A
energy meter including testing and clearing etc..

1 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 155000.00 / each Rs 155000.00

2 od207518/2023_2024
Supply and fabrication EB spliting panel including 125A TPN SFU 1 number, 100A MCCB 1 number,
ELR+CBCT 1 number 63 A TPN change over switch including etc.

1 1.000

Total Quantity 1.000 each

Other Engineering Organisations
Total Deducted Quantity 0.000 each

3 od207566/2023_2024
PRICE Net Total Quantity

Say 1.000 each @ Rs 65000.00 / each

1.000 each

Rs 65000.00

Supply and fixing 8 way MCCB incomer VDB 1 number.

1 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 18500.00 / each Rs 18500.00

4 od207611/2023_2024
Supply and laying 3.5*95 sqmm aluminium cable.

10 10.000

Total Quantity 10.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 10.000 each

printed on 20-10-2023 15:15:39 page 1

PRICE EST NO:2023/19810

Say 10.000 each @ Rs 820.00 / each Rs 8200.00

5 od207893/2023_2024
Supply and laying 3.5 x50 sqmm aluminium cable.

70 70.000

Total Quantity 70.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 70.000 each

Say 70.000 each @ Rs 580.00 / each Rs 40600.00

6 od207934/2023_2024
Supply and laying 3.5 x 35 sqmm aluminium cable.

10 10.000

Total Quantity 10.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 10.000 each

Say 10.000 each @ Rs 510.00 / each Rs 5100.00

7 od207965/2023_2024
Supply and laying 4 X 25 sqmm alumininum cable.

80 80.000
Other Engineering Organisations
Total Quantity 80.000 metre

PRICE Total Deducted Quantity

Net Total Quantity

Say 80.000 metre @ Rs 430.00 / metre

0.000 metre

80.000 metre

Rs 34400.00

8 od208146/2023_2024
Supply and laying 4 x 16 sqmm alumininum cable.

225 225.000

Total Quantity 225.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 225.000 metre

Say 225.000 metre @ Rs 360.00 / metre Rs 81000.00

9 7.1.1
Laying of one number PVC insulated and PVC sheathed / XLPE power cable of 1.1 KV grade offollowing
size direct in ground including excavation, sand cushioning, protective covering andrefilling the trench etc
as required.Upto 35 sq. mm

100 100.000

Total Quantity 100.000 metre

printed on 20-10-2023 15:15:39 page 2

PRICE EST NO:2023/19810

Total Deducted Quantity 0.000 metre

Net Total Quantity 100.000 metre

Say 100.000 metre @ Rs 387.49 / metre Rs 38749.00

10 9.1.24
Supplying and making end termination with brass compression gland and aluminium lugs for following
size of PVC insulated and PVC sheathed / XLPE aluminium conductor cable of 1.1 KV grade as
required.3 1/2X 95 sq. mm (45mm)

2 2.000

Total Quantity 2.000 set

Total Deducted Quantity 0.000 set

Net Total Quantity 2.000 set

Say 2.000 set @ Rs 566.23 / set Rs 1132.46

11 9.1.22
Supplying and making end termination with brass compression gland and aluminium lugs for following
size of PVC insulated and PVC sheathed / XLPE aluminium conductor cable of 1.1 KV grade as
required.3 1/2 X 50 sq. mm (35mm)

2 2.000

Total Quantity 2.000 set

Total Deducted Quantity 0.000 set

Other Engineering Organisations
Net Total Quantity 2.000 set

12 9.1.21 PRICE Say 2.000 set @ Rs 394.31 / set Rs 788.62

Supplying and making end termination with brass compression gland and aluminium lugs for following
size of PVC insulated and PVC sheathed / XLPE aluminium conductor cable of 1.1 KV grade as
required.3 1/2X 35 sq. mm (32mm)

2 2.000

Total Quantity 2.000 set

Total Deducted Quantity 0.000 set

Net Total Quantity 2.000 set

Say 2.000 set @ Rs 358.84 / set Rs 717.68

13 9.1.34
Supplying and making end termination with brass compression gland and aluminium lugs for following
size of PVC insulated and PVC sheathed / XLPE aluminium conductor cable of 1.1 KV grade as
required.4 X 25 sq. mm (28mm)

2 2.000

Total Quantity 2.000 set

printed on 20-10-2023 15:15:39 page 3

PRICE EST NO:2023/19810

Total Deducted Quantity 0.000 set

Net Total Quantity 2.000 set

Say 2.000 set @ Rs 298.80 / set Rs 597.60

14 9.2.29
Supplying and making outdoor end termination with cast resin compound including aluminiumlugs and
other jointing materials for following size of PVC insulated and PVC sheathed / XLPE aluminium
conductor cable of 1.1 KV grade as required.4 X 16 sq. mm

8 8.000

Total Quantity 8.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 8.000 each

Say 8.000 each @ Rs 1592.25 / each Rs 12738.00

15 od208225/2023_2024
Supply and laying 10 SWG copper.

400 400.000

Total Quantity 400.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 400.000 metre

Other Engineering Organisations

Say 400.000 metre @ Rs 80.00 / metre Rs 32000.00

PRICE
16 od208276/2023_2024
Supply and laying 4 SWG copper.

30 30.000

Total Quantity 30.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 30.000 metre

Say 30.000 metre @ Rs 120.00 / metre Rs 3600.00

17 od208290/2023_2024
Supply and fixing 6 way englosser

4 4.000

Total Quantity 4.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 4.000 each

Say 4.000 each @ Rs 1200.00 / each Rs 4800.00

18 2.13.2
Supplying and fixing following rating, four pole, 415 volts, isolator in the existing MCB DB complete with

printed on 20-10-2023 15:15:39 page 4

PRICE EST NO:2023/19810

connections, testing and commissioning etc. as required.63 amps

4 4.000

Total Quantity 4.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 4.000 each

Say 4.000 each @ Rs 1002.83 / each Rs 4011.32

19 od210839/2023_2024
Supply and fixing 100 A MCCB.

1 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 6000.00 / each Rs 6000.00

20 od210875/2023_2024
Supply and fixing 40A MCB.

4 4.000

Total Quantity 4.000 each

Total Deducted Quantity 0.000 each

Other Engineering Organisations
Net Total Quantity 4.000 each

21 od210921/2023_2024 PRICE
Supply and fixing 32 A TP MCB.
Say 4.000 each @ Rs 878.00 / each Rs 3512.00

2 2.000

Total Quantity 2.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 2.000 each

Say 2.000 each @ Rs 878.00 / each Rs 1756.00

22 od211171/2023_2024
Old cable dismalling.

50 50.000

Total Quantity 50.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 50.000 metre

Say 50.000 metre @ Rs 280.00 / metre Rs 14000.00

printed on 20-10-2023 15:15:39 page 5

PRICE EST NO:2023/19810

23 od211249/2023_2024
Old cable relaying.

50 50.000

Total Quantity 50.000 metre

Total Deducted Quantity 0.000 metre

Net Total Quantity 50.000 metre

Say 50.000 metre @ Rs 300.00 / metre Rs 15000.00

24 od211390/2023_2024
KSEB paper work (Government fee and other expences not including)

1 1.000

Total Quantity 1.000 each

Total Deducted Quantity 0.000 each

Net Total Quantity 1.000 each

Say 1.000 each @ Rs 10000.00 / each Rs 10000.00

Provision for GST payments (in %) @ 18.0%

Amount reserved for GST payments 100296.48

Total 657499.48

Lumpsum for round off 0.00

Other Engineering Organisations TOTAL Rs 657499.48

PRICE Rounded Total Rs 6,57,499

Rupees Six Lakh Fifty Seven Thousand Four Hundred and Ninety Nine Only

(Cost Index Applied for this estimate is 36.44%)

printed on 20-10-2023 15:15:39 page 6