APPROXIMATE ESTIMATE PART-II

STATION: UDHAMPUR

NAME OF WORK: CONVERSION OF EXISTING NON LED FITTING/FIXTURES INTO LED IN VARIOUS MD AND OTM ACCN & VARIOUS LOCs UNDER
CWE UDHAMPUR UNDER AMWP 2019-20 (LIST IV)
Sl NO Name of Auth Drg Description of work A/U Qty Rate Amount Remarks
work No
1 2 3 4 5 6 7 8 10
1 Taking down old Non LED Tube light fittings/sketch Each 62459 7.30 455950.70 SSR- 19304
light fitting, bulk head fittings, etc complete and
making good the disturbed durface as per the existing
(Note : Unserviceable fittings shall be given on credit
to the contractor)

2 Taking down old panel light & security light of any Each 1408 30.00 42240.00 Assd
description size/capacity.
3 Taking down old Hi-bay light from Trush of any Each 96 45.00 4320.00 Assd
capacity and any description.
4 S&F decorative ultra slim linear LED lighting fixture Each 45210 538.00 24322980.00 RA att
18/20Watt LED complete making all connection using
1.5 sqmm copper conductor multistranded PVC
insulated twin core flexible cable from ceilingrose to
fitting complete all as per directed by Engr-in-charge.
Make: Crompton :Cat No: LCTL-18-CDL/Wipro Cat
No : D5332065/ Havells: Cat No: LHEXBXPNINIW020
5 S&F decorative ultra slim linear LED lighting fixture Each 3942 408.00 1608336.00 RA att
10/12Watt LED complete making all connection using
1.5 sqmm copper conductor multistranded PVC
insulated twin core flexible cable from ceilingrose to
fitting complete all as per directed by Engr-in-charge.
Make: Crompton :Cat No: LCTL-9-CDL/Wipro Cat
No : D531065/ Havells: at No: LHEXBXPNIN1W010

6 S&F decorative ultra slim linear LED lighting fixture Each 4493 348.00 1563564.00 RA att
05/06 Watt LED complete making all connection using
1.5 sqmm copper conductor multistranded PVC
insulated twin core flexible cable from ceilingrose to
fitting complete all as per directed by Engr-in-charge.
Make: Havells: Cat No: LHEXBXPNIN1W005/Wipro
Cat No : D530565/ C&S Cat No: LTTBIF5WLED/W

7 S&F New generation energy saving LED bulk head Each 8814 1568.00 13820352.00 RA att
with opal diffuser suitable for 1000 LUMEN complete
Make : Wipro Cat No : DA11265/Crompton :Cat No:
LBHE-10-CDL/Havells: Cat No:
RVGBYNEONFT10WLED860SSYMTOPL
 8 S&F Slim type 34/36Watt 2x2 LED flat Panel luminire Each 146 4549.00 664154.00 RA att
suitable for armstrong/grid ceiling including electronic
driver with diffused optics (600x600x12mm). Which
provided soft-light and glare & colour temperature
4000 free symmetrical illuminination complete making
all connection using 1.5 sqmm copper conductor
multistranded PVC insulated flexible cable complete
all as per directions of Engr-in-charge. Make: Wipro
Cat No : D414065/C&S Cat No: LCPL-36-
CDL/Havells: Cat No:
PLUTONEO2X2PLR34WLED840S

9 S&F Aesthetically designed 2x2 LED flat panel 34 Each 50 4997.00 249850.00 RA att
Watt (Including electronic Driver) fro surface mounting
which provides soft-light and glare free symmetrical
illumination suitable for (600x600x70mm) surface
3x36 mounting complete making all as per the
direction of engr-in-charge. Make Crompton :Cat No:
LCTRDF-36-CDL/Havells: at No:
PLUTOSURFACE2X2PLS34WLED840S/Philips Cat
No: SM365CLED33-6500 PSU-OD GR

10 S&F Aesthetically designed 1x1 LED flat panel 15 Each 60 2230.00 133800.00 RA att
Watt (Including electronic Driver) fro surface mounting
which provides soft-light and glare free symmetrical
illumination suitable for (300x300x70mm) surface
mounting complete making all as per the direction of
engr-in-charge. MakeWipro Cat No : D651865/C&S
Cat No: LTCRSUR18HPLEDSQ/W/Havells: at No:
PLUTOSURFACE1X1PLS15WLED840S
11 S&F LED Ultra slim recess mounted square type Each 60 1375.00 82500.00 RA att
downlights 1x18 watt slim 6000K recessed for false
ceiling suitable for 210mmx210 ceiling cutout with
plastic body edge lit panel CRI>80, LED
efficiency>120lm/W Make Havells: at No:
LHEBMDPUZ1W018/Wipro Cat No :
D722060/Crompton :Cat No: LSCSM-18W-CDL

12 S&F Slim compact, aluminium based die cast edge lit Each 180 1025.00 184500.00 RA att
panel of 6watt to 24 watt recessed mounted round
downlighter (Including Electronic Driver), 6500K with
opal diffuse for false ceiling of cutout 75mm to 290mm
size as required. Note : Contractor shall change the
defferent wattage of LED downlighter for respectively
cutouts as required on ground or dircted by engineer
in charge. Make Havells/EDGEPROROUND

13 S&F Slim compact, aluminium based die cast edge lit Each 150 1315.00 197250.00 RA att
panel of 6watt to 24 watt surface mounted round
downlighter (Including Electronic Driver), 6500K with
opal diffuse for false ceiling of cutout 75mm to 284mm
size as required. Note : Contractor shall change the
defferent wattage of LED downlighter for respectively
cutouts as required on ground or dircted by engineer
in charge. Make Havells/EDGEPROSQUARE
14 S&F security (Street) light fitting 20/25 watt new Each 762 2290.00 1744980.00 RA att
generation energy saving & environmental friendly
long life versatile pressure die cast aluminium IP 66
with acrylic powder coated pressure die cast
aluminium compact high power LED street light with
heat resistant toughed glass, corrosion resistant,
isolated driver including provision of GI tubing light
grade bracket of suitable size and fixed on wall
including clamps, nuts, bolts and washers for fixing of
security/street light complete all as per specified and
as directed by engineer in charge. Make Crompton
:Cat No: LSTS-25-CDL/Havells Cat No:
ENDURAPEARLSL25WLED757SASYTOPC/C&S Cat
Part No: LTESS25WLED

15 S&F LED Weather proof Hi Bay lights comprising with Each 96 10154.00 974784.00 RA att
anodized reflector indoor type 80Watt suitable for
input voltage AC 90-300volts 50Hz having power
factor more than 0.90 with colour temp 6500K & beam
angle 90-150 degree. Make : Crompton :Cat No: LHB-
90-CDL/60/ Havells Cat No:
SURFACERHBP80WLED757S60DTOLTG/Philips :
Cat No : LED72S CW AK PSU S2 FG WH

46,049,560.70
Add 31% on SSR item 455950.70 141,344.72
Less Sch of Credit(-) 1,039,315.00
Total 45,151,590.42
Say amount 45,151,590.00
 567,900.00

AGE E/M (S) Udhampur AGE E/M (N) Udhampur

NAME OF WORK: CONVERSION OF EXISTING NON LED FITTING/FIXTURES INTO LED IN VARIOUS MD AND OTM ACCN & VARIOUS
LOCs UNDER CWE UDHAMPUR UNDER AMWP 2019-20 (LIST IV)

SCH OF CREDITS FOR

Srl No Brief Specification of work Qty A/U Rate Amount Remarks
1 Old unserviceable Tube light fittings of any type, any 36767 Each 20.00 735340.00 Assd
wattage
2 Old unserviceable sketch fitting with CFL of any type, 9250 Each 10.00 92500.00
any wattage
3 Old unserviceable ceiling panel light fittings of any 746 Each 40.00 29840.00
type, any wattage
4 Old unserviceable security light of any type, any 762 Each 20.00 15240.00
wattage
5 Old unserviceable highbay light of any type, any 96 Each 200.00 19200.00
wattage
6 Old unserviceable lamp holder & BH light fitting of any 29439 Each 5.00 147195.00
type, any wattage
TOTAL 1039315.00
 AGE E/M (S) Udhampur AGE E/M (N) Udhampur

JE E/M AGE E/M

Name of work CONVERSION OF EXISTING NON LED FITTING/FIXTURES INTO LED IN
VARIOUS MD AND OTM ACCN & VARIOUS LOCs UNDER CWE UDHAMPUR
UNDER AMWP 2019-20 (LIST IV)

RATE ANALYSIS OF MARKET RATES

RATE ANALYSIS FOR 20W LED 6500K tube light

fitting : ITEM NO.4
LED 18 W Tube light fitting Make : 540.00 MR
Havells: Cat No: LHEXBXPNINIW020

Less discount 25% on MR 540.00 135.00

Total 405.00
Add GST @ 18% 405.00 72.90
Total 477.90
Fixing Charge 10.80
Total 488.70
Add CP @ 10% 488.70 48.87
Total 538
Say Rs.538.00
RATE ANALYSIS FOR 10W LED 6500K tube light
fitting : ITEM NO.5

LED 10 W Tube light fitting Make : 410.00 MR

Havells: at No: LHEXBXPNIN1W010

Less discount 25% on MR 410.00 102.50

Total 307.50
Add GST @ 18% 307.50 55.35
Total 362.85
Fixing Charge 8.20
Total 371.05
Add CP @ 10% 371.05 37.11
Total 408
Say Rs.408.00
RATE ANALYSIS FOR 5W LED 6500K tube light
fitting : ITEM NO.6
LED 5 W Tube light fitting Make : 350.00 MR
Havells: Cat No: LHEXBXPNIN1W005

Less discount 25% on MR 350.00 87.50

Total 262.50
Add GST @ 18% 262.50 47.25
Total 309.75
Fixing Charge 7.00
Total 316.75
Add CP @ 10% 316.75 31.68
Total 348
Say Rs.348.00
RATE ANALYSIS FOR New generation energy
saving LED bulk head 10 W : ITEM NO.7

New generation energy saving LED 1575.00 MR

bulk head 10 W Make : Havells: Cat
No:RVGBYNEONFT10WLED860SSY
MTOPL
Less discount 25% on MR 1575.00 393.75
Total 1181.25
Add GST @ 18% 1181.25 212.63
Total 1393.88
Fixing Charge 31.50
Total 1425.38
Add CP @ 10% 1425.38 142.54
Total 1568
Say Rs.1568.00
RATE ANALYSIS FOR Slim type 34Watt 2x2 LED
flat Panel luminire recess mounting : ITEM NO.8

Slim type 34Watt 2x2 LED flat Panel 4570.00 MR

luminire Make : Havells: Cat
No:PLUTONEO2X2PLR34WLED840S

Less discount 25% on MR 4570.00 1142.50

Total 3427.50
Add GST @ 18% 3427.50 616.95
Total 4044.45
Fixing Charge 91.40
Total 4135.85
Add CP @ 10% 4135.85 413.59
Total 4549
Say Rs.4549.00

RATE ANALYSIS FOR Aesthetically designed

2x2 LED flat panel 34 Watt luminire surface
mounting : ITEM NO.9

34Watt 2x2 LED flat Panel luminire 5020.00 MR

Make : Havells: Cat No:
PLUTOSURFACE2X2PLS34WLED84
0S

Less discount 25% on MR 5020.00 1255.00

Total 3765.00
Add GST @ 18% 3765.00 677.70
Total 4442.70
Fixing Charge 100.40
Total 4543.10
Add CP @ 10% 4543.10 454.31
Total 4997
Say Rs.4997.00

RATE ANALYSIS FOR Aesthetically designed

1x1 LED flat panel 15 Watt luminire surface
mounting : ITEM NO.10
Aesthetically designed 1x1 LED flat 2240.00 MR
panel 15 Watt luminire surface
mounting Make : Havells: at No:
PLUTOSURFACE1X1PLS15WLED84
0S

Less discount 25% on MR 2240.00 560.00

Total 1680.00
Add GST @ 18% 1680.00 302.40
Total 1982.40
Fixing Charge 44.80
Total 2027.20
Add CP @ 10% 2027.20 202.72
Total 2230
Say Rs.2230.00
RATE ANALYSIS FOR LED Ultra slim recess
mounted square type downlights 1x18 watt
luminire recess mounting : ITEM NO.11

LED Ultra slim recess mounted square 1200.00 MR

type downlights 1x18 watt Make :
Make Havells: Cat No:
LHEBMDPUZ1W018

Less discount 25% on MR 1200.00 300.00

Total 900.00
Add GST @ 18% 900.00 162.00
Total 1062.00
Fixing Charge 24.00
Total 1086.00
Add CP @ 10% 1086.00 108.60
Total 1195
Say Rs.2230.00
RATE ANALYSIS FOR Slim compact, aluminium
based die cast edge lit panel of 6watt to 24 watt
recessed mounted round downlighter : ITEM
NO.12

Slim compact, aluminium based die 1030.00 MR

cast edge lit panel of 6watt to 24 watt
recessed mounted round downlighter
Make Havells: Cat No:
LHEBHEP7IZ1W015

Less discount 25% on MR 1030.00 257.50

Total 772.50
Add GST @ 18% 772.50 139.05
Total 911.55
Fixing Charge 20.60
Total 932.15
Add CP @ 10% 932.15 93.22
Total 1025
Say Rs.1025.00
RATE ANALYSIS FOR Slim compact, aluminium
based die cast edge lit panel of 6watt to 24 watt
surface mounted round downlighter : ITEM
NO.13

Slim compact, aluminium based die 1321.00 MR

cast edge lit panel of 6watt to 24 watt
recessed mounted round downlighter
Make Havells: Cat No:
LHEAAWP7IL1W012.

Less discount 25% on MR 1321.00 330.25

Total 990.75
Add GST @ 18% 990.75 178.34
Total 1169.09
Fixing Charge 26.42
Total 1195.51
Add CP @ 10% 1195.51 119.55
Total 1315
Say Rs.1315.00
 RATE ANALYSIS FOR security (Street) light
fitting 20/25 watt new generation energy saving &
environmental friendly : ITEM NO.14

security (Street) light fitting 20/25 watt 2300.00 MR

new generation energy saving &
environmental friendly Make Havells:
Cat No:
ENDURAPEARLSL25WLED757SASY
TOPC

Less discount 25% on MR 2300.00 575.00

Total 1725.00
Add GST @ 18% 1725.00 310.50
Total 2035.50
Fixing Charge 46.00
Total 2081.50
Add CP @ 10% 2081.50 208.15
Total 2290
Say Rs.2290.00
RATE ANALYSIS FOR LED Weather proof Hi
Bay lights comprising with anodized reflector
indoor type 80Watt : ITEM NO.15

LED Weather proof Hi Bay lights 10200.00 MR

comprising with anodized reflector
indoor type 80Watt Make Havells: Cat
No:
SURFACERHBP80WLED757S60DTO
LTG

Less discount 25% on MR 10200.00 2550.00

Total 7650.00
Add GST @ 18% 7650.00 1377.00
Total 9027.00
Fixing Charge 204.00
Total 9231.00
Add CP @ 10% 9231.00 923.10
Total 10154
Say Rs.10154.00

Name of work Addn/Altn to Bldg No NP-39 & NP 38 (Location) in premisis

of 222 Coy ASC (Sup) Under GE (North) Udhampur.
 RATE ANALYSIS OF MARKET RATES

EXTERNAL ELECTRIFICATION
RATE ANALYSIS FOR DPX3 thermal magnetic
MCCB 4 POLE 250AMP 25720.00 MR
Less discount 25% on MR 25720.00 6430.00
Total 19290.00
Add GST @ 18% 19290.00 3472.20
Total 22762.20
Fixing Charge 1286.00
Total 24048.20
Add CP @ 10% 47.00 2404.82
Total 48 26453
Say Rs.26453.00
RATE ANALYSIS FOR DPX3 thermal magnetic
MCCB MCCB 4 pole
4 POLE 125125
AMPAmps 415 Volts10966.00
.Make MR
Less discount 25% on MR 10966.00 2741.50
Total 8224.50
Add GST @ 18% 8224.50 1480.41
Total 9704.91
Fixing Charge 548.30
Total 10253.21
Add CP @ 10% 47.00 1025.32
Total 48 11279
Say Rs.11279

RATE ANALYSIS FOR New genaration energy

energy saving environmental Bollard 3500.00 MR
Lightdiscount
Less 10Watt 25% on MR 3500.00 875.00
Total 2625.00
Add GST @ 18% 2625.00 472.50
Total 3097.50
Fixing Charge 175.00
Total 3272.50
Add CP @ 10% 47.00 327.25
Total 48 3600
Say Rs.3600.00

RATE ANALYSIS FOR CORAL (OPAL)-IP-65

CORAL (OPAL)-IP-65 New genaration 9100.00 MR
Post discount
Less top 35 watt
25% on MR 9100.00 2275.00
Total 6825.00
Add GST @ 18% 6825.00 1228.50
Total 8053.50
Fixing Charge 455.00
Total 8508.50
Add CP @ 10% 47.00 850.85
Total 48 9359
Say Rs.9359.00

JE E/M AGE E/M

 S INTO LED IN
CWE UDHAMPUR