T-23 BOQ (Katol)

Schedule 1 Page 1 of 40

Price Schedule Format

Project : Mahavitaran InfraPlan - Part II Zone Nagpur UrbanTender No. CE(Infra)/Infra Plan-II /T 23 Circle Nagpur RuralTender No. Division Katol Schedule 1: Grand Summary(Bidder to Carry Quoted Prices forward from Schedules 2 and 3)

Employer'sSchedule Description of Activity Estimated Number Cost(UNTOUCH WORKS)

(Rs. Lakhs)

2 Civil Works 165.3205

3 Supply and Installation of Plant and Equipment: a. Part 1: Cost of Material 1808.92

b. Part 2: Cost of Tansportation, Installation, Erection, Commissioning & Guarantee 551.72

Grand Total (Excluding Taxes) 2525.97

The Taxes chargable to Employer will be paid as per the rates given below

1 MVAT @ _____ on Supply of equipment produced in Maharashtra

2 As per Volume -I, Section I Clause 16.2(b)

Grand Total & Taxes 0.00

I/ we hereby offer to complete the above described Works contained in the Schedules 2 and 3 together, for the Price of:

________ % ( _____________________ percent) above / below the total tendercost of the Employer's Estimate for a total amount of: Rs. __________________ Lakhs

(Rupees ______________________________________________________________________________ only), excluding the cost of MVAT & Service Tax.

Signature of Bidder:

Name & Designation:

Company:

Notes :- 1) The bidder should quote his % rate on the total tender estimated cost. Separate rates should not be quoted against Civil, Material & Services Components.

For supply of equipment produced outside Maharashtra* The Contractor has to raise an invoice on MSEDCL charging no tax stating clearly in the invoice "Sales under section 6(2)(b) of the Central Sales Tax Act, 1956-against "C" form.

Schedule 1 Page 2 of 40

2) The quoted rate and price must be exclusive of MVAT and Service Tax.3) Any deviation from the instructions contained in these notes shall make the offer of the bidder as non-responsive.


Project: Mahavitaran InfraPlan II Zone: Nagpur UrbanTender No. Circle : Nagpur RuralTender No. Division Katol Schedule 2: Civil Works and Other Services

Employer's EstimateActivity Description of Activity Unit Quantity Unit TotalNumber Rate Cost

(Rs. Lakhs) (Rs. Lakhs)(1) (2) (3) (4) (5) (6) = (4) x (5)

0101 Nos 3 52.8260089674 158.47802690232

0301D/New Nos 1 6.84251 6.84

Total (Excluding Taxes) 165.3205

Supply, Erection, Testing and Commissioning of 33/11 KV, 1X5 MVA Sub-Station (Outdoor Type).

Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus (with required Civil work)

Price Schedule FormatProject : Mahavitaran InfraPlan II Zone Nagpur Urban

Tender No. Circle Nagpur Rural

Tender No. Division Katol

Schedule 3: Supply & Installation of Plant and Equipment

Description of Activity Unit Quantity

Cost as per Freezing

(1) (2) (3) (4) (5) 6 (7) = (5) + (6) (8) = (4) x (5) (9) = (4) x (6) (10) = (8) + (9)

CAPITAL WORKS

0101 Nos. 3 71.1816 21.7104 92.8920 213.54 65.13 278.68

0201 Nos. 1 37.0788 11.3090 48.3878 37.08 11.31 48.39

0301D/new Nos. 1 65.89 20.0957 85.9832 65.89 20.10 85.98

0601B Nos. 1 9.23 2.8153 12.0459 9.23 2.82 12.05

0702 Kms. 32 7.0876 2.1617 9.2493 226.80 69.17 295.98

0708 Kms. 0.5 20.28 6.1839 26.4590 10.14 3.09 13.23

709 Kms. 1 6.86 2.0921 8.9515 6.86 2.09 8.95

0711 Nos. 8 0.6879 0.2098 0.8978 5.50 1.68 7.18

0906 Kms. 30 5.2094 1.5889 6.7982 156.28 47.67 203.95

0908 Kms. 45 2.7683 0.8443 3.6127 124.58 38.00 162.57

0914 Kms. 2 11.69 3.5643 15.2507 23.37 7.13 30.50

0921 Nos. 45 0.5976 0.1823 0.7799 26.89 8.20 35.09

1213 Nos. 125 1.84 0.5620 2.4046 230.33 70.25 300.58

Activity Number

Part 1: Cost of Material

Part 2: Cost of Services

Cost of Material+ Services

Total Cost of Material in Rs Lakhs

Total Cost of Services in Rs

Lakhs

Total Cost of Material +

Services in Rs LakhsUnit Rate

(Rs. Lakhs)Unit Rate

(Rs. Lakhs)Unit Rate (Rs.

Lakhs)

Supply, Erection, Testing and Commissioning of 33/11 KV, 1X5 MVA Sub-Station (Outdoor Type).Supply, Erection, Testing and Commissioning of Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA Power T/F ( Outdoor) [if associated switch gears available]

Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus (with required Civil work)

Supply, Erection, Testing and Commissioning of 33 KV FEEDER BAY With Gantry structure & PT

Supply, Erection, Testing and Commissioning of 33 KV S/C Line Suspension type with100 mm2 ACSR lines on 152 X 152 mm 13 mtr. RSJ

Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE Underground Cable.

Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE Underground Cable for Railway crossing

Supply, Erection, Testing and Commissioning of DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE

Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 10 mtr RSJ poles

Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles Supply, Erection, Testing and Commissioning of laying of 1 Km. 11 KV 3 C 300 mm 2 XLPE under ground CableSupply, Erection, Testing and Commissioning DOUPLE POLE STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE Supply, Erection, Testing and Commissioning of POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 100KVA, 11/0.433 KV ON 9 mtr RSJ POLE with Kit-kat Dist.Box

1401 Km. 306 1.6827 0.5132 2.1959 514.90 157.04 671.94

1501 Km. 8.5 1.1646 0.3552 1.5198 9.90 3.02 12.92

H (C) Distribution Tranformers 1 Ph (New) nos. 0.0000 0.0000 0.00 0.00 0.0015 KVA x 3 27 2.2912 0.6988 2.9900 61.86 18.87 80.7325 KVA x 3 nos. 27 3.1768 0.9689 4.1458 85.77 26.16 111.94

Total Of Capital Works 1808.92 551.72 2360.65

Grand Total (Capital + R&M Works) (Excluding Taxes) 1808.92 551.72 2360.65

Supply, Erection, Testing & Commissioning of L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutralSupply, Erection, Testing & Commissioning of L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral


Project : Mahavitaran InfraPlan II Zone Nagpur UrbanTender No. Circle Nagpur RuralTender No. Division Katol

Schedule 4: Payment Schedule(The Bidder shall complete his estimated payment schedule based on payments being made as per terms of the bidding documents &according to the pre-estimated construction progress. The total amount of payments to be made shall not exceed the quoted Price.The Bidder should note that this is an estimate only, and that payments will be made based on actual progress of the Works.The Employer and Contractor shall make necessary adjustments to the payment schedule as the work progresses based on the approved Construction Programme and actual progress of the Works.

Payment Period Estimated Percent Cumulative % Milestone %

1st Quarter2nd Quarter3rd Quarter4th Quarter

Totals

Note: While giving the requirement the bidder should consider the quoted price + (plus) Estimated amount of MVAT / Service Tax

Signature of Bidder:

Name & Designation:

Company:

Estimated Amount(Rs. Lakhs)

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.Cost Data 2012-13

A.S.No. Discreption Unit Rate Qty. Amount

0101 No 92.892 3 278.68

Item Code No. 0101Cost data for 33/11 KV, 1x5 MVA Substation ( Outdoor)

Sr.No. Description Unit Qty. Total Cost Rs.

A 33 KV SIDE1 33 KV Lightning Arrestors (Station type) Set 2 11496.72 22993.442 33 KV Isolators with EB (800 A) Set 1 50840.30 50840.303 33 KV Isolators without EB (800 Amp.) Set 3 46480.47 139441.404 33 KV Post Insulator Nos 3 907.50 2722.50

5 Nos 1 105865.97 105865.97

6 Disc Insulator 11 KV 7000 KG. Nos 18 200.75 3613.577 ACSR Panther MTR 200 133.69 26737.198 Strain Hardware for0.2 ACSR Nos 6 671.43 4028.589 Earthing complete as per Sheet no.2 Set 1 232594.00 232594.0010 Power Transformer 33/11 KV, 5 MVA No 1 3707880.00 3707880.0011 33 KV P.T. Nos 3 18245.67 54737.0112 33 kV C. T. (400-200/1-1-1) Nos 3 25825.91 77477.7413 33 KV VCB complete 1600 Amp (O.D.) Set 1 188046.82 188046.8214 C&R panel for 33 KV Transformer with 1 Amp. Relay No 1 63721.77 63721.7715 33 kV Pin Insulators with G.I. Pins Nos 6 687.96 4127.7516 Structure for 33 KV CT & PT as per Sheet no.3 No 1 43594.00 43594.0017 G.I.Nut Bolts KG 150 73.00 10950.00B 11 KV SIDE 0.00

18 Set 1 1181212.59 1181212.59

19 L.As. 11 KV (Gapless type) with disconector Set 1 1056.41 1056.41

20 Take off structure for 3 outgoing feeder as per Sheet no.4 No. 1 250893.05 250893.05

21 11 kV Pin Insulators with G.I. Pins No. 12 124.14 1489.6222 Clamps and Connectors as per Sheet no.5 No. 1 204139.98 204139.9823 Structure for 11 KV Main Bus as per Sheet no.6 No. 1 197958.65 197958.6524 S/S Yard lighting as per Sheet no.7 No. 1 182314.84 182314.8425 Battery set 30 Volt, 100 AH with Battery charger No. 1 56421.53 56421.53

26 No. 1 190939.29 190939.29

27 Control cables for S/S as per Sheet no.9 No. 1 85447.48 85447.48

28 AC Distribution Board 'B' type No. 1 26914.24 26914.24

Cost of material 7118159.71Services @ 30.5 % 2171038.71Total cost of Material 9289198.42

Sheet No.1

Cost data for 33 KV Gantry M.S.Structure/Steel Section for 1x5 MVA S/S

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 Column type HG(4 Nos.)-496.0 kg. MT 1.984 42245.00 83814.082 Beam type HA(2 Nos.)-261.0 Kg. MT 0.522 42245.00 22051.89

Total: 105865.97

Supply, Erection, Testing and Commissioning of 33/11 KV, 1X5 MVA Sub-Station (Outdoor Type).

Rate/Unit Rs.

Gantry Structure/Steel section for 33 KV Bus as per Sheet No.1

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3 single feeder with associated OD panels, Islators, C.T. & P.T. etc.

11/0.43 KV x 100 KVA station Transformer as per Sheet no.8.

Sheet No.2

Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 M.S.Flat 50 x 6 mm Kg. 1500 44.66 66990.002 Earthing Sets H.T of C.I.pipe 150 mm 3 mtr. No. 22 6655.00 146410.003 Coal Kg. 1310 6.00 7860.004 Salt Kg. 1310 4.00 5240.005 RCC Ring work for earthing pits No. 22 242.00 5324.006 Sundries L.S. 1 770.00 770.00

Total: 232594.00

Sheet No.3

Cost data of Structure for 33 KV CT & PT at 1x5 MVA 33/11 KV S/Stn.

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 Structure for 33 KV PT Kg. 315 47.05 14820.752 Structure for 33 KV CT Kg. 360 47.05 16938.003 Structure for 33 KV L.A. Kg. 155 47.05 7292.754 Structure for Power T/F Neutral Earthing Kg. 50 47.05 2352.505 G.I.Nut Bolts Kg. 30 73.00 2190.00

Total: 43594.00

Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x5 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No. Description of material Unit Qty. Rate Amount1 RSJ 116x100, 9 m long Nos. 6 8461.22 50767.302 MS Channel 100x50x6 mm Kg. 1610 47.05 75750.503 MS angle 50x50x6 mm Kg. 100 47.05 4705.004 MS Flat 75x10 mm Kg. 80 44.06 3524.805 11KV A.B. Switch Nos. 3 11484.80 34454.406 Disc Insulator 11 KV 7000 KG. Nos. 36 200.75 7227.137 Strain Hardware for Dog0.1 or Equ.AAAC. Nos. 36 354.72 12769.948 11 kV Pin Insulators with G.I. Pins Nos. 9 124.14 1117.229 Earthing Sets H.T Sets 3 319.59 958.7810 L.As. 11 KV (Gapless type) with disconector Sets 3 1056.41 3169.2311 ACSR Dog Rmt. 150 55.83 8374.7512 G.I.Strip (25 X 3 mm) Kg. 40 57.05 2282.0013 G.I.Nut Bolts Kg. 50 73.00 3650.0014 Concreting ration 1:4:8 Cmt. 4 3518.00 14072.0015 Wedge Connectorsa) DOG TO DOG Nos. 18 770.00 13860.00b) T-Connector for 100 sq mm conductor Nos. 18 770.00 13860.0016 Miscelleneous material LS - 350.00 350.00

Total: 250893.05

Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)

Sr.No. Description of material Unit Qty. Rate Amount1 Wedge Connectorsa) DOG TO DOG Nos. 30 770.00 23100.00b) T-Connector for 200 sq mm conductor(Compression type) Nos. 30 3520.00 105600.002 Clamps for 33 KV Isolator Nos. 24 1071.40 25713.603 Connectors for T/F Bushing Nos. 6 3899.17 23395.024 Clamps for 33 KV C.T. Nos. 6 1497.10 8982.60

Sheet No : 4

Sheet No. 5

5 Clamps for 33 KV P.T. Nos. 3 1497.10 4491.306 Clamps for 33 KV V.C.B. Nos. 6 2142.91 12857.46

Total: 204139.98

Sheet No.6

Cost data for Structure of 11 KV Main Bus at 1x5MVA, 33/11 KV Sub-Station (Outdoor)

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt. Rs.1 RSJ 116x100, 9 m long Nos. 6 8461.22 50767.302 MS Channel 100x50x6 mm Kg. 1610 47.05 75750.503 MS angle 50x50x6 mm Kg. 100 47.05 4705.004 MS Flat 75x10 mm Kg. 80 44.06 3524.805 Disc Insulator 11 KV 7000 KG. Nos. 36 200.75 7227.136 Strain Hardware for Dog0.1 or Equ.AAAC. Nos. 36 354.72 12769.947 11 kV Pin Insulators with G.I. Pins Nos. 9 124.14 1117.228 Earthing Sets H.T Sets 3 319.59 958.789 L.As. 11 KV (Gapless type) with disconector Sets 3 1056.41 3169.2310 ACSR Dog Rmt. 150 55.83 8374.7511 G.I.Strip (25 X 3 mm) Kg. 40 57.05 2282.0012 G.I.Nut Bolts Kg. 50 73.00 3650.0013 Concreting ration 1:4:8 Cmt. 4 3518.00 14072.0014 T-Connector for 100 sq mm conductor Nos. 12 770.00 9240.0015 Miscelleneous material LS - 350.00 350.00

Total: 197958.65

Sheet No.7

Cost data for Yard Lighting of 1 x 5 MVA , 33/11 KV S/S

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt. Rs.1 Flood lights with control gear box & 250w SV Lamp No. 12 3388.00 40656.002 Tubular pole 9 Mtr. Long 88.9C, 137.7 mm No. 12 5056.20 60674.403 Armoured Copper control cable 4C X 2.5 Sq mm Mtr. 250 190.23 47558.504 2 C X 2.5 sq mm Copper Cable Mtr. 100 43.47 4346.705 Concreting ration 1:4:8 Cmt 7 3518.00 24626.00

6 Red Bricks No. 1000 2.42 2420.007 Sand Cmt 6 210.54 1263.248 Sundries L.S. - 770.00 770.00

Total: 182314.84

Cost data for 100 KVA, 11/0.43 KV Station Transformer for 1x5 MVA S/S. (Outdoor)

Sr.No. Description of material Unit Qty. Rate Amount1 MS Channel 100x50x6 mm Kg. 290 47.05 13644.502 M.S.Channel 75x40x6 mm Kg. 15 47.05 705.753 MS Flat 75x10 mm Kg. 20 44.06 881.204 Dist. Transformer 100 KVA, 11/0.43 kv No. 1 94217.37 94217.375 L.T.Dist.Boxes 100 KVA with MCCB No 1 20436.09 20436.096 11KV A.B. Switch Set 1 11484.80 11484.807 11KV H.G.Fuses Nos. 1 1879.47 1879.478 L.As. 11 KV (Gapless type) with disconector Set 1 1056.41 1056.419 11 kV Pin Insulators with G.I. Pins Nos. 6 124.14 744.8110 L.T.XLPE Armoured cable70 sq.mm. Rmt. 10 179.74 1797.4411 L.T. PVC armoured cable 3 1/2 C 50 sq.mm. Rmt. 50 144.10 7204.8712 Earthing Sets H.T Nos. 3 319.59 958.7813 G.I.Strip (25 X 3 mm) Kg. 40 57.05 2282.0014 Coal Kg. 200 6.00 1200.0015 Salt Kg. 200 4.00 800.0016 Plinth for station Transformer Cmt. 5.6 4818.00 26980.8017 Half round cement pipe ( 150mm X 1mtr) Nos. 30 95.00 2850.0018 G.I.Nut Boltss Washer & Misc Material L.S 1 1815.00 1815.00

Total: 190939.29

Cost data for Control cable 1 X 5 MVA S/Stn

Sr.No. Description of material Unit Qty. Rate Amount1 19 C X 2.5 sq mm Copper Cable Rmt 125 337.16 42144.832 12 C X 2.5 sq mm Copper Cable Rmt 130 223.73 29085.063 4 C X 2.5 sq mm Copper Cable Rmt 55 75.51 4153.104 2 C X 2.5 sq mm Copper Cable Rmt 50 43.47 2173.355 L.T.PVC Armoured cable 4core 16sq.mm. RMT 100 74.91 7491.156 Misc L.S - 400.00 400.00

TOTAL 85447.48

C Cost data for civil works for 33/11 KV Sub Station.

Sr.No. Description Amount1 Land development 342420.002 Control room "C" type 1339442.753 Store room 8X6 m . 435920.874 Sanitory Water supply 05 Electrification 100000.006 Approach Rood 307362.507 Chain-link and G.I.Barbed Wire `A' type. fencing 850171.328 Metal spreading 202750.009 Foundations for structures and equipments (for 1 t/f bay) 530744.0010 water supply arrangement to earth pits in switch yard 61205.00

11 80623.00

12 325543.27

13 Construction of retaining wall 706418.18Total= 5282600.90

Sheet No. 8

Sheet No - 9

water supply arrangement from borewell to overhead tank on control roomconstruction of Cable trenches including providing C.C. covers in switch yard

Note:- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be

considered in the cost of sundries only no seperate payment will be given.



0201 No 48.39 1 48.39

Item Code No. 0201


1 Power Transformer 33/11 KV, 5 MVA No 1 3707880 3707880D Cost of material 3707880

Services @ 30.5 % 1130903.40Total cost of Material 4838783.40

Supply, Erection, Testing and Commissioning of Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA Power T/F ( Outdoor)[if associated switch gears available]

Cost data for Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA Power T/F ( Outdoor)[if associated switch gears available]

Rate/Unit Rs.

Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to

be considered in the cost of sundries only no seperate payment will be given.



0301D No 85.98 1 85.98

Item Code No. 0301A

Cost data for 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus


A 33 KV SIDE1 33 KV Lightning Arrestors (Station type) Set 2 11496.7201 22993.440292 33 KV Isolators with EB (800 A) Set 1 50840.3033 50840.303253 33 KV Isolators without EB (800 Amp.) Set 3 46480.4668 139441.40054 33 KV Post Insulator Nos 3 907.5 2722.55 Disc Insulator 11 KV 7000 KG. Nos 18 200.753612 3613.5650166 ACSR Panther MTR 200 133.685928 26737.18567 Strain Hardware for0.2 ACSR Nos 6 671.429652 4028.5779128 Earthing complete as per sheet No. 1 Set 1 232594.00 2325949 Power Transformer 33/11 KV, 5 MVA No 1 3707880 370788010 33 kV C. T. (400-200/1-1-1) Nos 3 25825.9123 77477.7368811 33 KV VCB complete 1600 Amp (O.D.) Set 1 188046.82 188046.8196

12 C&R panel for 33 KV Transformer with 1 Amp. Relay No 1 63721.7717 63721.77174

13 Structure for 33 KV CT as per Sheet no. 2 No 1 28773.25 28773.25

14 Nos 1 105865.97 105865.97

15 33 kV Pin Insulators with G.I. Pins Nos 6 687.957808 4127.74684816 G.I.Nut Bolts KG 100 73 730017 Fire Extinguisher with stand Set L.S 4840 4840B 11 KV SIDE 0

18 Set 1 1181212.59 1181212.59

19 11 kV Pin Insulators with G.I. Pins No 12 124.135328 1489.62393620 L.As. 11 KV (Gapless type) with disconector Set 1 1056.40872 1056.40872

21 No. 1 250893.05 250893.0473

22 Clamps and Connectors as per Sheet no. 4 No. 1 199648.68 199648.68

23 Structure for 11 KV Main Bus as per Sheet no.5 No. 1 197958.65 197958.651

24 Control cables for S/S as per Sheet no.6 No. 1 85487.48 85487.48395D Cost of material 6588750.752

Services @ 30.5 % 2009568.98

Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus

Rate/Unit Rs.

Gantry Structure/Steel section for 33 KV Bus as per Sheet No.7

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3 single feeder with associated OD panels, Islators, C.T. & P.T. etc.

Take off structure for 3 outgoing feeder as per Sheet no.3

Total cost of Material 8598319.732

Sheet No.1

Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 M.S.Flat 50 x 6 mm Kg. 1500 44.66 66990.002 Earthing Sets H.T of C.I.pipe 150 mm 3 mtr. No. 22 6655.00 146410.003 Coal Kg. 1310 6.00 7860.004 Salt Kg. 1310 4.00 5240.005 RCC Ring work for earthing pits No. 22 242.00 5324.006 Sundries L.S. 1 770.00 770.00

Total: 232594.00

Cost data of Structure for 33 KV CT & LA at 1x5 MVA 33/11 KV S/Stn.

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 Structure for 33 KV CT Kg. 360 47.05 16938.002 Structure for 33 KV L.A. Kg. 155 47.05 7292.753 Structure for Power T/F Neutral Earthing Kg. 50 47.05 2352.504 G.I.Nut Bolts Kg. 30 73.00 2190.00

Total: 28773.25

Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x 5 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No. Description of material Unit Qty. Rate Amount1 RSJ 116x100, 9 m long Nos. 6 8461.22 50767.302 MS Channel 100x50x6 mm Kg. 1610 47.05 75750.503 MS angle 50x50x6 mm Kg. 100 47.05 4705.004 MS Flat 75x10 mm Kg. 80 44.06 3524.805 11KV A.B. Switch Nos. 3 11484.80 34454.406 Disc Insulator 11 KV 7000 KG. Nos. 36 200.75 7227.137 Strain Hardware for Dog0.1 or Equ.AAAC. Nos. 36 354.72 12769.948 11 kV Pin Insulators with G.I. Pins Nos. 9 124.14 1117.229 Earthing Sets H.T Sets 3 319.59 958.78

10 L.As. 11 KV (Gapless type) with disconector Sets 3 1056.41 3169.2311 ACSR Dog Rmt. 150 55.83 8374.7512 G.I.Strip (25 X 3 mm) Kg. 40 57.05 2282.0013 G.I.Nut Bolts Kg. 50 73.00 3650.0014 Concreting ration 1:4:8 Cmt. 4 3518.00 14072.0015 Wedge Connectorsa) DOG TO DOG Nos. 18 770.00 13860.00b) T-Connector for 100 sq mm conductor Nos. 18 770.00 13860.0016 Miscelleneous material LS - 350.00 350.00

Total: 250893.05

Sheet No.2

Sheet No : 3

Sheet No. 4

Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)

Sr.No. Description of material Unit Qty. Rate Amount1 Wedge Connectors

a) DOG TO DOG Nos. 30 770.00 23100.00

b) T-Connector for 200 sq mm conductor(Compression type) Nos. 30 3520.00 105600.00

2 Clamps for 33 KV Isolator Nos. 24 1071.40 25713.603 Connectors for T/F Bushing Nos. 6 3899.17 23395.024 Clamps for 33 KV C.T. Nos. 6 1497.10 8982.605 Clamps for 33 KV V.C.B. Nos. 6 2142.91 12857.46

Total: 199648.68

Cost data for Structure of 11 KV Main Bus at 1x 5 MVA, 33/11 KV Sub-Station (Outdoor)

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt. Rs.1 RSJ 116x100, 9 m long Nos. 6 8461.22 50767.302 MS Channel 100x50x6 mm Kg. 1610 47.05 75750.503 MS angle 50x50x6 mm Kg. 100 47.05 4705.004 MS Flat 75x10 mm Kg. 80 44.06 3524.805 Disc Insulator 11 KV 7000 KG. Nos. 36 200.75 7227.136 Strain Hardware for Dog0.1 or Equ.AAAC. Nos. 36 354.72 12769.947 11 kV Pin Insulators with G.I. Pins Nos. 9 124.14 1117.228 Earthing Sets H.T Sets 3 319.59 958.789 L.As. 11 KV (Gapless type) with disconector Sets 3 1056.41 3169.23

10 ACSR Dog Rmt. 150 55.83 8374.7511 G.I.Strip (25 X 3 mm) Kg. 40 57.05 2282.0012 G.I.Nut Bolts Kg. 50 73.00 3650.0013 Concreting ration 1:4:8 Cmt. 4 3518.00 14072.0014 T-Connector for 100 sq mm conductor Nos. 12 770.00 9240.0015 Miscelleneous material LS - 350.00 350.00

Total: 197958.65

Cost data for Control cable 1 X 5 MVA S/Stn

Sr.No. Description of material Unit Qty. Rate Amount1 19 C X 2.5 sq mm Copper Cable Rmt 125 337.16 42144.832 12 C X 2.5 sq mm Copper Cable Rmt 130 223.73 29085.063 4 C X 2.5 sq mm Copper Cable Rmt 55 75.51 4153.104 2 C X 2.5 sq mm Copper Cable Rmt 50 43.47 2173.355 L.T.PVC Armoured cable 4core 16sq.mm. RMT 100 74.91 7491.156 Misc L.S - 440.00 440.00

TOTAL 85487.48

Cost data for 33 KV Gantry M.S. Structure/Steel Section for 1x 5 MVA &1x10 MVA 33/11 kv S/S (Outdoor)

Sheet No.5

Sheet No.6

Sheet No.7

Cost data for 33 KV Gantry M.S. Structure/Steel Section for 1x 5 MVA &1x10 MVA 33/11 kv S/S (Outdoor)

Sr.No. Description of Material Unit Qty. RT/U Rs. Amt.Rs.1 Column type HG(4 Nos.)-496.0 kg. MT 1.984 42245.00 83814.082 Beam type HA(2 Nos.)-261.0 Kg. MT 0.522 42245.00 22051.89

Total: 105865.97

C Cost data for civil works for 22/11 KV Sub Station.

Sr.No. Particular Amount1 Land development 286052 Control room of size 9.45mX9.65m(as per table B)3 Store room 8X6 m (as per table C)4 Sanitory Water supply 05 Electrification (LS)6 Approach Rood (WBM road) (as per table D)7 Chain-link fencing (as per table E)if required 08 Metal spreading (as per table F) 92862.00

9 530744

10 water supply arrangement for switch yard 32040

11 Borewell including pumpsets and allied accesaries

12

13 Construction of retaining wall (If required) 0.00Total= 684251

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.Model estimate for Land Development for Switch Yard area at for 33 & 22 KV S/Stn.Size of Plot considered 480 sqm.

Table A

Item No Particulars Qty Unit Rate Amount

1 480 Sqm 2.5 1200

2 50 Cum 120 6000

Foundations for structures and equipments (for 1 t/f bay)

construction of Cable trenches including providing C.C. covers in switch yard

Cuting down the raod side thornyt bushes having girth 5\ cm to 20 cm including removingtheir roots stacking and conveying the material upto 1 Km removing vegitation including levelling ground as directed for both sides of road etc. compl;ete.

Excavation for road way in earth soil of allsorts sand, gravel, soft murum includingdressing section to the required grade, camber and side slopes and conveying the excavated materials with all lifts and upto a lead of 50 metres and spreading for embankment or stacking etc. as directed by Engineer in charge.Spec. No. : Rd.2 Page No. 180

3 35 Cum 567 19845

4 35 Cum 24 840

5 15 Cum 48 720

TOTAL 28605

Supplying,stacking and spreading of Hard murum brought from outside including all leads,lifts,labours ,spreading in line and level,sectioning,watering and compacting etc complete upto the satisfaction of Engr In Charge.( Compacted area of Switch Yard will be considered for Measurement.) Spreading hard murum/ kankar at the road side, including conveying and stacking and spreading in line and level etc complete as directed by Engr In Charge

Filling the open uneven space by approved excavated material in 15 to 20 cm layer including the watering and compaction etc.as directed by engineer in charge.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.Table F

Model Estiamte for the work of Metal Spreading in Switch Yard at 33 Kv Sub Station Under Infra II Project.Switch yard area considered 480 Sqm..Item No Particulars Qty Unit Rate Amount

1 480.00 Sqm 5.00 2400.00

2 23.00 Cum 1018.00 23414.003 30.00 Cum 1193.00 35790.00

4 16.00 Cum 1543.00 24688.00

5 125.00 Rmt 42.00 5250.00

6 30.00 Cum 32.00 960.00

7 15.00 Cum 24.00 360.00

TOTAL 92862.00

Removing Grass and Vegetation ,small trees,bushes etc including removing the same from root,disposing off the same removed material outside the premises of sub station etc complete as directed by Engr In Charge.

Supplying and stacking, stone dust brought from outside source of approved quality including all labour charges required for spreading in line and level in switch yard area of sub station with watering and compaction as directed by Engr In Charge.

Supplying and stacking,40 mm machine crushed metal brought from outside source of approved quality including all labour charges required for spreading in line and level in switch yard area of sub station as directed by Engr In Charge.

Supplying andstacking 12/20 mm machine crushed metal brought from outside source of approved quality including all labour charges required for spreading in line and level in switch yard area of sub station as directed by Engr In Charge.

Providing anf fixing Brick on Edge lining of approved quality bricks including excavation,all labour charges ,fixing in neat line and level as directed by Engr In Charge including two coats of white or colour washing to the bricks.

Spreading of machine crushed 40 mm metal in line and level in switch yard area including labour lead and lifts as directed by engineer in charge.

Spreading of machine crushed 12/20 mm metal and stone dust in line and level in switch yard area including labour lead and lifts as directed by engineer in charge

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.Table H

Model estimate for Providing Water Supply arrangement for Switch Yard at 33 Kv Sub Station under Infra-II project.

Item No Particulars Qty Unit Rate Amount

1 20 Rmt 165 3300

2 As Above but for 20 mm dia. 35 Rmt 188 65803 As Above but for 25 mm dia. 40 Rmt 235 94004 18 Nos 175 3150

5 1 Nos 675 675

6 As Above but for 25 mm dia. 1 Nos 835 8357 9 Nos 900 8100

TOTAL 32040

Providing and fixing on walls / ceiling / floors, 15 mm. diameter light grade (type) having embossed as ISI Mark galvanised iron pipes with screwed, sockets, joints and necessary galvanised iron fittings such as sockets, back nuts, elbows, bends, tees, reducers, enlargers, plugs, clamps etc. including necessary drilling holes in walls, slabs etc. and remaking good the demolished portion to restore the same in original condition neatly and applying anti corrosive primer oil paint and two coats of oil painting complete.Spec. No. : Bd.V.5 Page No. 551

Providing and fixing 15 mm. diameter screw down bib/ stop tap of brass including necessary socket union nut complete.conforming to I.S. : 781)Spec. No. : Bd.V.8 Page No. 554

Providing and fixing Gate Valve of 20mm dia gun metal/brass includingnecessary sockets/ union nut complete.(conforming to I.S. : 781)Spec. No. : Bd.V.9 Page No. 555

Providing and fixing R.C.C. Collers of 450 mm Diameter and height of about 200 to 250 mm of approved quality and manufacture including all loading and unloading and carting at site with all labours and fixing the same collers at required position around earth pits in switch yard as directed by Engr In Charge complete.





0601B Nos 12.05 1 12.05

Item Code 0601B

33 KV FEEDER BAY With Gantry structure & PTSr.No. Description of Material Unit Qty. Rate Amount

1 33 KV Lightning Arrestors (Station type) Set 1 11496.72 11496.722 33 KV Isolators with EB (800 A) Set 1 50840.303 50840.303 33 KV Isolators without EB (800 Amp.) Set 2 46480.467 92960.934 33 KV VCB complete 1600 Amp (O.D.) No 1 188046.82 188046.825 33 KV P.T. No 3 18245.668 54737.016 CT 200-100/1-1 A , 33 KV No 3 24200 72600.007 C&R panel for 33 KV for feeder breaker Set 1 96224.475 96224.478 Marshalling Box No 1 5445 5445.00

9 LS 1 338194.47 338194.47

10 Earthing as per Table (E) LS 1 12512.20 12512.20Cost of material 923057.92

Services @ 30.5 % 281532.67Total cost of Material 1204590.59

11 KV Feeder bay (Structure, Foundation, Bus bar material, Cable , Earthing Materials & Painting)

Sr.No. Description of Material Unit Qty. Rate AmountA) STRUCTURE1 Structure for 33 KV L.A. Kg. 250 47.05 11762.502 Structure for 33 KV CT Kg. 315 47.05 14820.753 Structure for 33 KV PT Kg. 315 47.05 14820.754 Gantry Structures Kg. 1000 55.00 55000.005 G.I.Nut Bolts Kg. 100 73.00 7300.006 Welding Rods Nos. 5000 2.42 12100.00

Sub Total 115804.00B) FOUNDATION(Civil works)1 Foundation for 33 kV Isolators with EB Cmt. 1.3 4046.00 5259.802 Foundation for 33 kV Isolators without EB Cmt. 1.3 4046.00 5259.803 Foundation for 33 kV C.Ts Cmt. 1.3 4046.00 5259.804 Foundation for 33 kV P.Ts Cmt. 1.3 3518.00 4573.405 Foundation for 33 kV Lightning Arrestor Cmt. 1.3 4046.00 5259.806 Foundation for 33 kV Breaker Cmt. 1.3 4046.00 5259.807 Foundation for Gantry Structures Cmt. 2.6 3518.00 9146.80

Sub Total: 40019.20C) BUS-BAR MATERIAL1 ACSR Panther Mtrs. 25 133.69 3342.252 Wedge Connectors

a) T-Connector for 200 sq mm conductor(Compression type) Nos. 30 3520.00 105600.003 Breaker Clamps Nos. 6 1772.35 10634.104 clamps for Isolator Nos. 12 887.60 10651.205 Clamps for CTs Nos. 6 1239.65 7437.906 Disc Insulator 11 KV 7000 KG. Nos. 18 200.75 3613.577 Strain Hardware for0.2 ACSR Nos. 6 671.43 4028.58

Sub Total: 145307.59 D) CONTROL CABLE

1 a) 19 C X 2.5 sq mm Copper Cable Rmt. 50 337.16 16857.93

Supply, Erection, Testing and Commissioning of 33 KV FEEDER BAY With Gantry structure & PT

Structure and foundation cables, clamps, painting etc. as per Table (A+B+C+D+F)

b) Armoured Copper control cable 2Cx2.5 sq.mm. Rmt. 40 58.84 2353.58 c) Control Cable 2/4 sq.mm. Rmt. 50 77.00 3850.00

2 Cable Trays 2.5 Mtr. X 6" W Nos. 10 302.50 3025.003 Cable Glands,rerules and tape etc. L.S. L.S. 550.00 550.004 Angle for fixing trays 50x50x6mm Kg. 20 47.05 941.005 Half round cement pipe ( 150mm X 1mtr) Nos. 80 95.00 7600.006 Sand Cmt. 4 210.54 842.16

Sub Total: 36019.67E) EARTHING WORK1 M.S. Flats(50 X 10mm) Kg. 50 44.06 2203.002 M.S.Flat 25x6 mm Kg. 20 44.06 881.203 Earthing Sets H.T of C.I.pipe 150 mm 3 mtr. Nos. 1 6655.00 6655.004 Coal Kg. 100 6.00 600.005 Salt Kg. 100 4.00 400.006 Welding Rods Nos. 50 2.42 121.007 Hiring of Welding machine Nos. 1 220.00 220.008 Brick & Masonary works for earthing pit Nos. 1 1432.00 1432.00

Sub Total: 12512.20F) PAINTING OF STRUCTURE1 Red Oxide Paint for 2 coats Ltrs. 10 56.00 560.002 Aluminium Paint for 1 coat Ltrs. 5 96.80 484.00

Sub Total: 1044.00

Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be




0702 No 9.25 32 295.98

Item Code No. 0702

Cost data for 33 KV S/C Line Suspension type with100 mm2 ACSR lines on 152 X 152 mm 13 mtr. RSJ

Sr.No Particulars Unit Qty. Rate Amount1 RSJ 152x152, 13 m long No. 14 19101.324 267418.53662 RSJ 152x152, 11 m long No. 2 16162.6588 32325.317623 MS Channel 100x50x6 mm Kg. 495 47.05 23289.754 M.S.Channel 75x40x6 mm Kg. 91 47.05 4281.555 MS angle 50x50x6 mm Kg. 203 47.05 9551.156 MS Flat 75x10 mm Kg. 89 44.06 3921.347 G.I.Nut Bolts Kg. 80 73 58408 Disc Insulator 11 KV 7000 KG. No. 153 200.753612 30715.302649 SSN Hardware for 0.1 Dog or AAAC 100 Sq.mm No. 33 247.720092 8174.76303610 Strain Hardware for Dog0.1 or Equ.AAAC. No. 18 354.72052 6384.9693611 ACSR Dog Mtrs. 3150 55.831684 175869.804612 H.T.Stay Set No. 6 543.66 3261.97035113 G.I.Stay Wire 7/4mm(8 SWG) Kg. 60 53.64 3218.4398414 G.I.Wire 8 SWG/ 6 SWG Kg. 130 53.640664 6973.2863215 Sleve Joints No. 3 121 36316 Danger Board in yard. No. 14 49 68617 Earthing Sets H.T No. 14 319.594537 4474.32351518 Concreting ration 1:3:6 cmt. 25 4046 10115019 G.I.Barbed Wire `A' type. Kg. 60 66.090152 3965.4091220 Black bituminus paint Ltr. 6 45.1 270.621 Red Oxide Paint for 2 coats Ltr. 20 56 112022 Aluminium Paint for 1 coat Ltr. 9 96.8 871.223 Sundries LS LS 770 77024 Wedge connectors 0a) DOG TO DOG No 18 770 13860


Supply, Erection, Testing and Commissioning of 33 KV S/C Line Suspension type with100 mm2 ACSR lines on 152 X 152 mm 13 mtr. RSJ





0708 No 26.46 0.5 13.23

Item Code 0708

Cost Data for laying of 1 Km. 33 KV 3 C 300 mm 2 XLPE under ground Cable

Sr.No. Particulars Unit Qty. Rate (Rs.) Amount1 XLPE Cable 33 KV, 3 C / 300 mm sq. Rmt 1000 1747.7297 1747729.6992 R.C.C. Pipe 150 mm 2 M No 30 527 158103 RCC Tiles (0.6 x 0.5) Mtrs. No. 940 95 89300

4 No. 2 39930 79860

5 No. 2 20590.57 41181.14

6 Sand Cmt. 250 210.54 526357 Misc. for XLPE U/G Cable LS 1 990 990


Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE Underground Cable

33 kV Heat shrik Straight through joint (Al) kit for XLPE 3 C X 300 sqmm33 kV Heat shrik Outdoor termination joint (Al) kit for XLPE 3 C X 300 sqmm





0709 No 8.51 1 8.51

Item Code No. 0709

33 kV 3 X 300 sqmm XLPE Underground Cable for Railway line crossing as per Sketch

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.1 RSJ 152x152, 13 m long No. 4 19101.324 76405.296182 M.S.Channel 75x40x6 mm Kg. 60 47.05 28233 MS Channel 100x50x6 mm Kg. 100 47.05 47054 MS angle 50x50x6 mm kg. 22 47.05 1035.15 M.S.Flat 50 x 6 mm kg. 24 44.66 1071.846 33 KV Isolators with EB (800 A) Set 2 50840.3033 101680.60657 33 kV Pin Insulators with G.I. Pins NO. 6 687.957808 4127.7468488 ACSR Dog Rmt 100 55.831684 5583.16849 XLPE Cable 33 KV, 3 C / 300 mm sq. Rmt 160 1747.7297 279636.751810 R.C.C. Pipe 150 mm 2 M No 35 527 1844511 Black Bituminus Paint Ltr. 2 45.1 90.212 Red Oxide Paint for 2 coats Ltr. 6 56 33613 Aluminium Paint for 1 coat Ltr. 4 96.8 387.2

14 No. 4 20590.57 82362.28

15 Sand Cmt 500 210.54 10527016 Misc. for XLPE U/G Cable LS 2 990 1980


Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE Underground Cable for Railway line crossing as per Sketch

33 kV Heat shrik Outdoor termination joint (Al) kit for XLPE 3 C X 300 sqmm





0711 No 0.89 8 7.12

Item Code No. 0711

DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.1 RSJ 152x152, 13 m long No. 2 19101.324 38202.648092 M.S. Flats(50 X 10mm) Kg. 10 44.06 440.63 MS Channel 100x50x6 mm Kg. 46 47.05 2164.34 MS angle 50x50x6 mm Kg. 50 47.05 2352.55 33 kv guarding channel MS100x50 Kg. 80 47.05 37646 33 kV Pin Insulators with G.I. Pins No. 3 687.957808 2063.8734247 Strain Hardware for Dog0.1 or Equ.AAAC. No. 6 354.72052 2128.323128 Disc Insulator 11 KV 7000 KG. No. 18 200.753612 3613.5650169 H.T.Stay Set No. 4 543.661725 2174.64690110 Stay Wire 7/8 Kg. 20 55 110011 Earthing Sets H.T No 2 319.594537 639.189073612 G.I.Wire 8 SWG/ 6 SWG kg. 6 53.640664 321.84398413 G.I.Barbed Wire `A' type. kg. 7 66.090152 462.63106414 Danger Board in yard. No. 2 49 9815 Black Bituminus Paint Ltr. 1 45.1 45.116 Red Oxide Paint for 2 coats Ltr. 3 56 16817 Aluminium Paint for 1 coat Ltr. 2 96.8 193.618 Concreting ration 1:3:6 Cmt. 2 4046 809219 Sundries LS 1 770 770


Supply, Erection, Testing and Commissioning of DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE





0906 No 6.80 25 169.96

Item Code No. 0906

Cost data for11 KV Single circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 10 mtr RSJ poles

(A) HT Line :Sr.No. Description of Material Unit Qty. RT/U Rs. Amount

1 RSJ 116x100, 10 m long No. 17 9401.35221 159822.98762 RSJ 116x100, 9 m long No. 2 8461.21699 16922.433983 11 kv guarding channel MS 75x40 Kg. 104 47.05 4893.24 M.S.Channel 75x40x6 mm Kg. 122 47.05 5740.15 MS angle 50x50x6 mm Kg. 72 47.05 3387.66 M.S. Flats(50 X 10mm) Kg. 37 44.06 1630.227 11 KV V cross arm with clamp No. 13 580.136956 7541.7804228 11 KV Top fitting with clamp No. 13 82.5 1072.59 G.I.Nut Bolts Kg. 90 73 657010 11 kV Pin Insulators with G.I. Pins No. 39 124.135328 4841.27779211 Disc Insulator 11 KV 7000 KG. No. 24 200.753612 4818.08668812 Strain Hardware for Dog0.1 or Equ.AAAC. Set 24 354.72052 8513.2924813 ACSR Dog Rmt 3150 55.831684 175869.804614 Sleve Joints No. 3 121 36315 H.T.Stay Set Set 8 543.661725 4349.29380216 Stay Wire 7/8 Kg. 80 55 440017 Earthing Sets H.T Set 17 319.594537 5433.10712618 G.I.Barbed Wire `A' type. Kg. 77 66.090152 5088.94170419 Danger Board in yard. No. 17 49 83320 Concreting ration 1:4:8 Cmt. 20 3518 7036021 G.I.Wire 8 SWG/ 6 SWG Kg. 130 53.640664 6973.2863222 Black Bituminus Paint Ltr. 6 45.1 270.623 Red Oxide Paint for 2 coats Ltr. 20 56 112024 Aluminium Paint for 1 coat Ltr. 9 96.8 871.225 Sundries LS 1 770 77026 Wedge connectors 0a) DOG TO DOG No 24 770 18480


Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 10 mtr RSJ poles





0908 Kms 3.61 40 144.51

Item Code No. 0908

Cost data for11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles

(A) HT Line :Sr.No. Description of Material Unit Qty. RT/U Rs. Amount

1 PSC Pole 9 Mtr (200 KG) No. 18 2234.8404 40227.12722 11 kv guarding channel MS 75x40 Kg. 104 47.05 4893.23 M.S.Channel 75x40x6 mm Kg. 122 47.05 5740.14 MS angle 50x50x6 mm Kg. 72 47.05 3387.65 11 KV V cross arm with clamp No. 12 580.136956 6961.6434676 11 KV Top fitting with clamp No. 12 82.5 9907 M.S. Flats(50 X 10mm) Kg. 39 44.06 1718.348 11 kV Pin Insulators with G.I. Pins No. 42 124.135328 5213.6837769 Disc Insulator 11 KV 7000 KG. No. 24 200.753612 4818.08668810 Strain Hardware for 55 Sq.mm AAAC Set 24 161.73 3881.5211 AAAC 55 mm2 Rmt 3150 30.123716 94889.705412 Sleve Joints No. 3 121 36313 H.T.Stay Set Set 8 543.661725 4349.29380214 Stay Wire 7/8 Kg. 80 55 440015 Earthing Sets H.T Set 18 319.594537 5752.70166216 G.I.Barbed Wire `A' type. Kg. 71 66.090152 4692.40079217 Danger Board in yard. No. 18 49 88218 Concreting ration 1:4:8 Cmt. 18 3518 6332419 G.I.Wire 8 SWG/ 6 SWG Kg. 130 53.640664 6973.2863220 Black Bituminus Paint Ltr. 6 45.1 270.621 Red Oxide Paint for 2 coats Ltr. 20 56 112022 Aluminium Paint for 1 coat Ltr. 9 96.8 871.223 G.I.Nut Bolts Kg. 90 73 657024 Sundries LS 1 770 77025 Wedge connectors 0a) RABIT To RABIT No 24 157.3 3775.2


Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles





0914 Kms 15.25 2 30.50

Item Code No. 0914

Cost Data for laying 11 KV 3x240 sq.mm XLPE under ground CableSr.No. Particulars Unit Qty. Rate (Rs.) Amount

1 XLPE Cable 11 KV, 3 C / 240 mm sq. Rmt 1000 995.00198 995001.982 R.C.C. Pipe 150 mm 2 M No 30 527 158103 RCC half round pipe (1mtr) No. 940 94 88360

4 No 2 5723.3 11446.6

5 No. 2 2196.15 4392.3

6 Sand Cmt 250 210.54 526357 Misc. for XLPE U/G Cable LS 1 990 990


Supply, Erection, Testing and Commissioning of laying of 1 Km. 11 KV 3x240 sq.mm XLPE under ground Cable

11 kV heat shrinkable Straight through joint kit for 3 C X 240 sqmm11 kV heat shrinkable Outdoor termination joint kit for 3 C X 240 sqmm





0921 Nos 0.780 45 35.09

Item Code No. 0921

DOUPLE POLE STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.1 RSJ 152x152, 11 m long No. 2 16162.6588 32325.317622 M.S. Flats(50 X 10mm) Kg. 10 44.06 440.63 MS Channel 100x50x6 mm Kg. 110 47.05 5175.54 M.S.Channel 75x40x6 mm Kg. 75 47.05 3528.755 MS angle 50x50x6 mm Kg. 50 47.05 2352.56 Strain Hardware for Dog0.1 or Equ.AAAC. No. 6 354.72052 2128.323127 Disc Insulator 11 KV 7000 KG. No. 6 200.753612 1204.5216728 H.T.Stay Set No. 2 543.661725 1087.323459 Stay Wire 7/8 Kg. 25 55 137510 Earthing Sets H.T No 2 319.594537 639.189073611 G.I.Wire 8 SWG/ 6 SWG kg. 6 53.640664 321.84398412 G.I.Barbed Wire `A' type. kg. 7 66.090152 462.63106413 Danger Board in yard. No. 2 49 9814 Black Bituminus Paint Ltr. 2 45.1 90.215 Red Oxide Paint for 2 coats Ltr. 6 56 33616 Aluminium Paint for 1 coat Ltr. 4 96.8 387.217 Concreting ration 1:4:8 Cmt. 2 3518 703618 Sundries L.S. 1 770 770


Supply, Erection, Testing and Commissioning DOUPLE POLE STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE





1213 Nos 2.405 125 300.58

Item Code No. 1213

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.1 Dist. Transformer 100 KVA, 11/0.43 kv No. 1 94217.3656 94217.372 RSJ Pole 9 Mtr (200 KG) No 2 8461.21699 16922.433 MS Channel 100x50x6 mm Kg. 100 47.05 4705.004 M.S.Channel 75x40x6 mm kg. 44 47.05 2070.205 MS angle 50x50x6 mm kg. 22 47.05 1035.106 M.S.Flat 50 x 6 mm kg. 24 44.66 1071.847 11 kV Pin Insulators with G.I. Pins NO. 3 124.135328 372.418 Strain Hardware for Dog0.1 or Equ.AAAC. No. 3 354.72052 1064.169 L.T.Dist.Boxes 100 KVA with KITKAT No. 1 17125.5292 17125.5310 L.As. 11 KV (Gapless type) with disconector Set. 1 1056.40872 1056.4111 H.T.Stay Set No 4 543.661725 2174.6512 G.I.Stay Wire 7/4mm(8 SWG) kg. 25 53.640664 1341.0213 Earthing Sets H.T No. 5 319.594537 1597.9714 11KV H.G.Fuses Set. 1 1879.46819 1879.47

11KV A.B. Switch No. 1 11484.7987 11484.8015 Danger Board in yard. No. 2 49 98.0016 G.I.Wire 8 SWG/ 6 SWG Kg. 40 53.640664 2145.6317 G.I.Barbed Wire `A' type. kg. 15 66.090152 991.3518 Concreting ration 1:4:8 CMT. 2 3518 7036.00

19 Painting/Hardware & support with numbering of pole L.S. 1 220 220.00

20 Sundries L.S. 1 770 770.00

21 No. 1 14883.72 14883.72


Note

Supply, Erection, Testing and Commissioning of POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 11 KV ,100 KVA Dist. Transformer centers on 9 mtrs 100 X 116 mm RSJ poles with Kit-kat Dist box.

DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm., 120 mtr length) and other allied material.

*- The DTC Meter should have LT AC 3Ph 4wire CT/PT operated fully static AMR Compatible Tri-Vector meter RS-232 port.

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.


A.S.No. Discreption Unit Rate Qty.

1401 Kms 2.196 306

Item Code No. 1401

L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutral with PSC Pole 8 Mtr (200 KG)

SR.NO. DESCRIPTION OF MATERIALS. UNIT QTY RT/UNIT(RS)

1 PSC Pole 8 Mtr (200 KG) No. 20 1729.22042 AAC Ant Rmt 3200 23.5843643 AAC Gnat Rmt 1100 12.2809484 M.S.Flat 50 x 6 mm Kg 24 44.665 L.T.Shackle Insulator No 72 9.87532046 L.T.Shackle hardware Pair 96 28.7304527 Jointing Sleeves for AAC No 4 338 Aluminium Bobbins for neutral No. 20 339 PG Clamp No 6 27.8310 Earthing Sets L.T. No 5 154.853428411 L.T. Stay sets No 8 428.915198812 G.I.Stay Wire 7/3.15mm(10SWG) Kg 72 53.64066413 Stay Insulators No 8 9.62925214 Binding Wire Kg. 1.5 72.615 Binding Tape Kg 1.5 4416 G.I.Wire 8 SWG/ 6 SWG Kg. 100 53.64066417 Concreting ration 1:4:8 Cmt 2.4 351818 L.T.Spacers No 57 96.819 Sundries such as N/B, Washers, Welding etc. LS 1 275020 Wedge connectorsa) Ant To Ant No 32 157.3b) GNAT To GNAT No 24 157.3

Cost of materialServices @ 30.5 %Total cost of Material

Supply, Erection, Testing & Commissioning of L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutral




Amount

671.94

Item Code No. 1401

L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutral with PSC Pole 8 Mtr (200 KG)

AMT.(RS)

34584.4175469.9613509.041071.84711.022758.12132.00660.00166.98774.273431.323862.1377.03108.9066.00

5364.078443.205517.602750.00

0.005033.603775.20

168266.7051321.34

219588.04



A.S.No. Discreption Unit Rate Qty.

1501 Kms 1.52 8.5

Item Code No. 1501

L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral with PSC Pole 8 Mtr (200 KG)

SR.NO. DESCRIPTION OF MATERIALS. UNIT QTY RT/UNIT(RS)

1 PSC Pole 8 Mtr (200 KG) No. 22 1729.22042 AAC Gnat Rmt 3150 12.2809483 M.S.Flat 50 x 6 mm Kg 60 44.664 L.T.Shackle Insulator No 52 9.87532045 Aluminium Bobbins for neutral No. 26 336 L.T.Shackle hardware Pair 104 28.7304527 Jointing Sleeves for AAC No 3 338 PG Clamp No 6 27.839 Earthing Sets L.T. No 5 154.853428410 L.T. Stay sets No 8 428.915198811 G.I.Stay Wire 7/3.15mm(10SWG) Kg 96 53.64066412 Stay Insulators No 8 9.62925213 Binding Wire Kg. 2 72.614 Binding Tape Kg 2 4415 G.I.Wire 8 SWG/ 6 SWG Kg. 100 53.64066416 Concreting ration 1:4:8 LS 1 351817 L.T.Spacers No 63 96.818 Sundries such as N/B, Washers, Welding etc. LS 1 275019 Wedge connectorsa) GNAT To GNAT No 32 157.3

Cost of materialServices @ 30.5 %Total cost of Material

upply, Erection, Testing & Commissioning of L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral




Amount

12.92

Item Code No. 1501

L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral with PSC Pole 8 Mtr (200 KG)

AMT.(RS)

38042.848838684.9862

2679.6513.5166608

8582987.967008

99166.98

774.2671423431.32159045149.50374477.034016

145.288

5364.06643518

6098.42750

05033.6

116462.291561235521.00

151983.29




OTA-1 Nos 2.99 35 104.65

Item Code No. OTA-1

Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure

SR.NO. DESCRIPTION OF MATERIALS. UNIT QTY AMT.(RS)

1 PSC Pole 9 Mtr No. 2 2234.8404 4469.68082 Dist.transformer 15 KVA -Single phase No. 3 25826.845 77480.534643 Distribution box No. 3 3276.7772 9830.3314564 11 KV Pin Insulator with pin No. 3 124.13533 372.4059845 11 Kv Disc insulator 45 KN with strain hardware No. 3 190.71986 572.1595926 M.S. Channel 100mmX50mmX6mm(9.8Kg/m) Kg 142 47.05 6681.17 M.S. Channel 75mmX40mmX6mm(7.2Kg/m) Kg 112 47.05 5269.68 M.S. Angles 50mmX50mmX6mm(4.5 Kg/m) Kg 18 47.05 846.99 M.S. Flats 50mmX6mm(2.4 Kg/m) Kg 44 44.66 1965.0410 G.I.Wire 8 SWG Kg 30 53.640664 1609.2199211 HT.Stay Set Complete Kg 4 543.66173 2174.646900812 HT.Stay wire 7/8 SWG Kg 38 55 209013 ACSR Conductor Wheasel(0.03) Km 0.02 16.34838 0.326967614 Barbed wire with anticlimbing devices Kg 15 66.090152 991.3522815 Danger Board No. 2 49 9816 A] Concreting of Pole & Stay CMT 3.5 3518 1231318 Cable 2 core 50sqmm Km 0.075 97550.423 7316.28172519 Horn gap Fuse No. 3 1879.4682 5638.40457620 HT Earthing Set No. 7 319.59454 2237.161757621 Special Design earthing for Single phasing Set 1 82888.8 82888.822 Red oxide for pole painting Ltr 2 56 11223 Balck Bituminous Paint for pole earthing Ltr 0 45.1 024 Aluminium Paint Ltr 4 96.8 387.225 Nut & Bolt Kg 35 73 255526 Backfilling of Supporting with Boulders No. 6 36 216

27 L.S 1 1000 1000


Soecial Design Earthing for single pahse DTC


1 Raw salt Kg 280 4 11202 Bentonite Clay Kg 140 11 15403 Cahrcoal powder Kg 280 6 16804 G.I.tunnel No 7 60 4205 Cast iron cover 500mm dia 6mm thickness No 7 300 2100

8 Kg 1680 44.66 75028.8

9 Sundries L.S 1 1000 1000Cost of material 82888.8

Supply, Erection, Testing & Commissioning of pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure

RT/UNIT(RS)

Sundries such as washers & Minor fabri.bind.tape/wire ,PG clamps etc wedge connectors

RT/UNIT(RS)

MS flat 50X8mm for 6pits/DP lightening arrester earthing should done by 8 SWG GI wire

Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.



OTA-2 Nos 4.15 35 145.10

Item Code No. OTA-1

Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure


1 PSC Pole 9 Mtr No. 2 2234.8404 4469.68082 Dist.transformer 25 KVA -Single phase No. 3 55349.809 166049.426443 Distribution box No. 3 3276.7772 9830.3314564 11 KV Pin Insulator with pin No. 3 124.13533 372.4059845 11 Kv Disc insulator 45 KN with strain hardware No. 3 190.71986 572.1595926 M.S. Channel 100mmX50mmX6mm(9.8Kg/m) Kg 142 47.05 6681.17 M.S. Channel 75mmX40mmX6mm(7.2Kg/m) Kg 112 47.05 5269.68 M.S. Angles 50mmX50mmX6mm(4.5 Kg/m) Kg 18 47.05 846.99 M.S. Flats 50mmX6mm(2.4 Kg/m) Kg 44 44.66 1965.0410 G.I.Wire 8 SWG Kg 30 53.640664 1609.2199211 HT.Stay Set Complete Kg 4 543.66173 2174.646900812 HT.Stay wire 7/8 SWG Kg 38 55 209013 ACSR Conductor Wheasel(0.03) Km 0.02 16.34838 0.326967614 Barbed wire with anticlimbing devices Kg 15 66.090152 991.3522815 Danger Board No. 2 49 9816 A] Concreting of Pole & Stay CMT 3.5 3518 1231318 Cable 2 core 50sqmm Km 0.075 97550.423 7316.28172519 Horn gap Fuse No. 3 1879.4682 5638.40457620 HT Earthing Set No. 7 319.59454 2237.161757621 Special Design earthing for Single phasing Set 1 82888.8 82888.822 Red oxide for pole painting Ltr 2 56 11223 Balck Bituminous Paint for pole earthing Ltr 0 45.1 024 Aluminium Paint Ltr 4 96.8 387.225 Nut & Bolt Kg 35 73 255526 Backfilling of Supporting with Boulders No. 6 36 216

27 L.S 1 1000 1000


Soecial Design Earthing for single pahse DTC


1 Raw salt Kg 280 4 11202 Bentonite Clay Kg 140 11 15403 Cahrcoal powder Kg 280 6 16804 G.I.tunnel No 7 60 4205 Cast iron cover 500mm dia 6mm thickness No 7 300 2100

8 Kg 1680 44.66 75028.8

9 Sundries L.S 1 1000 1000Cost of material 82888.8

Supply, Erection, Testing & Commissioning of pole mounted DTC Single phase,25 KVA on 10' Centers PSC double pole structure

RT/UNIT(RS)

Sundries such as washers & Minor fabri.bind.tape/wire ,PG clamps etc wedge connectors

RT/UNIT(RS)

MS flat 50X8mm for 6pits/DP lightening arrester earthing should done by 8 SWG GI wire

Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

Schd 1 SummarySCH-2SCH-3Sch- 4Act 101Act 201Act 0301DAct 0601BAct 0702Act 0708Act 0709Act 0711Act 0906Act 0908Act 0914Act 0921Act1213Act 1401Act 150115 KVA 1 Ph DTC25 KVA 1 Ph DTC

Date post:	03-Mar-2016
Category:	Documents
Upload:	rajesh-kumar
View:	33 times
Download:	0 times

T-23 BOQ (Katol)

Documents