Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 45

RATE ANALYSIS

Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable & Transformer) For Rehabillitation of Mz
Name of
Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with
Work :
Street Light On Existing RSJ Pole & Internal Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building

Rate As Per CSR


2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying, installing, testing &


commissioning of 3 phase, 11/0.433 kV,
50 Hz., 100 kVA, oil immersed and
naturally cooled outdoor type, Aluminium
wound transformer, delta/star connected
with additional neutral brought out on load
side, temperature rise should not exceed
40oC by thermometer in oil and 45oC by
the resistance in winding at full load rating,
with HV tapping (with off load tap changer)
off load +5 to -10 in steps of 2.5%, with
standard accessories complete with test
certificate with losses below 475 Watts at
50% load, 1650 Watts at 100% load as
1 10.1.3 per IS:1180 - 2014 energy efficiency level Each 203261.50 6445.00 322.25 6767.00 527.83 7295.00 210557.00 10527.85 221084.33
II, with necessary permissions of Electrical
Inspector, as per specification no SS- TR.
As Per Note In CSR :For use of transformer with
aluminium winding for 63/100/200 kVA capacity.
( To be used only for Licensee Job), rates shall be
reduced by 35 % from the material rates for
Transformer with copper winding.)
100KVA Copper Wound Transformer Material
Rate=312710.00
100KVA Aluminium wound Transformer Material
Rate=312710-(312710X35%)=312710-
109448.5=203261.5

Supplying & erecting end pole D. P.


Structure for 11/0.415 kV, 100 kVA
Transformer with R.S.J. Pole 2 Nos. of
size 100 x 116 mm x 11 Mtr. Long with
suitable Distribution Box of C.R.C.A. Sheet
16 SWG with 4 Pole MCCB 200 Amps as
incomer & 6 Nos.100 Amps Kitkat/MCCB
for outgoing circuits. Transformer D.P.
Structure includes the A. B. Switch 200
Amps, D.O. fuse Set & L.A. Set. 2 Nos.
Top channel of size 100 mm x 50 mm for
erection of A.B. Switch & 2 Nos. Base
2 8.4.25 channel of size 100 mm x 50 x mm for Each 97155.00 20062.00 1003.1 21065.00 1643.07 22708.00 119863.00 5993.15 125856.15
erecting Transformer. Channel of size 75
x40 mm for erecting D.O. Fuse Set, L.A.,
A.B. Switch handle etc. Angle of size 50 x
50 x6 mm for erecting Distribution Box ,
Transformer Belt etc.as per drawing (min.
124 Kg. iron work ) with necessary
clamps, Nut-bolts. vee cross arm, top clip,
insulators etc. complete with caution board
& barbed wire. D.P. Structure shall be
erected in c.c. foundation complete.

Supplying and erecting LT CT


multifunction DLMS compliance energy
meter of accuracy of class 0.5 , 3x240V,50
Hz with optical & RS 232 port, backlit LCD,
measures & displays trivector energy, load
survey, TOD, tamper detection & logging,
3 6.3.5 power ON /OFF events, instantaneous Each 7265.00 468.00 23.4 491.00 38.30 529.00 7794.00 389.7 8183.70
parameters of rating 1/5 A with display in
absence of power complete with zero
adjustment & test certificate from
manufacturer erected on provided M.S.
box and connected to CTs.
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting LT current


transformer with bar primary 50/5 to
1000/5 ratio with 15 VA burden erected in
4 6.5.2 provided CRCA box duly secured with Each 791.00 43.00 2.15 45.00 3.51 49.00 840.00 42 882.00
insulating materials connected to the
meter with test certificates.

Supplying, erecting & terminating XLPE


armoured cable 1 core 70 sq. mm.
aluminium conductor with continuous
12.97 sq. mm. (8 SWG) G.I. earth wire
5 7.1.1 m 158.00 33.00 1.65 35.00 2.73 38.00 196.00 9.8 205.80
complete erected with glands & lugs, on
wall/ trusses/pole or laid in provided
trench/ pipe as per specification no. CB-
LT/AL
Supplying and erecting rolled steel joist
(girder) pole 100 x 116 mm (23 kg/m)
6 8.1.12 with provided base plate in provided m 1210.00 151.00 7.55 159.00 12.40 171.00 1381.00 69.05 1450.05
foundation as per specification no. OH-
PL/RSJ
Supplying and erecting vee cross arm with
ISM channel of 75x40x6mm, for 11kV
HTOH line with arrangement to fix
insulator at 45mm from the end &
horizontal distance between insulators
7 8.4.12 1220 mm bent at angle of 60 degree Each 936.00 179.00 8.95 188.00 14.66 203.00 1139.00 56.95 1195.95
keeping base 305 mm and the total
vertical height of V cross arm as 460mm,
and fixed on pole with MS clamp of 80x10
mm, nut bolts,washers complete as per
specification no. OH-PL/VCA
Supplying and erecting 75x40x6 mm with
4.4 mm thick web and 7.3 mm thick flange
channel (top pin) with clamp of suitable
length so as to maintain vertical clearance
8 8.4.14 of 1065 mm for 11 kV,1320 mm for 22 kV Each 382.00 90.00 4.5 95.00 7.41 102.00 484.00 24.2 508.20
between insulators for erection of top pin
insulators complete as per specification
no. OH-PL/VCA

Supplying & erecting single pole cut point


channel set of for 11 kV HT OH line, two
channel of size 100 x 50 x 6 mm 1.6 m
9 8.4.17 long having stud angle of size 50 x 50 x 6 Each 3231.00 728.00 36.4 764.00 59.59 824.00 4055.00 202.75 4257.75
mm 1.5 m long long with necessary
clamps, nut bolts etc. complete.

Supplying and erecting porcelain disc type


insulator with necessary hardware
10 8.6.6 suitable for 11kV line, complete as per Each 728.00 314.00 15.7 330.00 25.74 356.00 1084.00 54.2 1138.20
specification no. OH-INS/DI
Supplying and erecting porcelain pin type
insulator with G.I. pin suitable for 11kV
11 8.6.9 line, complete as per specification no. Each 84.00 162.00 8.1 170.00 13.26 183.00 267.00 13.35 280.35
OH-INS/PN
Making cement concrete foundation
including excavation (60 x 60) cm x deep
1/6 of pole length in 1:3:6 cement concrete
20 x 25 mm stone metal, 45 cm x 45 cm x
12 16.3.4 Each 1742.00 215.00 10.75 226.00 17.63 244.00 1986.00 99.3 2085.30
45 cm /45 cm dia. x 45 cm. height plinth
duly plastered, with necessary curing and
finishing complete. (for above 9 m poles)

Supplying and erecting G.I. stay set for


poles, including loop insulators at
inaccessible height complete with
anchor plate 300 x 300 x 6 mm.,
13 8.7.2 straining screws, G.I. stay wire 7/8 Each 1289.00 222.00 11.1 233.00 18.17 251.00 1540.00 77 1617.00
SWG, G.l. stay rod 20 mm x 1.8 m length
and pole clamps duly erected in provided
cement concrete foundation.

Supplying & erecting barbed wire two ply


with 12 SWG ply and 12 SWG barb with a
14 10.2.21 gap between two bars of 75 mm. firmly kg 94.00 11.00 0.55 12.00 0.94 13.00 107.00 5.35 112.35
fixed on provided angle supports with
necessary materials complete. (6.044
meters/kg.).
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting bracket for


guarding of HT OH Line, made from
15 8.4.15 channel iron 1600 mm in length and Each 843.00 90.00 4.5 95.00 7.41 102.00 945.00 47.25 992.25
75x40x6 mm. erected on pole complete as
per specification no. OH-PL/VCA

Supplying and erecting guarding lace for


H.T.O.H. line with 8 SWG G.I. wire to
16 8.7.18 protect the H.T. overhead line with binding Each 24.00 19.00 0.95 20.00 1.56 22.00 46.00 2.3 48.30
wire of 20 SWG G.I. wire for 75 mm
section on either side.
Supplying and erecting GI sheet 1.6 mm
(16 SWG) caution board of size 200 x 150
17 6.1.15 mm duly painted with red oxide and Each 63.00 34.00 1.7 36.00 2.81 39.00 102.00 5.1 107.10
enamel paint in Marathi and Hindi erected
at position for medium voltage installation.
Supplying and erecting approved make 11
kV outdoor type gang operated air break,
triple pole switch 400 A capacity with
3 post pin type insulator per phase,
mounted in horizontal or vertical
position with necessary channels on
provided cross arm with adequate
18 10.2.2 length of "C" class G.l. pipe for operating Set 12349.00 900.00 45 945.00 73.71 1019.00 13368.00 668.4 14036.40
handle erected on extended square
shaft. The operating handle provided with
lock and key at suitable height from
ground level with necessary clamp.

Supplying and erecting rolled steel joist


(girder) pole 125 x 70 mm (13.3 kg/m)
19 8.1.13 with provided base plate in provided m 708.00 151.00 7.55 159.00 12.40 171.00 879.00 43.95 922.95
foundation as per specification no. OH-
PL/RSJ
Supplying & erecting MS pole bracket for
guarding/LT OH Line, fabricated from
angle iron 50x50x6 mm and 550 mm long
for necessary nos. of provided insulators
20 8.4.1 Each 269.00 90.00 4.5 95.00 7.41 102.00 371.00 18.55 389.55
and erecting on pole with 50x6mm clamp
complete as per specification no. OH
-PL/BKT

Supplying & erecting MS pole bracket for


guarding/LT OH Line, fabricated from
angle iron 50x50x6 mm and 1100mm long
for necessary nos. of provided insulators
21 8.4.2 Each 390.00 90.00 4.5 95.00 7.41 102.00 492.00 24.6 516.60
and erecting on pole with 50x6mm clamp
complete as per specification no. OH
-PL/BKT

Supplying and erecting G.I. stay set for


poles, including loop insulators at
inaccessible height complete with
anchor plate 300 x 300 x 6 mm.,
22 8.7.1 straining screws, G.I. stay wire 7/10 Each 1066.00 222.00 11.1 233.00 18.17 251.00 1317.00 65.85 1382.85
SWG, G.l. stay rod 20 mm x 1.8 m length
and pole clamps duly erected in provided
cement concrete foundation.

Providing pipe type earthing with 40mm.


dia. G.l. pipe or 20 mm dia. G.l. Rod
23 9.1.4 complete with all materials as per Each 860.00 389.00 19.45 408.00 31.82 440.00 1300.00 65 1365.00
specification no. EA-EP
Making cement concrete foundation
including excavation (60 x 60 x 150) cm
24 16.3.6 deep in 1:3:6 cement concrete, (20 to 25) Each 1193.00 322.00 16.1 338.00 26.36 364.00 1557.00 77.85 1634.85
mm stone metal with necessary curing
and finishing complete.(for stay).
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting iron, sheet metal


work consisting of CRCA sheets, various
sections of iron, plates, chequered
plates, rods, bars, MS pipes, etc. for
panel board or any other purpose with
bending, cutting, drilling and welding
25 6.1.19 complete erected at the position with kg 105.00 26.00 1.3 27.00 2.11 29.00 134.00 6.7 140.70
necessary materials duly painted with
one coat of red oxide and two coats of
enamel paint to match the switchgears or
as per directions by the authority.

Making cement concrete foundation


including excavation (60 x 60 x 150) cm
deep in 1:3:6 cement concrete 20 x 25
mm stone metal, (45 x 45 x 45) cm /45
26 16.3.3 Each 1610.00 215.00 10.75 226.00 17.63 244.00 1854.00 92.7 1946.70
cm dia. x 45 cm height plinth duly
plastered, with necessary curing and
finishing complete. (above 6 m to 9 m
poles)
Supplying and erecting guarding loop
using G.l. wire no.8 SWG for L.T.
27 8.7.8 overhead line of horizontal formation Each 26.00 19.00 0.95 20.00 1.56 22.00 48.00 2.4 50.40
complete erected with 20 SWG GI wire
as binding wire and 50 mm. section on
each side, complete.
Supplying and erecting LED Street light
fitting suitable for above 40W to 48W
lamp, including lamp, with PF > 0.95
class IP 65 and above housing of
38 2.5.4 Each 3314.00 143.00 7.15 150.00 11.70 162.00 3476.00 173.8 3649.80
pressure die cast aluminium alloy and heat
sink extruded aluminium complete per
specification No . FG-ODF/FLS2.

Supplying and erecting street light Wall


bracket made from 40 mm. dia ‘B’ class
39 2.9.4 G.I. pipe 1.2 m in total length complete as Each 575.00 92.00 4.6 97.00 7.57 105.00 680.00 34 714.00
per specification no. FG-BKT/WB
Supplying and erecting mains with ISI
mark WP 2 x 2.5 sq. mm. 1100 V grade
aluminium PVC insulated and PVC
sheathed wires on G.I. bearer wire No. 8
40 1.4.1 m 33.00 26.00 1.3 27.00 2.11 29.00 62.00 3.1 65.10
SWG complete erected with required size
of porcelain reel insulators and 16 SWG
G.I. binding wire.

Supplying, erecting & terminating XLPE


armoured cable 2 core 10 sq. mm.
aluminium conductor with continuous
5.48 sq. mm. (12 SWG) G.I. earth wire
41 7.1.6 m 104.00 17.00 0.85 18.00 1.40 19.00 123.00 6.15 129.15
complete erected with glands & lugs, on
wall/ trusses/pole or laid in provided
trench/ pipe as per specification no. CB-
LT/AL
Providing pipe type earthing with 40mm.
dia. G.l. pipe or 20 mm dia. G.l. Rod
42 9.1.4 complete with all materials as per Each 860.00 389.00 19.45 408.00 31.82 440.00 1300.00 65 1365.00
specification no. EA-EP
Supplying & erecting street light control
panel in powder coated CRCA 14/16
SWG sheet, outdoor type, single phase,
240 V consisted of suitable rating
contactor, 24 hrs digital / astronomical
time switch with minimum 5 years battery
backup, SPN MCB 40 A, auto/manual
43 5.2.16 selector switch, ON/OFF push buttons, Each 15606.00 820.00 41 861.00 67.16 928.00 16534.00 826.7 17360.70
indicator lamps, control wiring, metering
device, etc for automatic operation &
overcurrent, short circuit, earth fault
protection of street lights upto the
maximum load of 6 kW on provided iron
frame/ CC foundation complete.

Making cement concrete foundation in


1:3:6 cement concrete, (20 to 25) mm.
44 16.3.7 stone metal duly plastered with necessary m³ 2309.00 749.00 37.45 786.00 61.31 847.00 3156.00 157.8 3313.80
curing for complete. (pole muffing or any
other purpose).
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting UPVC reinforced


flexible conduit 25 mm in dia. conforming
45 1.2.2 to I.S. with required number of m 73.00 11.00 0.55 12.00 0.94 13.00 86.00 4.3 90.30
couplings, PVC bushes, check nuts etc.
complete.
Supplying & laying HMS PVC conduit 25
mm dia with necessary accessories in
46 1.1.10 RCC work/false ceiling/false flooring as m 63.00 31.00 1.55 33.00 2.57 36.00 99.00 4.95 103.95
per specification No. WG-MA/CC.

Supplying & laying HMS PVC conduit mm


dia. with necessary accessories in RCC
47 1.1.12 work/false ceiling/false flooring as per m 86.00 34.00 1.7 36.00 2.81 39.00 125.00 6.25 131.25
specification No. WG-MA/CC.
Supplying & erecting mains with 2x1.5
sq.mm FRLSH copper PVC insulated
48 1.3.2 wire laid in provided m 27.00 5.00 0.25 5.00 0.39 5.00 32.00 1.6 33.60
conduit/trunking/inside pole/Bus bars or
any other places as per specification No:
WG-MA/BW
Supplying & erecting mains with 1x1.5
sq.mm FRLSH copper PVC insulated
49 1.3.2 wire laid in provided m 13.50 10.00 0.5 11.00 0.86 12.00 26.00 1.3 27.30
conduit/trunking/inside pole/Bus bars or
any other places as per specification No:
WG-MA/BW
Supplying & erecting mains with 2x2.5
sq.mm FRLSH copper PVC insulated wire
50 1.3.4 laid in provided conduit/trunking/inside m 44.00 13.00 0.65 14.00 1.09 15.00 59.00 2.95 61.95
pole/Bus bars or any other places. as per
specification No: WG-MA/BW

Supplying & erecting mains with 2x6


sq.mm F.R copper PVC insulated wire laid
51 1.3.7 in provided conduit/trunking/inside m 89.00 13.00 0.65 14.00 1.09 15.00 104.00 5.2 109.20
pole/Bus bars or any other places as per
specification No: WG-MA/BW
Supplying and erecting mains with ISI
mark WP 2 x 6 sq. mm. 1100 V. grade
aluminium PVC insulated and PVC
52 1.4.3 sheathed wires on G.I. bearer wire No. 8 m 44.00 26.00 1.3 27.00 2.11 29.00 73.00 3.65 76.65
SWG complete erected with required size
of porcelain reel insulators and 16 SWG
G.I. binding wire.
Supplying, erecting & terminating XLPE
armoured cable 2 core 4 sq. mm.
aluminium conductor with continuous
5.48 sq. mm. (12 SWG) G.I. earth wire
53 7.1.4 m 78.00 17.00 0.85 18.00 1.40 19.00 97.00 4.85 101.85
complete erected with glands & lugs, on
wall/ trusses/pole or laid in provided
trench/ pipe as per specification no. CB-
LT/AL
Supplying and laying (including
excavation of suitable width & depth up to
90 cm) 50 mm outside dia. double wall
54 7.6.9 corrugated pipes (DWC) of HDPE for m 71.00 108.00 5.4 113.00 8.81 122.00 193.00 9.65 202.65
enclosing cable below ground/road
surface, to required depth complete.

Supplying and erecting ISI mark modular


type switch 16A duly erected on provided
55 1.8.2 plate and box with wiring connections Each 73.00 15.00 0.75 16.00 1.25 17.00 90.00 4.5 94.50
complete.
Supplying and erecting ISI mark modular
type 3 pin 6 / 16A multi socket with safety
56 1.8.11 shutter, duly erected on provided plate Each 142.00 15.00 0.75 16.00 1.25 17.00 159.00 7.95 166.95
and box with wiring connections complete.
Supplying and erecting ISI mark modular
type switch 6A / 10A duly erected on
57 1.8.1 provided plate and box with wiring Each 50.00 15.00 0.75 16.00 1.25 17.00 67.00 3.35 70.35
connections complete.
Supplying and erecting ISI mark modular
type 3 pin 6A multi sockets with safety
58 1.8.10 shutter, duly erected on provided plate Each 91.00 15.00 0.75 16.00 1.25 17.00 108.00 5.4 113.40
and box with wiring connections complete.
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting PVC Surface


59 1.8.30 modular switch box with double mounting Each 189.00 22.00 1.1 23.00 1.79 25.00 214.00 10.7 224.70
plate for 6 modules duly erected.
Supplying and erecting PVC Surface
60 1.8.32 modular switch box with double mounting Each 278.00 32.00 1.6 34.00 2.65 37.00 315.00 15.75 330.75
plate for 12 modules duly erected.
Supplying and erecting square /
rectangular shaped CRCA /die-cast
aluminium powder coated housing LED
61 2.1.10 panel (slim edge-lit) light suitable for 25 to Each 2882.00 105.00 5.25 110.00 8.58 119.00 3001.00 150.05 3151.05
32W with provision for plane front frame
with translucent cover fixed to the housing
complete.
Supplying and erecting corridor/Passage
light fitting (2 feet) including 18W LED
62 2.1.20 lamp, comprises of extruded channel in Each 637.00 52.00 2.6 55.00 4.29 59.00 696.00 34.8 730.80
plastic silver grey colour & with same
plastic end cap on provided PVC block /
wooden board.
Supplying & erecting 10-12W, 230V
63 2.10.11
integral type LED Lamp suitable for B- Each 208.00 10.00 0.5 11.00 0.86 12.00 220.00 11 231.00
22/E-27
Supplying base.
and erecting bulkhead fitting
64 2.2.5 suitable for upto LED upto 12W fixed on Each 195.00 26.00 1.3 27.00 2.11 29.00 224.00 11.2 235.20
wall. As per specification no. FG-IDF/BHF
Supplying and erecting LED Mirror Light
with integrated driver including 7W to 9W
65 2.1.24 lamp with polycarbonate housing and opal Each 868.00 52.00 2.6 55.00 4.29 59.00 927.00 46.35 973.35
diffuser to be fixed above mirror or as
required on clamps complete.
Supplying & erecting ready to use Retrofit
T8 LED 18 / 20 tube light with
polycarbonate body, heat sink, integrated
66 2.10.14 HF electronic driver complete & Each 568.00 26.00 1.3 27.00 2.11 29.00 597.00 29.85 626.85
compatible to T8 / T12 LED luminaire by
disconnecting starter & ballast if
necessary.
Supplying and erecting Gate/garden light
fitting with 300mm dia. glass bowl suitable
67 2.6.2 for upto 12W LED lamp on provided pipe Each 931.00 85.00 4.25 89.00 6.94 96.00 1027.00 51.35 1078.35
as per specification No. FG-ODF/GLT
Supplying and erecting cylindrical shaped
integral decorative with high power 12W-
68 2.5.24 16W LED bollard upto 1000mm with opal Each 3424.00 95.00 4.75 100.00 7.80 108.00 3532.00 176.6 3708.60
acrylic diffuser and IP65 protection on
provided foundation complete.
Supplying & erecting 20W LED PAR (30
Lamp E-27 Base, SPOTO series) lights by
69 2.5.22 making necessary arrangement/recess in Each 2651.00 48.00 2.4 50.00 3.90 54.00 2705.00 135.25 2840.25
wall to make it flush with surface.
Supplying and erecting 9m (clear height)
fixed type High Mast (Top-100mm,
Bottom- 200mm) with hexagonal/round
bracket and foundation bolts suitable for
70 8.3.8 Set 24619.00 4647.00 232.35 4879.00 380.56 5260.00 29879.00 1493.95 31372.95
max. 4 nos floodlight fixtures on provided
foundation as per specification no. OH-
PL/OPL (excluding luminaries).

Supplying and erecting LED Flood light


fitting of 50W, including lamp, with PF >
0.95,class IP 65 and above class IP 65
and above housing of pressure die cast
71 2.5.13 Each 3687.00 207.00 10.35 217.00 16.93 234.00 3921.00 196.05 4117.05
aluminium alloy and heat sink extruded
aluminium complete per specification No
FG-ODF/FLS-2

Supplying and erecting steel tubular


swaged pole 165.1 x 139.7 x 114.3 mm.
dia with 4.5 x 4.5 x 3.65 mm thickness
( 5 + 2 + 2 m ) length respectively and
72 8.1.3 Each 9942.00 716.00 35.8 752.00 58.66 811.00 10753.00 537.65 11290.65
total 9 m long with pole cap, base plate in
provided foundation (weight 147 kg) as
per specification no. OH-PL/STP
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying and erecting LED Street light


fitting suitable for above 40W to 48W
lamp, including lamp, with PF > 0.95
class IP 65 and above housing of
73 2.5.4 Each 3314.00 143.00 7.15 150.00 11.70 162.00 3476.00 173.8 3649.80
pressure die cast aluminium alloy and heat
sink extruded aluminium complete per
specification No . FG-ODF/FLS2.

Making M- 20 grade reinforced cement


concrete foundation by considering the
safe soil bearing capacity at site as 10
T/sq.m at 1.5 m depth including supply of
74 16.3.10 steel, concrete, excavation and fixing Each 3180.00 1172.00 58.6 1231.00 96.02 1327.00 4507.00 225.35 4732.35
provided nut bolts with the help of
template, duly plastered as per design
complete (for 9m & 10m high octagonal
/conical GI pole).
Supplying and erecting regular/ standard
model ceiling fan of 1400mm. sweep
75 2.12.3 complete erected in position as per Each 1816.00 79.00 3.95 83.00 6.47 89.00 1905.00 95.25 2000.25
specification no. FG-FN/CF
Supplying and erecting ISI mark modular
type (two module) electronic step regulator
76 1.8.23 for fan, duly erected on provided plate and Each 330.00 18.00 0.9 19.00 1.48 20.00 350.00 17.5 367.50
box with wiring connections complete.
Supplying and erecting fan clamp of 30 x 5
mm. M.S. flat of required length and 10
77 2.13.3 mm. M.S. bolt and nuts erected with Each 153.00 26.00 1.3 27.00 2.11 29.00 182.00 9.1 191.10
necessary hook of 10 mm. M.S. round bar
and painted.
Supplying and erecting exhaust fan
medium duty 230 V A.C. 50 cycles 225
mm. 1400 RPM with condenser complete
78 2.12.15 erected in position with necessary Each 1505.00 118.00 5.9 124.00 9.67 134.00 1639.00 81.95 1720.95
materials. Fan motor with moisture proof
treatment and ‘E’ class insulation.

Providing recess in brick wall suitable for


erection of exhaust fan up to 450mm.
sweep complete with grouting of nut, bolts,
79 2.13.11 plastering and colour washing to match Each 91.00 236.00 11.8 248.00 19.34 267.00 358.00 17.9 375.90
the colour of the wall for the wall thickness
of 225 mm.

Supplying & erecting 22 SWG G.I sheet


metal cawl sector shaped with 25 x 25 x 3
(mm) angle iron frame, metal mesh to
80 2.13.14 avoid birds entry with necessary material, Each 877.00 79.00 3.95 83.00 6.47 89.00 966.00 48.3 1014.30
suitable for exhaust fan of 300 mm as per
specification no FG-FAS/MSC

Supplying and erecting luminous /


modular type call bell indicator with plastic
body, heavy duty coil and indicator lamp
81 2.4.14 working on 230V A.C. supply with Each 197.00 18.00 0.9 19.00 1.48 20.00 217.00 10.85 227.85
resetting arrangement complete erected
on double wooden/ sunmica board

Supplying and erecting ISI mark modular


type bell-push 6A / 10A duly erected on
82 1.8.3 provided plate and box with wiring Each 80.00 15.00 0.75 16.00 1.25 17.00 97.00 4.85 101.85
connections complete.
Wiring for plug on board with Switch
socket concealed type, copper wiring and
83 1.9.14 earthing and with modular accessories as Point 284.00 157.00 7.85 165.00 12.87 178.00 462.00 23.1 485.10
per specification No: WG-PW/CW
Point wiring for light/fan/bell concealed
type in min 20 mm ISI marked HMS PVC
conduit with 1.5 sq.mm. (2+1E) FR grade
84 1.9.9 copper wires, modular type switch, Point 335.00 243.00 12.15 255.00 19.89 275.00 610.00 30.5 640.50
earthing and required accessories as per
specification No: WG-PW/CW

Supplying and erecting triple pole metal


clad switch and fuse 415V, 63A on angle
85 5.1.7 iron / GI frame as per specification no. Each 2464.00 94.00 4.7 99.00 7.72 107.00 2571.00 128.55 2699.55
SW-SWR/MTP.
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Supplying, erecting & marking SPMCB 6A


to 32A, C-series (for motor/power) in
86 5.3.2 provided distribution board as per Each 118.00 35.00 1.75 37.00 2.89 40.00 158.00 7.9 165.90
specification no. SW-SWR/MCB
Supplying, erecting & marking SPMCB 6A
to 32A, B- series (for lighting) in provided
87 5.3.3 distribution board as per specification no. Each 117.00 35.00 1.75 37.00 2.89 40.00 157.00 7.85 164.85
SW-SWR/MCB
Supplying erecting and marking triple
pole isolators only switch version of
88 5.3.21 miniature circuit breaker of 40A with Each 470.00 48.00 2.4 50.00 3.90 54.00 524.00 26.2 550.20
required wiring connections and lugs etc.
in provided distribution board complete.
Providing pipe type earthing with 40mm.
dia. G.l. pipe or 20 mm dia. G.l. Rod
89 9.1.4 complete with all materials as per Each 860.00 389.00 19.45 408.00 31.82 440.00 1300.00 65 1365.00
specification no. EA-EP
Supplying and erecting iron, sheet metal
work consisting of CRCA sheets, various
sections of iron, plates, chequered
plates, rods, bars, MS pipes, etc. for
panel board or any other purpose with
bending, cutting, drilling and welding
90 6.1.19 complete erected at the position with kg 105.00 26.00 1.3 27.00 2.11 29.00 134.00 6.7 140.70
necessary materials duly painted with
one coat of red oxide and two coats of
enamel paint to match the switchgears or
as per directions by the authority.

Supplying & erecting triple pole and


neutral distribution board (TPNDB) with
91 5.4.11 door surface/ flush mounted SP / TP Each 5421.00 261.00 13.05 274.00 21.37 295.00 5716.00 285.8 6001.80
MCBs of 24 ways on iron/ GI frame
(vertical busbar type) as per specification
no. SW-SWR/MCBDB
Supplying and erecting single pole and
neutral distribution board (SPNDB)
surface/flush mounted with 2 ways for
92 5.4.16 incoming and 10 ways for outgoing SP Each 824.00 126.00 6.3 132.00 10.30 142.00 966.00 48.3 1014.30
MCB’s on iron/ GI frame as per
specification no. SW-SWR/MCBDB

Supplying and erecting single pole and


neutral distribution board (SPNDB)
surface/flush mounted with 2 ways for
93 5.4.15 incoming and 6 ways for outgoing SP Each 617.00 126.00 6.3 132.00 10.30 142.00 759.00 37.95 796.95
MCB’s on iron/ GI frame as per
specification no. SW-SWR/MCBDB

Supplying erecting and marking double


pole isolator only switch version of
94 5.3.20 miniature circuit breaker of 40A with Each 240.00 35.00 1.75 37.00 2.89 40.00 280.00 14 294.00
required wiring connections and lugs etc.
in provided distribution board complete.

Supplying and erecting double pole metal


clad switch with HC type fuse and neutral
95 5.1.3 link 240V, 32A on iron / GI frame as per Each 678.00 61.00 3.05 64.00 4.99 69.00 747.00 37.35 784.35
specification no. SW-SWR/MDP .
Supplying & erecting FRP box of size 150
96 7.8.10 x 125 x 100 mm, 2.7 mm thick complete Each 413.00 32.00 1.6 34.00 2.65 37.00 450.00 22.5 472.50
on pole/wall as per specification no. CB-
SB
Supplying and erecting mains with ISI
mark WP 2 x 2.5 sq. mm. 1100 V grade
aluminium PVC insulated and PVC
sheathed wires on G.I. bearer wire No. 8
97 1.4.1 m 33.00 26.00 1.3 27.00 2.11 29.00 62.00 3.1 65.10
SWG complete erected with required size
of porcelain reel insulators and 16 SWG
G.I. binding wire.

Supplying & erecting G.I. pipe ‘A’ class


25 mm dia. erected for enclosing XLPE
98 7.6.1 armoured cable on wall/pole as per m 158.00 26.00 1.3 27.00 2.11 29.00 187.00 9.35 196.35
specification no. CB-CE
Rate As Per CSR
2019-2020 Rate As Per CSR 2020-2021
Rate as per CSR 2018-
CE(Elect)PWD CE(Elect)PWD Letter no 1372
19 Letter no 1353 Date Date 25/11/2020
01/07/2019
Add 5 % Net Rate
Item
No
CSR NO. Description Unit As per For
5% 7.80% Note Estimate
Total Rate
increas Increase Total
Material Labour Labour Including
e on On Labour
Rate Rate Rate Material
labour Labour Rate
Rate
Rate Rate

Prepared by Checked By

S S Raut A.S.Solanke
Jr.Engineer Deputy Engineer
DISTRIBUTION SHEET

Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable & Transformer) For Rehabillitation of Mz
Name of Work :
Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana.
with Street Light On Existing RSJ Pole & Internal Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building

AD Plug On Board Concealed


XLPE Cable 2 X 4SQ mm
WP 2 X 6 Sq.mm Service
1x 1.5 Sqmm bunch of
2x1.5 Sqmm bunch of

2x2.5 Sqmm bunch of

Street light LED pole


25mm UPVC flexible

Electronic step type


Mains 2 X 6 Sq.MM

AG TP Isolator 40 Amp

AK Pipe Type Earthing


AC Point in Concealed

DP Isolator 40 AMP
AB Bulkahead Fitting
LED downlighter
12 way mod Box

LED Flood Light


6 way mod Box
Place

25 mm Conduit

32 mm Conduit

AH TPNDB 24 out

Pipe Post Lamp


AJ SPNDB 10 out

ICDP 32 AMP
AI SPNDB 6out
16 A Socket
16 A Switch

AF MCB Power
Ceiling Fan

AE MCB LIghtr
LED Bulb
6 A Socket
6 A Switch

High Mast
DWC Pipe

Regulator

Bell Point
Tubelight

Exhaust
conduit
mains
wire

wire

wire

AA Bell

AM

AO
AN
AL

AP
W
M
G

Q
A

U
V

Y
B

Z
F

S
J
I

A SCHOOL BUILDING
1 Classroom 1 12 26 38 0 0 14 16 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 0 0 0
1
2 Classroom 2 17 30 47 0 0 13 14 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 0 0 0
1
3 Classroom 3 23 36 59 0 0 16 14 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 0 0 0
1
4 Classroom 4 27 42 69 0 0 14 16 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 0 0 0
0 0
5 Outside Porch 84 0 84 0 0 0 70 0 0 0 0 0 0 0 10 10 0 0 0 0 0 0 0 20 2 2 0 1 1 0 0 2 0 0 0

6 Classroom 7 8 26 34 0 0 20 10 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 0 0 0
1
7 Classroom 6 15 29 44 0 0 18 20 2 2 2 2 2 0 1 8 2 0 2 2 0 1 1 0 14 2 1 0 0 0

8 Classroom 5 26 38 64 0 0 22 18 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 1 0 0 0

9 Kitchen Room 8 16 24 70 10 0 15 145 48 0 2 2 4 4 1 1 0 8 2 0 0 0 2 0 0 0 12 2 1 1 0 0 0 1 1

10 Classroom 8 8 14 22 0 0 12 8 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1
1
11 Classroom 9 16 26 42 0 0 14 12 2 2 2 2 2 0 1 8 2 0 2 2 0 1 1 0 14 2 1 0 0 0 1 1 1 1

12 Classroom 10 27 36 63 0 0 20 13 2 2 2 2 2 0 1 8 2 0 2 2 0 1 0 14 2 1 1

13 Boys W/c 9 15 24 7 13 0 0 0 0 0 0 2 3 3 0 0 0 2 0 0 3 10 1 1 0 0 0 0
48 68 1 0 0 1 1 1 1
14 Girls W/c 10 15 25 8 13 0 0 0 0 0 0 2 3 3 0 0 0 2 0 0 3 10 1 1 0 0 0 0

15 Entry Gate 0 0 0 52 40 0 15 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 2 0 2 0 0 0 0

0 0 0 1 4 0 0
70 10 145

AD Plug On Board Concealed


XLPE Cable 2 X 4SQ mm
WP 2 X 6 Sq.mm Service
1x 1.5 Sqmm bunch of
2x1.5 Sqmm bunch of

2x2.5 Sqmm bunch of

Street light LED pole


25mm UPVC flexible

Electronic step type


Mains 2 X 6 Sq.MM

AG TP Isolator 40 Amp

AK Pipe Type Earthing


AC Point in Concealed

DP Isolator 40 AMP
AB Bulkahead Fitting
LED downlighter
12 way mod Box

LED Flood Light


6 way mod Box
Place

25 mm Conduit

32 mm Conduit

AH TPNDB 24 out

Pipe Post Lamp


AJ SPNDB 10 out

ICDP 32 AMP
AI SPNDB 6out
16 A Socket
16 A Switch

AF MCB Power
Ceiling Fan

AE MCB LIghtr
LED Bulb
6 A Socket
6 A Switch

High Mast
DWC Pipe

Regulator

Bell Point
Tubelight

Exhaust
conduit
mains
wire

wire

wire

AA Bell

AM

AO
AN
AL

AP
W
M
G

Q
A

U
V

Y
B

Z
F

S
J
I
16 water Tank 0 0 0 0 24 5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 1 4 0 1 0 0 0

17 Play Ground 0 0 0 250 190 0 0 0 0 0 0 0 0 0 0 0 8 0 0 0 0 0 0 0 0 4 0 2 4 10

PUBLIC HEALTH CENTER


Waiting Area 6 0 6 0 0 5 0 0 0 0 0 0 0 0 3 1 0 1 1 0 0 0 0 5 1 0 0 0 0 0 0 0
1
Clinic 8 16 24 0 0 2 14 2 2 4 4 1 1 0 6 2 0 1 1 0 1 0 10 1 1 0 0 0 0 0 0

Exam + Toilet 10 20 30 0 0 2 18 2 2 2 2 2 0 0 5 2 0 1 1 1 1 1 1 10 1 0 0 0 0 0 0
1 1
Staff Room 12 14 26 0 0 0 16 1 1 1 1 1 0 0 6 2 0 1 1 0 1 0 10 1 0 0 0 0 0 0
1
Living Room 15 20 35 60 5 0 0 5 6 14 1 1 1 1 1 0 0 6 1 0 1 1 0 0 0 0 8 1 1 0 1 1 0 0 0 0 0
1 1
Bedroom 21 26 47 0 0 12 16 1 1 1 1 1 0 0 6 1 0 1 1 0 0 0 0 8 1 0 0 0 0 0 0

Kitchen Room 22 30 52 0 0 8 14 1 1 1 1 1 0 0 4 1 0 0 0 0 0 0 0 5 1 0 0 0 0 0 0
1 1
W/c Bathroom 15 25 40 0 0 8 5 1 1 1 1 1 0 0 0 2 0 0 0 1 0 0 2 3 1 0 0 0 0 0 0

Open Passage 0 0 0 60 40 0 0 0 0 0 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 0 1 0 1 1 4 0 1 1

B SAMAJ MANDIR
1 Hall 35 60 95 30 50 8 8 16 16 4 4 0 15 4 2 5 5 0 0 0 0 26 2 1 4 1 4
45 5 90 110 30 0 0 0 0 2 0 1 1
Boys and Girls
2 20 35 55 0 40 2 2 2 2 2 0 0 2 2 2 0 0 2 0 0 0 8 2 2 2 0 0
W/C
C

1 Shed 10 0 10 48 5 20 40 5 10 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 0 0 4 1 0 1 0 0 1 0 1 1 4 0 1 1

D SMASHAN BHUMI
1 Shed 0 0 0 70 0 90 110 50 50 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0 0 0 4 0 1 1 0 0 1 0 1 0 0 0
1 1
AD Plug On Board Concealed
XLPE Cable 2 X 4SQ mm
WP 2 X 6 Sq.mm Service
1x 1.5 Sqmm bunch of
2x1.5 Sqmm bunch of

2x2.5 Sqmm bunch of

Street light LED pole


25mm UPVC flexible

Electronic step type


Mains 2 X 6 Sq.MM

AG TP Isolator 40 Amp

AK Pipe Type Earthing


AC Point in Concealed

DP Isolator 40 AMP
AB Bulkahead Fitting
LED downlighter
12 way mod Box

LED Flood Light


6 way mod Box
Place

25 mm Conduit

32 mm Conduit

AH TPNDB 24 out

Pipe Post Lamp


AJ SPNDB 10 out

ICDP 32 AMP
AI SPNDB 6out
16 A Socket
16 A Switch

AF MCB Power
Ceiling Fan

AE MCB LIghtr
LED Bulb
6 A Socket
6 A Switch

High Mast
DWC Pipe

Regulator

Bell Point
Tubelight

Exhaust
conduit
mains
wire

wire

wire

AA Bell

AM

AO
AN
AL

AP
W
M
G

Q
A

U
V

Y
B

Z
F

S
J
I
1 1
Ground/Amphithe
2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2 0 0 2 2 8 0
ater

GRAMPANCHAYAT
1 Talathi Room 8 14 22 8 10 1 1 1 1 1 0 0 6 0 0 1 1 0 1 1 0 8 1
1 1
2 Gramsevak Cabin 15 18 33 14 12 1 1 3 3 0 1 0 6 0 0 1 1 0 1 1 0 8 1

3 Meeting Room 30 40 70 18 10 2 2 4 4 4 0 0 8 0 0 2 2 0 1 0 11 1 1 1
1
4 ComputerRoom 34 48 82 0 0 16 30 2 2 6 6 0 2 0 8 0 0 2 2 0 1 0 11 1 1 1 0 0 0
48 5 5 0 0 0 1 0 1 1
5 Gents Toilet 25 30 55 20 18 1 1 1 1 1 0 1 2 1 0 0 0 1 0 0 1 5 1
1
6 Ladies Toilet 30 34 64 10 18 1 1 1 1 1 0 1 2 1 0 0 0 1 0 0 1 5 1 1

7 Passage 10 0 10 8 0 0 0 0 0 0 0 0 6 0 0 0 0 0 0 0 0 6 1 0

8 Ground 0 0 0 80 60 0 0 0 0 0 0 0 0 0 0 0 1 0 0 0 0 0 0 0 0 0 2 0 4 6

PUBLIC WATER CLOSET

Closet 5 12 17 60 5 0 15 5 4 10 0 0 0 0 0 0 2 0 0 0 0 0 0 0 0 4 1 0 0 1 0 0 0 0 0 0 0 0 1 1

KONDAWADA

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

TOTAL 621 791 1412 401 35 690 712 245 462 547 49 49 69 69 42 9 18 199 60 19 37 37 12 17 7 15 350 46 29 35 2 1 4 4 16 7 29 16 9 9

Prepared by Checked By

S.S. Raut A.S Solanke


Jr.Engineer Deputy Engineer
MEASUREMENT SHEET
Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable & Transformer)
Name For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
of
Work :- 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light On Existing RSJ Pole & Internal
Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building

Sr. CSR
Description Unit Calculation Qty
No No
Supplying, installing, testing & commissioning of 3 Each 100KVA Transformer to be Erected= 4 No
phase, 11/0.433 kV, 50 Hz., 100 kVA, oil immersed and
naturally cooled outdoor type, Aluminium wound
transformer, delta/star connected with additional neutral
brought out on load side, temperature rise should not
exceed 40oC by thermometer in oil and 45oC by the
resistance in winding at full load rating, with HV tapping
1 10.1.3 (with off load tap changer) off load +5 to -10 in steps of 4
2.5%, with standard accessories complete with test
certificate with losses below 475 Watts at 50% load,
1650 Watts at 100% load as per IS:1180 - 2014 energy
efficiency level II, with necessary permissions of
Electrical Inspector, as per specification no SS- TR.
As Per Note In CSR :For use of transformer with
aluminium winding for 63/100/200 kVA capacity. ( To
be used only for Licensee Job), rates shall be reduced by
Supplying & erecting end pole D. P. Structure for Each D. P. structure Required= 4 No
35 % from the material rates for Transformer with
11/0.415 kV, 100 kVA Transformer with R.S.J. Pole 2
copper winding.)
Nos.
100KVAof size 100 xWound
Copper 116 mm x 11 Mtr. Long
Transformer with suitable
Material
Distribution Box of C.R.C.A. Sheet 16 SWG with 4
Rate=312710.00
Pole MCCB 200 Amps as incomer & 6 Nos.100 Amps
100KVA Aluminium wound Transformer Material
Kitkat/MCCB for outgoing circuits. Transformer D.P.
Rate=312710-(312710X35%)=312710-
Structure includes the A. B. Switch 200 Amps, D.O. fuse
109448.5=203261.5
Set & L.A. Set. 2 Nos. Top channel of size 100 mm x
50 mm for erection of A.B. Switch & 2 Nos. Base
channel of size 100 mm x 50 x mm for erecting
2 8.4.25 Transformer. Channel of size 75 x40 mm for erecting 4
D.O. Fuse Set, L.A., A.B. Switch handle etc. Angle of
size 50 x 50 x6 mm for erecting Distribution Box ,
Transformer Belt etc.as per drawing (min. 124 Kg. iron
work ) with necessary clamps, Nut-bolts. vee cross arm,
top clip, insulators etc. complete with caution board &
barbed wire. D.P. Structure shall be erected in c.c.
foundation complete.

Supplying and erecting LT CT multifunction DLMS Each For Single100KVA DTC. 1 Energy Meter required. No Of
compliance energy meter of accuracy of class 0.5 , 100 KVA DTC are 4 Hence Energy Meter Required=
3x240V,50 Hz with optical & RS 232 port, backlit LCD, (1X4)=4 No
measures & displays trivector energy, load survey, TOD,
tamper detection & logging, power ON /OFF events,
3 6.3.5 instantaneous parameters of rating 1/5 A with display in 4
absence of power complete with zero adjustment &
test certificate from manufacturer erected on provided
M.S. box and connected to CTs.

Supplying and erecting LT current transformer with bar Each For Each Pase One CT required. In each DTC No DTC 4
primary 50/5 to 1000/5 ratio with 15 VA burden erected No.Hence Qty=( 4X3)=12 No
in provided CRCA box duly secured with insulating
4 6.5.2 materials connected to the meter with test certificates. 12

Supplying, erecting & terminating XLPE armoured m LT Pole Length=9 Mtr


cable 1 core 70 sq. mm. aluminium conductor with From LT Bushing to Distribution Box= (3+4+3+1.5+ Loop
continuous 12.97 sq. mm. (8 SWG) G.I. earth wire 4) X4=(15.5 X4(3Ph 1Neutral))=62Mtr
complete erected with glands & lugs, on wall/ From Distribution Box to Pole =(1.5+3+9+4)X4=17.5X4=70
5 7.1.1 trusses/pole or laid in provided trench/ pipe as per For Two Ckt Pole (70X2)=140 808
specification no. CB-LT/AL For One DTC (140+62)=202
Hence For 4 DTC = (202X4)=808 Mtr

As Per Survey/MSEDCL Estimate120 Mtr Required For


Each DTC. No of DTC 4.Hence Qty=(120X4)=480 Mtr
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting rolled steel joist (girder) pole m As per Layout Plan Length Of HT Line=1910Mtr.
100 x 116 mm (23 kg/m) with provided base plate in Span Consider 56 Mtr
provided foundation as per specification no. OH-PL/RSJ No Of Span= 1910/56=34.10 Say34 No
6 8.1.12 No Of Pole = No Of Span +1=34+1=35 No ( 11 Mtr) 493
No Struts Pole Conside= 12 No (9 Mtr)
Length In Mtr= (35X11)+(12X9)=385+108=493 Mtr

Supplying and erecting vee cross arm with ISM channel Each Total Pole=35
Vee Cross Arm Required for inline pole.No of Inline Pole=
of 75x40x6mm, for 11kV HTOH line with arrangement CP= 20
15 No.Hence Qty=15 No
to fix insulator at 45mm from the end & horizontal (H1,H3,H4,H5,H6,H11,H13,H14,H15,H18,H19,H20,H21,H
distance between insulators 1220 mm bent at angle of 22,H26,H29,H30,H31,H33,H35)
Inline =15
7 8.4.12 60 degree keeping base 305 mm and the total vertical 15
height of V cross arm as 460mm, and fixed on pole with
MS clamp of 80x10 mm, nut bolts,washers complete as
per specification no. OH-PL/VCA As Per Layout Plan Cut Point Reqired=11 No
(H1,H3,H4,H5,H6,H11,H13,H14,H15,H18,H19,H20,H21,H
22,H26,H29,H30,H31,H33,H35)
Supplying and erecting 75x40x6 mm with 4.4 mm thick Each For
SPCP=In Line Pole 1 top Pin required. For One SPCP Set 3 Pin
(1+2+2+2+2+2+1+1+2+2+2)
web and 7.3 mm thick flange channel (top pin) with Required.
Disc=( 3+6+6+6+6+6+6+6+9+6+6)
clamp of suitable length so as to maintain vertical Inline= 15. Cutpoint Pole= 20. Total =35
clearance of 1065 mm for 11 kV,1320 mm for 22 kV Out Of
Total 2820 CutPoint
8 8.4.14 between insulators for erection of top pin insulators 17
CP Cut
11 Point Pole required 2 SPCP Set= 17X2=34 126
complete as per specification no. OH-PL/VCA 3 Cut Point
InLine pole reqired= 1SPCP Set=3X1=3
(28-11)=17
Total SPCP Set= (34+3)=37 No
Qty =(15X1)+(37X3)=15+111=126 No.

Supplying & erecting single pole cut point channel set of Each As Per Layot Plan
for 11 kV HT OH line, two channel of size 100 x 50 x 6 (H3,H5,H6,H11,H13,H14,H15,H18,H19,H20,H21,H22,H29,
mm 1.6 m long having stud angle of size 50 x 50 x 6 mm H30,H31,H33,H35) Pole Required
1.5 m long long with necessary clamps, nut bolts etc. SPCP Set= (2+2+2+2+2+2+2+2+2+2+2+2+2+2+2+2+2)
9 8.4.17 complete. =34 No. 37
H1,H4,H26 Required(1+1+1)=3 SPCPSet
No Of SPCP Set Required= (34+3)=37 Set

Supplying and erecting porcelain disc type insulator Each For One Cut point 6 Disc Required
with necessary hardware suitable for 11kV line, Cut point Pole=20
10 8.6.6 complete as per specification no. OH-INS/DI For End Pole Structure 3 No 123
For Tapping 3 Disc
Hence Qty = (20X6)+3=120+3=123

Supplying and erecting porcelain pin type insulator with Each For Inline Pole Pin required =3
11 8.6.9 G.I. pin suitable for 11kV line, complete as per For 37 SPCP 3 required 156
specification no. OH-INS/PN Hence Qty =(3X15)+(37X3)=45+111=156
Making cement concrete foundation including Each No Of HT Pole without Stud=35 No.
excavation (60 x 60) cm x deep 1/6 of pole length in
1:3:6 cement concrete 20 x 25 mm stone metal, 45 cm x
12 16.3.4 45 cm x 45 cm /45 cm dia. x 45 cm. height plinth duly 35
plastered, with necessary curing and finishing complete.
(for above 9 m poles)

Supplying and erecting G.I. stay set for poles, including Each For Single Cut Point Two stay consider. No of Cut point are
loop insulators at inaccessible height complete 20 No. For Inline pole stay conside after fifth Pole.Stay for
with anchor plate 300 x 300 x 6 mm., straining Inline Pole=15/5=3 No. say 3No.
13 8.7.2 screws, G.I. stay wire 7/8 SWG, G.l. stay rod 20 mm x As Per Layou/MSEDCL estt one DTC Required 4 Stay. No 59
1.8 m length and pole clamps duly erected in provided DTC 4. No
cement concrete foundation. Hence No Of Stay=(20X2)+3+(4X4)=40+3+16=59 No

Supplying & erecting barbed wire two ply with 12 SWG kg For One Pole 3 Kg Barbed Wire Consider. One DTC
ply and 12 SWG barb with a gap between two bars of 75 required 15KG. NO of DTC 4 Hence Qty=
14 10.2.21 mm. firmly fixed on provided angle supports with 35X3)+60=105+60=165 Kg 165
necessary materials complete. (6.044 meters/kg.).

Supplying and erecting bracket for guarding of HT OH Each Since the HT line is passing through village guarding is
Line, made from channel iron 1600 mm in length and consider for whole line.
75x40x6 mm. erected on pole complete as per (H3,H5,H6,H11,H13,H14,H15,H18,H19,H20,H21,H22,H29,
specification no. OH-PL/VCA H30,H31,H33,H35) Pole Required
= (2+2+2+2+2+2+2+2+2+2+2+2+2+2+2+2+2)
15 8.4.15 =34 No. 52
H1,H4,H26 Required(1+1+1)=3 No
20 Cut Point Pole required = (34+3)=37 No.
15 Inline Pole Required =15No
Hence Qty (37+15)=52 No
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting guarding lace for H.T.O.H. line Each For One span 10 Loop Consider No Of Pole 35 Hence No
with 8 SWG G.I. wire to protect the H.T. overhead line Of Span =(35-1)=34 No Hence qty= (34X10)=340No
16 8.7.18 with binding wire of 20 SWG G.I. wire for 75 mm 340
section on either side.

Supplying and erecting GI sheet 1.6 mm (16 SWG) Each No Of Pole=35 No. For One DTC 2 Caution board required.
caution board of size 200 x 150 mm duly painted with No of DTC 4 No Hence Qty=35+(4X2)=35+8=43 No
17 6.1.15 red oxide and enamel paint in Marathi and Hindi erected 43
at position for medium voltage installation.

Supplying and erecting approved make 11 kV outdoor Set As Per site/MSEDCL estt 3 AB Switch required.Hence Qty=
type gang operated air break, triple pole switch 400 3 No
A capacity with 3 post pin type insulator per phase,
mounted in horizontal or vertical position with
necessary channels on provided cross arm with
18 10.2.2 adequate length of "C" class G.l. pipe for operating 3
handle erected on extended square shaft. The
operating handle provided with lock and key at suitable
height from ground level with necessary clamp.

Supplying and erecting rolled steel joist (girder) pole m As Per Layout Plan LT Pole Required=304 No (9Mtr)
125 x 70 mm (13.3 kg/m) with provided base plate in Considering Span Length 30 Mtr
provided foundation as per specification no. OH-PL/RSJ (133+48+31+92)=304
19 8.1.13 3504
No Of Struts Pole Required=96 No (8 Mtr)

Hence Qty=(304X9)+(96X8)=2736+768=3504 Mtr


Supplying & erecting MS pole bracket for guarding/LT Each For Inline Pole1 Bracket & For Corner Pole 2 Bracket &
OH Line, fabricated from angle iron 50x50x6 mm and No
For Of CornerPole
Cutpoint Pole= 48
2 Bracket and For End Pole 1
550 mm long for necessary nos. of provided insulators No of Cut Point Pole=31
Bracket.HenceQty=(133X1)+(48X2)+(31X2)+(92X1)
20 8.4.1 and erecting on pole with 50x6mm clamp complete as No Of End Pole=92 No
=133+96+62+92=383 383
per specification no. OH -PL/BKT No Inline Pole=133

Supplying & erecting MS pole bracket for guarding/LT Each Line is passing through residential area . Guarding Conside
OH Line, fabricated from angle iron 50x50x6 mm and for whole line. For Inline Pole1 Bracket & For Corner Pole 2
21 8.4.2 1100mm long for necessary nos. of provided insulators Bracket & For Cutpoint Pole 2 Bracket and For End Pole 1 383
and erecting on pole with 50x6mm clamp complete as Bracket.HenceQty=(133X1)+(48X2)+(31X2)+(92X1)
per specification no. OH -PL/BKT =133+96+62+92=383 No

Supplying and erecting G.I. stay set for poles, including Each For Coner Pole 2 Stay Consider. For End Pole 1 Stay
loop insulators at inaccessible height complete consider. Hence Qty= (48X2)+(92X1)=96+92=188 No
with anchor plate 300 x 300 x 6 mm., straining
22 8.7.1 screws, G.I. stay wire 7/10 SWG, G.l. stay rod 20 mm 188
x 1.8 m length and pole clamps duly erected in provided
cement concrete foundation.

Providing pipe type earthing with 40mm. dia. G.l. pipe Each No Of HT Pole=35 No
or 20 mm dia. G.l. Rod complete with all materials as No Of LT Pole=304 No (Line Is passing through Village
per specification no. EA-EP Hence Earthing Consider For Each Pole.)
23 9.1.4 one DTC Required Earthing =7 No 367
No of DTC 4.Hence =( 7X4)=28
Hence Qty=35+304+28=367

Making cement concrete foundation including Each HT Stay=59 No.(Item No 13)


excavation (60 x 60 x 150) cm deep in 1:3:6 cement LT stay=188 (Item No 23)
24 16.3.6 concrete, (20 to 25) mm stone metal with necessary Hence Foundation=(59+188)=247No 247
curing and finishing complete.(for stay).
Supplying and erecting iron, sheet metal work No HT Pole with struts= 35+12=47 No
consisting of CRCA sheets, various sections of iron, LT Pole with struts= 304+96=400 No
plates, chequered plates, rods, bars, MS pipes, etc. weigh of base plate=4.25
for panel board or any other purpose with bending, (47+400)X4.25=1899.75
cutting, drilling and welding complete erected at the Hence= 1899.75= Say 1900 Kg
25 6.1.19 position with necessary materials duly painted with 1900
one coat of red oxide and two coats of enamel paint to
match the switchgears or as per directions by the
authority.

Making cement concrete foundation including Each No of HT Pole Struts= 12 No (9Mtr Long)
excavation (60 x 60 x 150) cm deep in 1:3:6 cement No of LT Pole=304 No (9 Mtr Long)
concrete 20 x 25 mm stone metal, (45 x 45 x 45) cm No Of LT Struts Pole =96 (8Mtr Long)
26 16.3.3 /45 cm dia. x 45 cm height plinth duly plastered, with Hence Qty=(12+304+96)=412 No 412
necessary curing and finishing complete. (above 6 m to 9
m poles)
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting guarding loop using G.l. wire Each No Of LT Pole=304 . 10Loop Consider in each span.
no.8 SWG for L.T. overhead line of horizontal No Of Span =(304-1)=303
27 8.7.8 formation complete erected with 20 SWG GI wire as Hence =303X10=3030 No 3030
binding wire and 50 mm. section on each side,
complete.
Supplying, Erecting Testing & Commissioning of GI Kg No Of HT Span=34 (Item No 6)
Wire 8 SWG /6 SWG No Of LT Span=303
(34X56)+(303X30)=1904+9090=10994 Single run
28 RAII Double Run 10994X2=21988 Mtr 2880

21988X0.131(Kg/Mtr)=2880.43 Kg Say 2880 Kg

Supplying, Erecting Testing & Commissioning of Mtr HT Line Length= 1910 Mtr
AAAC 55 Sq mm conductor For 3 Phase =(1910X3)=5730 Mtr
29 RAII 10% Cutting bending =573 6303
Qty =(5730+573)=6303 Say 6303Mtr

Supplying, Erecting Testing & Commissioning of AB Mtr LT span Consider 30 Mtr.


Cable 120 Sq mm (3X120+1X16+1X70) No of LT Span =(304-1)=3.3 No.
Hence Qty=( 303X30)=9090 Mtr
30 RAII 10% consider sag cutting Bending Corner and Cut point pole 10000
Connection =909 Mtr
Hence Qty= (9090+909)=9999 say 10000 Mtr

Supplying,Erecting Testing & Commissioning of Service No Connector Box Consider on Each Pole. No Of Pole=
31 RAII Connection Box ( 09 Way) 304.Hence Qty =304 304

Supplying,Erecting Testing & Commissioning of Pair For In Line Pole 1 Suspension Clamp Assembly Requird.
Insulated Suspension Clamp Assembly And For Corner Pole 2 Suspension Clamp Assembly
32 RAII Requird.For Cutpoint Pole 2 Suspension Clamp Assembly 291
Requird.
Hence Qty=(133X1)+(48X2)+(31X2)=133+96+62=291
Supplying,Erecting Testing & Commissioning of Pair Required For End pole. No Of End Pole= 92 No
33 RAII Insulated Dead End Clamp Assembly Hence Qty =92 No 92

Supplying,Erecting Testing & Commissioning of No Service Connector Box304


34 RAII Piercing Connector For Network 304X4=1216 No 1216

Supplying,Erecting Testing & Commissioning of Neutral No For Each Pole required 1


35 RAII bare Conductor Connector No of Pole 304 304
Hence Qty = 304

Supplying,Erecting Testing & Commissioning of Single Rmt A) for making connection between street light = 2 mtr X 304 = 608
36 RAII
Core armoured XLPE Cable 35 Sq Mm Mtr 608

Supplying,Erecting Testing & Commissioning of LT Rmt A) For Every Pole make connection between Connector box to AB
PVC Arm3.5C X 35 Sq mm Cable required 2 Mtr Cable Hence= 2 Mtr X 304 nos of pole =608
37 RAII Mtr 608

Supplying and erecting LED Street light fitting suitable Each A) Nos Of Inline Pole = 256 Nos
for above 40W to 48W lamp, including lamp, with PF > B)Nos Of Corner Pole = 48 Nos
38 2.5.4 0.95 class IP 65 and above housing of pressure die cast C) inline pole and Corner pole required 1 And 2 Nos Of 352
aluminium alloy and heat sink extruded aluminium Street Light hence Total Street Light required = (256X1) +
complete per specification No . FG-ODF/FLS2. (48X2) = 256+96=352 Nos

Supplying and erecting street light Wall bracket made Each A) As Per Item No 1 Nos Of Bracket Required = 352Nos
from 40 mm. dia ‘B’ class G.I. pipe 1.2 m in total length
39 2.9.4 352
complete as per specification no. FG-BKT/WB

Supplying and erecting mains with ISI mark WP 2 x 2.5 m A) Connection made between overhead Street light
sq. mm. 1100 V grade aluminium PVC insulated and conductor to Street light wire required 5 Mtr each pole
40 1.4.1 PVC sheathed wires on G.I. bearer wire No. 8 SWG B) So Total Wire reuired = 352 X 5 = 1760 Mtr 1936
complete erected with required size of porcelain reel C) Adding 10%Cutting and Connection =176 Mtr
insulators and 16 SWG G.I. binding wire. D) Total wire required = 1760+176 = 1936 mtr say 1961Mtr

Supplying, erecting & terminating XLPE armoured cable m A) Connection made from DP Box To Street light Control
2 core 10 sq. mm. aluminium conductor with Panel = 20 Mtr So Total Cable required =20 X 9 Nos Of
41 7.1.6 continuous 5.48 sq. mm. (12 SWG) G.I. earth wire Control Panel = 180Mtr 180
complete erected with glands & lugs, on wall/
trusses/pole or laid in provided trench/ pipe as per
specification no. CB-LT/AL
Providing pipe type earthing with 40mm. dia. G.l. pipe Each A) For Four Nos Of Control Panel required 1 No Of Pipe
or 20 mm dia. G.l. Rod complete with all materials as type earthing = 8 Nos
42 9.1.4 per specification no. EA-EP 8
Sr. CSR
Description Unit Calculation Qty
No No
Supplying & erecting street light control panel in Each A) Nos Of Ckt that required Control Panel = 8 Nos
powder coated CRCA 14/16 SWG sheet, outdoor type,
single phase, 240 V consisted of suitable rating
contactor, 24 hrs digital / astronomical time switch with
minimum 5 years battery backup, SPN MCB 40 A,
auto/manual selector switch, ON/OFF push buttons,
43 5.2.16 8
indicator lamps, control wiring, metering device, etc for
automatic operation & overcurrent, short circuit, earth
fault protection of street lights upto the maximum load
of 6 kW on provided iron frame/ CC foundation
complete.

Making cement concrete foundation in 1:3:6 cement m³ A) Each Control Panel having 1 X 0.5X0.5 mtr so total area
concrete, (20 to 25) mm. stone metal duly plastered with required = 0.25 m3
44 16.3.7 necessary curing for complete. (pole muffing or any B) For 4 Nos Of Control Panel = 0.25 X 8 = 2 m3 2.00
other purpose).

Supplying and erecting UPVC reinforced flexible m


45 1.2.2 conduit 25 mm in dia. conforming to I.S. with required As per Sheet Attached. G 35
number of couplings, PVC bushes, check nuts etc.
complete.
Supplying & laying HMS PVC conduit 25 mm dia with m
46 1.1.10 necessary accessories in RCC work/false ceiling/false As per Sheet Attached. K 462
flooring as per specification No. WG-MA/CC.
Supplying & laying HMS PVC conduit mm dia. with m
47 1.1.12 necessary accessories in RCC work/false ceiling/false As per Sheet Attached. L 547
flooring as per specification No. WG-MA/CC.
Supplying & erecting mains with 2x1.5 sq.mm FRLSH m
copper PVC insulated wire laid in provided
48 1.3.2 conduit/trunking/inside pole/Bus bars or any other places As per Sheet Attached. C 621
as per specification No: WG-MA/BW

Supplying & erecting mains with 1x1.5 sq.mm FRLSH m


copper PVC insulated wire laid in provided
49 1.3.2 conduit/trunking/inside pole/Bus bars or any other places As per Sheet Attached. E 1412
as per specification No: WG-MA/BW

Supplying & erecting mains with 2x2.5 sq.mm FRLSH m


copper PVC insulated wire laid in provided
50 1.3.4 conduit/trunking/inside pole/Bus bars or any other As per Sheet Attached. D 791
places. as per specification No: WG-MA/BW

Supplying & erecting mains with 2x6 sq.mm F.R copper m


PVC insulated wire laid in provided
51 1.3.7 conduit/trunking/inside pole/Bus bars or any other places As per Sheet Attached. J 245
as per specification No: WG-MA/BW

Supplying and erecting mains with ISI mark WP 2 x 6 m


sq. mm. 1100 V. grade aluminium PVC insulated and
52 1.4.3 PVC sheathed wires on G.I. bearer wire No. 8 SWG As per Sheet Attached. F 401
complete erected with required size of porcelain reel
insulators and 16 SWG G.I. binding wire.

Supplying, erecting & terminating XLPE armoured cable m


2 core 4 sq. mm. aluminium conductor with continuous
53 7.1.4 5.48 sq. mm. (12 SWG) G.I. earth wire complete As per Sheet Attached.H 690
erected with glands & lugs, on wall/ trusses/pole or laid
in provided trench/ pipe as per specification no. CB-
LT/AL
Supplying and laying (including excavation of suitable m
width & depth up to 90 cm) 50 mm outside dia. double
54 7.6.9 wall corrugated pipes (DWC) of HDPE for enclosing As per Sheet Attached. I 712
cable below ground/road surface, to required depth
complete.

Supplying and erecting ISI mark modular type switch Each


55 1.8.2 16A duly erected on provided plate and box with wiring As per Sheet Attached . M 49
connections complete.
Supplying and erecting ISI mark modular type 3 pin 6 / Each
56 1.8.11 16A multi socket with safety shutter, duly erected on As per Sheet Attached N 49
provided plate and box with wiring connections
complete.
Supplying and erecting ISI mark modular type switch 6A Each
57 1.8.1 / 10A duly erected on provided plate and box with As per Sheet Attached O 69
wiring connections complete.
Supplying and erecting ISI mark modular type 3 pin 6A Each
58 1.8.10 multi sockets with safety shutter, duly erected on As per Sheet Attached P 69
provided plate and box with wiring connections
complete.
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting PVC Surface modular switch Each
59 1.8.30 box with double mounting plate for 6 modules duly As per Sheet Attached. Q 42
erected.
Supplying and erecting PVC Surface modular switch Each
60 1.8.32 box with double mounting plate for 12 modules duly As per Sheet Attached.R 9
erected.
Supplying and erecting square / rectangular shaped Each
CRCA /die-cast aluminium powder coated housing LED
As per Sheet Attached. T-18 nos (reduce for porch
61 2.1.10 panel (slim edge-lit) light suitable for 25 to 32W with 189
provision for plane front frame with translucent cover lightnening)
fixed to the housing complete.

Supplying and erecting corridor/Passage light fitting (2 Each


feet) including 18W LED lamp, comprises of extruded
62 2.1.20 channel in plastic silver grey colour & with same plastic As per requirement 10
end cap on provided PVC block / wooden board.

Supplying & erecting 10-12W, 230V integral type LED Each As per Sheet Attached. U
63 2.10.11 Lamp suitable for B-22/E-27 base. 60

Supplying and erecting bulkhead fitting suitable for upto Each


64 2.2.5 LED upto 12W fixed on wall. As per specification no. As per Sheet Attached. AB 15
FG-IDF/BHF
Supplying and erecting LED Mirror Light with Each
integrated driver including 7W to 9W lamp with
65 2.1.24 polycarbonate housing and opal diffuser to be fixed As per Requirment 10
above mirror or as required on clamps complete.

Supplying & erecting ready to use Retrofit T8 LED 18 / Each


20 tube light with polycarbonate body, heat sink,
66 2.10.14 integrated HF electronic driver complete & compatible As per Sheet Attached .S 18
to T8 / T12 LED luminaire by disconnecting starter &
ballast if necessary.

Supplying and erecting Gate/garden light fitting with Each


school (4) + samaj mandir, grampanchayat,smashan
67 2.6.2 300mm dia. glass bowl suitable for upto 12W LED lamp 14
on provided pipe as per specification No. FG-ODF/GLT bhumi,Kondawada,PHC for 2 each = 14

Supplying and erecting cylindrical shaped integral Each


decorative with high power 12W-16W LED bollard upto
68 2.5.24 1000mm with opal acrylic diffuser and IP65 protection As per Sheet Attached.AN 16
on provided foundation complete.

Supplying & erecting 20W LED PAR (30 Lamp E-27 Each
69 2.5.22 Base, SPOTO series) lights by making necessary As per Requirment 2
arrangement/recess in wall to make it flush with surface.
Supplying and erecting 9m (clear height) fixed type High Set
Mast (Top-100mm, Bottom- 200mm) with
70 8.3.8 hexagonal/round bracket and foundation bolts suitable As per Sheet Attached. AL 7
for max. 4 nos floodlight fixtures on provided foundation
as per specification no. OH-PL/OPL (excluding
luminaries).
Supplying and erecting LED Flood light fitting of 50W, Each As per requirement
including lamp, with PF > 0.95,class IP 65 and above
71 2.5.13 class IP 65 and above housing of pressure die cast 29
aluminium alloy and heat sink extruded aluminium
complete per specification No FG-ODF/FLS-2

Supplying and erecting steel tubular swaged pole 165.1 Each


x 139.7 x 114.3 mm. dia with 4.5 x 4.5 x 3.65 mm
72 8.1.3 thickness ( 5 + 2 + 2 m ) length respectively and total As per Sheet Attached. V 19
9 m long with pole cap, base plate in provided
foundation (weight 147 kg) as per specification no. OH-
PL/STP
Supplying and erecting LED Street light fitting suitable Each
for above 40W to 48W lamp, including lamp, with PF >
73 2.5.4 0.95 class IP 65 and above housing of pressure die cast As per Sheet Attached. V 19
aluminium alloy and heat sink extruded aluminium
complete per specification No . FG-ODF/FLS2.

Making M- 20 grade reinforced cement concrete Each


foundation by considering the safe soil bearing capacity
at site as 10 T/sq.m at 1.5 m depth including supply of
74 16.3.10 steel, concrete, excavation and fixing provided nut bolts As per Sheet Attached. AL+V 26
with the help of template, duly plastered as per design
complete (for 9m & 10m high octagonal /conical GI
pole).
Supplying and erecting regular/ standard model ceiling Each
75 2.12.3 fan of 1400mm. sweep complete erected in position as As per Sheet Attached. W 37
per specification no. FG-FN/CF
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting ISI mark modular type (two Each
76 1.8.23 module) electronic step regulator for fan, duly erected on As per Sheet Attached. X 37
provided plate and box with wiring connections
complete.
Supplying and erecting fan clamp of 30 x 5 mm. M.S. Each
77 2.13.3 flat of required length and 10 mm. M.S. bolt and nuts As per Sheet Attached. W 37
erected with necessary hook of 10 mm. M.S. round bar
and painted.
Supplying and erecting exhaust fan medium duty 230 V Each
A.C. 50 cycles 225 mm. 1400 RPM with condenser
78 2.12.15 complete erected in position with necessary materials. As per Sheet Attached.Y 11
Fan motor with moisture proof treatment and ‘E’ class
insulation.

Providing recess in brick wall suitable for erection of Each


exhaust fan up to 450mm. sweep complete with grouting
79 2.13.11 of nut, bolts, plastering and colour washing to match the As per Sheet Attached.Y 11
colour of the wall for the wall thickness of 225 mm.

Supplying & erecting 22 SWG G.I sheet metal cawl Each


sector shaped with 25 x 25 x 3 (mm) angle iron frame,
80 2.13.14 metal mesh to avoid birds entry with necessary material, As per Sheet Attached.Y 11
suitable for exhaust fan of 300 mm as per specification
no FG-FAS/MSC

Supplying and erecting luminous / modular type call Each


bell indicator with plastic body, heavy duty coil and
81 2.4.14 indicator lamp working on 230V A.C. supply with As per Sheet Attached.AA 7
resetting arrangement complete erected on double
wooden/ sunmica board

Supplying and erecting ISI mark modular type bell-push Each


82 1.8.3 6A / 10A duly erected on provided plate and box with As per Sheet Attached.Z 18
wiring connections complete.
Wiring for plug on board with Switch socket concealed Point
83 1.9.14 type, copper wiring and earthing and with modular As per Sheet Attached.AD 46
accessories as per specification No: WG-PW/CW
Point wiring for light/fan/bell concealed type in min 20 Point
mm ISI marked HMS PVC conduit with 1.5 sq.mm.
84 1.9.9 (2+1E) FR grade copper wires, modular type switch, As per Sheet Attached.AC 350
earthing and required accessories as per specification
No: WG-PW/CW
Supplying and erecting triple pole metal clad switch and Each
85 5.1.7 fuse 415V, 63A on angle iron / GI frame as per As per requirment 3
specification no. SW-SWR/MTP.
Supplying, erecting & marking SPMCB 6A to 32A, C- Each
86 5.3.2 series (for motor/power) in provided distribution board As per Sheet Attached AF 35
as per specification no. SW-SWR/MCB
Supplying, erecting & marking SPMCB 6A to 32A, B- Each
87 5.3.3 series (for lighting) in provided distribution board as per As per Sheet Attached AE 29
specification no. SW-SWR/MCB
Supplying erecting and marking triple pole isolators Each
only switch version of miniature circuit breaker of
88 5.3.21 40A with required wiring connections and lugs etc. in As per requirement 2
provided distribution board complete.

Providing pipe type earthing with 40mm. dia. G.l. pipe Each
89 9.1.4 or 20 mm dia. G.l. Rod complete with all materials as As per Sheet Attached AK 16
per specification no. EA-EP
Supplying and erecting iron, sheet metal work kg
consisting of CRCA sheets, various sections of iron,
plates, chequered plates, rods, bars, MS pipes, etc.
for panel board or any other purpose with bending,
Considering Iron work fabricating Meter Box , other allied
90 6.1.19 cutting, drilling and welding complete erected at the 250
position with necessary materials duly painted with requirment= 250 Kg
one coat of red oxide and two coats of enamel paint to
match the switchgears or as per directions by the
authority.
Supplying & erecting triple pole and neutral Each
distribution board (TPNDB) with door surface/ flush
91 5.4.11 mounted SP / TP MCBs of 24 ways on iron/ GI frame As per Sheet Attached AH 1
(vertical busbar type) as per specification no. SW-
SWR/MCBDB
Sr. CSR
Description Unit Calculation Qty
No No
Supplying and erecting single pole and neutral Each
distribution board (SPNDB) surface/flush mounted
92 5.4.16 with 2 ways for incoming and 10 ways for outgoing SP As per Sheet Attached AJ 4
MCB’s on iron/ GI frame as per specification no. SW-
SWR/MCBDB
Supplying and erecting single pole and neutral Each
distribution board (SPNDB) surface/flush mounted
93 5.4.15 with 2 ways for incoming and 6 ways for outgoing SP As per Sheet Attached AI 4
MCB’s on iron/ GI frame as per specification no. SW-
SWR/MCBDB
Supplying erecting and marking double pole isolator Each
only switch version of miniature circuit breaker of
94 5.3.20 40A with required wiring connections and lugs etc. in As per Sheet Attached AO 9
provided distribution board complete.

Supplying and erecting double pole metal clad switch Each


95 5.1.3 with HC type fuse and neutral link 240V, 32A on iron / As per Sheet Attached AP 9
GI frame as per specification no. SW-SWR/MDP .
Supplying & erecting FRP box of size 150 x 125 x 100 Each
96 7.8.10 mm, 2.7 mm thick complete on pole/wall as per As per Sheet Attached V 19
specification no. CB-SB
Supplying and erecting mains with ISI mark WP 2 x 2.5 m
sq. mm. 1100 V grade aluminium PVC insulated and
97 1.4.1 PVC sheathed wires on G.I. bearer wire No. 8 SWG Each pole required 9 Mtr wire so = 19 X 9= 171 Mtr 171
complete erected with required size of porcelain reel
insulators and 16 SWG G.I. binding wire.

Supplying & erecting G.I. pipe ‘A’ class 25 mm dia. m


98 7.6.1 erected for enclosing XLPE armoured cable on Each pole required 2 Mtr Pipe so = 19 X 2= 44 Mtr 38
wall/pole as per specification no. CB-CE

Prepared By Checked By

S.S Raut A.S.Solanke


Jr. Engineer Deputy Engineer
ESTIMATE
Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable & Transformer)
Name For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
of
Work : 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light On Existing RSJ Pole & Internal
Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building

Item
NO Description Unit Rate QTY Amount

A. EXTERNAL ELECTRIFICATION (TRANSFORMER, HT & LT WITH


AB CABLE)
Supplying, installing, testing & commissioning of 3 phase, 11/0.433 kV, 50 Hz.,
100 kVA, oil immersed and naturally cooled outdoor type, Aluminium wound
transformer, delta/star connected with additional neutral brought out on load side,
temperature rise should not exceed 40oC by thermometer in oil and 45oC by the
resistance in winding at full load rating, with HV tapping (with off load tap changer)
1 off load +5 to -10 in steps of 2.5%, with standard accessories complete with test Each 221084.33 4 884337.32
certificate with losses below 475 Watts at 50% load, 1650 Watts at 100% load as
per IS:1180 - 2014 energy efficiency level II, with necessary permissions of
Electrical Inspector, as per specification no SS- TR.
As Per Note In CSR :For use of transformer with aluminium winding for
63/100/200 kVA capacity. ( To be used only for Licensee Job), rates shall be
Supplying
reduced by&35erecting
% fromendthe pole D. P.
material Structure
rates for 11/0.415
for Transformer kV,
with 100 kVA
copper winding.)
Transformer
100KVA Copper with Wound
R.S.J. Pole 2 Nos. of Material
Transformer size 100 Rate=312710.00
x 116 mm x 11 Mtr. Long with
suitable
100KVADistribution
AluminiumBox
woundof C.R.C.A. Sheet
Transformer 16 SWG
Material with 4 Pole MCCB 200
Rate=312710-
Amps as incomer & 6 Nos.100 Amps Kitkat/MCCB for outgoing circuits.
(312710X35%)=312710-109448.5=203261.5
Transformer D.P. Structure includes the A. B. Switch 200 Amps, D.O. fuse Set &
L.A. Set. 2 Nos. Top channel of size 100 mm x 50 mm for erection of A.B. Switch
2 & 2 Nos. Base channel of size 100 mm x 50 x mm for erecting Transformer. Each 125856.15 4 503424.60
Channel of size 75 x40 mm for erecting D.O. Fuse Set, L.A., A.B. Switch handle
etc. Angle of size 50 x 50 x6 mm for erecting Distribution Box , Transformer Belt
etc.as per drawing (min. 124 Kg. iron work ) with necessary clamps, Nut-bolts. vee
cross arm, top clip, insulators etc. complete with caution board & barbed wire. D.P.
Structure shall be erected in c.c. foundation complete.

Supplying and erecting LT CT multifunction DLMS compliance energy meter of


accuracy of class 0.5 , 3x240V,50 Hz with optical & RS 232 port, backlit LCD,
measures & displays trivector energy, load survey, TOD, tamper detection &
3 logging, power ON /OFF events, instantaneous parameters of rating 1/5 A with Each 8183.70 4 32734.80
display in absence of power complete with zero adjustment & test certificate
from manufacturer erected on provided M.S. box and connected to CTs.

Supplying and erecting LT current transformer with bar primary 50/5 to 1000/5
4 ratio with 15 VA burden erected in provided CRCA box duly secured with Each 882.00 12 10584.00
insulating materials connected to the meter with test certificates.
Supplying, erecting & terminating XLPE armoured cable 1 core 70 sq. mm.
aluminium conductor with continuous 12.97 sq. mm. (8 SWG) G.I. earth wire
5 complete erected with glands & lugs, on wall/ trusses/pole or laid in provided m 205.80 808 166286.40
trench/ pipe as per specification no. CB-LT/AL

Supplying and erecting rolled steel joist (girder) pole 100 x 116 mm (23 kg/m)
6 with provided base plate in provided foundation as per specification no. OH-PL/RSJ m 1450.05 493 714874.65

Supplying and erecting vee cross arm with ISM channel of 75x40x6mm, for 11kV
HTOH line with arrangement to fix insulator at 45mm from the end & horizontal
distance between insulators 1220 mm bent at angle of 60 degree keeping base 305
7 Each 1195.95 15 17939.25
mm and the total vertical height of V cross arm as 460mm, and fixed on pole with
MS clamp of 80x10 mm, nut bolts,washers complete as per specification no. OH-
PL/VCA
Item
NO Description Unit Rate QTY Amount

Supplying and erecting 75x40x6 mm with 4.4 mm thick web and 7.3 mm thick
flange channel (top pin) with clamp of suitable length so as to maintain vertical
8 clearance of 1065 mm for 11 kV,1320 mm for 22 kV between insulators for erection Each 508.20 126 64033.20
of top pin insulators complete as per specification no. OH-PL/VCA

Supplying & erecting single pole cut point channel set of for 11 kV HT OH line,
9 two channel of size 100 x 50 x 6 mm 1.6 m long having stud angle of size 50 x 50 x Each 4257.75 37 157536.75
6 mm 1.5 m long long with necessary clamps, nut bolts etc. complete.
Supplying and erecting porcelain disc type insulator with necessary hardware
10 suitable for 11kV line, complete as per specification no. OH-INS/DI Each 1138.20 123 139998.60

Supplying and erecting porcelain pin type insulator with G.I. pin suitable for 11kV
11 line, complete as per specification no. OH-INS/PN Each 280.35 156 43734.60

Making cement concrete foundation including excavation (60 x 60) cm x deep 1/6
of pole length in 1:3:6 cement concrete 20 x 25 mm stone metal, 45 cm x 45 cm x
12 45 cm /45 cm dia. x 45 cm. height plinth duly plastered, with necessary curing and Each 2085.30 35 72985.50
finishing complete. (for above 9 m poles)

Supplying and erecting G.I. stay set for poles, including loop insulators at
inaccessible height complete with anchor plate 300 x 300 x 6 mm.,
13 straining screws, G.I. stay wire 7/8 SWG, G.l. stay rod 20 mm x 1.8 m length and Each 1617.00 59 95403.00
pole clamps duly erected in provided cement concrete foundation.

Supplying & erecting barbed wire two ply with 12 SWG ply and 12 SWG barb with
14 a gap between two bars of 75 mm. firmly fixed on provided angle supports with kg 112.35 165 18537.75
necessary materials complete. (6.044 meters/kg.).
Supplying and erecting bracket for guarding of HT OH Line, made from channel
15 iron 1600 mm in length and 75x40x6 mm. erected on pole complete as per Each 992.25 52 51597.00
specification no. OH-PL/VCA
Supplying and erecting guarding lace for H.T.O.H. line with 8 SWG G.I. wire to
16 protect the H.T. overhead line with binding wire of 20 SWG G.I. wire for 75 mm Each 48.30 340 16422.00
section on either side.
Supplying and erecting GI sheet 1.6 mm (16 SWG) caution board of size 200 x 150
17 mm duly painted with red oxide and enamel paint in Marathi and Hindi erected at Each 107.10 43 4605.30
position for medium voltage installation.
Supplying and erecting approved make 11 kV outdoor type gang operated air break,
triple pole switch 400 A capacity with 3 post pin type insulator per phase,
mounted in horizontal or vertical position with necessary channels on provided
18 cross arm with adequate length of "C" class G.l. pipe for operating handle erected Set 14036.40 3 42109.20
on extended square shaft. The operating handle provided with lock and key at
suitable height from ground level with necessary clamp.

Supplying and erecting rolled steel joist (girder) pole 125 x 70 mm (13.3 kg/m)
19 with provided base plate in provided foundation as per specification no. OH-PL/RSJ m 922.95 3504 3234016.80

Supplying & erecting MS pole bracket for guarding/LT OH Line, fabricated from
20 angle iron 50x50x6 mm and 550 mm long for necessary nos. of provided insulators Each 389.55 383 149197.65
and erecting on pole with 50x6mm clamp complete as per specification no. OH
-PL/BKT
Supplying & erecting MS pole bracket for guarding/LT OH Line, fabricated from
21 angle iron 50x50x6 mm and 1100mm long for necessary nos. of provided insulators Each 516.60 383 197857.80
and erecting on pole with 50x6mm clamp complete as per specification no. OH
-PL/BKT
Supplying and erecting G.I. stay set for poles, including loop insulators at
inaccessible height complete with anchor plate 300 x 300 x 6 mm.,
22 straining screws, G.I. stay wire 7/10 SWG, G.l. stay rod 20 mm x 1.8 m length Each 1382.85 188 259975.80
and pole clamps duly erected in provided cement concrete foundation.

Providing pipe type earthing with 40mm. dia. G.l. pipe or 20 mm dia. G.l. Rod
23 complete with all materials as per specification no. EA-EP Each 1365.00 367 500955.00
Item
NO Description Unit Rate QTY Amount

Making cement concrete foundation including excavation (60 x 60 x 150) cm deep


24 in 1:3:6 cement concrete, (20 to 25) mm stone metal with necessary curing and Each 1634.85 247 403807.95
finishing complete.(for stay).
Supplying and erecting iron, sheet metal work consisting of CRCA sheets,
various sections of iron, plates, chequered plates, rods, bars, MS pipes, etc.
for panel board or any other purpose with bending, cutting, drilling and welding
25 kg 140.70 1900 267330.00
complete erected at the position with necessary materials duly painted with
one coat of red oxide and two coats of enamel paint to match the switchgears or as
per directions by the authority.
Making cement concrete foundation including excavation (60 x 60 x 150) cm deep
in 1:3:6 cement concrete 20 x 25 mm stone metal, (45 x 45 x 45) cm /45 cm dia. x
26 45 cm height plinth duly plastered, with necessary curing and finishing complete. Each 1946.70 412 802040.40
(above 6 m to 9 m poles)

Supplying and erecting guarding loop using G.l. wire no.8 SWG for L.T. overhead
27 line of horizontal formation complete erected with 20 SWG GI wire as binding Each 50.40 3030 152712.00
wire and 50 mm. section on each side, complete.
28 Supplying, Erecting Testing & Commissioning of GI Wire 8 SWG /6 SWG Kg 76.42 2880 220089.60
29 Supplying, Erecting Testing & Commissioning of AAAC 55 Sq mm conductor Mtr 38.02 6303 239640.06
Supplying, Erecting Testing & Commissioning of AB Cable 120 Sq mm
30 (3X120+1X16+1X70) Mtr 372.74 10000 3727400.00
31 Supplying,Erecting Testing & Commissioning of Service Connection Box ( 09 No 5324.80 304 1618739.20
32 Way)
Supplying,Erecting Testing & Commissioning of Insulated Suspension Clamp Pair 527.16 291 153403.56
33 Assembly
Supplying,Erecting Testing & Commissioning of Insulated Dead End Clamp Pair 732.16 92 67358.72
34 Assembly
Supplying,Erecting Testing & Commissioning of Piercing Connector For Network No 248.94 1216 302711.04
35 Supplying,Erecting Testing & Commissioning of Neutral bare Conductor Connector No 87.86 304 26709.44
Supplying,Erecting Testing & Commissioning of Single Core armoured XLPE
36 Cable 35 Sq Mm Rmt 54.58 608 33184.64
37 Supplying,Erecting Testing & Commissioning of LT PVC Arm3.5C X 35 Sq mm Rmt 154.42 608 93887.36
SUB TOTAL A 15488160.94
B STREET LIGHT ARRANGEMENT
Supplying and erecting LED Street light fitting suitable for above 40W to 48W
lamp, including lamp, with PF > 0.95 class IP 65 and above housing of pressure
38 die cast aluminium alloy and heat sink extruded aluminium complete per Each 3649.80 352 1284729.60
specification No . FG-ODF/FLS2.

Supplying and erecting street light Wall bracket made from 40 mm. dia ‘B’ class
39 G.I. pipe 1.2 m in total length complete as per specification no. FG-BKT/WB Each 714.00 352 251328.00

Supplying and erecting mains with ISI mark WP 2 x 2.5 sq. mm. 1100 V grade
aluminium PVC insulated and PVC sheathed wires on G.I. bearer wire No. 8
40 SWG complete erected with required size of porcelain reel insulators and 16 m 65.10 1936 126033.60
SWG G.I. binding wire.

Supplying, erecting & terminating XLPE armoured cable 2 core 10 sq. mm.
aluminium conductor with continuous 5.48 sq. mm. (12 SWG) G.I. earth wire
41 complete erected with glands & lugs, on wall/ trusses/pole or laid in provided m 129.15 180 23247.00
trench/ pipe as per specification no. CB-LT/AL

Providing pipe type earthing with 40mm. dia. G.l. pipe or 20 mm dia. G.l. Rod
42 complete with all materials as per specification no. EA-EP Each 1365.00 8 10920.00
Supplying & erecting street light control panel in powder coated CRCA 14/16
SWG sheet, outdoor type, single phase, 240 V consisted of suitable rating
contactor, 24 hrs digital / astronomical time switch with minimum 5 years battery
backup, SPN MCB 40 A, auto/manual selector switch, ON/OFF push buttons,
43 indicator lamps, control wiring, metering device, etc for automatic operation & Each 17360.70 8 138885.60
overcurrent, short circuit, earth fault protection of street lights upto the maximum
load of 6 kW on provided iron frame/ CC foundation complete.
Item
NO Description Unit Rate QTY Amount

Making cement concrete foundation in 1:3:6 cement concrete, (20 to 25) mm.
44 stone metal duly plastered with necessary curing for complete. (pole muffing or any m³ 3313.80 2.00 6627.60
other purpose).
SUB TOTAL B 1841771.40
C. INTERNAL ELECTRIFICATION OF PUBLIC BUILDINGS
Supplying and erecting UPVC reinforced flexible conduit 25 mm in dia.
45 conforming to I.S. with required number of couplings, PVC bushes, check nuts m 90.30 35 3160.50
etc. complete.
Supplying & laying HMS PVC conduit 25 mm dia with necessary accessories in
46 RCC work/false ceiling/false flooring as per specification No. WG-MA/CC. m 103.95 462 48024.90

Supplying & laying HMS PVC conduit mm dia. with necessary accessories in RCC
47 work/false ceiling/false flooring as per specification No. WG-MA/CC. m 131.25 547 71793.75

Supplying & erecting mains with 2x1.5 sq.mm FRLSH copper PVC insulated wire
48 laid in provided conduit/trunking/inside pole/Bus bars or any other places as per m 33.60 621 20865.60
specification No: WG-MA/BW
Supplying & erecting mains with 1x1.5 sq.mm FRLSH copper PVC insulated wire
49 laid in provided conduit/trunking/inside pole/Bus bars or any other places as per m 27.30 1412 38547.60
specification No: WG-MA/BW
Supplying & erecting mains with 2x2.5 sq.mm FRLSH copper PVC insulated wire
50 laid in provided conduit/trunking/inside pole/Bus bars or any other places. as per m 61.95 791 49002.45
specification No: WG-MA/BW
Supplying & erecting mains with 2x6 sq.mm F.R copper PVC insulated wire laid in
51 provided conduit/trunking/inside pole/Bus bars or any other places as per m 109.20 245 26754.00
specification No: WG-MA/BW
Supplying and erecting mains with ISI mark WP 2 x 6 sq. mm. 1100 V. grade
52 aluminium PVC insulated and PVC sheathed wires on G.I. bearer wire No. 8 m 76.65 401 30736.65
SWG complete erected with required size of porcelain reel insulators and 16
SWG G.I. binding wire.
Supplying, erecting & terminating XLPE armoured cable 2 core 4 sq. mm.
aluminium conductor with continuous 5.48 sq. mm. (12 SWG) G.I. earth wire
53 complete erected with glands & lugs, on wall/ trusses/pole or laid in provided m 101.85 690 70276.50
trench/ pipe as per specification no. CB-LT/AL

Supplying and laying (including excavation of suitable width & depth up to 90


54 cm) 50 mm outside dia. double wall corrugated pipes (DWC) of HDPE for m 202.65 712 144286.80
enclosing cable below ground/road surface, to required depth complete.
Supplying and erecting ISI mark modular type switch 16A duly erected on provided
55 plate and box with wiring connections complete. Each 94.50 49 4630.50

Supplying and erecting ISI mark modular type 3 pin 6 / 16A multi socket with
56 safety shutter, duly erected on provided plate and box with wiring connections Each 166.95 49 8180.55
complete.
Supplying and erecting ISI mark modular type switch 6A / 10A duly erected on
57 provided plate and box with wiring connections complete. Each 70.35 69 4854.15
Supplying and erecting ISI mark modular type 3 pin 6A multi sockets with safety
58 shutter, duly erected on provided plate and box with wiring connections complete. Each 113.40 69 7824.60
Supplying and erecting PVC Surface modular switch box with double mounting
59 plate for 6 modules duly erected. Each 224.70 42 9437.40
Supplying and erecting PVC Surface modular switch box with double mounting
60 plate for 12 modules duly erected. Each 330.75 9 2976.75
Supplying and erecting square / rectangular shaped CRCA /die-cast aluminium
61 powder coated housing LED panel (slim edge-lit) light suitable for 25 to 32W with Each 3151.05 189 595548.45
provision for plane front frame with translucent cover fixed to the housing
complete.
Supplying and erecting corridor/Passage light fitting (2 feet) including 18W LED
62 lamp, comprises of extruded channel in plastic silver grey colour & with same Each 730.80 10 7308.00
plastic end cap on provided PVC block / wooden board.
Item
NO Description Unit Rate QTY Amount

Supplying & erecting 10-12W, 230V integral type LED Lamp suitable for B-22/E-
63 27 base. Each 231.00 60 13860.00

Supplying and erecting bulkhead fitting suitable for upto LED upto 12W fixed on
64 wall. As per specification no. FG-IDF/BHF Each 235.20 15 3528.00

Supplying and erecting LED Mirror Light with integrated driver including 7W to
65 9W lamp with polycarbonate housing and opal diffuser to be fixed above mirror or Each 973.35 10 9733.50
as required on clamps complete.
Supplying & erecting ready to use Retrofit T8 LED 18 / 20 tube light with
66 polycarbonate body, heat sink, integrated HF electronic driver complete & Each 626.85 18 11283.30
compatible to T8 / T12 LED luminaire by disconnecting starter & ballast if
necessary.
Supplying and erecting Gate/garden light fitting with 300mm dia. glass bowl
67 suitable for upto 12W LED lamp on provided pipe as per specification No. FG- Each 1078.35 14 15096.90
ODF/GLT
Supplying and erecting cylindrical shaped integral decorative with high power 12W-
68 16W LED bollard upto 1000mm with opal acrylic diffuser and IP65 protection on Each 3708.60 16 59337.60
provided foundation complete.
Supplying & erecting 20W LED PAR (30 Lamp E-27 Base, SPOTO series) lights
69 by making necessary arrangement/recess in wall to make it flush with surface. Each 2840.25 2 5680.50
Supplying and erecting 9m (clear height) fixed type High Mast (Top-100mm,
Bottom- 200mm) with hexagonal/round bracket and foundation bolts suitable for
70 max. 4 nos floodlight fixtures on provided foundation as per specification no. OH- Set 31372.95 7 219610.65
PL/OPL (excluding luminaries).

Supplying and erecting LED Flood light fitting of 50W, including lamp, with PF >
0.95,class IP 65 and above class IP 65 and above housing of pressure die cast
71 aluminium alloy and heat sink extruded aluminium complete per specification No Each 4117.05 29 119394.45
FG-ODF/FLS-2

Supplying and erecting steel tubular swaged pole 165.1 x 139.7 x 114.3 mm. dia
with 4.5 x 4.5 x 3.65 mm thickness ( 5 + 2 + 2 m ) length respectively and total 9
72 m long with pole cap, base plate in provided foundation (weight 147 kg) as per Each 11290.65 19 214522.35
specification no. OH-PL/STP

Supplying and erecting LED Street light fitting suitable for above 40W to 48W
lamp, including lamp, with PF > 0.95 class IP 65 and above housing of pressure
73 die cast aluminium alloy and heat sink extruded aluminium complete per Each 3649.80 19 69346.20
specification No . FG-ODF/FLS2.

Making M- 20 grade reinforced cement concrete foundation by considering the


safe soil bearing capacity at site as 10 T/sq.m at 1.5 m depth including supply of
74 steel, concrete, excavation and fixing provided nut bolts with the help of template, Each 4732.35 26 123041.10
duly plastered as per design complete (for 9m & 10m high octagonal /conical GI
pole).
Supplying and erecting regular/ standard model ceiling fan of 1400mm. sweep
75 complete erected in position as per specification no. FG-FN/CF Each 2000.25 37 74009.25
Supplying and erecting ISI mark modular type (two module) electronic step
76 regulator for fan, duly erected on provided plate and box with wiring connections Each 367.50 37 13597.50
complete.
Supplying and erecting fan clamp of 30 x 5 mm. M.S. flat of required length and 10
77 mm. M.S. bolt and nuts erected with necessary hook of 10 mm. M.S. round bar and Each 191.10 37 7070.70
painted.
Supplying and erecting exhaust fan medium duty 230 V A.C. 50 cycles 225 mm.
78 1400 RPM with condenser complete erected in position with necessary materials. Each 1720.95 11 18930.45
Fan motor with moisture proof treatment and ‘E’ class insulation.
Providing recess in brick wall suitable for erection of exhaust fan up to 450mm.
79 sweep complete with grouting of nut, bolts, plastering and colour washing to match Each 375.90 11 4134.90
the colour of the wall for the wall thickness of 225 mm.
Supplying & erecting 22 SWG G.I sheet metal cawl sector shaped with 25 x 25 x 3
80 (mm) angle iron frame, metal mesh to avoid birds entry with necessary material, Each 1014.30 11 11157.30
suitable for exhaust fan of 300 mm as per specification no FG-FAS/MSC
Item
NO Description Unit Rate QTY Amount

Supplying and erecting luminous / modular type call bell indicator with plastic
81 body, heavy duty coil and indicator lamp working on 230V A.C. supply with Each 227.85 7 1594.95
resetting arrangement complete erected on double wooden/ sunmica board
Supplying and erecting ISI mark modular type bell-push 6A / 10A duly erected on
82 provided plate and box with wiring connections complete. Each 101.85 18 1833.30

Wiring for plug on board with Switch socket concealed type, copper wiring and
83 earthing and with modular accessories as per specification No: WG-PW/CW Point 485.10 46 22314.60

Point wiring for light/fan/bell concealed type in min 20 mm ISI marked HMS PVC
84 conduit with 1.5 sq.mm. (2+1E) FR grade copper wires, modular type switch, Point 640.50 350 224175.00
earthing and required accessories as per specification No: WG-PW/CW
Supplying and erecting triple pole metal clad switch and fuse 415V, 63A on angle
85 iron / GI frame as per specification no. SW-SWR/MTP. Each 2699.55 3 8098.65

Supplying, erecting & marking SPMCB 6A to 32A, C-series (for motor/power) in


86 provided distribution board as per specification no. SW-SWR/MCB Each 165.90 35 5806.50
Supplying, erecting & marking SPMCB 6A to 32A, B- series (for lighting) in
87 provided distribution board as per specification no. SW-SWR/MCB Each 164.85 29 4780.65
Supplying erecting and marking triple pole isolators only switch version of
88 miniature circuit breaker of 40A with required wiring connections and lugs etc. in Each 550.20 2 1100.40
provided distribution board complete.
Providing pipe type earthing with 40mm. dia. G.l. pipe or 20 mm dia. G.l. Rod
89 complete with all materials as per specification no. EA-EP Each 1365.00 16 21840.00
Supplying and erecting iron, sheet metal work consisting of CRCA sheets,
various sections of iron, plates, chequered plates, rods, bars, MS pipes, etc.
for panel board or any other purpose with bending, cutting, drilling and welding
90 kg 140.70 250 35175.00
complete erected at the position with necessary materials duly painted with
one coat of red oxide and two coats of enamel paint to match the switchgears or as
per directions by the authority.
Supplying & erecting triple pole and neutral distribution board (TPNDB) with
91 door surface/ flush mounted SP / TP MCBs of 24 ways on iron/ GI frame (vertical Each 6001.80 1 6001.80
busbar type) as per specification no. SW-SWR/MCBDB
Supplying and erecting single pole and neutral distribution board (SPNDB)
92 surface/flush mounted with 2 ways for incoming and 10 ways for outgoing SP Each 1014.30 4 4057.20
MCB’s on iron/ GI frame as per specification no. SW-SWR/MCBDB
Supplying and erecting single pole and neutral distribution board (SPNDB)
93 surface/flush mounted with 2 ways for incoming and 6 ways for outgoing SP Each 796.95 4 3187.80
MCB’s on iron/ GI frame as per specification no. SW-SWR/MCBDB
Supplying erecting and marking double pole isolator only switch version of
94 miniature circuit breaker of 40A with required wiring connections and lugs etc. in Each 294.00 9 2646.00
provided distribution board complete.
Supplying and erecting double pole metal clad switch with HC type fuse and neutral
95 link 240V, 32A on iron / GI frame as per specification no. SW-SWR/MDP . Each 784.35 9 7059.15
Supplying & erecting FRP box of size 150 x 125 x 100 mm, 2.7 mm thick complete
96 on pole/wall as per specification no. CB-SB Each 472.50 19 8977.50
Supplying and erecting mains with ISI mark WP 2 x 2.5 sq. mm. 1100 V grade
aluminium PVC insulated and PVC sheathed wires on G.I. bearer wire No. 8
97 SWG complete erected with required size of porcelain reel insulators and 16 m 65.10 171 11132.10
SWG G.I. binding wire.

Supplying & erecting G.I. pipe ‘A’ class 25 mm dia. erected for enclosing
98 XLPE armoured cable on wall/pole as per specification no. CB-CE m 196.35 38 7461.30
SUB TOTAL C 2514785.70
Amount Rs.(A+B+C) 19844718.04

Prepared by Checked by
Item
NO Description Unit Rate QTY Amount

S S Raut A.S.Solanke
Jr.Engineer Deputy Engineer
ABSTRACT
Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB
Cable & Transformer) For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No
Name of 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist
Work : Buldana. with Street Light On Existing RSJ Pole & Internal Electrification to Civil
amenities(School, PHC, Grampanchayat etc ) Building

Sr No Description Amount
A. EXTERNAL ELECTRIFICATION (TRANSFORMER, HT & LT WITH
1 AB CABLE) 15488160.94

2 B STREET LIGHT ARRANGEMENT 1841771.40


3 C. INTERNAL ELECTRIFICATION OF PUBLIC BUILDINGS 2514785.70

Amount Rs. 19844718.04

add 3 % Contingencies 595341.54


Estimated Amount Rs. 20440059.58

add 12 % GST (CGST + SGST) 2452807.15

Sub Total 22892866.73

As Per Letter No 9295 Date 10/10/2017 Fom VIDC 20% Amount for 3968943.61
Manintenance & Repair work (For Handing Over to grampanchayat)
1.3% MSEDCL Sup Charges 65434.00

18%GST On MSEDCL Sup Charges 11778.12


Amount Rs 26939022.46

say 26939022.00

In words Rupees Two Crore Sixty Nine Lakh Thirty Nine Thousand Twenty Two Only.

Prepared by Checked By

S S Raut A.S.Solanke
Jr.Engineer Dy Engineer
FACE SHEET
Name of Division Vidarbha Hydro Electric And Lift Irrigation Division , Akola

Sanction Estimate No 2020-2021

Fund Head State

Major Head 8443- P.W.Deposit Work

Executive Engineer,Jigaon Project Dam & Rehabilitation Division Shegaon

Minor Head

Service Head Jigaon Project

Supplying Erecting Testing & Commissioning Of New infrastructure (HT


Line,LT Line with AB Cable & Transformer) For Rehabillitation of Mz Adol Bk
at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
Divisional Head
731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light
On Existing RSJ Pole & Internal Electrification to Civil amenities(School, PHC,
Grampanchayat etc ) Building

Estimate Framed In the Office Of Deputy Engineer, Vidarbha Hydro Electric


Project Subdivision No.1,Khamgaon Under Executive Enginner Vidarbha Hydro Electric And Lift
Irrigation Division, Akola to Meet The Probable Expenses that will be incurred for the Work of

Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable &
Transformer) For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88
& Mz Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light On
Existing RSJ Pole & Internal Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building

In Rs 26939022.00
In words Rupees Two Crore Sixty Nine Lakh Thirty Nine Thousand Twenty Two Only.

The estimate is prepared by Mr.S S Raut (Jr. Engr) And Checked By Shri.A.S.Solanke (Dy.Engr)

General Description
This Estimate is Prepared to meet the Probable expenditure that will be Incurred for the Work
Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable &
Transformer) For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88
& Mz Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light On
Existing RSJ Pole & Internal Electrification to Civil amenities(School, PHC, Grampanchayat etc ) Building
Deputy Engineer Executive Engineer
Vidarbha Hydro Electric Project Vidarbha Hydro Electric And Lift Irrigation
Subdivision No.1 Khamgaon Division Akola
Supplying Erecting Testing & Commissioning Of New infrastructure (HT Line,LT Line with AB Cable & Transformer) For
Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana. with Street Light On Existing RSJ Pole & Internal Electrification to Civil
amenities(School, PHC, Grampanchayat etc ) Building
RATE ANALYSIS -II

Erection Cost on Material


Contigencies On material

ConstOn Material@2.5%
Transportation Charges

Insu,Labour & Finance


On Material Cost @4%

Cont Sup Charges On

Contractor Profit 4%
T & P on Material

Sub Total Cost


Material@5%
Cost @0.5%
Description

Cost@1%
Basic Rate
Item No

@15%
Sr No

Total
Supplying, Erecting Testing & Unit
1 28 Commissioning of GI Wire 8 Kg 57.4 2.30 0.57 0.29 8.61 2.87 1.44 73.47 2.94 76.42
SWG /6 SWG
Supplying, Erecting Testing &
2 29 Commissioning of AAAC 55 Sq Mtr 28.56 1.14 0.29 0.14 4.28 1.43 0.71 36.56 1.46 38.02
mm conductor
Supplying, Erecting Testing &
3 30 Commissioning of AB Cable Mtr 280.00 11.20 2.80 1.40 42.00 14.00 7.00 358.40 14.34 372.74
120 Sq mm
(3X120+1X16+1X70)
Supplying,Erecting Testing &
4 31 Commissioning of Service No 4000.00 160.00 40.00 20.00 600.00 200.00 100.00 5120.00 204.80 5324.80
Connection Box ( 09 Way)
Supplying,Erecting Testing &
5 32 Commissioning of Insulated Pair 396.00 15.84 3.96 1.98 59.40 19.80 9.90 506.88 20.28 527.16
Suspension Clamp Assembly
Supplying,Erecting Testing &
6 33 Commissioning of Insulated Pair 550.00 22.00 5.50 2.75 82.50 27.50 13.75 704.00 28.16 732.16
Dead End Clamp Assembly
Supplying,Erecting Testing &
7 34 Commissioning of Piercing No 187.00 7.48 1.87 0.94 28.05 9.35 4.68 239.36 9.57 248.94
Connector For Network
Supplying,Erecting Testing &
8 35 Commissioning of Neutral bare No 66.00 2.64 0.66 0.33 9.90 3.30 1.65 84.48 3.38 87.86
Conductor Connector
Supplying,Erecting Testing &
9 36 Commissioning of Single Core Rmt 41.00 1.64 0.41 0.21 6.15 2.05 1.03 52.48 2.10 54.58
armoured XLPE Cable 35 Sq
Mm
Supplying,Erecting Testing &
10 37 Commissioning of LT PVC Rmt 116.00 4.64 1.16 0.58 17.40 5.80 2.90 148.48 5.94 154.42
Arm3.5C X 35 Sq mm

Prepared By Checked By

S S. Raut A.S.Solanke
Jr.Engr Deputy Engineer
अंदाजपत्रकासोबत १५ मुद्द्याचा अहवाल
बाब शेरा
अनुक्र

जिगाव प्रकल्पांतर्गत पुनर्वसित गावठाण अडोळ बु पुनर्वसन मौजे मोहिदेपूर गट नं


७५,७६,७७,७८,८४,८५,८६,८७,८८. आणि मौजे पिंपळगाव काळे
१ विद्युत कामाचे नाव ७३१,७२६,७२५,७२४,७२३, ता. जळगाव जामोद जि. बुलडाणा येथे उच्च दाब वाहिनी, लघु दाब
वाहिनी व रोहीत्राचा पुरवठा उभारणी चाचणी व कार्यान्वितीकरण करणे. तसेच लघु दाब पोल वर
पथदिवे ची उभारणी व सार्वजनिक इमारती मध्ये अंतर्गत विद्युतीकरण

२ कामाची अंदाजपत्रकीय किं मत २६९३९०२२

३ कामाचे लेखाशीर्ष ८४४३ सा. बा. तर्फे कार्यकारी अभियंता, जिगाव प्रकल्प धरण व पुनर्वसन विभाग शेगाव

संबंधित स्थापत्य कार्यालयाचे नाव


अ) मंडळ कार्यालय अधीक्षक अभियंता, बुलढाणा पाटबंधारे प्रकल्प मंडळ बुलढाणा
४ ब) विभाग कार्यालय कार्यकारी अभियंता, जिगाव प्रकल्प धरण व पुनर्वसन विभाग शेगाव

क) उपविभाग कार्यालय उपविभागीय अभियंता,जिगाव प्रकल्प पुनर्वसन उपविभाग क्र.२ जळगाव जामोद.

५ ठेव काम करण्याबाबत स्थापत्य कार्यालायचे पत्र कार्यकारी अभियंता, जिगाव प्रकल्प धरण व पुनर्वसन विभाग शेगाव यांचे पत्र क्र. ४७०९/ता.श
ा.१/जिगाव प्र. पु./२०१९ दिनांक ०३.१२.२०१९

सदर अंदाजपत्रक मूळ कामाचे आहे कि दुरुस्तीचे?


६ दुरुस्तीचे असेल तर सदर दुरुस्ती उदभवण्याची मूळ कामाचे
थोडक्यात कारणे ?

अंदाजपत्रक प्रचलित दरानुसार तयार के ले आहे काय? होय



सदर दरसुचीचा संदर्भ सार्वजनिक बांधकाम (विद्युत) सन २०२०- २०२१

अंदाजपत्रकात प्रचलित दरसूचीबाह्य बाबी गृहीत


८ असल्यास त्याचे दर कशाचे आधारे घेतले. त्याचा संदर्भ महावितरण अंदाजपत्रक मधील
प्रत (सोबत जोडावी)

अंदाजपत्रक अंकगणितीय द्रुष्ट्या १००% बरोबर आहे होय


9
काय?
अंदाज पत्रकासोबत तांत्रिक टिपणी रेखाचित्र जोडली आहे
होय
१० काय?
नसल्यास त्याची संक्षिप्त कारणे : - -

सदर अंदाजपत्रक तयार करताना कार्यस्थळी प्रत्यक्ष


सर्वेक्षण के लेले आहे काय? -

११ विज वाहिनी उभारणीचे काम असेल तर प्रस्तावीत विज


वाहिनी मार्गात नदी, वनक्षेत्र, फळबागा इतर वीज -
वाहिनी, गावठाण येत आहे काय?

येत असल्यास ते विचारात घेऊन अंदाजपत्रक तयार के ले


आहे काय? -
बाब शेरा
अनुक्र

अंदाजपत्रकीय किमत जलसंपदा विभागाचे प्रकल्पास


१२ प्रशासकीय मान्यता /सुधारित प्रशासकीय मान्यताच्या -
विदयुत घटक किमतीचे मर्यादेत आहे काय?

अंदाजपत्रकास मंजुरीनंतर मा. विभागीय आयुक्त,


१३ जिल्हाधिकारी यांची प्रशासकीय मान्यता आवश्यक आहे होय
काय?

सदर अंदाजपत्रकास दैनंदिन देखभाल व दुरुस्ती


(AMC) चे असल्यास त्याचा कालावधी -
१४

कोणत्या तारखेला AMC चालू करणे प्रस्तावित आहे -

१५
सदर काम महावितरण १.३ टक्के निरीक्षण शुल्क
होय
(DDF) योजने अंतर्गत करावयाचे आहे काय?

अ) महावितरण सोबत संयुक्त सर्वेक्षण झालेला दिनांक?


-
(अहवाल सोबत जोडावा)

ब) महावितरणद्वारा मंजूर अंदाजपत्रकाचा संदर्भ :


जोडला आहे
( सोबत जोडणे आवश्यक)

क) संबंधित महावितरण कार्यालय


विभाग कार्यकारी अभियंता, महावितरण विभाग मलकापूर
उपविभाग उपकार्यकारी अभियंता, महावितरण उपविभाग जळगाव जामोद
शाखा सहयाक अभियंता महावितरण पिंपळगाव काळे

उप अभियंता
विदर्भ जलविदयुत प्रकल्प
उपविभाग क्र १ खामगाव
Supplying Erecting Testing & Commissioning Of New
infrastructure (HT Line,LT Line with AB Cable & Transformer)
For Rehabillitation of Mz Adol Bk at Mz Mohidepur in G. No
75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana.
with Street Light On Existing RSJ Pole & Internal
Electrification to Civil amenities(School, PHC, Grampanchayat
etc ) Building
Technical Note
The request For work of Supplying Erecting Testing & Commissioning Of
New infrastructure (HT Line,LT Line with AB Cable & Transformer) For Rehabillitation of Mz Adol
Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz Pimpalgaon kale
731,726,725,724,723,722 Tq: Jalgaon Jamod Dist Buldana is done by Executive Engineer Jigaon
Project Dam &Rehabilitation Division Shegaon accordingly Praposal is submitted to MSEDCL
Office For issuing 1.3% supervision charges estimate. so MSEDCL sanction estimate for above said
work with sanction no CE/AKL/ESTT/2020-21/1.3% Sup Charges/038 Date 11.11.2020

For 11KV line pole support RSJ 100X116mm used.and for LT Line pole
support RSJ 125X70mm used.For HT Line AAAC55 Sqmm Conductor is used. In LT Line AB
Cable120 Sq mm (3X120+1X16+1X70) is used.

Rate for Item taken from PWD(Electrical)2020-21 CSR. & From MSEDCL
Sanctioned Estimate

Sr No Item As Per MSEDCL Estimate Praposed In This Estimate Remark


1 11 KV Conductor 55 Sq mm AAAC 55 Sq mm AAAC No Change
2 11 KV Pole RSJ 116 X100 MM RSJ 116 X100 MM No Change
3 LT Line 55 Sq mm AAAC 55 Sq mm AAAC No Change
AB Cable120 Sq mm
(3X120+1X16+1X70)
5 Transformer 100KVA 11/0.433KV 100KVA 11/0.433KV No Change
6 LT Pole RSJ 125X70 MM RSJ 125X70 MM No Change

The estimate is submitted for approval please.

Deputy Engineer
Vidarbha Hydro Electric Project
Sub Division No 1 Khamgaon
1 8 8 22.1 176.8
9 22 14 16.1 225.4
23 27 5 14.25 71.25
28 32 5 14.25 71.25
33 38 6 16.15 96.9
39 42 4 25 100
43 48 6 0
49 62 14 18.5 259
63 68 6 0
69 77 9 16.82 151.38
78 81 4 12.62 50.48
82 85 4 12.62 50.48
86 94 9 16.82 151.38
95 100 6 24.67 148.02
101 105 5 18.5 92.5
106 111 6 16.82 100.92
112 115 4 16.82 67.28
116 119 4 16.82 67.28
120 122 3 0
123 125 3 19.83 59.49
126 131 6 16.82 100.92
132 135 4 0
136 147 12 18.5 222
148 151 4 19.83 79.32
152 155 4 23 92
156 161 6 0
162 168 7 12.34 86.38
169 174 6 0
174 177 4 12.34 49.36
178 186 9 12.34 111.06
187 191 5 16.82 84.1
192 194 3 24.67 74.01
195 204 10 18.5 185
205 212 8 18.5 148
213 221 9 18.5 166.5
222 230 9 18.5 166.5
231 236 6 17.8 106.8
237 244 8 11.87 94.96
245 249 5 0
250 254 5 16.82 84.1
255 266 12 12.34 148.08
266 267 2 22.5 45
268 275 8 0
276 285 10 14.8 148
286 293 8 18.5 148
294 298 5 18.5 92.5
299 303 5 0
304 311 8 18.5 148
4520.4
Measurement Sheet For Location Of DTC
As per Layout Plan Route Of DTC 1 =

Plot No 1&10+Road+Plot No 21+Road+Plot No 36&62+Road+Post Office & Open Space +DTC


40+38+17+24+15+24+24+11+21+35+30
279 Mtr

As per Layout Plan Route Of DTC 2 =


H6+Road+Plot No 69 &70+Road+Plot No 92&105+Road+Plot No 106
&113+Road+9+Open Space +DTC
9+(15.50X2)+12+(20X2)+9+30+17+9+55+30
9+31+12+40+9+30+17+9+55+30
242 Mtr

As per Layout Plan Route Of DTC 3 =


H5+Post Office +Bank+Grampanchyat+Road+Road +(H14)Plot No
84&85+Road+Road+Plot No(142 to 135)+Road +mandir+Mandir+Road +Plot
No154+Open Space+DTC
= 20+18+60+10+18+15+22+15+15+(17.25 X8)+12+43+46.52+9+17.25+38+30
= 20+18+60+10+18+15+22+15+15+138+12+43+46.52+9+17.25+38+30
=526.77 Mtr Say 527 Mtr

As per Layout Plan Route Of DTC 4 =

=H15+ Plot No 135 &162+Road+Plot NO 163 &180+Road+Plot No 198+Plot No 181 to


187+ Plot No 188
= 16.45+25.40+9+23.10+22.90+12+14+(21.35X7)+23.35
= 295.65 Mtr This is Curved Portion Hence 10% consider for curved length=29.56 Mtr
= 295.65+29.56 325.21 Mtr Say 325 Mtr

= H29(Busstand) 60 Mtr

= Road +Plot No (269,270,271,272,273,274,275,276)+ Road12+Open Space 68.10+DTC


= 15+22.55+18.80+17.50+18.20+19+19.95+16+18.25+12+68.10+30
275.35 Mtr This is Curved Portion Hence 10% consider for curved length=27.53 Mtr
= 275.35+27.53 302.88 Mtr

As per Layout Plan Route Of DTC 4 = = 325.21+60+302.88 = 688.09 Mtr


Say =688 Mtr
Areal Length Of HT Line As per Layout Plan=279+242+527+688=1736 Mtr

While Execution of Actual work Route can change as location of DTC Change For This 10%
additional length consider Hence Length Of HT Line =1736+173.6=1909.6 Mtr Say
1910Mtr

Prepared By Checked By
S S. Raut A.S.Solanke
Jr.Engr Deputy Engineer
242
241.25

526.77
H6

295.65
Measurement Sheet For Detail Location Of DTC
As per Layout Plan Route Of DTC 1 =
Plot No 1&10+Road+Plot No 21+Plot No 36&62+Road+Post Office & Open Space +DTC

40+38+17+24+15+24+24+11+20.39+34.92+30
278.31 Mtr

As per Layout Plan Route Of DTC 2 =

H6+Road+Plot No 69 &70+Road+Plot No 92&105+Road+Plot No 106


&113+Road+9+Open Space +DTC
9+(15.50X2)+12+(20X2)+9+29.60+17+9+54.65+30
9+31+12+40+9+29.60+17+9+54.65+30
241.25 Mtr

As per Layout Plan Route Of DTC 3 =


H6+Post Office +Bank+Grampanchyat+Road+Road +(H14)Plot No
84&85+Road+Road+Plot No(142 to 135)+Road +mandir+Mandir+Road +Plot
No154+Open Space+DTC
= 20+18+60+10+18+15+22+15+15+(17.25 X8)+12+43+46.52+9+17.25+38+30
=526.77

As per Layout Plan Route Of DTC 4 =

=H15+ Plot No 135 &162+Road+Plot NO 163 &180+Road+Plot No 198+Plot No 181 to


187+ Plot No 188+
= 16.45+25.40+9+23.10+22.90+12+14+(21.35X7)+23.35
= 295.65 Mtr This is Curved Portion Hence 10% consider for curved length=29.56 Mtr
= 295.65+29.56 325.21 Mtr

= H29(Busstand) 60 Mtr
= +Road +Plot No (269,270,271,272,273,274,275,276)+ Road12+Open Space 68.10+DTC
= 15+22.55+18.80+17.50+18.20+19+19.95+16+18.25+12+68.10+30
275.35 Mtr This is Curved Portion Hence 10% consider for curved length=27.53 Mtr
= 275.35+27.53 302.88 Mtr

As per Layout Plan Route Of DTC 4 = = 325.21+60+302.88 = 688.09 Mtr

Areal Length Of HT Line As per Layout Plan=278.31+241.25+526.77+688.09=1734.42

While Execution of Actual work Route can change as location of DTC Change For This 15%
additional length consider Hence Length Of HT Line =1734.42+260.16=1994.58 Mtr Say
1995 Mtr

Prepared By Checked By

S S. Raut A.S.Solanke
Jr.Engr Deputy Engineer
TC

ce +DTC

241.25

526.77
H6

295.65
h=29.56 Mtr

h=27.53 Mtr
Certificate

Supplying Erecting Testing & Commissioning Of New infrastructure (HT


Line,LT Line with AB Cable & Transformer) For Rehabillitation of Mz
Adol Bk at Mz Mohidepur in G. No 75,76,77,78,84,85,86,87,88 & Mz
Pimpalgaon kale 731,726,725,724,723,722 Tq: Jalgaon Jamod Dist
Buldana. with Street Light On Existing RSJ Pole & Internal Electrification
to Civil amenities(School, PHC, Grampanchayat etc ) Building

It is certified that the estimat of subjected work has been


arithematically checked and found correct.

Deputy Engineer Executive Engineer


Vidarbha Hydro Electric Project Vidarbha Hydro Electric & Lift Irrigation
Subdivision No.1 Khamgaon Division Akola

You might also like