Annexure A A.S.No. Description Unit Qty. Final Price

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 38

ANNEXURE A

A.S.No. Description Unit Qty. Final Price


Erection, Testing & Commissioning of 33 KV Line
S/C Pin type with 100 Sq.mm. ACSR Conductor on
0716 No.
RSJ Pole 152 X 152 mm - 11 m with crimping of
Jumpers at Cut-point locations 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 RSJ Pole 152 X 152 mm 11 m No 17.00 48,467.00
2 RSJ Pole 100 X 116 mm 10 m No 2.00 27,332.00
3 33 kV V Cross Arm No. 14.00 11,321.00
4 33 kV Top pin Support No. 14.00 2,642.00
5 Pin Insulator with GI Pin - 33 KV No 42.00 1,736.00
Disc Insulator with Strain Hardware for 100
6 Set 18.00 4,378.00
Sq.mm. ACSR Conductor
7 DP Top Channel Set 1.00 7,849.00
8 Cross Bressing structure in D.P. Set 1.00 11,925.00
ACSR 100 Sq.mm. Conductor Dog ( Ckt Km)
9 Km 1.00 169,058.00
with tree cutting
10 Stay Set HT Set 14.00 2,717.00
11 Jointing Sleeve for ACSR conductor No 3.00 775.00
12 Danger Board with Clamps No 17.00 227.00

Earthing Set HT with supply of charcoal & salt .


13 Set 17.00 6,340.00
( earthing Pipe will be free issue to contractor)

Earth bore of 150mm dai., 20 mtr deep with


14 installation of GI earthing strip 2 run of 50 x 10 No 2 4,679.00
mm. ( GI strip will be free issue to contractor)

15 Civil Works Concreting with muffing 1:4:8 cmt 17.60 11,774.00


16 Anticlimbing Device / Barbed wire Nos. 19.00 4,254.00
17 Wedge Connector Dog to Dog No 18.00 392.00
18 Pit Digging for pole (except boring of drills) Nos. 19.00 906.00
Pit Digging for earthing of poles ( except boring
19 Nos. 19.00 1,510.00
of drills)
20 Pit Digging for stay except boring of drills Nos. 14.00 1,208.00
21 Pit Digging 14 inches dia 6 feet Hole Nos. UR 1,506.00
22 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
23 Guarding Nos UR
24 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
25 Nos UR
boring
Stinging of running Earth by GI wire with fitting
26 Km 1.00 51,322.00
of clamps
Cost of labour

A.S.No. Description Unit Qty.

Erection, Testing and Commissioning of 11 KV


Single circuit Pin type line with 80sq.mm AAAC
906 conductor on 116x100 11 Mtr RSJ pole. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 RSJ Pole 100 X 116 mm 11 m No. 17.00 30,065.00
2 RSJ 100 x 116 mm-9 mtr long for strut No. 5.00 24,655.00
3 11 KV V-Cross Arm Nos 14.00 6,340.00
4 11 kV Top pin Support Nos 14.00 2,717.00
5 DP Top Channel Set 1.00 7,849.00
6 Cross Bressing structure in D.P. Set 1.00 11,321.00
7 11 KV Pin Insulator with Pin No. 39.00 529.00
11 KV Disc.Insulator (70 KN) with Strain
2,264.00
8 Hardware for AAAC 80 sq.mm Set 24.00
AAA Conductor 80 Sq.mm. (ckt Km) with tree
138,065.00
9 cutting Km. 1.00
10 Jointing Sleeves for Conductor No. 3.00 754.00
11 Stay sets H.T. Set 11.00 2,868.00
12 H.T.Earthing set Set 14.00 5,212.00

Earth bore of 150mm dai., 20 mtr deep with


installation of GI earthing strip 2 run of 50 x 10 No 2.00 4,368.00
mm. ( GI strip will be free issue to contractor)
13

Anticlimbing Device/Barbded Wire with Clamps 3,955.00


14 Nos 19.00
15 Danger Board with Clamps No. 18.00 227.00
16 Concreting ratio 1:4:8 Cmt. 20.00 11,774.00
17 Wedge Connectors Raccon to Raccon No 24.00 1,812.00
18 Pit Digging for pole (except boring of drills) Nos. 19.00 906.00
Pit Digging for earthing of poles ( except boring
Nos. 19.00 1,510.00
19 of drills)
20 Pit Digging for stay except boring of drills Nos. 14.00 1,207.00
21 Pit Digging 14 inches dia 6 feet Hole Nos. UR 1,510.00
22 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
23 Guarding Nos UR
24 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
Nos UR
25 boring
Stinging of running Earth by GI wire with fitting
Km 1.00 51,322.00
26 of clamps
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of 11 KV
line Pin type with 55sq.mm AAA Conductor &
901 200 Kg PSC Pole-9m. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 PSC Pole 9 m with back filling No 14 16,604.00
2 RSJ pole 100X116, 9 mtr RSJ pole No 4 26,415.00
3 11 KV V-Cross Arm No 14 6,340.00
4 11 kV Top pin Support No 14 2,717.00
5 DP Top Channel Set 1.00 7,849.00
6 Cross Bressing structure in D.P. Set 1.00 11,321.00
7 Pin Insulator with Pin - 11 KV No 42 529.00
8 AAA Conductor 55 Sq.mm. (Ckt Km) Km 1 95,800.00
Disc Insulator 11 KV 70 KN Strain Hardware for
9 Set 18 2,264.00
AAAC 80 sq.mm
10 Jointing Sleeve for 55 Sq.mm. AAAC No 3 775.00
11 Stay Set HT Set 8 2,535.00
12 Earthing Set HT Set 10 5,213.00
13 Earth bore of 150mm dai., 20 mtr deep No 2 3,775.00
14 Anticlimbing Device/Barbded Wire with Clamps No 14 3,956.00
15 Danger Board with Clamps No 14 227.00
16 Civil Works Concreting cmt 4 11,774.00
Sundries, such as Nut-Bolts Washers Jumper &
17 LS 1 30,189.00
Minor fabrication
18 Wedge Connector for 55 sq.mm No 24 227.00
19 Pit Digging for pole (except boring of drills) Nos. 19.00 906.00
Pit Digging for earthing of poles ( except boring
20 Nos. 19.00 1,510.00
of drills)
21 Pit Digging for stay except boring of drills Nos. 8.00 1,208.00
22 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
23 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
24 Guarding Nos UR
25 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
26 Nos UR
boring
Stinging of running Earth by GI wire with fitting
27 Km 1.00 51,322.00
of clamps
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of 11/0.4
KV 63 KVA Distribution Transformer centre on
RSJ Pole 100x116 mm-9m with Distribution
1210 Box. No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
Distribution T/F 11 / 0.4 KV 63 KVA with
1 No 1 362,268.00
mounting channel
2 RSJ Pole 100 X 116 mm 9 m No 2 24,655.00
3 Top Channel Set 1 7,849.00
4 Pin Insulator with Pin - 11 KV No 3 529.00
5 Distribution Box 63 KVA with MCCB No 1 60,379.00
6 LA - 11 KV 5 KA Set 1 6,339.00
7 Stay Set HT Set 4 2,536.00
8 Earthing Set HT Set 5 5,212.00
9 Horn Gap fuse unit 11 KV Set 1 18,114.00
10 AB Switch 11 KV 400 A Set 1 39,245.00
11 Danger Board with Clamps No 2 227.00
12 Civil Works Concreting cmt 2.00 11,774.00
13 Anticlimbing device/Barbded Wire with Clamps Nos. 2 4,558.00

14 Cable PVC - LT 3.5C X 50 Sq.mm. Armoured Mtr. 22 573.00

15 Cable PVC - LT 3.5C X 70 Sq.mm.Armoured Mtr. 7.5 664.00


DTC Metering (63 KVA) includes CT operated
16 metering unit of 100 / 5 amp rating with No 1.00 392,457.00
electronic type mater cabinet etc.
17 Pit Digging for pole (except boring of drills) Nos. 2.00 906.00
Pit Digging for earthing of poles ( except boring
18 Nos. 5.00 1,510.00
of drills)
19 Pit Digging for stay except boring of drills Nos. 4.00 1,208.00
20 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
21 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
22 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
23 Nos UR
boring
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of 11/0.4
KV 100 KVA Distribution Transformer centre on
RSJ Pole 100x116 mm-9m with Kit-Kat
1211 Distribution Box. No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
Distribution T/F 11 / 0.4 KV 100 KVA with
1 No 1 452,835.00
mounting channel
2 RSJ Pole 100 X 116 mm 9 m No 2 24,655.00
3 Top Channel Nos. 1 7,849.00
4 Pin Insulator with Pin - 11 KV No 3 529.00
5 Distribution Box 100 KVA with MCCB No 1 60,378.00
6 LA - 11 KV 5 KA Set 1 6,340.00
7 Stay Set HT Set 4 2,535.00
8 Earthing Set HT Set 5 6,340.00
9 Horn Gap fuse unit 11 KV Set 1 18,114.00
10 AB Switch 11 KV 400 A Set 1 39,245.00
11 Danger Board with Clamps No 2 227.00
12 Civil Works Concreting cmt 2 11,774.00
13 Anticlimbing device/Barbded Wire with Clamps Nos 2 4,559.00

14 Cable PVC - LT 3.5C X 70 Sq.mm. Armoured Mtr 22 621.00

15 Cable PVC - LT 3.5C X 120 Sq.mm.Armoured Mtr 7.5 1,141.00

DTC Metering (100 KVA) includes CT operated


16 metering unit of 100 / 5 amp rating with No 1 392,457.00
electronic type mater cabinet etc.
17 Pit Digging for pole (except boring of drills) Nos. 2.00 910.00
Pit Digging for earthing of poles ( except boring
18 Nos. 5.00 1,510.00
of drills)
19 Pit Digging for stay except boring of drills Nos. 4.00 1,208.00
20 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
21 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
22 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
23 Nos UR
boring
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of 11/0.4
KV 200 KVA Distribution Transformer centre on
RSJ Pole 100x116 mm-9m with Kit-Kat
1212 Distribution Box. No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 Distribution T/F 11 / 0.4 KV 200 KVA O/D No 1 694,347.00
2 RSJ Pole 100 X 116 mm 9 m No 2 24,655.00
3 Top Channel Set 1 7,849.00
4 Pin Insulator with Pin - 11 KV No 3 529.00
5 Distribution Box 200 KVA with MCCB No 1 78,491.00
6 LA - 11 KV 5 KA Set 1 6,340.00
7 Stay Set HT Set 4 2,535.00
8 Earthing Set HT Set 5 6,340.00
9 Horn Gap fuse unit 11 KV Set 1 18,114.00
10 AB Switch 11 KV 400 A Set 1 39,245.00
11 Danger Board with Clamps No 2 227.00
12 Civil Works Concreting cmt 2 117,737.00
Anticlimbing device/Barbded Wire with Clamps Nos 2 4,559.00
13

Cable PVC - LT 3.5C X 120 Sq.mm.Armoured Mtr 22 1,141.00


14

Cable PVC - LT 3.5C X 185 Sq.mm..Armoured Mtr 7.5 1,438.00


15
DTC Metering (100 KVA) includes CT operated
metering unit of 200 / 5 amp rating with No 1 392,457.00
16 electronic type mater cabinet etc.
17 Pit Digging for pole (except boring of drills) Nos. 2.00 906.00
Pit Digging for earthing of poles ( except boring
18 Nos. 5.00 1,510.00
of drills)
19 Pit Digging for stay except boring of drills Nos. 4.00 1,208.00
20 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
21 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
22 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
23 Nos UR
boring
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of LT line
3 phase, 4 wire with ANT Conductor for phase 83,020.00
& GNAT Conductor for neutral using PSC pole-
1401 8m. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
PSC Pole 8 m with shifting from road site &
1 No 20 13,585.00
refilling
2 AAA Conductor Ant & Gnat (Ckt km) Km 1 116,932.00
3 LT Bracket No 20 181.00
4 LT Shackle Insulator No 80 61.00
5 LT Shackle Hardware Pair 40 167.00
6 Jointing Sleeve for AAC -Ant No 4 352.00
7 PG Clamp No 6 257.00
8 Earthing Set LT Set 5 6,340.00
9 Stay Set LT Set 12 4,085.00
10 Civil Works Concreting ratio 1:4:8 cmt 2.40 117,737.00
11 LT Spacer No 45 136.00
12 Wedge Connectors
a Ant to Ant No 32 242.00
b Gnat to Gnat No 24 181.00
13 Pit Digging for pole (except boring of drills) Nos. 20.00 906.00
Pit Digging for earthing of poles ( except boring
14 Nos. 20.00 1,510.00
of drills)
15 Pit Digging for stay except boring of drills Nos. 12.00 1,208.00
16 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
17 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
18 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
19 Nos UR
boring
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing and Commissioning of LT line
1 phase, 2 wire with ANT Conductor for phase
& GNAT Conductor for neutral using PSC pole-
1402 8m. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
PSC Pole 8 m with shifting from road site &
1 No 22 13,585.00
refilling
2 AAA Conductor Ant & Gnat (Ckt km) Km 1 116,932.00
3 LT Bracket No 22 181.00
4 LT Shackle Insulator No 50 61.00
5 LT Shackle Hardware Pair 48 167.00
6 Jointing Sleeve for AAC -Ant No 3 831.00
7 PG Clamp No 6 227.00
8 Earthing Set LT Set 5 4,085.00
9 Stay Set LT Set 12 2,395.00
10 Civil Works Concreting cmt 2.40 10,990.00
11 LT Spacer No 63 136.00
12 Wedge Connectors No 16 227.00
13 Guarding Nos UR
14 Pit Digging for pole (except boring of drills) Nos. 22.00 906.00
Pit Digging for earthing of poles ( except boring
15 Nos. 22.00 1,510.00
of drills)
16 Pit Digging for stay except boring of drills Nos. 12.00 1,208.00
17 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
18 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
19 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
20 Nos UR
boring
Cost of labour
A.S.No. Description Unit Qty.
11/0.4 KV 25 KVA Dist Transformer on RSJ
1209 pole 9m with Kitkat Dist box Nos 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
Distribution T/F 11 / 0.4 KV 25 KVA with
1 No 1 241,513.00
mounting channel
2 RSJ Pole 100 X 116 mm 9 m No 2 24,655.00
3 Top Channel Set 1 7,849.00
4 Pin Insulator with Pin - 11 KV No 3 529.00
5 Distribution Box 25 KVA with Kitkat No 1 39,245.00
6 LA - 11 KV 5 KA Set 1 6,340.00
7 Stay Set HT Set 4 2,677.00
8 Earthing Set HT Set 5 6,340.00
9 Horn Gap fuse unit 11 KV Set 1 18,114.00
10 AB Switch 11 KV 400 A Set 1 40,755.00
11 Danger Board with Clamps No 2 227.00
12 Civil Works Concreting cmt 2 11,774.00
13 Anticlimbing Device/Barbded Wire with Clamps Nos. 2 4,558.00

14 Cable PVC - LT 3.5C X 50 Sq.mm. Armoured Mtr. 22 487.00

15 Cable PVC - LT 3.5C X 70 Sq.mm.Armoured Mtr. 7.5 620.00

DTC Metering (25 KVA) includes CT operated


16 metering unit of 100 / 5 amp rating with No 1 422,646.00
electronic type mater cabinet etc.
17 Pit Digging for pole (except boring of drills) Nos. 2.00 906.00
Pit Digging for earthing of poles ( except boring
18 Nos. 5.00 1,510.00
of drills)
19 Pit Digging for stay except boring of drills Nos. 4.00 1,208.00
20 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
21 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
22 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
23 Nos UR
boring
Cost of labour
A.S.No. Description Unit Qty.
Supply, Erection, Testing & Commissioning of
33 KV line by using 100 sq. mm AAAC with
5101 crimping of joints Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.

1 ACSR 100 Sqmm. Conductor Dog (Ckt Km) Km 1 169,059.00

RSJ Pole 152*152 mm 11 Rmt long with


2 4 51,926.00
shifting from road site km
3 V- cross Arm Nos 4 6,340.00
4 Top Clamp Nos 4 2,718.00
Disc Insulator 11 KV 70 KN with strain
5 6 2,264.00
hardware N0
6 33 kv Pin Insulator with Pin No. 12 1,736.00
7 Jointing Sleeves for Conductor. No 3 831.00
8 Danger Board with Clamps No. 4 906.00
9 Earthing Set No. 4 6,339.00

Earth bore of 150mm dai., 20 mtr deep with


10 installation of GI earthing strip 2 run of 50 x 10 No 2 906.00
mm. ( GI strip will be free issue to contractor)

11 HT Stay Set No. 10 2,717.00


12 Concreting (1:4:8) cmt. 2 11,774.00
13 Anticlimbing Device / Barbed wire Kg. 4 4,256.00
14 Wedge Connectors No 24 392.00
15 Guarding Nos UR
Removing of old conductor & return to Area
16 Ckt Km 1.00 30,189.00
store of MSEDCL
17 Pit Digging for pole (except boring of drills) Nos. 4.00 906.00
Pit Digging for earthing of poles ( except boring
18 Nos. 4.00 1,510.00
of drills)
19 Pit Digging for stay except boring of drills Nos. 10.00 1,208.00
20 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
21 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
22 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
23 Nos UR
boring
Miseleious such as tapping location restriging
24 No UR 30,190.00
with same material
Stinging of running Earth by GI wire with fitting
25 Km 1.00 28,427.00
of clamps
Cost of labour

Sr.No. Description of Material Unit Qty.


Erection, Testing & Commissioning of
Upgradation of 11 KV Line using ACSR : 80
Sq.mm. with crimping of joints (No pole
5310 upgrading included) Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 RSJ Pole 100 X 116 mm -10 mtr. Long No. 4.00 27,332.00
2 V- cross Arm Nos 4.00 6,340.00
3 Top Clamp Nos 4.00 2,717.00
4 DP Top Channel set 1.00 7,849.00
5 11 KV Pin Insulator with Pin No. 12.00 529.00
Disc Insulator 11 KV 70 KN Strain Hardware for
2,264.00
6 AAAC 80 sq.mm Set 6.00
AAA Conductor 80 Sq.mm. (Ckt Km) with tree
147,926.00
7 cutting Km. 1.00
8 H.T.Earthing set Set 4.00 6,793.00

Earth bore of 150mm dai., 20 mtr deep with


installation of GI earthing strip 2 run of 50 x 10 No 2.00 4,679.00
mm. ( GI strip will be free issue to contractor)
9
10 HT Stay Set No. 10 2,717.00
11 Barbded Wire with Clamps Nos 16.00 4,558.00
12 Danger Board with Clamps Nos 4.00 227.00
13 Concereting of poles Cmt. 3.00 11,774.00
14 Wedge Connectors No 24.00 392.00
Removing of old conductor & return to Area
Ckt Km 1 30,189.00
15 store of MSEDCL
16 Pit Digging for pole (except boring of drills) Nos. 4.00 906.00
Pit Digging for earthing of poles ( except boring
Nos. 4.00 1,510.00
17 of drills)
18 Pit Digging for stay except boring of drills Nos. 10.00 1,208.00
19 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
20 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
21 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
Nos UR
22 boring
Miseleious such as tapping location restriging
No UR 30,189.00
23 with same material
Stinging of running Earth by GI wire with fitting
Km 1.00 51,322.00
24 of clamps
Cost of labour

A.S.No. Description Unit Qty.


Upgradation of LT line 3 phase 4 wire with ANT
& conductor for phase and GNAT conductor for
5403 neutral Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
PSC Pole 8 m with shifting from road site &
1 No 4 13,586.00
refilling
2 AAA Conductor Ant & Gnat (Ckt km) Km 1 135,851.00
3 LT Bracket Nos 1 181.00
5 LT Shackle Insulator No 80 61.00
6 LT Shackle Hardware Pair 40 167.00
7 Jointing Sleeve for AAC -Ant No 4 377.00
8 PG Clamp No 6 256.00
9 Earthing Set LT Set 2 5,212.00
10 Stay Set LT Set 6 4,377.00
17 LT Spacer No 8 136.00
Sundries such as nut bolts,Washers,Jumpers
18 LS 1 45,284.00
welding etc.
19 Wedge Connectors
a Ant to Ant No 32 242.00
b Gnat to Gnat No 24 242.00
Removing of old conductor & return to Area
20 Ckt Km 1 30,190.00
store of MSEDCL
21 Pit Digging for pole (except boring of drills) Nos. 4.00 906.00
Pit Digging for earthing of poles ( except boring
22 Nos. 4.00 1,510.00
of drills)
23 Pit Digging for stay except boring of drills Nos. 6.00 1,208.00
24 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
25 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
26 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
27 Nos UR
boring
Miseleious such as tapping location restriging
No UR 30,190.00
23 with same material
Stinging of running Earth by GI wire with fitting
Km 1.00 51,322.00
24 of clamps
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of
Replacement of old LT Cable by New LT XLPE
5601 Cable 3.5C X 70 Sq.mm. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.

1 LT XLPE Armoured cable 3.5 C X 70 Sqmm. Mtr. 1000 620.00


2 Aluminium Lugs ( Assorted Size ) No 800 25.00
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of
Replacement of old LT Cable by New LT XLPE
5602 Cable 3.5C X 95 Sq.mm. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.

1 LT XLPE Armoured cable 3.5 C X 95 Sqmm. Mtr 1000 773.00


2 Aluminium Lugs ( Assorted Size ) No 800 25.00
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of
Replacement of old LT Cable by New LT XLPE
5603 Cable 3.5C X 120 Sq.mm. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.

1 LT XLPE Armoured cable 3.5 C X 120 Sqmm. Mtr 1000 970.00


2 Aluminium Lugs ( Assorted Size ) No 800 31.00
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of
Replacement of old LT Cable by New LT XLPE
5605 Cable 3.5C x 185 Sq.mm. Km 1
ESTIMATE
Sr.No. Description of Material Unit Qty.

1 LT XLPE Armoured cable 3.5 C X 185 Sqmm. Mtr 1000 1,541.00


2 Aluminium Lugs ( Assorted Size ) No 800 55.00
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of Re-
5801 Earthing of DTC No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 Earthing Set HT Set 5 6,793.00
2 GI Wire 8 SWG Kg 30.000 169.00
Cost of labour
A.S.No. Description Unit Qty.
Erection, Testing & Commissioning of
replacement of Distribution Box with MCCB for
5802 63 KVA & 100 KVA DTC No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
Distribution Box with MCCB for 63 KVA & 100
1 No 1 66,416.00
KVA DTC
2 GI Wire 8 SWG kg 5.000 169.00
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of HT pole
5903 Pin point by 9 Mtr PSC pole. No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 PSC pole 9 mtr No. 1.00 16,604.00
2 V- Cross Arm Nos. 1.00 3,624.00
3 Top Clamp Nos. 1.00 453.00
4 11 KV Pin Insulator with Pin No. 3.00 529.00
5 HT Stay set Set 1.00 2,717.00
6 H.T.Earthing set Set 1.00 6,340.00
7 Concereting of poles and stays Cmt. 1.00 11,774.00
8 Anticlimbing device/Barbded Wire with Clamps Nos. 1.00 4,559.00
9 Danger Board with Clamps No. 1.00 227.00
10 G.I. Nut Bolt Kg. 2.00 242.00
11 Pit Digging for pole (except boring of drills) Nos. 1.00 906.00
Pit Digging for earthing of poles ( except boring
12 Nos. 1.00 1,510.00
of drills)
13 Pit Digging for stay except boring of drills Nos. 1.00 1,208.00
14 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
15 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
16 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
17 Nos UR
boring
Cost of labour

A.S.No. Description Unit Qty.


Erection, Testing & Commissioning of HT pole
Cut point by 10 Mtr RSJ 116 X 100 mm pole.
5905 No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 RSJ pole 116 X 100 mm 10 Mtr No. 1.00 28,679.00
2 V- Cross Arm Nos. 1.00 6,340.00
3 Top Clamp Nos. 1.00 2,717.00
4 11 KV Disc Insulator No. 6.00 529.00
5 11 kV Hardware Set 1.00 4,377.00
6 HT Stay set Set 3.00 2,717.00
7 H.T.Earthing set Set 1.00 6,793.00
8 Concereting of poles and stays Cmt. 1.00 11,774.00
9 Anticlimbing device/Barbded Wire with Clamps Nos. 1.00 4,559.00
10 Danger Board with Clamps No. 1.00 227.00
11 G.I. Nut Bolt Kg. 2.00 242.00
12 Pit Digging for pole (except boring of drills) Nos. 1.00 906.00
Pit Digging for earthing of poles ( except boring
13 Nos. 1.00 1,510.00
of drills)
14 Pit Digging for stay except boring of drills Nos. 3.00 1,208.00
15 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
16 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
17 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
Pit Digging 14/12 inches in hard rock without
18 Nos UR
boring
Cost of labour
A.S.No. Description Unit Qty.
Erection,Testing & Commissioning of Replacement
of Rusted LT Pin point pole by 8 mtr PSC pole
5908 No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 PSC pole 8 mtr No. 1.00 13,586.00
2 LT Bracket Nos. 1.00 181.00
3 LT Shackle insulator No. 4.00 61.00
4 LT Shackle Hardware No. 4.00 167.00
5 L.T.Earthing set Set 1.00 6,340.00
6 LT Stay Set No. 1.00 2,566.00
7 G.I. Nut Bolt Kg. 2.00 241.00
8 Pit Digging for pole (except boring of drills) Nos. 1.00 906.00
Pit Digging for earthing of poles ( except boring
9 Nos. 1.00 1,510.00
of drills)
10 Pit Digging for stay except boring of drills Nos. 1.00 1,208.00
11 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
12 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,718.00
13 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
14 Pit Digging-14/12 inches in hard rock without boring Nos UR
Cost of labour
A.S.No. Description Unit Qty.
Erection of Replacement of Rusted LT Cut point
5902A pole by 8 mtr PSC pole No 1
ESTIMATE
Sr.No. Description of Material Unit Qty.
1 PSC pole 8 mtr No. 1.00 13,587.00
2 LT Bracket No 1.00 181.00
3 LT Shackle insulator No. 8.00 61.00
4 LT Shackle Hardware No. 8.00 167.00
5 L.T.Earthing set Set 1.00 6,340.00
6 LT Stay Set No. 2.00 2,566.00
7 G.I. Nut Bolt Kg. 2.00 242.00
8 Pit Digging for pole (except boring of drills) Nos. 1.00 906.00
9 Pit Digging for earthing of poles ( except boring
Nos. 1.00 1,510.00
of drills)
10 Pit Digging for stay except boring of drills Nos. 1.00 1,208.00
11 Pit Digging 14 inches dia 5 /6 feet Hole Nos. UR 1,510.00
12 Pit Digging 41/2 inches dia 7 feet hole Nos. UR 2,717.00
13 Pit Digging 6 inches dia 6 feet Hole Nos UR 1,510.00
14 Pit Digging 14/12 inches in hard rock without boring Nos UR
Cost of labour

TOTAL COST
Amount

823,939.00
54,664.00
158,494.00
36,988.00
72,912.00
78,804.00
7,849.00
11,925.00
169,058.00
38,038.00
2,325.00
3,859.00

107,780.00

9,358.00

207,222.40
80,826.00
7,056.00
17,214.00
28,690.00
16,912.00
UR
UR
No Details
UR
No Details

51,322.00
1,985,235.40

511,105.00
123,275.00
88,760.00
38,038.00
7,849.00
11,321.00
20,631.00
54,336.00

138,065.00
2,262.00
31,548.00
72,968.00

8,736.00

75,145.00
4,086.00
235,480.00
43,488.00
17,214.00
28,690.00
16,898.00
UR
UR
No Details
UR
No Details

51,322.00

1,581,217.00

232,456.00
105,660.00
88,760.00
38,038.00
7,849.00
11,321.00
22,218.00
95,800.00
40,752.00
2,325.00
20,280.00
52,130.00
7,550.00
55,384.00
3,178.00
47,096.00
30,189.00
5,448.00
17,214.00
28,690.00
9,664.00
UR
UR
No Details
UR
No Details

51,322.00

973,324.00

362,268.00
49,310.00
7,849.00
1,587.00
60,379.00
6,339.00
10,144.00
26,060.00
18,114.00
39,245.00
454.00
23,548.00
9,116.00

12,606.00

4,980.00
392,457.00

1,812.00
7,550.00
4,832.00
UR
UR
UR
No Details

1,038,650.00

452,835.00
49,310.00
7,849.00
1,587.00
60,378.00
6,340.00
10,140.00
31,700.00
18,114.00
39,245.00
454.00
23,548.00
9,118.00

13,662.00

8,557.50

392,457.00

1,820.00
7,550.00
4,832.00
UR
UR
UR
No Details

1,139,496.50

694,347.00
49,310.00
7,849.00
1,587.00
78,491.00
6,340.00
10,140.00
31,700.00
18,114.00
39,245.00
454.00
235,474.00
9,118.00

25,102.00

10,785.00

392,457.00

1,812.00
7,550.00
4,832.00
UR
UR
UR
No Details

1,624,707.00

83,020.00
271,700.00
116,932.00
3,620.00
4,880.00
6,680.00
1,408.00
1,542.00
31,700.00
49,020.00
282,568.80
6,120.00

7,744.00
4,344.00
18,120.00
30,200.00
14,496.00
UR
UR
UR
No Details

934,094.80
298,870.00
116,932.00
3,982.00
3,050.00
8,016.00
2,493.00
1,362.00
20,425.00
28,740.00
26,376.00
8,568.00
3,632.00
No Details
19,932.00
33,220.00
14,496.00
UR
UR
UR
No Details

590,094.00
241,513.00
49,310.00
7,849.00
1,587.00
39,245.00
6,340.00
10,708.00
31,700.00
18,114.00
40,755.00
454.00
23,548.00
9,116.00

10,714.00

4,650.00

422,646.00

1,812.00
7,550.00
4,832.00
UR
UR
UR
No Details

932,443.00
169,059.00

207,704.00
25,360.00
10,872.00
13,584.00
20,832.00
2,493.00
3,624.00
25,356.00

1,812.00

27,170.00
23,548.00
17,024.00
9,408.00
No Details
30,189.00
3,624.00
6,040.00
12,080.00
UR
UR
UR
No Details

UR

28,427.00

638,206.00

109,328.00
25,360.00
10,868.00
7,849.00
6,348.00
13,584.00

147,926.00
27,172.00

9,358.00

27,170.00
72,928.00
908.00
35,322.00
9,408.00
30,189.00
3,624.00
6,040.00
12,080.00
UR
UR
UR
No Details

UR

51,322.00

606,784.00

54,344.00
135,851.00
181.00
4,880.00
6,680.00
1,508.00
1,536.00
10,424.00
26,262.00
1,088.00
45,284.00

7,744.00
5,808.00
30,190.00
3,624.00
6,040.00
7,248.00
UR
UR
UR
No Details

UR

51,322.00

400,014.00

620,000.00
20,000.00
640,000.00
773,000.00
20,000.00
793,000.00

970,000.00
24,800.00
994,800.00

1,541,000.00
44,000.00
1,585,000.00

33,965.00
5,070.00
39,035.00
66,416.00
845.00
67,261.00

16,604.00
3,624.00
453.00
1,587.00
2,717.00
6,340.00
11,774.00
4,559.00
227.00
484.00
906.00
1,510.00
1,208.00
UR
UR
UR
No Details

51,993.00
28,679.00
6,340.00
2,717.00
3,174.00
4,377.00
8,151.00
6,793.00
11,774.00
4,559.00
227.00
484.00
906.00
1,510.00
3,624.00
UR
UR
UR
No Details

83,315.00
13,586.00
181.00
244.00
668.00
6,340.00
2,566.00
482.00
906.00
1,510.00
1,208.00
UR
UR
UR
No Details
27,691.00

13,587.00
181.00
488.00
1,336.00
6,340.00
5,132.00
484.00
906.00
1,510.00
1,208.00
UR
UR
UR
No Details
31,172.00

16,757,532.70

You might also like