T-23 BOQ (Katol)

Price Schedule Format
Project :
Tender No.
Tender No.
Mahavitaran InfraPlan - Part II

CE(Infra)/Infra Plan-II /T 23
Zone
Circle
Division
Nagpur Urban
Nagpur Rural
Katol
Schedule 1: Grand Summary

(Bidder to Carry Quoted Prices forward from Schedules 2 and 3)
Schedule
Number
Description of Activity
Civil Works
Supply and Installation of Plant and Equipment:
Employer's
Estimated
Cost(UNTOUCH WORKS)
(Rs. Lakhs)
165.3205
a.
Part 1: Cost of Material
1808.92
b.
Part 2: Cost of Tansportation, Installation, Erection, Commissioning & Guarantee
551.72
Grand Total (Excluding Taxes)
2525.97
The Taxes chargable to Employer will be paid as per the rates given below
1
MVAT @ _____ on Supply of equipment produced in Maharashtra

For supply of equipment produced outside Maharashtra
* The Contractor has to raise an invoice on MSEDCL charging no tax stating clearly in the invoice
"Sales under section 6(2)(b) of the Central Sales Tax Act, 1956-against "C" form.
As per Volume -I, Section I Clause 16.2(b)

Grand Total & Taxes
0.00
I/ we hereby offer to complete the above described Works contained in the Schedules 2 and 3 together, for the Price of:
________ % ( _____________________ percent) above / below the total tendercost of the Employer's Estimate for a total amount of: Rs. __________________ Lakhs
(Rupees ______________________________________________________________________________ only), excluding the cost of MVAT & Service Tax.
Signature of Bidder:
Name & Designation:
Company:
Notes :-
1) The bidder should quote his % rate on the total tender estimated cost. Separate rates should not be quoted against Civil, Material & Services Components.
Schedule 1
Page 1 of 40
2) The quoted rate and price must be exclusive of MVAT and Service Tax.
3) Any deviation from the instructions contained in these notes shall make the offer of the bidder as non-responsive.
Schedule 1
Page 2 of 40

Project:
Tender No.
Tender No.
Mahavitaran InfraPlan II
Zone:
Nagpur Urban
Circle :
Nagpur Rural
Division Katol
Schedule 2: Civil Works and Other Services

Activity
Number
Unit
Quantity
(1)
(2)
(3)
(4)
Employer's Estimate
Unit
Total
Rate
Cost
(Rs. Lakhs)
(Rs. Lakhs)
(5)
(6) = (4) x (5)
0101
Supply, Erection, Testing and Commissioning of 33/11 KV, 1X5 MVA SubStation (Outdoor Type).
Nos
52.8260089674
158.47802690232
0301D/New
Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA

Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus (with
required Civil work)
Nos
6.84251
6.84
Total (Excluding Taxes)
165.3205

Project :
Zone
Nagpur Urban
Tender No.
Circle
Nagpur Rural
Tender No.
Division
Katol
Schedule 3: Supply & Installation of Plant and Equipment

Cost as per Freezing
Part 1: Cost Part 2: Cost
of Material of Services
Cost of
Material+
Services
Activity
Number
Unit
Quantity
(1)
(2)
(3)
(4)
(5)
Nos.
71.1816
21.7104
92.8920
213.54
65.13
278.68
Nos.
37.0788
11.3090
48.3878
37.08
11.31
48.39
0301D/new
Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA Additional
Power T/F ( Outdoor) with Gantry structure for 33 KV bus (with required Civil
Nos.
work)
65.89
20.0957
85.9832
65.89
20.10
85.98
0601B
Supply, Erection, Testing and Commissioning of 33 KV FEEDER BAY With

Gantry structure & PT
Nos.
9.23
2.8153
12.0459
9.23
2.82
12.05
0702
Supply, Erection, Testing and Commissioning of 33 KV S/C Line Suspension

type with100 mm2 ACSR lines on 152 X 152 mm 13 mtr. RSJ
Kms.
32
7.0876
2.1617
9.2493
226.80
69.17
295.98
0708
Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE

Underground Cable.
Kms.
0.5
20.28
6.1839
26.4590
10.14
3.09
13.23
709
Supply, Erection, Testing and Commissioning of 33 kV 3 X 300 sqmm XLPE

Underground Cable for Railway crossing
Kms.
6.86
2.0921
8.9515
6.86
2.09
8.95
0711
Supply, Erection, Testing and Commissioning of DOUPLE POLE

STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE
Nos.
0.6879
0.2098
0.8978
5.50
1.68
7.18
0906
Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type

with 100sq.mm ACSR lines on 100x116 mm 10 mtr RSJ poles
Kms.
30
5.2094
1.5889
6.7982
156.28
47.67
203.95
0908
Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type

with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles
Kms.
45
2.7683
0.8443
3.6127
124.58
38.00
162.57
11.69
3.5643
15.2507
23.37
7.13
30.50
45
0.5976
0.1823
0.7799
26.89
8.20
35.09
125
1.84
0.5620
2.4046
230.33
70.25
300.58
Total Cost of Total Cost of

Material in Services in Rs
Rs Lakhs
Lakhs
Unit Rate
Unit Rate Unit Rate (Rs.
(Rs. Lakhs) (Rs. Lakhs)
Lakhs)
(7) = (5) + (6) (8) = (4) x (5) (9) = (4) x (6)
Total Cost of
Material +
Services in Rs
Lakhs
(10) = (8) + (9)
CAPITAL WORKS
0101
0201
0914
0921
1213
Supply, Erection, Testing and Commissioning of 33/11 KV, 1X5 MVA SubStation (Outdoor Type).
Supply, Erection, Testing and Commissioning of
Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA Power T/F ( Outdoor)
associated switch gears available]
[if
Supply, Erection, Testing and Commissioning of laying of 1 Km. 11 KV 3 C 300

Kms.
mm 2 XLPE under ground Cable
Supply, Erection, Testing and Commissioning DOUPLE POLE
Nos.
STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE
Supply, Erection, Testing and Commissioning of POLE MOUNTED
DISTRIBUTION TRANSFORMER SUB-STATION 100KVA, 11/0.433 KV ON 9 Nos.
mtr RSJ POLE with Kit-kat Dist.Box
1401
Supply, Erection, Testing & Commissioning of L.T. LINE 3 ph 4 W. -WIND

Km.
PRESSURE ZONE - With ANT for phase & GNAT for neutral
Supply, Erection, Testing & Commissioning of L.T. LINE 1 ph 3 W. -with GNAT
Km.
for phase & neutral
H (C) Distribution Tranformers 1 Ph (New)
nos.
15 KVA x 3
nos.
25 KVA x 3
306
1.6827
0.5132
2.1959
514.90
157.04
671.94
8.5
1.1646
0.3552
1.5198
9.90
3.02
12.92
27
27
2.2912
3.1768
0.0000
0.6988
0.9689
0.0000
2.9900
4.1458
0.00
61.86
85.77
0.00
18.87
26.16
0.00
80.73
111.94
Total Of Capital Works
1808.92
551.72
2360.65
Grand Total (Capital + R&M Works) (Excluding Taxes)
1808.92
551.72
2360.65
1501

Project :
Tender No.
Tender No.
Zone
Circle
Division
Nagpur Urban
Nagpur Rural
Katol
Schedule 4: Payment Schedule

(The Bidder shall complete his estimated payment schedule based on payments being made as per terms of the bidding documents &
according to the pre-estimated construction progress. The total amount of payments to be made shall not exceed the quoted Price.
The Bidder should note that this is an estimate only, and that payments will be made based on actual progress of the Works.
The Employer and Contractor shall make necessary adjustments to the payment schedule as the work progresses based on the
approved Construction Programme and actual progress of the Works.
Payment Period
Estimated Percent
Estimated Amount
(Rs. Lakhs)
Cumulative %
Milestone %
1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
Totals
Note: While giving the requirement the bidder should consider the quoted price + (plus) Estimated amount of MVAT / Service Tax
Signature of Bidder:
Name & Designation:
Company:
MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.

Cost Data 2012-13
A.S.No.
0101
Discreption
Supply, Erection, Testing and Commissioning of 33/11
KV, 1X5 MVA Sub-Station (Outdoor Type).
Unit
Rate
Qty.
Amount
No
92.892
278.68
Rate/Unit
Rs.
Total Cost Rs.
Item Code No. 0101

Cost data for 33/11 KV, 1x5 MVA Substation ( Outdoor)
Sr.No.
Description
Unit
Qty.
A
1
2
3
33 KV SIDE
33 KV Lightning Arrestors (Station type)
33 KV Isolators with EB (800 A)
33 KV Isolators without EB (800 Amp.)
Set
Set
Set
2
1
3
11496.72
50840.30
46480.47
22993.44
50840.30
139441.40
33 KV Post Insulator
Nos
907.50
2722.50
Gantry Structure/Steel section for 33 KV Bus as per

Sheet No.1
Nos
105865.97
105865.97
Disc Insulator 11 KV 7000 KG.
Nos
18
200.75
3613.57
ACSR Panther
MTR
200
133.69
26737.19
8
9
10
Strain Hardware for0.2 ACSR

Earthing complete as per Sheet no.2
Power Transformer 33/11 KV, 5 MVA
Nos
Set
No
6
1
1
671.43
4028.58
232594.00 232594.00
3707880.00 3707880.00
11
12
33 KV P.T.
33 kV C. T. (400-200/1-1-1)
Nos
Nos
3
3
18245.67
25825.91
54737.01
77477.74
13
14
15
33 KV VCB complete 1600 Amp (O.D.)

C&R panel for 33 KV Transformer with 1 Amp. Relay
33 kV Pin Insulators with G.I. Pins
Set
No
Nos
1
1
6
188046.82
63721.77
687.96
188046.82
63721.77
4127.75
16
17
Structure for 33 KV CT & PT as per Sheet no.3

G.I.Nut Bolts
No
KG
1
150
43594.00
73.00
43594.00
10950.00
11 KV SIDE
18
11 kv 250 MVA OD Switchgears comprising of 1 Incomer

and 3 single feeder with associated OD panels, Islators,
C.T. & P.T. etc.
Set
1181212.59 1181212.59
19
L.As. 11 KV (Gapless type) with disconector
Set
1056.41
1056.41
20
Take off structure for 3 outgoing feeder as per Sheet no.4
No.
250893.05
250893.05
21
No.
12
124.14
1489.62
22
23
24
25
Clamps and Connectors as per Sheet no.5

Structure for 11 KV Main Bus as per Sheet no.6
S/S Yard lighting as per Sheet no.7
Battery set 30 Volt, 100 AH with Battery charger
No.
No.
No.
No.
1
1
1
1
204139.98
197958.65
182314.84
56421.53
204139.98
197958.65
182314.84
56421.53
26
11/0.43 KV x 100 KVA station Transformer as per Sheet

no.8.
No.
190939.29
190939.29
27
Control cables for S/S as per Sheet no.9
No.
85447.48
85447.48
28
AC Distribution Board 'B' type
No.
26914.24
26914.24
0.00
Cost of material
Services @ 30.5 %
7118159.71
2171038.71
Total cost of Material
9289198.42
Sheet No.1
Cost data for 33 KV Gantry M.S.Structure/Steel Section for 1x5 MVA S/S
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
Column type HG(4 Nos.)-496.0 kg.
Description of Material
MT
1.984
42245.00
83814.08
Beam type HA(2 Nos.)-261.0 Kg.
MT
0.522
42245.00
22051.89
Total:
105865.97
Sheet No.2
Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
M.S.Flat 50 x 6 mm
Kg.
1500
44.66
66990.00
Earthing Sets H.T of C.I.pipe 150 mm 3 mtr.
No.
22
6655.00
146410.00
Coal
Kg.
1310
6.00
7860.00
Salt
Kg.
1310
4.00
5240.00
RCC Ring work for earthing pits
No.
22
242.00
5324.00
Sundries
L.S.
770.00
770.00
Total:
232594.00
Sheet No.3
Cost data of Structure for 33 KV CT & PT at 1x5 MVA 33/11 KV S/Stn.
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
Structure for 33 KV PT
Kg.
315
47.05
14820.75
Structure for 33 KV CT
Kg.
360
47.05
16938.00
Structure for 33 KV L.A.
Kg.
155
47.05
7292.75
Structure for Power T/F Neutral Earthing
Kg.
50
47.05
2352.50
G.I.Nut Bolts
Kg.
30
73.00
2190.00
Total:
43594.00
Sheet No :
4
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x5 MVA,33/11 KV Sub Stn. (Outdoor)
Sr.No.
Unit
Qty.
Rate
Amount
RSJ 116x100, 9 m long
Description of material
Nos.
8461.22
50767.30
MS Channel 100x50x6 mm
Kg.
1610
47.05
75750.50
MS angle 50x50x6 mm
Kg.
100
47.05
4705.00
MS Flat 75x10 mm
Kg.
80
44.06
3524.80
11KV A.B. Switch
Nos.
11484.80
34454.40
Nos.
36
200.75
7227.13
Strain Hardware for Dog0.1 or Equ.AAAC.
Nos.
36
354.72
12769.94
Nos.
124.14
1117.22
Earthing Sets H.T
Sets
319.59
958.78
10
Sets
1056.41
3169.23
11
ACSR Dog
Rmt.
150
55.83
8374.75
12
G.I.Strip (25 X 3 mm)
Kg.
40
57.05
2282.00
13
G.I.Nut Bolts
Kg.
50
73.00
3650.00
14
Concreting ration 1:4:8
Cmt.
3518.00
14072.00
15
Wedge Connectors
a)
DOG TO DOG
Nos.
18
770.00
13860.00
b)
T-Connector for 100 sq mm conductor
Nos.
18
770.00
13860.00
16
Miscelleneous material
LS
350.00
350.00
Total:
250893.05
Rate
Amount
Sheet No.
5
Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)
Sr.No.
Unit
Qty.
DOG TO DOG
Nos.
30
770.00
23100.00
T-Connector for 200 sq mm conductor(Compression type)
Nos.
30
3520.00
105600.00
Clamps for 33 KV Isolator
Nos.
24
1071.40
25713.60
Connectors for T/F Bushing
Nos.
3899.17
23395.02
Clamps for 33 KV C.T.
Nos.
1497.10
8982.60
Wedge Connectors
a)
b)
Clamps for 33 KV P.T.
Nos.
1497.10
4491.30
Clamps for 33 KV V.C.B.
Nos.
2142.91
12857.46
Total:
204139.98
Sheet No.6
Cost data for Structure of 11 KV Main Bus at 1x5MVA, 33/11 KV Sub-Station (Outdoor)
Sr.No.
Unit
Qty.
RT/U Rs.
Amt. Rs.
Nos.
8461.22
50767.30
Kg.
1610
47.05
75750.50
MS angle 50x50x6 mm
Kg.
100
47.05
4705.00
MS Flat 75x10 mm
Kg.
80
44.06
3524.80
Nos.
36
200.75
7227.13
Nos.
36
354.72
12769.94
Nos.
124.14
1117.22
Earthing Sets H.T
Sets
319.59
958.78
Sets
1056.41
3169.23
10
ACSR Dog
Rmt.
150
55.83
8374.75
11
Kg.
40
57.05
2282.00
12
G.I.Nut Bolts
Kg.
50
73.00
3650.00
13
Cmt.
3518.00
14072.00
14
Nos.
12
770.00
9240.00
15
LS
350.00
350.00
Total:
197958.65
Sheet No.7
Cost data for Yard Lighting of 1 x 5 MVA , 33/11 KV S/S
Sr.No.
Flood lights with control gear box & 250w SV Lamp
Tubular pole 9 Mtr. Long 88.9C, 137.7 mm
Armoured Copper control cable 4C X 2.5 Sq mm
2 C X 2.5 sq mm Copper Cable
Unit
Qty.
RT/U Rs.
Amt. Rs.
No.
12
3388.00
40656.00
No.
12
5056.20
60674.40
Mtr.
250
190.23
47558.50
Mtr.
100
43.47
4346.70
Cmt
3518.00
24626.00
Red Bricks
No.
1000
2.42
2420.00
Sand
Cmt
210.54
1263.24
Sundries
L.S.
770.00
770.00
Total:
182314.84
Sheet No.
8
Cost data for 100 KVA, 11/0.43 KV Station Transformer for 1x5 MVA S/S. (Outdoor)
Sr.No.
Unit
Qty.
Rate
Amount
Kg.
290
47.05
13644.50
M.S.Channel 75x40x6 mm
Kg.
15
47.05
705.75
MS Flat 75x10 mm
Kg.
20
44.06
Dist. Transformer 100 KVA, 11/0.43 kv
No.
94217.37
94217.37
L.T.Dist.Boxes 100 KVA with MCCB
No
20436.09
20436.09
11KV A.B. Switch
Set
11484.80
11484.80
11KV H.G.Fuses
Nos.
1879.47
1879.47
Set
1056.41
1056.41
Nos.
124.14
744.81
10
L.T.XLPE Armoured cable70 sq.mm.
Rmt.
10
179.74
1797.44
7204.87
881.20
11
L.T. PVC armoured cable 3 1/2 C 50 sq.mm.
Rmt.
50
144.10
12
Earthing Sets H.T
Nos.
319.59
958.78
13
Kg.
40
57.05
2282.00
14
Coal
Kg.
200
6.00
1200.00
15
Salt
Kg.
200
4.00
16
Plinth for station Transformer
Cmt.
5.6
4818.00
26980.80
17
Half round cement pipe ( 150mm X 1mtr)
Nos.
30
95.00
2850.00
18
G.I.Nut Boltss Washer & Misc Material
L.S
1815.00
Total:
800.00
1815.00
190939.29
Sheet No 9
Cost data for Control cable 1 X 5 MVA S/Stn
Sr.No.
Unit
Qty.
Rate
Amount
Rmt
125
337.16
42144.83
Rmt
130
223.73
29085.06
Rmt
55
75.51
4153.10
Rmt
50
43.47
2173.35
L.T.PVC Armoured cable 4core 16sq.mm.
RMT
100
74.91
7491.15
Misc
L.S
400.00
400.00
TOTAL
85447.48
Cost data for civil works for 33/11 KV Sub Station.
Sr.No.
Description
Amount
Land development
Control room "C" type
342420.00
Store room 8X6 m .
Sanitory Water supply
Electrification
100000.00
Approach Rood
307362.50
Chain-link and G.I.Barbed Wire `A' type. fencing
850171.32
Metal spreading
202750.00
Foundations for structures and equipments (for 1 t/f bay)
530744.00
10
water supply arrangement to earth pits in switch yard
61205.00
11
water supply arrangement from borewell to overhead tank on control

room
80623.00
12
construction of Cable trenches including providing C.C. covers in

switch yard
13
Construction of retaining wall
1339442.75
435920.87
325543.27
706418.18
Total=
5282600.90
Note:- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0201

Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA
Power T/F ( Outdoor)[if associated switch gears available]
No
48.39
48.39
Item Code No. 0201

Cost data for Augmentation of 33/11 KV, 1x3.15 MVA to 1x5 MVA Power T/F ( Outdoor)[if associated switch gears
available]
Sr.No.
Description
Unit
Qty.
Rate/Unit
Rs.
Total Cost Rs.
No
3707880
3707880
Cost of material
Services @ 30.5 %
3707880
1130903.40
4838783.40
Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing
with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to
be considered in the cost of sundries only no seperate payment will be given.

Cost Data 2012-13
A.S.No. Discreption
0301D

33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor)
with Gantry structure for 33 KV bus
Unit
Rate
Qty.
Amount
No
85.98
85.98
Item Code No. 0301A

Cost data for 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus
Sr.No.
Rate/Unit
Rs.
Description
Unit
Qty.
A
1
33 KV SIDE
Set
11496.7201 22993.44029
2
3
4

33 KV Post Insulator
Set
Set
Nos
1
3
3
50840.3033 50840.30325
46480.4668 139441.4005
907.5
2722.5
5
6

ACSR Panther
Nos
MTR
18
200
200.753612 3613.565016
133.685928 26737.1856
7
8

Earthing complete as per sheet No. 1
Nos
Set
6
1
671.429652 4028.577912
232594.00
232594
9
10

33 kV C. T. (400-200/1-1-1)
No
Nos
1
3
3707880
3707880
25825.9123 77477.73688
11
Set
188046.82 188046.8196
12
C&R panel for 33 KV Transformer with 1 Amp. Relay
No
63721.7717 63721.77174
13
Structure for 33 KV CT as per Sheet no. 2
No
28773.25
28773.25
14
Gantry Structure/Steel section for 33 KV Bus as

per Sheet No.7
Nos
105865.97
105865.97
15
Nos
16
17
G.I.Nut Bolts
Fire Extinguisher with stand
KG
Set
100
L.S
11 KV SIDE
18
11 kv 250 MVA OD Switchgears comprising of 1

Incomer and 3 single feeder with associated OD
panels, Islators, C.T. & P.T. etc.
Set
1181212.59 1181212.59
19
20

No
Set
12
1
124.135328 1489.623936
1056.40872 1056.40872
21
Take off structure for 3 outgoing feeder as per Sheet

no.3
No.
250893.05 250893.0473
22
Clamps and Connectors as per Sheet no. 4
No.
199648.68
199648.68
23
Structure for 11 KV Main Bus as per Sheet no.5
No.
197958.65
197958.651
24
D
Control cables for S/S as per Sheet no.6

Cost of material
No.
85487.48
85487.48395
6588750.752
Services @ 30.5 %
Total Cost Rs.
687.957808 4127.746848
73
4840
7300
4840
0
2009568.98
8598319.732
Sheet No.1
Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
M.S.Flat 50 x 6 mm
Kg.
1500
44.66
66990.00
No.
22
6655.00
146410.00
Coal
Kg.
1310
6.00
7860.00
Salt
Kg.
1310
4.00
5240.00
RCC Ring work for earthing pits
No.
22
242.00
5324.00
Sundries
L.S.
770.00
770.00
Total:
232594.00
Sheet No.2
Cost data of Structure for 33 KV CT & LA at 1x5 MVA 33/11 KV S/Stn.
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
Kg.
360
47.05
16938.00
Kg.
155
47.05
7292.75
Structure for Power T/F Neutral Earthing
Kg.
50
47.05
2352.50
G.I.Nut Bolts
Kg.
30
73.00
2190.00
Total:
28773.25
Sheet No :
3
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x 5 MVA,33/11 KV Sub Stn. (Outdoor)
Sr.No.
Unit
Qty.
Rate
Amount
Nos.
8461.22
50767.30
Kg.
1610
47.05
75750.50
MS angle 50x50x6 mm
Kg.
100
47.05
4705.00
MS Flat 75x10 mm
Kg.
80
44.06
3524.80
11KV A.B. Switch
Nos.
11484.80
34454.40
Nos.
36
200.75
7227.13
Nos.
36
354.72
12769.94
Nos.
124.14
1117.22
Earthing Sets H.T
Sets
319.59
958.78
10
Sets
1056.41
3169.23
11
ACSR Dog
Rmt.
150
55.83
8374.75
12
Kg.
40
57.05
2282.00
13
G.I.Nut Bolts
14
15
Wedge Connectors
a)
Kg.
50
73.00
3650.00
Cmt.
3518.00
14072.00
DOG TO DOG
Nos.
18
770.00
13860.00
b)
Nos.
18
770.00
13860.00
16
LS
350.00
350.00
Total:
250893.05
Sheet No.
4
Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)
Sr.No.
Unit
Qty.
Rate
Amount
a) DOG TO DOG
Nos.
30
770.00
23100.00
b) T-Connector for 200 sq mm conductor(Compression type)
Nos.
30
3520.00
105600.00
Wedge Connectors
Clamps for 33 KV Isolator
Nos.
24
1071.40
25713.60
Connectors for T/F Bushing
Nos.
3899.17
23395.02
Clamps for 33 KV C.T.
Nos.
1497.10
8982.60
Clamps for 33 KV V.C.B.
Nos.
2142.91
Total:
12857.46
199648.68
Sheet No.5
Cost data for Structure of 11 KV Main Bus at 1x 5 MVA, 33/11 KV Sub-Station (Outdoor)
Sr.No.
Unit
Qty.
RT/U Rs.
Amt. Rs.
Nos.
8461.22
50767.30
Kg.
1610
47.05
75750.50
MS angle 50x50x6 mm
Kg.
100
47.05
4705.00
MS Flat 75x10 mm
Kg.
80
44.06
3524.80
Nos.
36
200.75
7227.13
Nos.
36
354.72
12769.94
Nos.
124.14
1117.22
Earthing Sets H.T
Sets
319.59
958.78
Sets
1056.41
3169.23
10
ACSR Dog
Rmt.
150
55.83
8374.75
11
Kg.
40
57.05
2282.00
12
G.I.Nut Bolts
Kg.
50
73.00
3650.00
13
Cmt.
3518.00
14072.00
14
Nos.
12
770.00
9240.00
15
LS
350.00
350.00
Total:
197958.65
Sheet No.6
Cost data for Control cable 1 X 5 MVA S/Stn
Sr.No.
Unit
Qty.
Rate
Amount
Rmt
125
337.16
42144.83
Rmt
130
223.73
29085.06
Rmt
55
75.51
4153.10
Rmt
50
43.47
2173.35
L.T.PVC Armoured cable 4core 16sq.mm.
RMT
100
74.91
7491.15
Misc
L.S
440.00
440.00
TOTAL
85487.48
Sheet No.7
Cost data for 33 KV Gantry M.S. Structure/Steel Section for 1x 5 MVA &1x10 MVA 33/11 kv S/S (Outdoor)
Cost data for 33 KV Gantry M.S. Structure/Steel Section for 1x 5 MVA &1x10 MVA 33/11 kv S/S (Outdoor)
Sr.No.
Unit
Qty.
RT/U Rs.
Amt.Rs.
Column type HG(4 Nos.)-496.0 kg.
MT
1.984
42245.00
83814.08
Beam type HA(2 Nos.)-261.0 Kg.
MT
0.522
42245.00
22051.89
Total:
105865.97
C
Sr.No.
1
Cost data for civil works for 22/11 KV Sub Station.

Particular
Land development
Amount
28605
2
3
4
Control room of size 9.45mX9.65m(as per table B)

Store room 8X6 m (as per table C)
Sanitory Water supply
5
6
Electrification (LS)
Approach Rood (WBM road) (as per table D)
7
8
Chain-link fencing (as per table E)if required

Metal spreading (as per table F)
Foundations for structures and equipments (for 1

t/f bay)
10
water supply arrangement for switch yard
11
Borewell including pumpsets and allied accesaries
12
construction of Cable trenches including providing

C.C. covers in switch yard
13
0
92862.00
530744
32040
Construction of retaining wall (If required)

0.00
Total=
684251
MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.
Model estimate for Land Development for Switch Yard area at for 33 & 22 KV S/Stn.
Size of Plot considered 480 sqm.
Table A
Item No
1
Particulars
Cuting down the raod side thornyt bushes having

girth 5\ cm to 20 cm including removingtheir roots
stacking and conveying the material upto 1 Km
removing vegitation including levelling ground as
directed for both sides of road etc. compl;ete.
Excavation for road way in earth soil of all
sorts sand, gravel, soft murum including
dressing section to the required grade, camber and
side slopes and conveying the excavated materials
with all lifts and upto a lead of 50 metres and
spreading for embankment or stacking etc. as
directed by Engineer in charge.
Spec. No. : Rd.2 Page No. 180
Qty
Unit
Rate
Amount
480
Sqm
2.5
1200
50
Cum
120
6000
Supplying,stacking and spreading of Hard murum

brought from outside including all
leads,lifts,labours ,spreading in line and
level,sectioning,watering and compacting etc
complete upto the satisfaction of Engr In Charge.
( Compacted area of Switch Yard will be considered
for Measurement.)
Spreading hard murum/ kankar at the road side,
including conveying and stacking and spreading in
line and level etc complete as directed by Engr In
Charge
Filling the open uneven space by approved
excavated material in 15 to 20 cm layer including
the watering and compaction etc.as directed by
engineer in charge.
35
Cum
567
19845
35
Cum
24
840
15
Cum
48
720
TOTAL
28605

Table F
Model Estiamte for the work of Metal Spreading in Switch Yard at 33 Kv Sub Station Under Infra II Project.
Switch yard area considered 480 Sqm..
Item No Particulars
1
Removing Grass
and Vegetation
trees,bushes
Supplying
and stacking,
stone ,small
dust brought
from
etc including
removing
the same
from root,disposing
outside
source
of approved
quality
including all
off the same
removed
material
outside the
labour
charges
required
for spreading
in premises
line and
of
sub
station
etc
complete
as
directed
by
Engr
In
level in switch yard area of sub station
with
Charge.
watering and compaction as directed by Engr In
Charge.
Qty
Unit
Rate
Amount
480.00
Sqm
5.00
2400.00
23.00
Cum
1018.00
23414.00
30.00
Cum
1193.00
35790.00
16.00
Cum
1543.00
24688.00
125.00
Rmt
42.00
5250.00
30.00
Cum
32.00
960.00
15.00
Cum
24.00
360.00
Supplying and stacking,40 mm machine crushed

metal brought from outside source of approved
quality including all labour charges required for
spreading in line and level in switch yard area of
sub station as directed by Engr In Charge.
4
Supplying andstacking
12/20 mm machine
crushed metal brought from outside source of
approved quality including all labour charges
required for spreading in line and level in switch
yard area of sub station as directed by Engr In
Charge.
Providing anf fixing Brick on Edge lining of approved
quality bricks including excavation,all labour
charges ,fixing in neat line and level as directed by
Engr In Charge including two coats of white or
colour washing to the bricks.
6
Spreading of machine crushed 40 mm metal in line
and level in switch yard area including labour lead
and lifts as directed by engineer in charge.
7
Spreading of machine crushed 12/20 mm metal

and stone dust in line and level in switch yard area
including labour lead and lifts as directed by
engineer in charge
TOTAL
92862.00

Table H
Model estimate for Providing Water Supply arrangement for Switch Yard at 33 Kv Sub Station under Infra-II project.
Item No
Particulars
2
3
4
Providing and fixing on walls / ceiling / floors, 15

mm. diameter light grade (type) having embossed as
ISI Mark galvanised iron pipes with screwed,
sockets, joints and necessary galvanised iron
fittings such as sockets, back nuts, elbows, bends,
tees, reducers, enlargers, plugs, clamps etc.
including necessary drilling holes in walls, slabs
etc. and remaking good the demolished portion to
restore the same in original condition neatly and
applying anti corrosive primer oil paint and two
coats of oil painting complete.
Spec. No. : Bd.V.5 Page No. 551
As Above but for 20 mm dia.
Qty
Unit
Rate
Amount
20
Rmt
165
3300
35
Rmt
188
6580
40
18
Rmt
Nos
235
175
9400
3150
Nos
675
675
1
9
Nos
Nos
835
900
835
8100
Providing and fixing 15 mm. diameter screw down

bib/ stop tap of brass including necessary socket
union nut complete.conforming to I.S. : 781)
5
6
7
Providing and fixing Gate Valve of 20mm dia gun

metal/brass including
necessary sockets/ union nut complete.
(conforming to I.S. : 781)
Providing and fixing R.C.C. Collers of 450 mm
Diameter and height of about 200 to 250 mm of
approved quality and manufacture including all
loading and unloading and carting at site with all
labours and fixing the same collers at required
position around earth pits in switch yard as directed
by Engr In Charge complete.
TOTAL
32040

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0601B
Supply, Erection, Testing and Commissioning of 33 KV FEEDER

BAY With Gantry structure & PT
Nos
12.05
12.05
Rate
11496.72
50840.303
46480.467
188046.82
18245.668
24200
96224.475
5445
Item Code 0601B

33 KV FEEDER BAY With Gantry structure & PT
Sr.No.
1
2
3
4
5
6
7
8
33 KV P.T.
CT 200-100/1-1 A , 33 KV
C&R panel for 33 KV for feeder breaker
Marshalling Box
Unit
Set
Set
Set
No
No
No
Set
No
Qty.
1
1
2
1
3
3
1
1
Structure and foundation cables, clamps, painting etc. as per

Table (A+B+C+D+F)
LS
338194.47 338194.47
10
Earthing as per Table (E)
LS
12512.20 12512.20
Cost of material
Amount
11496.72
50840.30
92960.93
188046.82
54737.01
72600.00
96224.47
5445.00
923057.92
Services @ 30.5 %
281532.67
1204590.59
11 KV Feeder bay (Structure, Foundation, Bus bar material, Cable , Earthing Materials & Painting)
Sr.No.
Unit
Qty.
Rate
Kg.
250
47.05
11762.50
Kg.
315
47.05
14820.75
Structure for 33 KV PT
Kg.
315
47.05
14820.75
Gantry Structures
Kg.
1000
55.00
55000.00
G.I.Nut Bolts
Kg.
100
73.00
7300.00
Welding Rods
Nos.
5000
2.42
12100.00
Sub Total
115804.00
B)
FOUNDATION(Civil works)
Foundation for 33 kV Isolators with EB
Cmt.
1.3
4046.00
5259.80
Foundation for 33 kV Isolators without EB
Cmt.
1.3
4046.00
5259.80
Foundation for 33 kV C.Ts
Cmt.
1.3
4046.00
5259.80
Foundation for 33 kV P.Ts
Cmt.
1.3
3518.00
4573.40
Foundation for 33 kV Lightning Arrestor
Cmt.
1.3
4046.00
5259.80
Foundation for 33 kV Breaker
Cmt.
1.3
4046.00
5259.80
Foundation for Gantry Structures
Cmt.
2.6
3518.00
9146.80
Sub Total:
40019.20
A)
STRUCTURE
1
2
C)
BUS-BAR MATERIAL
ACSR Panther
Wedge Connectors
a) T-Connector for 200 sq mm conductor(Compression type)
Amount
Mtrs.
25
133.69
3342.25
Nos.
30
3520.00
105600.00
Breaker Clamps
Nos.
1772.35
10634.10
clamps for Isolator
Nos.
12
887.60
10651.20
Clamps for CTs
Nos.
1239.65
7437.90
Nos.
18
200.75
3613.57
Nos.
671.43
D)
4028.58
Sub Total:
145307.59
337.16
16857.93
CONTROL CABLE
1 a)
Rmt.
50
b) Armoured Copper control cable 2Cx2.5 sq.mm.
Rmt.
40
58.84
2353.58
c) Control Cable 2/4 sq.mm.
Rmt.
50
77.00
3850.00
Cable Trays 2.5 Mtr. X 6" W
Nos.
10
302.50
3025.00
Cable Glands,rerules and tape etc.
L.S.
L.S.
550.00
550.00
Angle for fixing trays 50x50x6mm
Kg.
20
47.05
941.00
Half round cement pipe ( 150mm X 1mtr)
Nos.
80
95.00
7600.00
Sand
Cmt.
210.54
842.16
Sub Total:
36019.67
2203.00
E)
EARTHING WORK
M.S. Flats(50 X 10mm)
Kg.
50
44.06
M.S.Flat 25x6 mm
Kg.
20
44.06
881.20
Nos.
6655.00
6655.00
Coal
Kg.
100
6.00
600.00
Salt
Kg.
100
4.00
400.00
Welding Rods
Nos.
50
2.42
121.00
Hiring of Welding machine
Nos.
220.00
220.00
Brick & Masonary works for earthing pit
Nos.
1432.00
1432.00
Sub Total:
12512.20
F)
PAINTING OF STRUCTURE
Red Oxide Paint for 2 coats
Ltrs.
10
56.00
Aluminium Paint for 1 coat
Ltrs.
96.80
484.00
Sub Total:
1044.00
560.00
Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0702
Supply, Erection, Testing and Commissioning of 33 KV

S/C Line Suspension type with100 mm2 ACSR lines on
152 X 152 mm 13 mtr. RSJ
No
9.25
32
295.98
Item Code No. 0702

Cost data for 33 KV S/C Line Suspension type with100 mm2 ACSR lines on 152 X 152 mm 13 mtr. RSJ
Sr.No
Unit
Qty.
1
2

Particulars
No.
No.
14
2
Rate
Amount
3
4
5
MS angle 50x50x6 mm
Kg.
Kg.
Kg.
495
91
203
47.05
47.05
47.05
23289.75
4281.55
9551.15
6
7
MS Flat 75x10 mm
G.I.Nut Bolts
Kg.
Kg.
89
80
44.06
73
3921.34
5840
8
9

SSN Hardware for 0.1 Dog or AAAC 100 Sq.mm
No.
No.
153
33
200.753612 30715.30264
247.720092 8174.763036
No.
Mtrs.
18
3150
354.72052 6384.96936
55.831684 175869.8046
19101.324 267418.5366
16162.6588 32325.31762
10
11

ACSR Dog
12
13
H.T.Stay Set
G.I.Stay Wire 7/4mm(8 SWG)
No.
Kg.
6
60
14
15
16
G.I.Wire 8 SWG/ 6 SWG

Sleve Joints
Danger Board in yard.
Kg.
No.
No.
130
3
14
17
18
Earthing Sets H.T

No.
cmt.
14
25
19
20
G.I.Barbed Wire `A' type.

Black bituminus paint
Kg.
Ltr.
60
6
66.090152
45.1
3965.40912
270.6
21
22

Ltr.
Ltr.
20
9
56
96.8
1120
871.2
23
24
Sundries
Wedge connectors
LS
LS
770
770
0
a)
DOG TO DOG
No
18
770
Cost of material
543.66
53.64
53.640664
121
49
3261.970351
3218.43984
6973.28632
363
686
319.594537 4474.323515
4046
101150
13860
708756.713
Services @ 30.5 %
216170.80
924927.51

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0708
Supply, Erection, Testing and Commissioning of 33 kV 3

X 300 sqmm XLPE Underground Cable
No
26.46
0.5
13.23
Item Code 0708

Cost Data for laying of 1 Km. 33 KV 3 C 300 mm 2 XLPE under ground Cable
Sr.No.
Unit
Qty.
1
2
XLPE Cable 33 KV, 3 C / 300 mm sq.

R.C.C. Pipe 150 mm 2 M
Particulars
Rmt
No
1000
30
RCC Tiles (0.6 x 0.5) Mtrs.
No.
940
95
89300
33 kV Heat shrik Straight through joint (Al) kit for XLPE

3 C X 300 sqmm
No.
39930
79860
33 kV Heat shrik Outdoor termination joint (Al) kit for

XLPE 3 C X 300 sqmm
No.
20590.57
41181.14
Sand
Cmt.
250
210.54
52635
Misc. for XLPE U/G Cable

Cost of material
Services @ 30.5 %
LS
990
990
2027505.839
618389.28
Rate (Rs.)
Amount
1747.7297 1747729.699
527
15810
2645895.12

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0709
Supply, Erection, Testing and Commissioning of 33 kV 3

X 300 sqmm XLPE Underground Cable for Railway line
crossing as per Sketch
No
8.51
8.51
Item Code No. 0709

33 kV 3 X 300 sqmm XLPE Underground Cable for Railway line crossing as per Sketch
S.N.
Unit
QTY
RT/U.Rs.
Amt Rs.
1
2

No.
Kg.
4
60
19101.324 76405.29618
47.05
2823
3
4
MS angle 50x50x6 mm
Kg.
kg.
100
22
5
6
7
M.S.Flat 50 x 6 mm
kg.
Set
NO.
24
2
6
44.66
1071.84
50840.3033 101680.6065
687.957808 4127.746848
8
9
ACSR Dog
Rmt
Rmt
100
160
55.831684
5583.1684
1747.7297 279636.7518
10
11

Black Bituminus Paint
No
Ltr.
35
2
527
45.1
18445
90.2
12
13

Ltr.
Ltr.
6
4
56
96.8
336
387.2
14
33 kV Heat shrik Outdoor termination joint (Al) kit for

XLPE 3 C X 300 sqmm
No.
20590.57
82362.28
15
16
Sand
Cmt
LS
500
2
210.54
990
105270
1980
47.05
47.05
4705
1035.1
Cost of material
685939.1897
Services @ 30.5 %
209211.45
895150.64

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0711

DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE
USING13 M LONG RSJ POLE
No
0.89
7.12
Item Code No. 0711

DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE
S.N.
1
Unit
No.
QTY
2
RT/U.Rs.
Amt Rs.
19101.324 38202.64809
2
3

Kg.
Kg.
10
46
4
5
6
MS angle 50x50x6 mm
33 kv guarding channel MS100x50
Kg.
Kg.
No.
50
80
3
47.05
2352.5
47.05
3764
687.957808 2063.873424
7
8

No.
No.
6
18
354.72052 2128.32312
200.753612 3613.565016
9
10
H.T.Stay Set
Stay Wire 7/8
No.
Kg.
4
20
543.661725 2174.646901
55
1100
11
12
Earthing Sets H.T

No
kg.
2
6
319.594537 639.1890736
53.640664 321.843984
13
14

kg.
No.
7
2
66.090152
49
462.631064
98
15
16
17

Ltr.
Ltr.
Ltr.
1
3
2
45.1
56
96.8
45.1
168
193.6
18
19

Sundries
Cmt.
LS
2
1
4046
770
8092
770
44.06
47.05
440.6
2164.3
Cost of material
68794.82067
Services @ 30.5 %
20982.42
89777.24

Cost Data 2012-13
A.S.No.
0906
Discreption
Single circuit Pin type with 100sq.mm ACSR lines on
100x116 mm 10 mtr RSJ poles
Unit
Rate
Qty.
Amount
No
6.80
25
169.96
Item Code No. 0906

Cost data for11 KV Single circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 10 mtr RSJ poles
(A) HT Line :
Sr.No.
1
Unit
No.
Qty.
17
RT/U Rs.
Amount
9401.35221 159822.9876
2
3
4

11 kv guarding channel MS 75x40
No.
Kg.
Kg.
2
104
122
8461.21699 16922.43398
47.05
4893.2
47.05
5740.1
5
6
MS angle 50x50x6 mm
Kg.
Kg.
72
37
7
8
11 KV V cross arm with clamp

11 KV Top fitting with clamp
No.
No.
13
13
580.136956 7541.780422
82.5
1072.5
9
10
G.I.Nut Bolts
Kg.
No.
90
39
73
6570
124.135328 4841.277792
11
12

No.
Set
24
24
200.753612 4818.086688
354.72052 8513.29248
13
14
15
ACSR Dog
Sleve Joints
H.T.Stay Set
Rmt
No.
Set
3150
3
8
55.831684 175869.8046
121
363
543.661725 4349.293802
16
17
Stay Wire 7/8

Earthing Sets H.T
Kg.
Set
80
17
55
4400
319.594537 5433.107126
18
19

Kg.
No.
77
17
66.090152 5088.941704
49
833
20
21

Cmt.
Kg.
20
130
3518
53.640664
70360
6973.28632
22
23

Ltr.
Ltr.
6
20
45.1
56
270.6
1120
24
25

Sundries
Ltr.
LS
9
1
96.8
770
871.2
770
26
a)
Wedge connectors
DOG TO DOG
No
24
770
0
18480
47.05
44.06
3387.6
1630.22
Cost of material
520935.713
Services @ 30.5 %
158885.39
679821.10

Cost Data 2012-13
A.S.No.
0908
Discreption
Single circuit Pin type with 55sq.mm AAAC lines on
100x116 mm 9 mtr PSC poles
Unit
Rate
Qty.
Amount
Kms
3.61
40
144.51
Item Code No. 0908

Cost data for11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles
Sr.No.
(A) HT Line :
Unit
Qty.
RT/U Rs.
Amount
1
2
PSC Pole 9 Mtr (200 KG)

11 kv guarding channel MS 75x40
No.
Kg.
18
104
2234.8404
47.05
40227.1272
4893.2
3
4
MS angle 50x50x6 mm
Kg.
Kg.
122
72
47.05
47.05
5740.1
3387.6
5
6
7
11 KV V cross arm with clamp

11 KV Top fitting with clamp
No.
No.
Kg.
12
12
39
580.136956 6961.643467
82.5
990
44.06
1718.34
8
9

No.
No.
42
24
124.135328 5213.683776
200.753612 4818.086688
10
11
Strain Hardware for 55 Sq.mm AAAC

AAAC 55 mm2
Set
Rmt
24
3150
12
13
Sleve Joints
H.T.Stay Set
No.
Set
3
8
121
363
543.661725 4349.293802
14
15
Stay Wire 7/8

Earthing Sets H.T
Kg.
Set
80
18
55
4400
319.594537 5752.701662
16
17
18

Kg.
No.
Cmt.
71
18
18
66.090152 4692.400792
49
882
3518
63324
19
20

Kg.
Ltr.
130
6
53.640664
45.1
6973.28632
270.6
21
22

Ltr.
Ltr.
20
9
56
96.8
1120
871.2
23
24
G.I.Nut Bolts
Sundries
Kg.
LS
90
1
73
770
6570
770
25
a)
Wedge connectors
RABIT To RABIT
157.3
0
3775.2
No
24
161.73
30.123716
3881.52
94889.7054
Cost of material
276834.6891
Services @ 30.5 %
84434.580
361269.27

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0914
Supply, Erection, Testing and Commissioning of laying of

1 Km. 11 KV 3x240 sq.mm XLPE under ground Cable
Kms
15.25
30.50
Item Code No. 0914

Sr.No.
Particulars
Cost Data for laying 11 KV 3x240 sq.mm XLPE under ground Cable
Unit
Qty.
Rate (Rs.)
1
2
3

RCC half round pipe (1mtr)
Amount
Rmt
No
No.
1000
30
940
995.00198
527
94
995001.98
15810
88360
11 kV heat shrinkable Straight through joint kit for 3 C

X 240 sqmm
No
5723.3
11446.6
11 kV heat shrinkable Outdoor termination joint kit for 3

C X 240 sqmm
No.
2196.15
4392.3
6
7
Sand
Cmt
LS
250
1
210.54
990
52635
990
Cost of material
Services @ 30.5 %
1168635.88
356433.9434
1525069.823

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
Amount
0921
Supply, Erection, Testing and Commissioning DOUPLE

POLE STRUCTURE(cut point) OF- 11 KV LINE USING11
M LONG RSJ POLE
Nos
0.780
45
35.09
Item Code No. 0921

DOUPLE POLE STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE
S.N.
Unit
QTY
RT/U.Rs.
Amt Rs.
1
2
3

No.
Kg.
Kg.
2
10
110
4
5
MS angle 50x50x6 mm
Kg.
Kg.
75
50
6
7

No.
No.
6
6
354.72052 2128.32312
200.753612 1204.521672
8
9
H.T.Stay Set
Stay Wire 7/8
No.
Kg.
2
25
543.661725 1087.32345
55
1375
10
11
Earthing Sets H.T

No
kg.
2
6
319.594537 639.1890736
53.640664 321.843984
12
13
14

kg.
No.
Ltr.
7
2
2
66.090152
49
45.1
462.631064
98
90.2
15
16

Ltr.
Ltr.
6
4
56
96.8
336
387.2
17
18

Sundries
Cmt.
L.S.
2
1
3518
770
7036
770
Cost of material
16162.6588 32325.31762
44.06
440.6
47.05
5175.5
47.05
47.05
3528.75
2352.5
59758.89998
Services @ 30.5 %
18226.46
77985.36

Cost Data 2012-13
A.S.No.
Unit
Rate
Qty.
Amount
Nos
2.405
125
300.58
Dist. Transformer 100 KVA, 11/0.43 kv
Unit
No.
QTY
1
RT/U.Rs.
94217.3656
Amt Rs.
94217.37
2
3
RSJ Pole 9 Mtr (200 KG)

No
Kg.
2
100
8461.21699
47.05
16922.43
4705.00
4
5
MS angle 50x50x6 mm
kg.
kg.
44
22
47.05
47.05
2070.20
1035.10
6
7
8
M.S.Flat 50 x 6 mm
kg.
NO.
No.
24
3
3
44.66
124.135328
354.72052
1071.84
372.41
1064.16
9
10
L.T.Dist.Boxes 100 KVA with KITKAT

No.
Set.
1
1
17125.5292
1056.40872
17125.53
1056.41
11
12
H.T.Stay Set
G.I.Stay Wire 7/4mm(8 SWG)
No
kg.
4
25
543.661725
53.640664
2174.65
1341.02
13
14
Earthing Sets H.T

11KV H.G.Fuses
No.
Set.
5
1
319.594537
1879.46819
1597.97
1879.47
15
11KV A.B. Switch

No.
No.
1
2
11484.7987
49
11484.80
98.00
16
17
18

Kg.
kg.
CMT.
40
15
2
53.640664
66.090152
3518
2145.63
991.35
7036.00
19
Painting/Hardware & support with numbering of pole
L.S.
220
220.00
20
Sundries
L.S.
770
770.00
21
DTC Metring with Box, single core L.T. XLPE cable (70
sq.mm., 120 mtr length) and other allied material.
No.
14883.72
14883.72
1213
Discreption
Supply, Erection, Testing and Commissioning of POLE
MOUNTED DISTRIBUTION TRANSFORMER SUBSTATION 11 KV ,100 KVA Dist. Transformer centers on
9 mtrs 100 X 116 mm RSJ poles with Kit-kat Dist box.
Item Code No. 1213
S.N.
1
Cost of material
Services @ 30.5 %
Note
184263.047
56200.23
240463.28
*- The DTC Meter should have LT AC 3Ph 4wire CT/PT operated fully static AMR Compatible Tri-Vector
meter RS-232 port.
#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for
eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of
Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
1401
Supply, Erection, Testing & Commissioning of L.T. LINE

3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase
& GNAT for neutral
Kms
2.196
306
Item Code No. 1401

L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutral with PSC Pole 8 Mtr (200 KG)
SR.NO.
DESCRIPTION OF MATERIALS.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

AAC Ant
AAC Gnat
M.S.Flat 50 x 6 mm
L.T.Shackle Insulator
L.T.Shackle hardware
Jointing Sleeves for AAC
Aluminium Bobbins for neutral
PG Clamp
Earthing Sets L.T.
L.T. Stay sets
G.I.Stay Wire 7/3.15mm(10SWG)
Stay Insulators
Binding Wire
Binding Tape
L.T.Spacers
Sundries such as N/B, Washers, Welding etc.
20
a)
Wedge connectors
Ant To Ant
b)
GNAT To GNAT
Cost of material
Services @ 30.5 %
UNIT
QTY
RT/UNIT(RS)
No.
Rmt
Rmt
Kg
No
Pair
No
No.
No
No
No
Kg
No
Kg.
Kg
Kg.
Cmt
No
LS
20
3200
1100
24
72
96
4
20
6
5
8
72
8
1.5
1.5
100
2.4
57
1
1729.2204
23.584364
12.280948
44.66
9.8753204
28.730452
33
33
27.83
154.8534284
428.9151988
53.640664
9.629252
72.6
44
53.640664
3518
96.8
2750
No
32
157.3
No
24
157.3

Amount
671.94
Pole 8 Mtr (200 KG)

AMT.(RS)
34584.41
75469.96
13509.04
1071.84
711.02
2758.12
132.00
660.00
166.98
774.27
3431.32
3862.13
77.03
108.90
66.00
5364.07
8443.20
5517.60
2750.00
0.00
5033.60
3775.20
168266.70
51321.34
219588.04
etc. for eathing with

e powder is to be

Cost Data 2012-13
A.S.No.
Discreption
Unit
Rate
Qty.
1501
upply, Erection, Testing & Commissioning of L.T. LINE 1

ph 3 W. -with GNAT for phase & neutral
Kms
1.52
8.5
Item Code No. 1501

L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral with PSC Pole 8 Mtr (200 KG)
SR.NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
a)
AAC Gnat
M.S.Flat 50 x 6 mm
L.T.Shackle Insulator
Aluminium Bobbins for neutral
L.T.Shackle hardware
Jointing Sleeves for AAC
PG Clamp
Earthing Sets L.T.
L.T. Stay sets
G.I.Stay Wire 7/3.15mm(10SWG)
Stay Insulators
Binding Wire
Binding Tape
L.T.Spacers
Sundries such as N/B, Washers, Welding etc.
Wedge connectors
GNAT To GNAT
UNIT
QTY
RT/UNIT(RS)
No.
Rmt
Kg
No
No.
Pair
No
No
No
No
Kg
No
Kg.
Kg
Kg.
LS
No
LS
22
3150
60
52
26
104
3
6
5
8
96
8
2
2
100
1
63
1
1729.2204
12.280948
44.66
9.8753204
33
28.730452
33
27.83
154.8534284
428.9151988
53.640664
9.629252
72.6
44
53.640664
3518
96.8
2750
No
32
157.3
Cost of material
Services @ 30.5 %
Amount
12.92
G)
AMT.(RS)
38042.8488
38684.9862
2679.6
513.5166608
858
2987.967008
99
166.98
774.267142
3431.3215904
5149.503744
77.034016
145.2
88
5364.0664
3518
6098.4
2750
0
5033.6
116462.2915612
35521.00
151983.29
etc. for eathing with

e powder is to be

Cost Data 2012-13
A.S.No.
OTA-1
Discreption
Supply, Erection, Testing & Commissioning of pole mounted
DTC Single phase,15 KVA on 10' Centers PSC double pole
structure
Unit
Rate
Qty.
Amount
Nos
2.99
35
104.65
Item Code No. OTA-1

Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure
SR.NO.
UNIT
QTY
RT/UNIT(R
S)
AMT.(RS)
1
2
PSC Pole 9 Mtr

Dist.transformer 15 KVA -Single phase
No.
No.
2
3
2234.8404
25826.845
4469.6808
77480.53464
3
4
Distribution box
11 KV Pin Insulator with pin
No.
No.
3
3
3276.7772
124.13533
9830.331456
372.405984
5
6
7
11 Kv Disc insulator 45 KN with strain hardware

M.S. Channel 100mmX50mmX6mm(9.8Kg/m)
No.
Kg
Kg
3
142
112
190.71986
47.05
47.05
572.159592
6681.1
5269.6
8
9
M.S. Angles 50mmX50mmX6mm(4.5 Kg/m)

M.S. Flats 50mmX6mm(2.4 Kg/m)
Kg
Kg
18
44
47.05
44.66
846.9
1965.04
10
11
G.I.Wire 8 SWG
HT.Stay Set Complete
Kg
Kg
30
4
12
13
HT.Stay wire 7/8 SWG

ACSR Conductor Wheasel(0.03)
Kg
Km
38
0.02
55
16.34838
2090
0.3269676
14
15
Barbed wire with anticlimbing devices

Danger Board
Kg
No.
15
2
66.090152
49
991.35228
98
16
18
A] Concreting of Pole & Stay

Cable 2 core 50sqmm
CMT
Km
3.5
0.075
3518
97550.423
12313
7316.281725
19
20
Horn gap Fuse

HT Earthing Set
No.
No.
3
7
21
22
23
Special Design earthing for Single phasing

Red oxide for pole painting
Balck Bituminous Paint for pole earthing
Set
Ltr
Ltr
1
2
0
82888.8
56
45.1
82888.8
112
0
24
25
Aluminium Paint
Nut & Bolt
Ltr
Kg
4
35
96.8
73
387.2
2555
26
Backfilling of Supporting with Boulders
No.
36
216
27
Sundries such as washers & Minor fabri.bind.tape/wire ,PG

clamps etc wedge connectors
L.S
1000
1000
53.640664 1609.21992
543.66173 2174.6469008
1879.4682 5638.404576
319.59454 2237.1617576
Cost of material
229115.1466
Services @ 30.5 %
69880.12
298995.27
Soecial Design Earthing for single pahse DTC

SR.NO.
UNIT
QTY
RT/UNIT(R
S)
AMT.(RS)
Raw salt
Kg
280
1120
2
3
4
Bentonite Clay
Cahrcoal powder
G.I.tunnel
Kg
Kg
No
140
280
7
11
6
60
1540
1680
420
Cast iron cover 500mm dia 6mm thickness
No
300
2100
MS flat 50X8mm for 6pits/DP lightening arrester earthing

should done by 8 SWG GI wire
Kg
1680
44.66
75028.8
Sundries
L.S
1000
Cost of material
1000
82888.8
Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for

Cost Data 2012-13
A.S.No.
OTA-2
Discreption
Supply, Erection, Testing & Commissioning of pole mounted
DTC Single phase,25 KVA on 10' Centers PSC double pole
structure
Unit
Rate
Qty.
Amount
Nos
4.15
35
145.10
Item Code No. OTA-1

Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure
SR.NO.
UNIT
QTY
RT/UNIT(R
S)
AMT.(RS)
1
2
PSC Pole 9 Mtr

Dist.transformer 25 KVA -Single phase
No.
No.
2
3
2234.8404
4469.6808
55349.809 166049.42644
3
4
Distribution box
11 KV Pin Insulator with pin
No.
No.
3
3
3276.7772 9830.331456
124.13533 372.405984
5
6
11 Kv Disc insulator 45 KN with strain hardware

No.
Kg
3
142
190.71986
47.05
572.159592
6681.1
7
8

M.S. Angles 50mmX50mmX6mm(4.5 Kg/m)
Kg
Kg
112
18
47.05
47.05
5269.6
846.9
9
10
11
M.S. Flats 50mmX6mm(2.4 Kg/m)

G.I.Wire 8 SWG
HT.Stay Set Complete
Kg
Kg
Kg
44
30
4
12
13
HT.Stay wire 7/8 SWG

ACSR Conductor Wheasel(0.03)
Kg
Km
38
0.02
55
16.34838
2090
0.3269676
14
15
Barbed wire with anticlimbing devices

Danger Board
Kg
No.
15
2
66.090152
49
991.35228
98
16
18
A] Concreting of Pole & Stay

Cable 2 core 50sqmm
CMT
Km
3.5
0.075
3518
12313
97550.423 7316.281725
19
20
Horn gap Fuse

HT Earthing Set
No.
No.
3
7
1879.4682 5638.404576
319.59454 2237.1617576
21
22
Special Design earthing for Single phasing

Red oxide for pole painting
Set
Ltr
1
2
82888.8
56
82888.8
112
23
24
25
Balck Bituminous Paint for pole earthing

Aluminium Paint
Nut & Bolt
Ltr
Ltr
Kg
0
4
35
45.1
96.8
73
0
387.2
2555
26
Backfilling of Supporting with Boulders
No.
36
216
27
Sundries such as washers & Minor fabri.bind.tape/wire ,PG

clamps etc wedge connectors
L.S
1000
1000
44.66
1965.04
53.640664 1609.21992
543.66173 2174.6469008
Cost of material
317684.0384
Services @ 30.5 %
96893.63
414577.67
Soecial Design Earthing for single pahse DTC

SR.NO.
UNIT
QTY
RT/UNIT(R
S)
AMT.(RS)
Raw salt
Kg
280
1120
2
3
4
Bentonite Clay
Cahrcoal powder
G.I.tunnel
Kg
Kg
No
140
280
7
11
6
60
1540
1680
420
Cast iron cover 500mm dia 6mm thickness
No
300
2100
MS flat 50X8mm for 6pits/DP lightening arrester earthing

should done by 8 SWG GI wire
Kg
1680
44.66
75028.8
Sundries
L.S
1000
Cost of material
1000
82888.8
Note :-Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for

T-23 BOQ (Katol)

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

T-23 BOQ (Katol)

Caricato da

Copyright:

Formati disponibili

Price Schedule Format

Mahavitaran InfraPlan - Part II

Schedule 1: Grand Summary

Supply and Installation of Plant and Equipment:

Part 1: Cost of Material

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

Grand Total (Excluding Taxes)

MVAT @ _____ on Supply of equipment produced in Maharashtra

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

Price Schedule Format

Schedule 2: Civil Works and Other Services

Supply, Erection, Testing and Commissioning of 33/11 KV, 1x5 MVA

Total (Excluding Taxes)

Price Schedule Format

Schedule 3: Supply & Installation of Plant and Equipment

Supply, Erection, Testing and Commissioning of 33 KV FEEDER BAY With

Supply, Erection, Testing and Commissioning of 33 KV S/C Line Suspension

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

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

Supply, Erection, Testing and Commissioning of DOUPLE POLE

Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type

Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type

Total Cost of Total Cost of

Supply, Erection, Testing and Commissioning of laying of 1 Km. 11 KV 3 C 300

Supply, Erection, Testing & Commissioning of L.T. LINE 3 ph 4 W. -WIND

Total Of Capital Works

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

Price Schedule Format

Schedule 4: Payment Schedule

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.

Total Cost Rs.

Item Code No. 0101

Gantry Structure/Steel section for 33 KV Bus as per

Disc Insulator 11 KV 7000 KG.

Strain Hardware for0.2 ACSR

33 KV VCB complete 1600 Amp (O.D.)

Structure for 33 KV CT & PT as per Sheet no.3

11 kv 250 MVA OD Switchgears comprising of 1 Incomer

L.As. 11 KV (Gapless type) with disconector

Take off structure for 3 outgoing feeder as per Sheet no.4

11 kV Pin Insulators with G.I. Pins

Clamps and Connectors as per Sheet no.5

11/0.43 KV x 100 KVA station Transformer as per Sheet

Control cables for S/S as per Sheet no.9

AC Distribution Board 'B' type

Total cost of Material

Column type HG(4 Nos.)-496.0 kg.

Beam type HA(2 Nos.)-261.0 Kg.

Earthing Sets H.T of C.I.pipe 150 mm 3 mtr.

RCC Ring work for earthing pits

Structure for 33 KV L.A.

Structure for Power T/F Neutral Earthing

RSJ 116x100, 9 m long

11KV A.B. Switch

Disc Insulator 11 KV 7000 KG.

Strain Hardware for Dog0.1 or Equ.AAAC.

11 kV Pin Insulators with G.I. Pins

Earthing Sets H.T

L.As. 11 KV (Gapless type) with disconector

G.I.Strip (25 X 3 mm)

Concreting ration 1:4:8

T-Connector for 100 sq mm conductor

T-Connector for 200 sq mm conductor(Compression type)

Clamps for 33 KV Isolator