Costing Details of the Schemes to be framed

Fill all relavent Qty as per the site requirement and proposals.
S No Description of the Item UOM Required Qty (AT/SS/LT/NF/FA/RM)
1 Proposed Capacity Oil Type
a 100 KVA Nos
b 250KVA Nos
c 400 KVA Nos
d 630 KVA Nos
e 990 KVA Nos
f 990 KVA (Reduced Dimension) Nos
g Package Sub Station Nos
h 1600 KVA Nos
i 2000 KVA Nos
2 Proposed Capacity Dry Type
a 400 KVA Nos
b 630 KVA Nos
c 990 KVA Nos
3 Capacity of tx to be dismentaled (Oil and Dry)
a 100 KVA Nos
b 400 KVA Nos
c 630 KVA Nos
d 990 KVA Nos
4 HT 11 KV 3*300 Cable Length in Meter
a Ordinary Soil M
b Brick Work M
c Footpath M
d Ordinary Bitiminuous M
e Dense M
f In Rocky Soil M
g In S/Stn Trench M
h On Pole M
i Trench Less HT M
5 HT 11 KV 3*400 Cable Length in Meter
a Ordinary Soil M
b Brick Work M
c Footpath M
d Ordinary Bitiminuous M
e Dense M
f In Rocky Soil M
g In S/Stn Trench M
h On Pole M
i Trench Less HT M
6 Number of LT Feeders Proposed
a Under Ground Nos
b Overhead Nos
7 Length of LT 4*300 mm2 Cable required
a Ordinar Soil M
b Brick Work M
c Footpath M
d Ordinary Bitiminuous M
e Dense M
f In Rocky Soil M
g In S/Stn Trench M
h On Pole M
i Trench Less LT M
8 Length of LT AB 3*150 + 1*150 mm2 Cable required M
9 Type of RMU Required
a 1-Way I/D Nos
b 1-Way O/D Nos
c 3-Way I/D Nos
d 3-Way O/D Nos
e 4-Way I/D Nos
f 4-Way O/D Nos
g 4-Way I/D Motorised Nos
h 4-Way O/D Motorised Nos
i 3-Way I/D Motorised Nos
j 3-Way O/D Motorised Nos
k GO/DD Nos
10 Straight Through Joints required
a KIT STRT JNT 11KV 3CX300MM2 XLPE Nos
b JNT KIT HS STRT 11KV 3C 150MM2 XLPE Nos
c KIT TRANS JNT11KV 3CX300MM2 HS XLPE Nos
d KIT TRANS JNT11KV 3CX150MM2 HS XLPE Nos
e JNT KIT HS STRT 1.1KV 4CX150MM2 HS XLPE Nos
f JNT KIT HS STRT 1.1KV 4CX300MM2 HS XLPE Nos
g KIT,JOINTG,CBL;11KV;3CX400MM2;HS;MECH Nos
11 Termination kit required
a KIT CBL TERN IND 11KV 3CX300MM2 Nos
b KIT CBL TERN IND 11KV 3CX150MM2 Nos
c TERM KIT HS O/D 11KV 3C 300MM2 Nos
d KIT CBL TERN OUT 11KV 3CX150MM2 Nos
e KIT CBL TERN IND 1.1KV 4CX150MM2 Nos
f TERM KIT HS O/D 1.1KV 4CX150MM2 Nos
g TERM KIT HS O/D 1.1KV 4C 300MM2 Nos
h KIT CBL TERN IND 1.1KV 4CX300MM2 Nos
i KIT,TERM,HS I/D;11KV;3CX400MM2 Nos
j KIT,TERM,HS O/D;11KV;3CX400MM2 Nos
12 No of A-Type Feeder Pillars Required Nos
13 No of 9 mtrs PCC Poles Required Nos
14 No of Existing PCC 9 mtrs Poles Nos
15 No of 11 mtrs PCC Poles Required Nos
16 No of Existing PCC 11 mtrs Poles Nos
17 Joints required
a KIT CBL TERN IND 11KV 3CX300MM2 HS XLPE EA
TERM KIT HS O/D 11KV 3C 300MM2 XLPE (Cable-
b EA
HTAB or Cable-Dog Junction)
c No. of Dog-Cable or Dog-HTAB Junction EA
d Requirement of Stud Stay for HV poles Nos
e Requirement of Pucca Stay for HV poles Nos
18 No of Earthing required
a In Rockey Soil Nos
c In Normal Soil Nos
19 Fencing Required (in SQM) SQM
20 Fencing Required (in SQM) in Material SQM
21 Precast Plinth EA
20 Transportation
a Half Body truck Without Crane TRP
b Half Body truck With Crane TRP
c Full Body truck Without Crane TRP
d Full Body truck With Crane TRP
e Transportaion of Wooden Drum TRP
f Transportaion of Iron Steel Drum TRP
g Hand Cart TRP
21 Connection and Reconnetion of 3-Ph Connections Nos
22 Connection and Reconnetion of 1-Ph Connections Nos
23 Qty for Supply of Nut Bolts in KGs KG
24 Length of conductor (DOG) M
25 Length Of HT 11 KV AB Cable M
26 Length of conductor to be dismentaled M
a Rabit M
b DOG M
c Squirrel M
27 Stud Stay Nos
28 Flying Stay Nos
29 CC Required CUM
29 Gravel Required CUM
30 Straightening/Shifting of Exist Pole Nos
31 DB Box 3-Phase Nos
31 DB Box 1-Phase Nos
32 PG Clamp Nos
33 TAPE,ELEC,1.8CM;PVC;RED NOS
34 TAPE,ELEC,1.8CM;PVC;YELLOW NOS
35 TAPE,ELEC,18MM;PVC;BLUE NOS
36 TAPE,ELEC,18MM;PVC;BLACK NOS
37 TAPE,ELEC,BLK;AMALGAMATING NOS
38 LT 1CX25mm2 cable M
39 LUG 25mm2 Nos
Proposal No: -

Description: -
BRPL
Service Code Description UOM Qty
Cost Amount
2100066030 SWGR RMU 11KV MAN 4W(2C+2I) O/D EXT EA 0.00 622545.00 0
2100004957 SWGR RMU 11KV MAN 4W(2C+2I) I/D EXT EA 0.00 604064.99 0
2100004973 RMU,11KV,MANUAL,3WAY(1CB+2ISO),I/D,EXT EA 0.00 399630.00 0
2100004976 RMU,11KV,MANUAL,1WAY(1CB),I/D,EXT EA 0.00 232374.45 0
2100004982 RMU,11KV,MANUAL,3WAY(1CB+2ISO),O/D,EXT EA 0.00 426640.83 0
2100004999 RMU,11KV,MANUAL,1WAY(1CB),O/D,EXT EA 0.00 211889.37 0
2100016706 FUSE,DD,100 AMP,11 KV EA 0.00 1877.09 0
2100018383 SWITCH,GANG OPERATED,11KV,400A EA 0.00 11522.70 0
2100005951 ARRESTOR,LIGHTNING,ZINC OXIDE,9KV,5KA EA 0.00 553.34 0
2100004728 CONN CBL CRP SINGLE HOL 150MM2 IS:5082 EA 0.00 33.07 0
2100140073 LUG,CRIMPING;300MM2;HVYDTY LG BRL NOS 0.00 69.09 0
2100140071 LUG,CRIMPING;630MM2;HVYDTY LG BRL NOS 0.00 216.02 0
2100004729 CONN LUG CRIMP SNGL HOLE AL 95MM2 EA 0.00 16.80 0
2100004265 CBL ELEC N-ARM 1.1KV XLPE AL 1C 630MM2 M 0.00 640.03 0
2100004715 CBL ELEC N-ARM 1.1KV XLPE AL 1C 300MM2 M 0.00 289.08 0
2100002639 CBL ELEC ARM 1.1KV XLPE AL 4C 300MM2 M 0.00 1309.87 0
2100198548 CBL,PWR,300MM2;3C;11KV;AL;XLPE M 0.00 2215.49 0
2100004708 CABLE ARM XLPE 11KV 3C 150MM2 AL M 0.00 1256.84 0
2100003921 CBL AB 1.1KV XLPE 3CX150+1CX150+1CX16MM2 M 0.00 677.25 0
2100082540 CIR BR MOULD CASE 3P 415VAC 200A W/ENCL EA 0.00 12387.38 0
2100004816 CIR BR AIR 3P 415VAC 400A W/STEEL ENCL EA 0.00 75363.75 0
2100003734 CIR BR AIR 3P 415VAC 1250A W/STEEL ENCL EA 0.00 84629.99 0
2100003735 CIR BR AIR 3P 415VAC 2000A W/STEEL ENCL EA 0.00 115395.00 0
2100004917 PIPE,CONDUIT,GI;100MM M 0.00 924.00 0
2100004940 KIT CBL TERN IND 11KV 3CX150MM2 HS XLPE EA 0.00 2234.40 0
2100005895 KIT CBL TERN OUT 11KV 3CX150MM2 HS XLPE EA 0.00 2321.55 0
2100004329 KIT CBL TERN IND 11KV 3CX300MM2 HS XLPE EA 0.00 2739.45 0
2100005896 TERM KIT HS O/D 11KV 3C 300MM2 XLPE EA 0.00 2461.20 0
2100004689 KIT STRT JNT 11KV 3CX300MM2 HS XLPE EA 0.00 8482.69 0
2100004686 JNT KIT HS STRT 11KV 3C 150MM2 XLPE EA 0.00 7025.75 0
2100004341 KIT TRANS JNT11KV 3CX300MM2 HS XLPE RAY EA 0.00 12596.43 0
2100004340 KIT TRANS JNT11KV 3CX150MM2 HS XLPE RAY EA 0.00 11620.45 0
2100001908 CHANNEL,MOC:MS,SIZE:100X50X6MM MT 0.00 79799.99 0
2100002312 ANGL MTL EQ MS 50X50X6MM KG 0.00 79.79 0
2100136625 BASE PLATE,RCC,SIZE:18X18X2" EA 0.00 455.95 0
2100063345 SCREW,TENSION,GI;20X750MM EA 0.00 1337.91 0
2100084536 INSULATOR,STAY,LT,MOC:PORCELAIN EA 0.00 24.27 0
2100015702 ANCHOR ROD,SIZE:7.1/2 LGX3/4"DIA EA 0.00 1126.87 0
2100018597 STAY COLLAR FOR PCC POLE 9MTR EA 0.00 264.59 0
2100004845 WIRE,STAY,GI,7/8SWG KG 0.00 90.09 0
2100186402 KIT,CHEM EARTHING KIT NOS 0.00 2973.60 0
2100004910 PIPE,CONDUIT,GI;20MM M 0.00 159.96 0
2100015889 CONNECTOR,INSULTION PIERCING,16/95 SQMM EA 0.00 63.52 0
2100015899 CONN ACC CONNECTOR INS PIERC 50/150MM2 EA 0.00 108.88 0
2100063344 ARMS,CROSS,TWO LINE,GI;50X50X6X680MM EA 0.00 431.54 0
2100015902 CLAMP DEAD END MESSNGR WIRE,35-70 SQ MM EA 0.00 309.75 0
2100073741 CABLE ACC CLAMP SUSPENSION AB 125 SQ.MM EA 0.00 144.96 0
2100063343 CABLE POLE CLAMP EYE HOOK MOUNTING 9M EA 0.00 275.10 0
2100069982 CABLE POLE EYE HOOK F/9&11M EA 0.00 96.27 0
2100005009 FEEDER PILLAR TYPE A EA 0.00 103558.44 0
2100036017 TRNSF OILDT 11KV/433V 100KVA EA 0.00 432720.74 0
2100010396 TRANSFORMER,400KVA,11KV/433V,OIL TYPE EA 0.00 1172707.31 0
2100036019 TRANSFORMER,630KVA,11KV/433V,OIL TYPE EA 0.00 1848000.00 0
2100011375 TRANSFORMER,990KVA,11KV/433V,OIL TYPE EA 0.00 1315753.88 0
2100002595 TRANSFORMER,400KVA,11KV/433V,DRY TYPE EA 0.00 1657857.60 0
2100083149 TRANSFORMER,630KVA,11/433V,DRY TYPE EA 0.00 1835912.40 0
2100214816 TRAFO,DISTR,1000KVA;11KV;0.433KV;RED DIM EA 0.00 2428849.49 0
2100083148 TRNSF DRYDT 11KV/433V 1000KVA EA 0.00 1549658.88 0
2100084114 LUG,BRASS,F/400KVA TRANSFORMER EA 0.00 1214.22 0
2100084112 LUG,BRASS,F/630KVA TRANSFORMER EA 0.00 1147.96 0
2100143017 CNCTR,ELEC TE,HT SEPERABLE;11KV;TRAFO EA 0.00 35893.00 0
2100143016 CNCTR,ELEC TE,LT SEPERABLE ;1.1KV;TRAFO (Trafo) EA 0.00 30066.00 0
2100007246 POLE,PCC,11MTR LG,WORKING LOAD:365KG EA 0.00 9317.69 0
2100007245 POLE,PCC,9MTR LG,WORKING LOAD:160KG EA 0.00 4391.09 0
2100142792 KIT,TERM,HS O/D;1.1KV;4CX300MM2 EA 0.00 2179.80 0
2100004908 STRIP,MTLC,EARTHNG;50X6MM;MS GALVANIZED KG 0.00 99.74 0
2100004831 CONDUCTOR,ACSR DOG;AL;XLPE INSU. M 0.00 181.14 0
2100004724 CABLE ARM PVC 1.1KV 10C 2.5MM2 CU M 0.00 296.53 0
2100004350 CHNL,STRCTL,ISMC;150MM;75MM;16.8KG/M;MS MT 0.00 67428.12 0
2100004829 WIRE,GI,4SWG KG 0.00 99.74 0
2100170140 ARM,FIBRE REINFORCED PLA;V CRSS ARM NOS 0.00 2221.99 0
2100190495 TRANSFORMER,1600KVA,11KV/433V,OIL TYPE EA 0.00 3159011.10 0
2100190499 TRANSFORMER,2000KVA,11KV/433V,OIL TYPE EA 0.00 2118777.97 0
2100003454 CBL,PWR,HT AB;3X150 1X150SQ MM;11KV;AL M 0.00 1481.22 0
2100004333 JNT KIT HS STRT 11KV 1C 150MM2 AB EA 0.00 1622.25 0
2100015902 CLMP,ELEC,DEAD END;95-125SQ MM NOS 0.00 309.75 0
2100065259 PIN,GRV,HEADED,FOR 11KV PIN INSLTR NOS 0.00 167.04 0
2100004944 INSLTR,PIN;PORCELAIN;11KV;CD-320MM,10KN NOS 0.00 112.04 0
2100065488 HARDWARE,F/DISC INSULATOR,DOG EA 0.00 885.89 0
2100005001 INSLTR,DISC;11KV;CD-320MM,90KN NOS 0.00 896.17 0
2100063346 CLMP,V CRSS ARM;GALVANIZED MS NOS 0.00 1583.76 0
2000749391 ANTI CLIMBING DEVICE,F/ 9 MTR PCC POLE SET 0.00 458.85 0
2100063347 SCRW,16MM;600MM;TENSION NOS 0.00 797.92 0
2100202097 SWGR RMU 11KV MAN 4W(2C+2I) I/D Motorised EA 0.00 1433989.20 0
2100202098 SWGR RMU 11KV MAN 3W(2C+2I) I/D Motorised EA 0.00 1082125.80 0
2100202099 SWGR RMU 11KV MAN 3W(1C+2I) O/D Motorised EA 0.00 1227544.49 0
2100245003 SWGR RMU 11KV MAN 4W(2C+2I) O/D Motorised EA 0.00 1469361.60 0
2100004723 CBL,CNTRL,1.1KV;2.5MM2;CU;6;PVC M 0.00 188.66 0
2100207114 LTDST BOARD DISTRBTN BOX 3PH W/BUSBAR EA 0.00 2994.07 0
2100225921 KIT,JOINTG,CBL;11KV;3CX400MM2;HS;FRRL NOS 0.00 9959.08 0
2100085927 BOX,ELEC,DISTR;PWR DISTR 1PHASE EA 0.00 2834.99 0
2100225994 KIT,TERM,HS I/D;11KV;3CX400MM2 NOS 0.00 4725.00 0
2100256954 CBL,PWR,400MM2;3;11KV;CCD M 0.00 2611.34 0
2100225993 KIT,TERM,HS O/D;11KV;3CX400MM2 NOS 0.00 5040.00 0
2100167563 TRAFO,DISTR,DISTR;250KVA;11KV;0.433KV EA 0.00 981750.00 0
2100004351 FLAT,STRCTL,6MM;50MM;5500MM;MS MT 0.00 78318.23 0
2100017976 CLMP,PARRL GROV,ACSR DOG CNDCTR NOS 0.00 163.55 0
2100002116 TAPE,ELEC,1.8CM;PVC;RED NOS 0.00 7.05 0
2100002119 TAPE,ELEC,1.8CM;PVC;YELLOW NOS 0.00 7.05 0
2100004939 TAPE,ELEC,18MM;PVC;BLUE NOS 0.00 7.05 0
2100004943 TAPE,ELEC,18MM;PVC;BLACK NOS 0.00 7.05 0
2100059273 TAPE,ELEC,BLK;AMALGAMATING NOS 0.00 308.70 0
2100242461 PRECAST FABRICATED PLINTH EA 0.00 50000.00 0
2100220400 LCK,PAD,60MM;W/ WELDED PLT AND CHN EA 2.00 982.49 1965
2100242427 MESH,WIRE,FENCING;MS;75X25MM M2 0.00 600.59 0
2100004719 CBL,PWR,25MM2;1C;1.1KV;AL;XLPE M 0.00 39.45 0
2100004731 LUG,CRIMPING;25MM2;AL;SGL HOLE NOS 0.00 2.24 0
Petty Materials LS 1 10000.00 10000
Material Cost 11964.98
Contingency Charges @ 3% 358.95
Total Material Cost (A) 12323.93
Total Labour And Transportation as per the Annexure (B) 2560.12
Labour for trenchless work 0.00
Total RR Charges (C) 0.00
SAP Code Description of the Scrap Item UOM QTY Rate Amount
2000678702 TRNSF OILDT 11KV/433V 100KVA EA 0 175157.65 0
2100010396 TRANSFORMER,400KVA,11KV/433V,OIL TYPE EA 0 1172707 0
2100036019 TRANSFORMER,630KVA,11KV/433V,OIL TYPE EA 0 1848000 0
2000732246 TRANSFORMER,400KVA,11KV/433V,DRY TYPE EA 0 1797670.93 0
2100083149 TRANSFORMER,630KVA,11/433V,DRY TYPE EA 0 2021250 0
2100084114 LUG,BRASS,F/400KVA TRANSFORMER EA 0 245 0.00
2100084112 LUG,BRASS,F/630KVA TRANSFORMER EA 0 245 0.00
2100004817 CIR BR AIR 3P 415VAC 1250A W/STEEL ENCL EA 0 63023 0
ACSR Uninsulated Conductor KG 0 79 0.00
ACSR insulated Conductor KG 0 57 0.00
XLPE Cable Off Size KG 0 56 0.00
Iron Scrap KG 0 20 0.00
Wooden Drum EA 0 1200 0.00
Others LS 0 0.00
Reclamation Charges (D) 0.00
Total Scheme Cost (A+B+C-D) 14884.05
Total Scheme Cost (in Rs. Lacs) 0.15
Labour and Transportation Annexure for scheme no: - 0
Service
Short Text Units Price Qty Amount
Code
3002767 C1160806-Paint. Zebra on Pole EA 74.96 0.00 0.00
3002861 E7080101-Erec.of 36ft PCC Pole EA 649.00 0.00 0.00
3002864 E7080101-Erec.of 9.0 mtr PCC Pole EA 619.50 0.00 0.00
3007362 C113-Brick Padding EA 190.81 0.00 0.00
3004925 C11102-Muff/Plinth. of pole EA 258.95 0.00 0.00
3002886 E7080104-Fix.of Pucca Stay for LV pole EA 545.16 0.00 0.00
3002888 E7080104-Fix.of Fly.Stay for LV pole EA 944.00 0.00 0.00
3002890 E7080104-Fix.of Stud Stay for LV pole EA 371.70 0.00 0.00
3007266 C1040201-Excavation in Rocky CUM 402.38 0.00 0.00
3012612 Inst.Testing &Comis.Chem.Earth Rocy Soil EA 2558.24 0.00 0.00
3012611 Inst.Testing &Comis.Chem.Earth Soft Soil EA 1319.24 0.00 0.00
3002900 E7080107-Fix.Pipe & G.I.Wire on pole EA 185.85 0.00 0.00
3002904 E7080110-Fab.Clmp KG 69.38 0.00 0.00
3005580 E1260101-Fab work,MS Steel,as Spec. KG 13.57 0.00 0.00
3004923 E12903-Supp.nut/bolt i/c erec. KG 66.08 0.00 0.00
3002922 E7080203-Dismt, Cond.Racoon to dog M 1.18 0.00 0.00
3002948 E7080304-Trim.of Tree Branches EA 118.00 0.00 0.00
3003167 E3010228-Prov/Fix/Embos,Lead Tag EA 23.60 0.00 0.00
3007358 C1040201-Dig400x875mm3.5x300sqmmRocky M 140.18 0.00 0.00
3007258 C1040201-Dig400x875mm3.5x300sqmmOrdSoil M 41.54 0.00 0.00
3007332 C1040201-Dig400x875mm3.5x300sqmmBrick M 50.62 0.00 0.00
3007336 C1040201-Dig400x875mm3.5x300sqmmFP/Stone M 50.62 0.00 0.00
3007350 C1040201-Dig400x875mm3.5x300sqmmBitumin M 80.48 0.00 0.00
3007354 C1040201-Dig400x875mm3.5x300sqmmDense M 119.42 0.00 0.00
3007360 C1040201Dig400x1055mm3x150/300sqmmRocky M 168.74 0.00 0.00
3007330 C1040201Dig400x1055mm3x150/300sqmmOrdSoi M 49.32 0.00 0.00
3007334 C1040201Dig400x1055mm3x150/300sqmmBrick M 61.01 0.00 0.00
3007338 C1040201Dig400x1055mm3x150/300sqmmFP/Sto M 61.01 0.00 0.00
3007352 C1040201Dig400x1055mm3x150/300sqmmBitumi M 97.35 0.00 0.00
3007356 C1040201Dig400x1055mm3x150/300sqmmDense M 144.08 0.00 0.00
3005494 C10414-CrosRdTr Less m/c-110/140-W/OHDPE M 780.57 0.00 0.00
3005532 C10414-Supply of HDPE-140 M 393.87 0.00 0.00
3005495 C10414-CrosRdTr Less m/c-160-W/OHDPE M 889.85 0.00 0.00
3005533 C10414-Supply of HDPE-160 M 498.82 0.00 0.00
3005534 C10414-Supply of HDPE-200 M 762.73 0.00 0.00
3005496 C10414-CrosRdTr Less m/c-200-W/OHDPE M 1001.73 0.00 0.00
3007376 E3010223-Lay.Cable I/C Dkt3x150/300S/ckt M 67.50 0.00 0.00
3007378 E3010223-LayCableI/CDkt3.5x300S-ckt M 67.50 0.00 0.00
3003169 E3010224-Lay.cable HT/LT Ab150 in trench M 18.59 0.00 0.00
3003174 E3010229-Lay cable HT/LT>150to300 inpipe M 17.70 0.00 0.00
3007806 E7080113-Mount cable Th Pipe>3x150,Pole M 16.52 0.00 0.00
3007807 E7080113-Mount LT cable Th Pipe>150,Pole M 11.80 0.00 0.00
3005319 E301-Lay. S/C Cable 300sqmm M 4.72 0.00 0.00
3003194 E1010501-Inst.11/.433KV Tranf 400KVA EA 1947.00 0.00 0.00
3003195 E1010501-Inst. 11/.433KV Tranf 630KVA EA 2180.64 0.00 0.00
3003196 E1010501-Inst. 11/.433KV Tranf 1000KVA EA 2725.80 0.00 0.00
3003265 E1260103-Instl/Conn11/.433kvTrf100kva2P EA 1168.20 0.00 0.00
3003197 E12703-Conn/lay 11KV/LT Cab 315/400Tranf EA 944.00 0.00 0.00
3003198 E12703-Conn/lay 11KV/LT Cab 630Tranf EA 944.00 0.00 0.00
3003199 E12703-Conn/lay 11KV/LT Cab 990Tranf EA 1062.00 0.00 0.00
3007381 E12703-Conn/lay LT Cab for 100 kva Tranf EA 224.20 0.00 0.00
3003230 E1260201-Dismt 2/4 P/M Strut 100KVATranf EA 708.00 0.00 0.00
3003210 E1010502-Dismt/remove Tranf 400kva EA 1168.20 0.00 0.00
3003211 E1010502-Dismt/remove Tranf 630kva EA 1294.76 0.00 0.00
3003212 E1010502-Dismt/stk/remove Tranf 990kva EA 1265.55 0.00 0.00
3003215 E1260102-Mount 11kv G.O.Switch P/M s/stn EA 454.30 0.00 0.00
Labour and Transportation Annexure for scheme no: - 0
Service
Short Text Units Price Qty Amount
Code
3003216 E1260102-Mount 11kv DD.FuseUnit P/Ms/stn EA 324.50 0.00 0.00
3003217 E1260102-Mount 11kv L.A. on P/M s/stn EA 64.90 0.00 0.00
3003705 E1030101-Inst.of LT ACB 400/800A EA 324.50 0.00 0.00
3003219 E1030101-Inst. of LT ACB 1250A EA 389.40 0.00 0.00
3003220 E1030101-Inst. of LT ACB 2000A EA 519.20 0.00 0.00
3003222 E12701-Mounting LT ICTP 200A EA 147.50 0.00 0.00
3003224 E12701-Mounting 11KV O/D Endbox P/M EA 59.00 0.00 0.00
3003228 E12704-Lay/Conn,G.I.7/8or7/10Earth,Equip M 2.36 0.00 0.00
3003233 E1260202-Dismt P/M Strut LTACB all ratig EA 309.75 0.00 0.00
3003275 C11102-Make Masonary Plinth CUM 3134.67 0.00 0.00
3003310 E12901-Plinth/Erect,Feeder Pillar EA 1817.20 0.00 0.00
3003706 E302-Make End Termination EA 1180.00 0.00 0.00
3003674 E302-Make St Th.Box EA 2006.00 0.00 0.00
3003676 E12704-supply/lay 25x6mmGI Strip earth M 61.95 0.00 0.00
3003693 E302-Term.LT Cbl I/C Supp.630sqm Skt EA 110.33 0.00 0.00
3003694 E302-Term.LT Cbl I/C Fix.150 sqm Ckt EA 7.08 0.00 0.00
3003695 E302-Term.LT Cbl I/C Fix.300 sqm Ckt EA 8.26 0.00 0.00
3003725 E7080114-Prov/Fix GI earth clamp EA 29.50 0.00 0.00
3004882 E12702-Mount LTU/G Cbl upto ICTP2/4 pole M 23.60 0.00 0.00
3004886 E1020302-Dismt HT Cable Tranf/HT Panel M 12.39 0.00 0.00
3004887 E12706-Dismt LTLead Tranf/Bd all rating M 12.39 0.00 0.00
3004891 E1260203-Prov/Fab Wd cleat4hole,S/C Cbl EA 68.15 0.00 0.00
3004892 E1260203-Prov/Fab Wd cleat7-8hole,S/CCbl EA 117.71 0.00 0.00
3004893 E1260203-Prov/Fab wood cleat for HT Cbl EA 43.37 0.00 0.00
3004932 C10401-Cleaning/Clearing malba CUM 118.00 0.00 0.00
3005317 E7080114-Sup/Fix of D/CompC/Gland 630sqm EA 162.25 0.00 0.00
3005325 C123-Suppl & Fix of wire mesh SQM 1622.50 0.00 0.00
3005327 C11102-Brick Work in cement mort 1:6 CUM 2657.66 -0.01 -26.58
3005328 C113-Plaster with cement mort 1:4 SQM 109.03 -0.08 -8.72
3005512 C106-Pro/lay CC 1:3:6 CUM 3407.25 0.00 0.00
3006369 E7080113-Drw AB CBL 3C150+1C70 Sq.MM. M 14.87 0.00 0.00
3006390 E7080102-Inst.Piercing 16-95 to 4-35 CBL EA 12.39 0.00 0.00
3006393 E7080102-Inst.Piercing 50-150to50-150CBL EA 12.39 0.00 0.00
3006400 E7080102-Inst.of MessangerClamp35-120 MM EA 12.39 0.00 0.00
3006403 E7080112-Instt. three phase DBs EA 185.85 0.00 0.00
3006404 E7080112-Instt. Single Phase DBs EA 123.90 0.00 0.00
3007420 E30602-Fix G.I.Pipeupto50 mm M 23.60 0.00 0.00
3007421 E30602-Fix G.I.Pipe50 to 150mm M 17.70 0.00 0.00
3006690 E1020301-Inst. HT11KV 350MVA RMU-4Funct. EA 2478.00 0.00 0.00
3006640 E1020301-Inst. HT11KV 350MVA RMU-3Funct. EA 2478.00 0.00 0.00
3006641 E1020301-Inst. HT11KV 350MVA RMU-1Funct. EA 1858.50 0.00 0.00
3006642 E1020301-Testing & Comm. RMU 3Function EA 3097.50 0.00 0.00
3006643 E1020301-Testing & Comm. RMU 1Function EA 2478.00 0.00 0.00
3006691 E1020301-Testing & Comm. RMU 4Function EA 3540.00 0.00 0.00
3006644 C11102-Make Civil Foudation RMU 3-Funct EA 3540.00 0.00 0.00
3006645 C11102-Make Civil Foudation RMU 1-Funct EA 2478.00 0.00 0.00
3006702 C11102-Make Civil Foudation RMU 4-Funct EA 5900.00 0.00 0.00
3006700 E1030104-Supply/Erect MS Frame I/D1-RMU EA 2596.00 0.00 0.00
3006701 E1030104-Supply/Erect MS Frame I/D3-RMU EA 4720.00 0.00 0.00
3006703 E1030104-Supply MS Frame I/D 4-RMU<500MM EA 6490.00 0.00 0.00
3008660 C11102-Extra civil work for step making EA 802.40 0.00 0.00
3007034 E303-Making Con.between 6/8SWG-bare35-70 EA 23.60 0.00 0.00
3007035 E303-Making Con.bet bare 35-70 to35-70 EA 29.50 0.00 0.00
3007036 E303-Making Con.Earth cond10-35 to Panel EA 29.50 0.00 0.00
3007038 E7080204-Discon.of 11KVcable3x150sq mm EA 70.80 0.00 0.00
3007303 E7080111-Making LT Shackle Point EA 97.35 0.00 0.00
Labour and Transportation Annexure for scheme no: - 0
Service
Short Text Units Price Qty Amount
Code
3007304 E7080111-Making LT Dead Point EA 77.88 0.00 0.00
3007373 C1040201-Dig Test Pit in Desns/CC/Asph CUM 340.08 0.00 0.00
3007383 E1260102-Mount Acs Inst Bus/Insult EA 330.40 0.00 0.00
3006646 E70409-Transp. RMU & Other Mat. TRP 2360.00 0.00 0.00
3007416 E70409-Trans/Hiring FullTruck8 Hr-Crane TRP 4770.15 0.00 0.00
3007417 E70409-Trans/Hiring half Truck8 Hr-Crane TRP 2998.38 0.00 0.00
3005543 E70405-Trans empty wooden cable drum TRP 1817.20 0.00 0.00
3004900 E70409-Hire 1/2Body Truck/Tempo,8 Hr TRP 2044.35 0.00 0.00
3003752 E704-Trnsp. Mat by Hand Cart TRP 236.00 0.00 0.00
3002954 E7040104-Trans.36ft PCC Pole Bey.5Km EA 826.00 0.00 0.00
3002956 E7040104-Trans.27/28/30ft PCC Pole >5Km EA 826.00 0.00 0.00
3007033 E12701-End Term 4x25 to3.5x70 sqmm EA 29.50 0.00 0.00
3007040 "E7080204-Discon.of LTcable2 coreanysize EA 8.26 0.00 0.00
3007041 "E7080204-Discon.of LTcable up to 4x50 EA 11.80 0.00 0.00
3007032 E12701-End Term up to 2x25 sqmm EA 23.60 0.00 0.00
NA Inst of Seprable connector set EA 0.00 0.00 0.00
3007064 E12704-Lay 50x6mmGI Strip earth M 11.80 0.00 0.00
4060594 E1010501-Inst. 11/.433KV Tranf 2000KVA EA 4720.00 0.00 0.00
4060596 E12703-Conn/lay 11KV/LT Cab 2000Tranf EA 1593.00 0.00 0.00
4060595 E1010501-Inst. 11/.433KV Tranf 1600KVA EA 4130.00 0.00 0.00
4060597 E12703-Conn/lay 11KV/LT Cab 1600Tranf EA 1475.00 0.00 0.00
3003708 C13001-Dis Concret for plain CC CUM 103.84 0.00 0.00
3003170 E3010224-Lay.cable HT/LT >70to150 in trh M 11.80 0.00 0.00
3009075 E12704-Lay 75x12mmGI Strip earth M 17.70 0.00 0.00
3003696 E302-Term.LT Cbl I/C Fix.630 sqm Ckt EA 17.70 0.00 0.00
3005320 E301-Lay. S/C Cable 630sqmm M 5.90 0.00 0.00
3004920 E704-Trnsp. Mat by Trailor TRP 16354.80 0.00 0.00
3002879 E7080103-Sag.& Stng.of ACSR Dog M 3.72 0.00 0.00
3002883 E7080103-Sag.& Stng.of G.I.4/6/8SWG M 2.36 0.00 0.00
3007044 "E7080204-Discon.of 1x 630 EA 24.78 0.00 0.00
3002891 E7080106-Fix.of Guard Lacs for HV Line EA 12.98 0.00 0.00
3005515 Hi-Po testing EA 1180.00 2.00 2360.00
3003308 Paint HT/LT eqmt. EA 4.72 0.00 0.00
3003691 Providing & fixing 150 SQMM sockets EA 19.47 0.00 0.00
3006366 Drawing of multicore PVC/XLPE cable on Pole M 4.13 0.00 0.00
4060000 Route survey M 23.60 0.00 0.00
3002902 Providing Danger Plate EA 117.71 2.00 235.42
3003326 Providing MS Channel/Angle/Flat KG 56.64 0.00 0.00
3007921 Concreting with 1:2:4 mix complete CUM 3979.67 0.00 0.00
3007039 Disconnection/connection of 11KV cable 3C*300/400 EA 94.40 0.00 0.00
3003157 C1040210-Dig.Jt/Pit Bric & Sand By Cont. EA 259.60 0.00 0.00
3002865 E7080102-Inst.of H/W ftg for S-Pole/Rail EA 59.00 0.00 0.00
3006405 E7080113-Lay HT ABCBL 3C150+1C150Sq.MM. M 17.70 0.00 0.00
3006411 E7080102-Fix Sus clamp HTAB 3C150+1C150 EA 11.80 0.00 0.00
3006412 E7080102-Fix Dead clamp HTAB 3C150+1C150 EA 11.80 0.00 0.00
3006408 E303-Termination HT AB CBL 1C 150 Sq.MM. EA 185.85 0.00 0.00
3007301 E7080111-Making HT Shackle Point EA 292.05 0.00 0.00
3007302 E7080111-Making HT Dead Point EA 216.83 0.00 0.00
3002885 E7080104-Fix.of Pucca Stay for HV pole EA 649.00 0.00 0.00
3002889 E7080104-Fix.of Stud Stay for HV pole EA 495.60 0.00 0.00
3003201 E12704-supply/lay 50x6mmGI Strip earth M 123.90 0.00 0.00
3002901 E7080108-Prov/Fix.a-Climbing EA 141.60 0.00 0.00
3012349 LT Termination EA 560.50 0.00 0.00
3005528 E301-Prov Steel Barricading of 1.2 M M 47.20 0.00 0.00
Road Cutting by Pneumatic Jack Hammer for cable
3005530 Mtr. 423.62 0.00 0.00
laying/pole/stay erec
3007037 Clamp&Conect.Trs/LA/GO/DD Each 59.00 0.00 0.00
Labour and Transportation Annexure for scheme no: - 0
Service
Short Text Units Price Qty Amount
Code
3007043 E7080204-Discon.of 3.5x300 Each 43.37 0.00 0.00
3002929 E7080204-Dismt,1-2c Cable Upto 25mm2 M 1.77 0.00 0.00
3006365 E7080113-Drw.Cbl M/C on Pole Upto10sqmm M 3.54 0.00 0.00
3003707 C135-Prov/Supp/lay.150mm gravel CUM 885.00 0.00 0.00
3003323 E12903-Prov/Welding,FP/SP,Kunda on door EA 181.72 0.00 0.00
3002945 E7080101-Sliding/Shifting of Exist. Pole EA 486.75 0.00 0.00
3006421 E7080101-Erec.of 3.6M Angle i/c Paint EA 135.70 0.00 0.00
3003204 E1020302-Dismt/stk/remove11KV RMU EA 1298.00 0.00 0.00
3006414 E7080102-Fix PG Clamp Mess.Wire 150Sq.MM EA 59.00 0.00 0.00
3012613 Lay.GI Strp 500mm Depth Mesh Info M 70.80 0.00 0.00
3012614 Lay.GI Strp connect Equip Soil M 21.24 0.00 0.00
3004899 E70409-Trans/Hiring Full Truck,8 Hr TRP 3816.12 0.00 0.00
3005542 E70405-Trans empty steel cable drum EA 1817.20 0.00 0.00
Providing/fixing by welding (IRC fabric) welded mesh of
3007922 C106-Pro/lay CC 1:4:8 CUM 2943.86 0.00 0.00
size 25x75 mm of weight not less than 7.75 kg/ sqm to
KG 81.00 0.00 0.00
the frame of MS angles, tees, etc. including priming
3007227 E302-Term.LT Cbl I/C Fix.25 sqm Ckt EA 3.54 0.00 0.00
coat of approved brand
3007305 "E7080113-Drw.Cable 1C Pole,10 to 25sqm M 3.54 0.00 0.00
3007229 E302-Term.LT Cbl I/C Fix.95 sqm Ckt EA 4.72 0.00 0.00
Total (A) 2560.12
Civil Work
Accepted
S. No Description of item Unit Qty
Rate Amount
1
Earth work in excavation by mechanical means
(hydraulic excavator)/ manual means in foundation
trenches or drains (not exceeding 1.5 m in width or 10
sqm on plan) including dressing of sides and ramming Cum 0.00 135.00 0.00
of bottoms, lift upto 1.5 m, including getting out the
excavated soil and disposal of surplus excavated soil. as
directed, within a lead of 50 m. All kinds of soil.

2
Providing and laying in position ready mixed M-25 grade
concrete for reinforced cement concrete work, using
cement content as per approved design mix,
manufactured in fully automatic batching plant and
transported to site of work in transit mixer for all leads,
having continuous agitated mixer, manufactured as per
mix design of specified grade for reinforced cement
concrete work, including pumping of R.M.C. from transit
mixer to site of laying, excluding the cost of centering,
Cum 0.00 7025.00 0.00
shuttering finishing and reinforcement, including cost of
admixtures in recommended proportions as per IS :
9103 to accelerate/ retard setting of concrete, improve
workability without impairing strength and durability as
per direction of the Engineer - in - charge. (Note :-
Cement content considered in this item is @ 330
kg/cum. Excess/less cement used as per design mix is
payable/recoverable separately). All works upto plinth
level

3 Reinforcement for R.C.C work including straightening,

cutting, bending, placing in position and binding all KG 0.00 71.75 0.00
complete. cold twisted bars
4 Centring and shuttering including strutting, propping
etc. and removal of form work for : Foundations, Sqm 0.00 170.00 0.00
footings, bases of columns.
Labour and Transportation Annexure for scheme no: - 0
Service
Short Text Units Price Qty Amount
Code
5 Removing mortar from bricks and cleaning bricks
including stacking within a lead of 50 m. (stacks of
Nos 0.00 1955.00 0.00
cleaned bricks shall be measured): From brick work in
cement mortar
6 1.Demolishing brick work manually /by mechanical
means including stacking of serviceable material and
disposal of unserviceable material within 50 metres lead
as per direction of Engineer-In-charge.: In cement Cum 0.00 587.00 0.00
mortar
2.Existing brick plinth to be dismantled
3.SGR Leg Outer
7 Making pocket in RCC/cement concrete by using of
steel/wooden box and removing the same after
Each 0.00 125.00 0.00
hardening of cement concrete of size: 0.45x0.45x1.50
mtr.
Total (B) 0.00
Service Tax on Civil Part @ 18% (C) 0.00
Grand Total (A+B+C) 2560.12
Proposal N0

Descriptio 0
Proposal No: - 0

Description : 0
Proposal No: - 0
Description: - 0
100 kVA Transformer
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 100kVA,Transformer,11/0.4kV No 0 209286 0
2 11mtr RCC DP Transformer Structure Set 0 27934 0
3 Insulator 11kV Pin Type 320CD EA 0 43 0
4 Pin for 11kV Pin Insulator EA 0 56 0
5 Insulator Disc 11kv 45KN EA 0 544 0
6 H/W Fitting S/S for Dog EA 0 391 0
7 1.1kV XLPE cable,4CX300 Sqmm Mtr 0 952 0
8 Guy set Set 0 494 0
9 Stay Set Complete EA 0 909 0
10 Pipe earth G.I. 40MMX2.5/3 M 'B' Class EA 0 447 0
11 Pipe HDPE Size 25MM M 0 14 0
12 WIRE STAY GI 7/1 SWG KG 0 48 0
13 LUG AL Crimping 70 SQMM XLPE Single HOLE EA 0 12 0
14 FLAT GI Size 25x6 MM KG 0 50 0
15 Danger Plate No. 0 124 0
16 Anti Climbing Device Kg. 0 60 0
17 LA 9kV 5KA for 11kV Polymeric EA 0 405 0
18 Bird cap for 9kV 5KA Surge Arrester EA 0 142 0
19 Fuse Unit DD 11kV 40A 3ph (1St=3Nos.) EA 0 4627 0
20 Fuse Element for 11kv DD Fuse 8 Amp Blue EA 0 28 0
21 GO Switch, 200 A single break No 0 6425 0
22 L.T. Distribution box suitable for 100 kVA transformer with MCCB No 0 12889 0
23 CONDUCTOR ACSR RABBIT PVC 61.70 SQMM Meter 0 27 0
24 FENCING sq.mt. 0 551 0
25 DT METERING EA 0 3949 0
26 LOCK 70 MM / 90 MM WITH COMMON KEY EA 0 474 0
250 kVA Transformer
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 PCC Poles 11 M No 0 5511 0
2 11 kV Pin insulators with GI Pins(320CD) No 0 54 0
3 DO fuse with 6Nos of 11kV Pin Insulator & Pins No 0 839 0
4 Top Barcket No. 0 162 0
5 3 Ph Distribution Transformer 250 kVA(11/0.433kV) No. 0 351100 0
6 Stay sets complete with 7/8 SWG Wire No. 0 155 0
7 45 kN disc insulators No. 0 425 0
8 Rabbit Conductor for Jumper Mtr. 0 27 0
9 Earthing for Transformer of GI pipe(perforaated),GI plate with GI strip Set 0 909 0
10 GI Nuts,Bolts & Washers Kg. 0 2712 0
11 Channel MS,100X50X6MM No 0 580 0
12 11 kV , GO Switch complete with handle, pipe & Supporting Channel. No 0 7629 0
13 T/F Platform complete set No 0 2092 0
14 9 kV LAs No 0 1334 0
15 Barbed wire Kg. 0 55 0
16 4 Core LT PVC Cable 25Sqmm Mtr. 0 102 0
17 Earthing rod Electrode, 32 mm Nos. 0 466 0
18 Number plate Nos. 0 227 0
19 Danger Plate Nos. 0 124 0
20 GSL Wire(8 SWG) Kg 0 49 0
400 kVA Transformer
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 400kVA,Transformer,11/0.4kV No 0 717567 0
2 1.1kV XLPE Aluminium Cable 1Cx630MM2 Mtr 0 395 0
3 Air Circuit Breaker,1250A,3-Phase 415V No 0 45950 0
4 Channel MS,100X50X6MM KG 0 40 0
5 M.S. Angle MS 50X50X6mm-2860mm (Bracing) MT 0 32075 0
6 Earthing pipe 40 mm dia. (Includes 40mm GI Pipe & 25mm HDPE Pipe) No 0 828 0
7 Lugs (Connector Palm LT Brass 630A 400kVA TR) No 0 591 0
8 Stay Wire GI,7/8 SWG KG 0 52 0
 9 Sockets 630 Sq mm No 0 128 0
10 Socket 95 Sq mm No 0 36 0
11 ACB LT 400A EA 0 29802 0
12 CABLE 1.1KV AL 1X300 SQMM M 0 131 0
13 Fencing Sq.mtr. 0 551 0
14 DT METER FOR 400 KVA EA 0 3949 0
15 LUG AL CRIMPING 300 SQMM XLPE ONE HOLE M 0 49 0
16 LOCK 70 MM / 90 MM WITH COMMON KEY EA 0 474 0
630 kVA Transformer
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 630kVA,Transformer,11/0.4kV EA 0 467963 0
2 1.1kV XLPE Aluminium Cable 1Cx630MM2 Mtr 0 395 0
3 Air Circuit Breaker,1250A,3-Phase 415V EA 0 45950 0
4 Channel MS,100X50X6MM KG 0 40 0
5 M.S. Angle MS 50X50X6mm-2860mm (Bracing) MT 0 32075 0
6 Earthing pipe 40 mm dia. (Includes 40mm GI Pipe & 25mm HDPE Pipe) EA 0 828 0
7 Lugs (Connector Palm LT Brass 1000A 630kVA TR) EA 0 591 0
8 Stay Wire GI,7/8 SWG KG 0 52 0
9 Sockets 630 Sq mm EA 0 128 0
10 Socket 95 Sq mm EA 0 36 0
11 Fencing Sq. mtr. 0 551 0
12 ACB LT 400A EA 0 29803 0
13 CABLE 1.1KV AL 1X300 SQMM M 0 131 0
14 CONDUCTOR ACSR RABBIT PVC 61.70 SQMM M 0 50 0
15 CHANNEL MS SIZE 75X40 MM KG 0 41 0
16 FLAT GI SIZE 50X6 MM KG 0 78 0
17 DT METER FOR 630 KVA DT LS 0 4782 0
18 BOARD DANGER 11 KV SIZE 8X10 INCH EA 0 43 0
19 LUG AL CRIMPING 300 SQMM XLPE ONE HOLE EA 0 49 0
20 LOCK 70 MM / 90 MM WITH COMMON KEY EA 0 474 0
1000 kVA Transformer
S.No. Particulars Unit Quantity Rate Amount(Rs)

1 No 0 1214950 0
1000kVA,Transformer,11/0.4kV,Oil Type with Bucolz Relay / Numerical Relay*
2 1.1kV XLPE Aluminium Cable 1Cx630MM2 Mtr 0 395 0
3 Air Circuit Breaker, 2000A, 3Phase,415V No 0 60975 0
4 Channel 150X75X 6 mm. Kg 0 30 0
5 M.S. Angle MS 50X50X6mm-2860mm (Bracing) MT 0 32075 0
6 Earthing pipe 40 mm dia. (includes 40mm GI Pipe & 25mm HDPE Pipe) No 0 828 0
7 Lugs (Connector Palm LT Brass 2000A 1000kVA TR) No 0 1631 0
8 Stay Wire GI,7/8 SWG KG 0 52 0
9 Sockets 630 Sq mm No 0 128 0
10 Socket 95 Sq mm No 0 36 0
11 Fencing Sq.mtr. 0 551 0
12 ACB LT 400A EA 0 29803 0
13 CABLE 1.1KV AL 1X300 SQMM M 0 131 0
14 CONDUCTOR ACSR RABBIT PVC 61.70 SQMM M 0 50 0
15 CHANNEL MS SIZE 75X40 MM KG 0 41 0
16 FLAT GI SIZE 50X6 MM KG 0 78 0
17 DT METER FOR 1000 KVA DT No 0 2325 0
18 BOARD DANGER 11 KV SIZE 8X10 INCH NO 0 43 0
19 LUG AL CRIMPING 300 SQMM XLPE ONE HOLE NO 0 49 0
20 LOCK 70 MM / 90 MM WITH COMMON KEY NO 0 474 0
1-Way ID RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 1 Way Indoor type RMU No 0 184798 0
2 HT 11 kV 3Cx150 sq.mm XLPE cable M 0 711 0
3 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
4 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
5 PIPE,EARTHING,GI,PERFO,40MMX2.5M,CL AS:B No 0 1091 0
1-Way OD RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
 1 1 Way Outdoor RMU No 0 184798 0
2 HT 11 kV 3Cx150 sq.mm XLPE cable Mtr 0 711 0
3 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
4 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
5 PIPE,EARTHING,GI,PERFO,40MMX2.5M,CLAS:B No 0 1091 0
6 Fencing Sq. Mtr. 0 551 0
3-Way ID RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 3Way Indoor RMU No 0 247521 0
2 HT 11 kV 3Cx150 sq.mm XLPE cable M 0 711 0
3 HT 11 kV 3CX300 sq.mm XLPE cable M 0 1017 0
4 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
5 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
6 Indoor Cable Termination Kit for 11kV, XLPE, Aluminium 3CX300sq. mm No 0 2167 0
7 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No 0 6145 0
8 PIPE,EARTHING,GI,PERFO,40MMX2.5M,CL AS:B No 0 1091 0
3-Way OD RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 3Way Outdoor RMU No 0 226925 0
2 HT 11 kV 3Cx150 sq.mm XLPE cable M 0 711 0
3 HT 11 kV 3Cx300 sq.mm XLPE cable M 0 1017 0
4 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
5 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
6 Indoor Cable Termination Kit for 11kV, XLPE, Aluminium 3CX300sq. mm No 0 2167 0
7 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No 0 6145 0
8 PIPE,EARTHING,GI,PERFO,40MMX2.5M,CLAS:B No 0 1091 0
9 Fencing LS 0 33101 0
10 Board Danger 11kv Size 8x10 inch EA 0 43 0
11 Channel MS Size 100x50MM KG 0 21 0
12 FLAT MS SIZE 50X6MM KG 0 22 0
4-Way ID RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 RMU 11KV 4 WAY 2X630 BKR I/D EA 0 354922 0
2 Pipe Earthing ,GI Perforated,40 MMX2.5 M Class-B EA 0 635 0
3 BOARD DANGER 11KV SIZE 8X10 INCH EA 0 124 0
4 CHANNEL MS SIZE 100X50MM KG 0 21 0
5 FLAT MS SIZE50X6 MM KG 0 22 0
8 HT 11 kV 3Cx150 sq.mm XLPE cable M 0 711 0
9 HT 11 kV 3Cx300 sq.mm XLPE cable M 0 1017 0
10 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
11 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
12 Indoor Cable Termination Kit for 11kV, XLPE, Aluminium 3CX300sq. mm No 0 2167 0
13 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No 0 6145 0
4-Way OD RMU
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 RMU 11KV 4 WAY 2X630 BKR O/D EA 0 354922 0
2 Pipe Earthing ,GI Perforated,40 MMX2.5 M Class-B EA 0 635 0
3 Fencing Sq. Mtr. 0 551 0
4 BOARD DANGER 11KV SIZE 8X10 INCH EA 0 124 0
5 CHANNEL MS SIZE 100X50MM KG 0 21 0
6 FLAT MS SIZE50X6 MM KG 0 22 0
7 LOCK 70 MM / 90 MM WITH COMMON KEY EA 0 474 0
8 HT 11 kV 3Cx150 sq.mm XLPE cable M 0 711 0
9 HT 11 kV 3Cx300 sq.mm XLPE cable M 0 1017 0
10 End Termination Kit-3Cx150 HS XLPE(I/D) No 0 1940 0
11 End Termination Kit-3Cx150 HS XLPE(O/D) No 0 2742 0
12 Indoor Cable Termination Kit for 11kV, XLPE, Aluminium 3CX300sq. mm No 0 2167 0
13 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No 0 6145 0
HT Cable
Sl. No. Particulars Unit Qty. RATE Amount
1 HT 11 kV 3CX300 sq.mm XLPE cable M 0 1017 0
2 11kV outdoor Joint Kit 3X300 Sq. mm. No. 0 2212 0
 3 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No. 0 6145 0
4 RCC Hume Pipe,150MMX2M Nos. 0 364 0
5 Collar RCC Hume Pipe 150MM Nos. 0 49 0
6 Route and Joint indicating stone No. 0 130 0
7 RCC cable cover( 2 feet long) No. 0 260 0
8 Sand No. 0 388 0
9 Pipe earth G.I. 40MMX2.5/3 M 'B' Class EA 0 447 0
10 Pipe HDPE Size 25MM M 0 14 0
11 LUG AL Crimping 70 SQMM XLPE Single HOLE EA 0 12 0
12 FLAT GI Size 25x6 MM KG 0 50 0
13 Cleat HDPE for Cable Support KG 0 483 0
14 Pipe G.I. 100MM DIA 'B' CLASS M 0 453 0
15 FLAT GI Size 50x6 MM KG 0 78 0
16 Channel MS Sixe 75x40MM EA 0 41 0
LT UG Cable
Sl. No. Particulars Unit Qty. Rate Total (Rs)
1 1.1kV XLPE cable,4CX300 Sqmm M 0 952 0
2 JT. KIT Outdoor/Indoor 1.1kV XLPE 4X300 SQ.MM HS Per kit 0 1982 0
3 JT. KIT ST.TH.1.1kV XLPE 4X300 HS Nos. 0 23 0
4 Cable covering tiles 250X250X40 mm Nos. 0 23 0
5 Sand Cu. Mtr. 0 1982 0
6 RCC Hume Pipe,150MMX2M Nos. 0 1532 0
7 Collar RCC Hume Pipe 150MM Nos. 0 49 0
8 Route and Joint indicating stone Nos. 0 140 0
LTAB Cable
Rate
Sl.No. Particulars Unit Qty. Amount(Rs)
(Rs.)
1 140 Kg.,9.0 Mtr. long PCC Support No. 0 1882 0
2 Two Line X arm GI for 9Mtr PCC Pole No. 0 228 0
3 Clamp suspension LT ABC 3X120-150 SQMM No 0 183 0
4 Eye Hook Anchor/Suspension Clamp 300MM No 0 74 0
5 Dead end clamp assembly with eye hook No. 0 335 0
6 Clamp for neutral No. 0 30 0
7 IPC KZ 2x150 LTABC 50-150 & 6-35(50) sqmm No. 0 58 0
8 IPC KZ 4X150 No. 0 85 0
9 LT XLPE AB Cable 3Cx150+150 sqmm Km. 0 456000 0
10 Plate Base RCC size 450x450x75MM EA 0 143 0
11 Anchor Rod Size 20mmx2100mm EA 0 77 0
12 Insulator Stay 9 (Guy/Egg) 11kV EA 0 9 0
13 Tension Screw (Turn Buckle) LT Bolt 16mm EA 0 106 0
14 WIRE STAY GI 7/8 SWG Kg 0 52 0
15 Concreting of poles @ 0.5 cmt. Per pole and stay @ 0.3 cmt. Per stay Cu. M. 0 2320 0
16 Bolts & Nuts for Shackle Insulator Kg. 0 64 0
17 Pipe Earth G.I. 40MMX2.5/3 M 'B' Class EA 0 447 0
18 Pipe HDPE SIZE 25 MM EA 0 14 0
19 Lug AL Crimping 70 SQMM XLPE SINGLE HOLE EA 0 12 0
20 FLAT GI SIZE 25X6 MM Kg 0 50 0

21 Dist. Box for housing 5 No. 10Amps MCCB including accessories for fixing with No. 1213 0
pole suitable for AB XLPE Cable 0
22 Cable 1.1kV AL 2x25sqmm arm PVC M 0 53 0
23 Gland for Cable Dia 15.5 to 25.8mm EA 0 56 0
24 Plate Base RCC Size 450x450x50mm EA 0 79 0
25 Board Danger 440V size 8x10 inch EA 0 43 0
26 Flat GI Size 50x6 mm Kg. 0 78 0
27 Tie Plastic size 9mmx265mm EA 0 3 0
28 Cap cable end for ABC Cables EA 0 14 0
Trenchless charges - HT
Sl. No. Particulars Unit Qty. RATE Amount
1 HT 11 kV 3CX300 sq.mm XLPE cable M 0 1017 0
2 11kV outdoor Joint Kit 3X300 Sq. mm. No. 0 2212 0
3 11 kV Straigth Through Joint Kit 3X300 Sq.mm. No. 0 6145 0
4 Route and Joint indicating stone No. 0 130 0
5 Pipe earth G.I. 40MMX2.5/3 M 'B' Class EA 0 447 0
 6 LUG AL Crimping 70 SQMM XLPE Single HOLE EA 0 12 0
7 FLAT GI Size 25x6 MM KG 0 50 0
10 FLAT GI Size 50x6 MM KG 0 78 0
11 Channel MS Sixe 75x40MM EA 0 41 0

12 Making Trenchless duct with 160 mm dia. Using HDD Machine including supply Mtr. 0 1681 0
of HDPE Pipe as per IS 4984, PN 4 class PE 80
Trenchless charges - LT
Sl. No. Particulars Unit Qty. RATE Amount
1 1.1kV XLPE cable,4CX300 Sqmm M 0 953 0
2 JT. KIT Outdoor/Indoor 1.1kV XLPE 4X300 SQ.MM HS Per kit 0 1982 0
3 JT. KIT ST.TH.1.1kV XLPE 4X300 HS Nos. 0 1532 0
4 Route and Joint indicating stone No. 0 140 0
5 Pipe earth G.I. 40MMX2.5/3 M 'B' Class EA 0 447 0
6 LUG AL Crimping 70 SQMM XLPE Single HOLE EA 0 12 0
7 FLAT GI Size 25x6 MM KG 0 50 0
10 FLAT GI Size 50x6 MM KG 0 78 0
11 Channel MS Sixe 75x40MM EA 0 41 0

12 Making Trenchless duct with 160 mm dia. Using HDD Machine including supply Mtr. 0 1681 0
of HDPE Pipe as per IS 4984, PN 4 class PE 80
Feeder Pillar Type A
S.No. Particulars Unit Quantity Rate Amount(Rs)
1 Feeder Pilllar Type A1:415V;IP55 EA 0 37125 0
2 Pipe Earthing ,GI Perforated,40 MMX2.5 M Class-B EA 0 635 0
3 BOARD DANGER 11KV SIZE 8X10 INCH EA 0 124 0
4 CHANNEL MS SIZE 100X50MM KG 0 21 0
5 FLAT MS SIZE50X6 MM KG 0 22 0
Material Cost 0
Cost of Miscelleaneous items( Like nut & bolt,clamp etc.) @ 0.5 % of the 0.50% 0
material cost
Contingency Charges @3% 3% 0
Total Material Cost(Part-I) 0

*Labour Cost for execution of the Scheme,Overhead charges including

Transportation, Establishment & Supervision Charges for Erection,Testing & 17% 0
Commissioning @17% of Total Material Cost(Part-II)
Road restoration charges 0
Civil Works for Plinth Cost LS 0 17668 0
Total Cost in Rs. (Part I+Part-II) 0
Total Cost Rs. in Lakhs 0.00

*CDB Cost not available, BRPL cost considered.

Sno Scheme No Justification

· Exisitng 630 KVA & 2X990 KVA DT at SANT KABIR NAGAR SCHOOL(NAG200),
GURUNANAK VIHAR (NAG198),CHANDER VIHAR S/S-6 (NAG082) are loaded more
than 142%,98% and 89% of the rated capacity respectively in summer 2022.

1 NA22SS4078 · It is proposed to be install new 990 kVA S/s at this location.

· It is also proposed to lay 4 nos of LT feeders.

· This proposal will help to reduce loading of overloaded DT's and will also help to
cater the load growth of the area.

·Existing 630KVA DT installed at HIRANKUDNA SHAMSHAN GHAT is loaded to 70% of

the rated capacity:

· It is having 3 nos of LT feeders.

· Therefore, it is proposed to lay 2 No of LT Feeder.

2 LT
·This feeder will help to share the load of overloaded LT feeder and will also cater
load growth.

·This will also help in diverting the load to the connected feeders in case of faults &
outages.

· Exisitng HVDS DT"s at NANGLOI EXTN 2D are loaded more than 90% of the rated
capacity.

· It is proposed to be add one 990 kVA DT at INDOOR S/STN. NANGLOI EXTENSION

3 AT 2D. to avoid overloading of HVDS system.

· It is also proposed to lay 4 nos of LT feeders.

· This proposal will also help to cater the load growth of the area.

· New developments and load demands are increasing in Different Locations of Tikri
Sub division.

· These areas includes various gali/streets/back lanes where electrification has not
been done yet.

4 NC · Presently many connections released with long service lines which are imposing
higher technical losses, voltage problems for tail end consumer and prone to theft.
·Such area needs electrification with extension of LV mains/ HVDS, so that the length
of Service Lines may be reduced and pending connections may be released.
·Therefore, scheme is required for extension of LV mains / HVDS at Different
 · New developments and load demands are increasing in Different Locations of Tikri
Sub division.

· These areas includes various gali/streets/back lanes where electrification has not
been done yet.

4 NC · Presently many connections released with long service lines which are imposing
higher technical losses, voltage problems for tail end consumer and prone to theft.
·Such area needs electrification with extension of LV mains/ HVDS, so that the length
of Service Lines may be reduced and pending connections may be released.

·Therefore, scheme is required for extension of LV mains / HVDS at Different

Locations of Tikri Sub division,Mundka Division.

· Existing 11kV Subahsh Vihar-1 feeder from Tikri Grid has observed loading more
than 210A in Summer -2022.

· While 11kV PVC-1 Feeder from Tikri Grid is at load less than 50A.

· It is proposed to lay HT interconnector from PVC-1 feeder to relieve Subhash Vihar-1

feeder.

5 NF · It is result in uninterrupted power supply to consumers and will lead to equal

distribution of load on the avaible HT sources.

· In Sub Division Swarn Park at 11kV DJB Swarn Park-2 eminates from Nilothi Grid.

· This feeder does have any first switching station which results in fault capturing at
grid breaker.

6 RM · To capture the faults before grid one no of 3-Way RMU is proposed.

· This will result in providing uninterrupted supply to this essential consumer which
supplies drinking water to the near by area.

· Existing 400 kVA DT having 3 nos of LT feeders installed at TRF S/STN YADAV PARK
EXT 5 &6 KAMRUDDIN NGR is loaded to more than 100% of the rated capacity.

· It is proposed to be augment 100 kVA DT to 400 kVA DT at PLOT NO. 28 GALI NO.2
7 UT (MDK390) to relieve DT at MDK390.

· It is proposed to be lay 2 nos of LT feeders.

· This proposal will also help to cater the load growth of the area.
 · Existing 400 kVA DT having 3 nos of LT feeders installed at TRF S/STN YADAV PARK
EXT 5 &6 KAMRUDDIN NGR is loaded to more than 100% of the rated capacity.

· It is proposed to be augment 100 kVA DT to 400 kVA DT at PLOT NO. 28 GALI NO.2
7 UT (MDK390) to relieve DT at MDK390.

· It is proposed to be lay 2 nos of LT feeders.

· This proposal will also help to cater the load growth of the area.

• Existing HT feeder GH-14 from Paschim Vihar Grid has peak load of 160 Amp.
• Its backfeed feeders are :-
-Miawali feeder from udhyog Nagar Grid - Peak Load 165 Amp.
-R-Block Feeder from Nangloi Gird.
• From Venus apprtment to Defenec appartemente whole section of this cable is
PILCA.
8 FA • This original date of capitalization of this cable section is 09.04.1972.
• As this cable section has completed almost 50 years of useful life now faults have
started developing due to wear & tear in insulating material.
• At a same time if any other fault occur in these feeder there is risk of blackout
situation in this area.
• So a new interconnector is proposed from Venus S/s to Defenec to providie stable
supply and better power reliability. This new interconnector will also help to manage
load of other feeder.