Schedule A B C For SoR 2018-19 Ver1.1
Schedule A B C For SoR 2018-19 Ver1.1
Schedule A B C For SoR 2018-19 Ver1.1
RATE OF ALL MATERIALS AR INCLUSIVE OF G.S.T. UNLESS MENTIONED SPECIFICALLY IN REMARKS COLUMN
7130320038 33 kV ABC Termination kit 95-120 Set 12733.23 33KV ABC TERMINATION KIT 95-
sqmm 120 SQMM
7130320039 33 kV ABC Termination kit 185 sqmm Set 15279.87 33KV ABC TERMINATION KIT 185
SQMM
7130320040 33 kV ABC Termination kit 240 sqmm Set 17826.52 33KV ABC TERMINATION KIT 240
SQMM
7130320041 33 kV ABC Termination kit 300 sqmm Set 19099.85
7130601070 52 kgs per mtr/105 lbs yard MT 50674.40 Rails 52.09 kgs per Mtr./105 lbs
yard
7130601072 60 kgs per mtr MT 50674.40 RAIL 60 KG PER METER
7130601958 37.1 Kg/Mtr.; 13 Mtr. Length MT 46403.88 H BEAMS 152X152MM; 37.1 ISI MARK
KG/MTR.
7130601965 37.1 Kg/Mtr.; 11 Mtr. Length MT 46403.88 MS H BEAMS 152X152MM, 37.1 ISI MARK
KG/MTR 11MTR
7130610206 Barbed wire MT 76075.03 G.I. WIRES: - Barbed wire.
7130810006 D.C. Cross arm 3.8 Mtr 100 x 50 mm. Set 6872.65 D.C. Cross arm 3.8 Mtr 100 x 50
mm.
7130810026 Stay clamp for 140 kG PCC Pole Pair 155.99 Stay clamp LT/Pair
7130810026 Stay clamp HT per pair Pair 291.13 Stay clamp LT/Pair
7130810060 LT U CLAMP No. 78.00 LT U CLAMP
7130810076 Strain Plate (50x6 mm) for 11 kV No. 70.96 Strain Plate
7130810077 Pole Clamp No. 433.92 POLE CLAMP
7130810102 Service Ring No. 344.82 Service ring made of 16 mm
7130810193 Stay Clamp for 280 kG. PCC Pole Pair 291.13 HT STAY CLAMP PCC POLE 280 KG
A TYPE
7130810201 Stay Clamp Rail "A" type Pair 309.80 HT STAY CLAMP RAIL POLE A TYPE
7130810216 Stay Clamp for R.S.Joist "A" type Pair 309.80 HT STAY CLAMP R S JOIST A TYPE
7130810251 Stay Clamp Rail "B" type Pair 309.80 HT STAY CLAMP RAIL POLE B TYPE
7130810361 Back Clamp Rail for H-Beam Pair 309.80 33 KV TOP CLAMP SEMIFINISHED
7130810413 L.T. 3 Pin Cross Arm 50x50x6 mm No. 623.86 LT THREE PIN CROSS ARM
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7130810441 L.T. 4 Pin Cross Arm 50x50x6 mm No. 742.99 713081LT 4-Pin cross arms 50 x
50 x 6 mm
7130810461 L.T. 5 Pin Cross Arm 50x50x6 mm No. 862.11 LT FIVE PIN CROSS ARM
7130810495 11 kV Cross Arm Cleat type No. 1057.95 11 KV V CROSS ARM
7130810509 D.O. Mounting Channel 75x40 mm No. 1676.77 D.O. / LA Mounting channel 75x40
mm.
7130810511 11 kV Guarding Channel 100x50 mm Set 2508.60 1.1 MTR DPDC CROSS ARM
7130810512 D.C.Cross arm 4' Centre 100x50 mm Set 3977.41 11KV 4 FEET CENTRE DC CROSS
Channel 2 Nos. ARM
7130810512 D.C.Cross arm 4' Centre 75x40 mm Set 2889.17 11KV 4 FEET CENTRE DC CROSS
Channel ARM
7130810512 D.C.Cross arm 4' Centre Angle Set 4060.20 11KV 4 FEET CENTRE DC CROSS
100x100x6 mm ARM
7130810517 D.C.Cross arm 8' Centre 100x50 mm Set 4590.18 11KV 8 FEET CENTRE DC CROSS
Channel ARM
7130810595 33 kV Cross Arm 75x75x6 mm No. 2354.14 33 KV V CROSS ARM
7130810608 D.C.Cross arm 5' Centre 100x50 mm Set 5428.06 33 KV 5 FEET CENTRE DC CROSS
M.S.Channel ARM
7130810624 Strain Plate (65x8 mm) for 33 kV No. 93.90 STRAIN PLATE
7130810676 33 kV Top Channel 75x75x6 mm No. 391.69 33KV top clamp
7130810679 11 kV Top Clamp Angle type 65x65x6 No. 296.79 11 kV top clamp
mm
7130810681 Single Pole Cut Point Fitting 100x50 Set 3257.64 11 kV Cut point channel paint
mm
7130810684 D.C.Cross Arm 5.2 Mtr. Channel No. 8537.30 33 KV 4.8 MTR DC CROSS ARM
7130810692 Stay Clamp Rail for H-Beam Pair 322.98 Stay clamp for 'H' Beam
7130820008 11 kV Pin insulator with Pin Each 142.14 11KV 5KN PIN INSULATOR
(POLYMER)
7130820009 33 kV Pin insulator with Pin Each 351.44 33KV 10KN PIN INSULATOR
(POLYMER)
7130820010 11 kV Disc Insulator Each 128.45 11KV 45KN DISC INSULATOR T&C
TYPE (POLYM
7130820011 33 kV Composite Disc insulator Each 236.53 33KV POLYMER (COMPOSITE)
DISC INSULATOR
7130820018 Split insulator Pair 4.05 Split insulators.
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7130820026 11 kV Post Insulator Nos. 448.04 11KV POST INSULATOR
7130820027 33 kV Post Insulator Nos. 1832.27 33KV POST INSULATOR
7130820029 Cable tie for AB Cable Each 32.16
7130820030 Disc insulator Each 215.81 Disc Insulator
7130820071 11 kV Pin insulator Each 43.03 11 KV Pin insulator without GI Pin
7130820075 33 kV Pin insulator Each 217.70 33 KV Pin insulator without GI Pin.
7130820101 65 x 50 mm. Each 11.31 SHACKEL INSULATORS: - 65 x 50
mm.
7130820106 90 x 75 mm. Each 12.82 SHACKEL INSULATORS 90 x 75
mm.
7130820117 Stay insulator Each 10.78 Stay insulators.
7130820155 GI Pin for 11 kV Pin insulator. Each 71.32 GI Pin for 11 KV Pin insulator
7130820158 GI Pin for 33 kV Pin insulator. Each 237.31 GI Pin for 33 KV Pin insulator
7130820201 Aluminium bobbin. Each 35.61 Aluminium Bobbin.
7130820206 For 65 x 50 mm insulators Each 35.70 7H.W. 50X65MM LT SHACKLE
INSULATOR CMPLT
7130820216 For 90 x 75 mm insulators Each 40.64 HARDWARE FOR 75X90 MM LT
SHACKLE INSULATOR
7130820241 Strain H/W up to Rabbit. Each 119.62 11 KV Strain hardware fittings.
7130820248 Strain H/W for Raccoon & Dog. Each 248.51 33 KV Strain hardware fittings.
7130820312 Suspension H/W suitable for Panther Set 2129.35 SSH ASSEMBLY WITH ARCING
Conductor. HORN FOR PANTHE
7130830006 Aluminium binding wire and tape. Kg 155.45 BINDING WIRE
7130830025 0.02 Sq.inch (20/22 Sqmm Al. Eq.) Km CONDUCTOR AAA SQURREL
(Squirrel)
7130830026 0.03 Sq.inch (30/34 Sqmm Al. Eq.) Km CONDUCTOR AAA WEASEL
(Weasel)
7130830027 0.05 Sq.inch (50/55 Sqmm Al. Eq.) Km CONDUCTOR AAA RABBIT
(Rabbit)
7130830028 0.075 Sq.inch (80 Sqmm Al. Eq.) Km CONDUCTOR AAA RACOON
(Raccoon)
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7130830050 Jointing sleeve for Raccoon Conductor. Each 36.14 JOINTING SLEEVE FOR RACCOON
CONDUCTOR
7130830051 Jointing sleeve for Dog Conductor. Each 141.07 JOINTING SLEEVE FOR DOG
CONDUCTOR
7130830052 Bimetallic clamp for Power Transformer Each 650.60
7130830053 0.02 Sq.inch (20 Sqmm Al. Eq.) Km 14066.30 ACSR CONDUCTOR 0.02 sqmm(20 ISI MARK
(Squirrel) Sqmm Al.Eq)
7130830054 Bimetallic clamp for VCB Each 379.95
7130830055 0.03 Sq.inch (30 Sqmm Al. Eq.) Km 20604.63 ACSR CONDUCTOR 0.03 Sqmm ISI MARK
(Weasel) (30 Sqmm AlEq)
7130830056 Bimetallic clamp for CT-PT Unit Each 379.95
7130830057 0.05 Sq.inch (50 Sqmm Al. Eq.) Km 33948.58 ACSR CONDUCTOR 0.05 Sqmm ISI MARK
(Rabbit) (50 Sqmm Al q)
7130830058 Bimetallic clamp for Distribution Each 193.15
Transformer (HT)
7130830060 0.075 Sq.inch (80 Sqmm Al. Eq.) Km 50185.79 ACSR CONDUCTOR 0.075 Sqmm ISI MARK
(Raccoon) (80 Sqmm Al.E
7130830063 0.10 Sq.inch (100 Sqmm Al. Eq.) (Dog) Km 66185.04 ACSR CONDUCTOR 0.10 Sqmm ISI MARK
(100 Sqmm lEq)
7130830070 0.2 Sq inch ( 130 Sqmm Al.Eq.) Km 147387.66 CONDUCTOR ACSR PANTHER 130 ISI MARK
(Panther) sq mm
7130830084 0.10 Sq.inch (100 Sqmm Al. Eq.) (Dog) Km CONDUCTOR AAA DOG
7130830585 T-Clamp for Dog Conductor. Each 266.98 T-CLAMPS FOR ACSR CONDUCTOR
Dog Condutor
7130830586 T-Clamp for Raccoon Conductor. Each 213.35 T-CLAMPS FOR ACSR Raccoon
Conductor.
7130830586 T-Clamp for Panther Conductor. Each 312.45 T-CLAMPS FOR ACSR Raccoon
Conductor.
7130830603 Bimetallic clamp for Distribution Each 283.36 Bimetallic clamps for transformer &
Transformer (LT) kiosk
7130830854 Jointing sleeves for Weasel, Squirrel & Each 29.14 SLEEVE JOINTING ALUMINIUM
Rabbit Conductor. FOR 0.03 SQ INC
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7130830971 Jointing sleeves for Panther Conductor. Each 218.02 SLEEVE REPAIR ALUMINIUM FOR .
2 SQ INCH AC
7130840021 33 kV Polymer Lightning Arrestor Each 4545.92 LIGHTNING ARRESTORS 30 KV
gapless type
7130840029 11 kV Polymer Lightning Arrestor Each 504.66 LIGHTNING ARRESTORS 11 KV
gapless type.
7130850198 GI Structure for complete Equipment Kg 82.25
7130880041 Danger board 33 kV & 11 kV Each 89.74 Danger boards 33 KV & 11 KV.
7130890004 LT Feeder Piller box for 1 phase 8 Nos. 5151.35 LT FEEDER PILLER BOX FOR 1PH 8
connection made of M.S.Sheet. CONNECTIO
7130890005 LT Feeder Piller box for 1 phase 12 Nos. 6499.75
connection made of M.S.Sheet.
7130890006 LT Feeder Piller box for 3 phase 4 Nos. 14741.43 LT FEEDER PILLER BOX FOR 3PH 4
connection made of M.S.Sheet. CONNECTIO
7130890007 LT Feeder Piller box for 3 phase 8 Nos. 15443.40 LT FEEDER PILLER BOX FOR 3PH 8
connection made of M.S.Sheet. CONNECTIO
7130890008 L.T.Line Spacers Nos. 57.31 LT LINE SPACERS
7131300082 D.C.Volt meter range - 3V to + 5V Nos. 728.23 DC VOLT METER RANG -3V TO
+5V
7131300500 Static 5.0-30 Amps Pilfer proof with Each 695.50 STATIC ENERGY METER S.PH 2 ISI MARK
transparent poly carbonate meter box. WIRE 5-30 A
7131300881 CMRI (Common Meter Reading Each 26218.87 Common Meter Reading
Instrument) Instrument CMRI
7131310013 3 Ø 4 Wire 0.5S Consumer meter Each 3829.10 HT TRIVECTOR METER 5 AMPS ISI MARK
7131310015 CT operated electronic static meters Each 11958.83 ELECTORNIC LTCT METER 3X4 ISI MARK
with AMR (Composite Unit) with LTCTs / 100/5 A
Modem / Meter / Meter Box.
7131310033 3 Ø 4 Wire 0.5S with DLMS Protocol Each 3500.23 3PHASE 4WIRE HT TRIVECTOR ISI MARK
category A STATIC (ELECTR
7131310034 3 Ø 4 Wire 0.5S with DLMS Protocol Each 3500.23 3PHASE 4WIRE HT TRIVECTOR ISI MARK
category B STATIC (ELECTR
7131310035 3 Ø 3 Wire 0.2S bulk consumer meter Each 16457.11 3PHASE 4WIRE 1AMP HT ISI MARK
TRIVECTOR STATIC (
7131310036 3 Ø 4 Wire 0.2S bulk consumer meter Each 16457.11 3PHASE 3WIRE 1AMP HT ISI MARK
TRIVECTOR STATIC (
7131310042 3 Ø 4 Wire 0.2S 5A bulk consumer Each 16457.11 ISI MARK
meter
7131310037 Test terminal Box (TTB) Each 894.97 TTB
7131310997 CT operated electronic static meters Each 1639.61 3 PHASE 4 WIRE LTCT OPERATED M ISI MARK
100/5 Amp. With data storage.
7131320009 Digital Multimeter Electronic Type Nos. 3034.29 MULTIMETER ELECTRONIC
DIGITAL
7131321603 Earth resistance tester (20/200/2000 Nos. 3752.28
Ω)
7131324780 Megger 500 V Nos. 3641.14
7131324806 Megger up to 2.5 kV Nos. 5487.76 MEGGER 1000VOLTS
7131329275 Non Directional, 30-V, 5-Amps IDMT Each 6159.60
relay.
7131334001 Set of 3 O.C. relays instantaneous high Nos. 7516.15 SET OF 3 O.C. RELAYS
set feature INSTANTANEOUS HIGH
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7131334002 Set of 2 O.C.+ 1 earth fault relay Nos. 7576.27 SET OF 2 O.C. +1 EARTH FAULT
without instantaneous high set feature RELAY WITHO
7131940602 MCCB 100 Amps. (10 kA TP) Each 2425.20 METER MVAR 50-0-50 32 CTR-
400/1,PTR-132
7131940610 MCCB 300 Amps. (35 kA TP) Each 23039.46 MOULDED CASE CIRCUIT
BREAKER 250/300A
7131940612 MCCB 450 TO 500 Amps. (35 kA TP) Each 23039.46
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7131940871 Indoor Type Automatic Control Unit No. 46692.40
along with APFC Relay
7131941762 11 kV VCB without control panel & Each 117747.13 11 KV VCB without control panel &
CT's. CT's.
7131943380 33 kV VCB without control panel & Each 235869.40 33KV VCB FOR 30 VOLT DC
CT's.
7131950010 Distribution box 1 ph. 9 connectors Each 990.47 DISTRIBUTION BOX 1 PH 9
along with 2 Nos. Steel Strap & CONNECTOR
Buckles.
7131950012 Distribution box 3 phase 5 connectors Each 1193.13 DISTRIBUTION BOX 3 PH 4
along with 2 Nos. Steel Strap & CONNECTOR
Buckles.
7131950015 L.T.Distribution Box for 500 kVA X'mer Each 40920.98
(800 A, isolator & 12 SP MCCB of 150
A)
7131950016 11 kV Sectionalizer. Each 351072.13
7131950065 L.T. Distribution Box for 63 kVA X'mer Each 15292.16 DISTRIBUTION BOX FOR MCCB
(200 A, isolator & 6 SP MCCB of 100 A) TYPE 63 KVA TR
7131950105 L.T. Distribution Box for 100 kVA X'mer Each 19116.00 DISTRIBUTION BOX FOR MSEB
(200 A, isolator & 6 SP MCCB of 200 A) TYPE 100 KVA T
7131950200 L.T. Distribution Box for 200 kVA X'mer Each 38230.40 DISTRIBUTION BOX FOR 200KVA
(400 A, isolator & 6 SP MCCB of 120A) TRANSFORMER
7131950207 L.T. Distribution Box for 315 kVA X'mer Each 32804.00 DISTRIBUTION BOX FOR 315 KVA
(600 A, isolator & 9 SP MCCB of 160A) XMER WITH F
7131960006 33 kV feeder control panel (Static Each 26222.61 33KV CONTROL & RELAY PANEL-
Relays). FEEDER CONTR
7131960007 33 kV Transformer Control Panel Each 28818.87 33KV CONTROL & RELAY PANEL-
(Static Relays) TRANSFORMER
7131960008 Feeder Control (Static Relays) Each 25950.06 11KV CONTROL & RELAY PANEL-
FEEDER CONTR
7131960009 Transformer Control (Static Relays) Each 27166.71 11KV CONTROL & RELAY PANEL-
TRANSFORMER
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7131960010 11 kV Control & Relay Panel for Each 83478.19
Capacitor Bank
7131960520 2 Feeder Control (Static Relays) Each 38863.78 11KV MULTICIRCUIT (2F)
CONTROL PANELS (S
7131960522 1 Transformer+1 Feeder (Static Relays) Each 38863.78 11KV MULTICIRCUIT ONE
TRANSFORMER & ONE
7131960524 1 Feeder + 1 Transformer (Static Each 38863.78 33KV MULTICIRCUIT ONE
Relays) TRANSFORMER & ONE
7132002234 Allen keys set of 9 Pcs.(1.5mm; 2mm; Nos. 207.33
2.5mm;3mm; 4mm; 5mm; 6mm;
8mm; 10mm) Black finish, box packing
7132004003 Hack saw frames + B185 Nos. 133.73
7132004004 Hack saw blade 300x12.5 mm Nos. 11.23
7132011171 Cable Cutter Nos. 493.04
7132013331 Discharge Rod Nos. 477.62 FIBER GLASS DISCHARGE ROD
7132014014 Portable drilling machine Nos. 3034.29
7132028159 Hammer 8 Lbs (3629 gm) Nos. 1111.44
7132028160 Hammer 2 Lbs (907 gm.) Nos. 343.89
7132074036 Box spanners (of size 32Af, 27A/F, 30 Set. 1464.18 BOX SPANNER
A/F& tommy Bar)
7132088614 Pipe Wrench 24 inches size Nos. 1220.46
7132088615 Pipe Wrench 18 inches size Nos. 669.79
7132200014 1089 kVAR 12.1 kV 3-phase 50 Hz Each 141355.63 11 KV CAPACITOR 600KVAR
Outdoor type Capacitor bank having
step as 363
7132200812 5 kVAR Each 1561.71 POLE MOUNTED GAS FILLED LT
SHUNT CAPACIT
7132200813 10 kVAR Each 3122.45 POLE MOUNTED GAS FILLED LT
SHUNT CAPACIT
7132200814 12 kVAR Each 3751.83 POLE MOUNTED GAS FILLED LT
SHUNT CAPACIT
7132200815 20 kVAR Each 6226.32 POLE MOUNTED GAS FILLED LT
SHUNT CAPACIT
7132200826 1815 kVAR 12.1 kV 3-phase 50 Hz Each 186917.23 CAPACITOR BANK 11KV 3PHASE
Outdoor type Capacitor bank having 1200 KVAR
step as 363 kvar+726 kvar+726 Kvar
12.1 kv Bank shall be complete with
capacitor units of 121 kVAr at 6.98 kV
including allied materials such as
suitable size of aluminium busbars,
pin/post insulators, expulsion fuses,
cable jointing kit, nuts & bolts etc.
7132210007 16 kVA (4 Star) Aluminium Wound Each XMER 16KVA 11/0.4 FOUR STAR
ALU WOUND
7132210008 25 kVA (4 Star) Aluminium Wound Each TRANSFORMER 25KVA 11/0.4KV
FOUR STAR
7132210009 63 kVA (4 Star) Aluminium Wound Each TRANSFORMER 63KVA 11/0.43KV
FOUR STAR
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132210010 100 kVA (4 Star) Aluminium Wound Each TRANSFORMER 100KVA 11/0.43KV
FOUR STAR
7132210011 200 kVA (4 Star) Aluminium Wound Each TRANSFORMER 200KVA 11/0.4KV
FOUR STAR
7132210012 315 kVA (CEA Design) Copper wound Each XMER 315KVA 11/0.43KV CEA
ISI Marked, 11/0.433 kV Distribution REG. CU WOUND
Transformer having energy efficiency
level '2'
7132210015 500 kVA [CEA Design] Copper Wound Each 500 kVA [CEA Design] (4 Star)
ISI Marked, 11/0.433 kV Distribution Copper Wound Transformer
Transformer having energy efficiency
level '2'
7132210106 0.2% Reactor suitable for 363 kVAR Set 6864.39
step
7132210108 0.2% Reactor suitable for 726 kVAR Set 8380.18
step
7132210215 50 kVA (Copper winding) Each 132374.78 TRANSFORMER 33/.4KV 50KVA
7132220091 Power Transformer 1600 kVA Each 780829.70 TRANSFORMER 33/11KV 1.6 MVA
POWER
7132220095 Power Transformer 3150 kVA Each 2241066.50 TRANSFORMER 33/11KV 3.15 MVA
POWER
7132220097 Power Transformer 5000 kVA Each 3165338.45 TRANSFORMER 33/11KV 5 MVA
7132230015 Indoor Type 33 kV Metering Cubical Each 229882.12 POWER
INDOOR TYPE 33KV CT:PT UNIT
CTPT Unit 100 /5A 100/5A
7132230016 L.T.C.T. 100/5 Amps. Each 345.07 L.T. C.T.100/5 Amps.
7132230017 Indoor Type 33 kV Metering Cubical Each 212181.48 INDOOR TYPE 33KV CT:PT UNIT
CTPT Unit 50/5 A 50/5A
7132230019 L.T.C.T. 200/5 Amps. Each 345.07 L.T. C.T.200/5 Amps.
7132230021 L.T.C.T. 300/5 Amps. Each 276.27 L.T. C.T.300/5 Amps.
7132230024 L.T.C.T. 500/5 Amps. Each 276.27 L.T. C.T.500/5 Amps.
7132230039 220 kV C.T. 800-400/1-1A No. 584046.53 220 KV CT 800-400/1-1-1-1-1AMP.
7132230043 33 kV CT's (400-200/5) Amps. Oil filled Each 24401.32 33KV CT 400-200/5-5A
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132230065 132 kV C.T. 600-300/1-1A No. 316935.30 CURRENT TRANSFORMER 600-
300/1/1-1A,132KV
7132230075 132 kV C.T. 150-75/1-1A No. 361851.93 132 KV CT 150-75/1
7132230076 220 kV C.T. 150-75/1-1A No. 797258.43 220 KV CT 150-75/1
7132230077 220 kV C.T. 300-150/1-1A No. 521788.66 220 KV CT 300-150/1
7132230078 220 kV C.T. 600-300/1-1A No. 482699.81 220 KV CT 600-300/1
7132230088 11 kV CTPT Unit 400-200/5 A Each 36899.97
7132230089 33 kV CTPT Unit 300-150/5 A Each 83670.61 33KV OIL IMMERSED 3 PHASE
300-150/5A CT-
7132230185 11 kV C.T. 200-100/5 Amps. Each 12913.58 11 KV C.T's (OUT DOOR TYPE)200-
100/5 A
7132230188 11 kV C.T. 300-150/5 Amps. Each 13463.75 11 KV C.T's (OUT DOOR TYPE)300-
150/5 A
7132230263 33 kV CT's (300-150/5) Amps oil filled Each 25367.66 33KV CT's(300-150/5)A oil filled
OD Type
7132230265 33 kV CT's (200-100/5) Amps oil filled Each 19713.76 33KV CT's(200-100/5)A oil filled
OD Type
7132230304 33 kV CT's (100-50/5) Amps. oil filled Each 33KV CT's (100-50/5)A oil filled
OD Type
7132230330 132 kV C.T. 100-50/1-1A No. 358156.27 CURRENT TRANSFORMER 100-
50/1/1A SUITABLE
7132230332 132 kV C.T. 200-100/1-1A No. 331433.70 C.T. 132KV 200-100/1/1A
SUITABLE
7132230336 132 kV C.T. 300-150/1-1A No. 290070.60 CURRENT X-MER 300-150/1/1A -
132KV
7132230394 11 kV CTPT Unit 7.5/5 A Each OIL IMM 3 PH CTPT UNITS 11 KV
7.5/5 A
7132230395 11 kV CTPT Unit 10/5 A Each 37970.88 CT/PT UNIT 11KV/110 V 10/5 A
OIL IMMERSE
7132230396 11 kV CTPT Unit 15/5 A Each OIL IMM 3 PH CTPT UNITS 11 KV
15/5 A
7132230399 11 kV CTPT Unit 300-150/5 A Each 36896.64 OIL IMM 3 PH CTPT UNITS 11 KV
300-150/5A
7132230401 11 kV CTPT Unit 25/5 A Each 37368.74 OIL IMM 3 PH CTPT UNITS 11 KV
25/5 A
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132230406 11 kV CTPT Unit 75/5 A Each OIL IMM 3 PH CTPT UNITS 11 KV
75/5 A
7132230412 11 kV CTPT Unit 200-100/5 A Each 36485.40 OIL IMM 3 PH CTPT UNITS 11 KV
200-100/5A
7132230414 11 kV CTPT Unit 50/5 A Each 37635.90 OIL IMMERSED 3 PH CTPT UNITS-
11 KV 50/5A
7132230418 33 kV CTPT Unit 20/5 A Each 82470.05 OIL IMM 3 PH CTPT UNITS 33 KV -
20/5 A
7132230427 33 kV CTPT Unit 200-100/5 A Each 80471.17 OIL IMM 3 PH CTPT UNITS 33 KV-
200-100/5A
7132230447 33 kV CTPT Unit 5/5 A Each OIL IMM 3 PH CTPT UNITS 33 KV -
5/5A
7132230448 33 kV CTPT Unit 10/5 A Each 86805.48 OIL IMM 3 PH CTPT UNITS 33 KV -
10/5 A
7132230449 33 kV CTPT Unit 30/5 A Each OIL IMM 3 PH CTPT UNITS 33 KV -
30/5A
7132230450 33 kV CTPT Unit 50/5 A Each 80181.91 OIL IMM 3 PH CTPT UNITS 33 KV -
50/5 A
7132230453 33 kV CTPT Unit 100 /5A Each 80838.25 OIL IMM 3 PH CTPT UNITS 33 KV-
100&200/5A
7132230455 33 kV CTPT Unit 200/5A Each 80181.91 OIL IMMERSED 3 PHASE CTPT
UNITS 200/5
7132230457 33 kV CTPT Unit 400-200/5 A Each 82412.42 CT/PT UNIT 33KV/110 V 400-
200/5 A OIL
7132230471 11 kV 3 PH Residual Voltage Each 33323.81
Transformer
7132230473 11 kV PT Station Type No.
7132230056 11 kV Single Phase PT's (Oil filled) Each 10336.32 VOLTAGE TRANSFORMER 11 K
V/110 VOLTS SIN
7132230057 33 kV Single Phase PT's (Oil filled) Each 16586.32 VOLTAGE TRANSFORMER 33 KV /
110 VOLTS SINGLE
7132230501 132 kV P.T. No. 247996.79 VOLTAGE TRANSFORMER
132KV/110V SINGLE PH
7132230511 220 kV P.T. No. 584046.53 VOLTAGE X-MER 220KV/110-63.5V
SINGLE PH
7132401672 Small Steel Almirah 50'' No. 5408.90 STEEL ALMIRAH SMALL SIZE
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132404015 Safety belts Nos. 617.31 SAFETY BELTS
7132404016 Safety helmets Nos. 139.59 SAFETY HELMETS
7132404366 Battery (Low Maintenance SAN No. 51840.00 30 Volts 100 AH lead acid battery
controller)
7132406022 T.W. Meter Board, 300x300x75 mm, Nos. 147.22 T.W.METER BOARD, 300X300X75
coated with varnish/SMC board MM, COATED W
7132406420 Meter Box (GI Plain Sheet) for 3 Phase Each 2580.37 Meter Box (GI Plain Sheet) for 3 Ph
LT CT operated meter LTCT
7132406420 Pilfer proof SMC/FRPP/PPO LTCT meter Each 3258.27
box
7132406425 Universal Meter Box for HT meters. Each 2614.17 Universal Meter Box for HT meters.
7132406721 CT operated electronic static meters Each 2590.64 LTCT METER WITH DLMS ISI MARK
with DLMS.
7132409830 Office Chair cane seat & back with full No. 2649.94 S-TYPE STEEL CHAIR WITH TEAK
arms rest WOOD HAND
7132411894 Rubber Hand gloves 15 kV (Seamless) Pair 534.34 RUBBER HAND GLOVES
7132421002 Fire fighting equipments CO2 fire No 5805.20 CO2 TYPE EXTINGUISHER ,2 KG
extinguisher of 2 Kg Capacity) CAPACITY
7132427634 Rain Coats with Hoods Nos. 734.29 RAIN COATS WITH HOODS
7132427635 Gum Boots Nos. 494.35 GUM BOOTS
7132438002 Silica gel Kg 182.73 SILICA GEL
7132444005 Poly Carbonate seals for meter Each 6.73 POLYCARBONATE SEAL
7132444007 Grounding Sticks (Galvanised Earthing Set. 1003.21
Rods 25 mm, 3 Mtr. long)
7132448003 Electrically insulated 11 kV mats infront No 4622.46 METTING RUBBER
of electrical control panel 1900X1800X12MM
7132455002 T.W. plate 300x300x25 mm with 20 Nos. 307.92
mm dia holes at the corners and coated
with two coats of varnish on one
side/SMC board
7132457798 Transformer Oil In Barrel KL 67850.00 TRANSFORMER OIL In
Tanker/barrel
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132457798 Transformer Oil In Tanker KL 58410.00 TRANSFORMER OIL In
Tanker/barrel
7132459005 Poly Carbonate seal double anker type Each 5.85 POLY CORBONATE SEAL DOUBLE
ANKER TYPE
7132461004 HDPE Pipe 200 mm ID; 240 mm OD Mtr. 1146.75 HDPE PIPE 200MM ID; 240MM OD
7132220081 315 kVA, Copper wound ISI Marked, Each 546827.89 ISI MARK
11/0.433 kV Distribution Transformer
having energy efficiency level '2'
7132220082 500 kVA, Copper wound ISI Marked, Each 826555.57 ISI MARK
11/0.433 kV Distribution Transformer
having energy efficiency level '2'
7131210011 LED 9 Watt Lamp Each 70.00 LED 9 W lamp with holder
7131210023 LED Lamps with complete fitting-24 W Nos. 24 W LED Lamps with complete
fitting
7131210024 LED Lamps with complete fitting-48 W Nos. 48 W LED Lamps with complete
fitting
7131210025 LED Lamps with complete fitting-60 W Nos. 60 W LED Lamps with complete
fitting
7131941763 3 Way RMU, 2OD + 1VL, One Incomer Unit 760396.12 11 kV RMU 3 WAY,2 OD+1 VL, 350
+ One Breaker + One Outgoing, 350 MVA, 650 A.
MVA, 650 Amps.
7131941764 4 Way RMU, 2OD + 2VL, (One Incomer Unit 1080119.04 11 kV RMU 4 WAY,2 OD+2 VL, 350
+ Two Breakers + One Outgoing, 350 MVA, 650 A.
MVA, 650 Amps.
7131941765 5 Way RMU, 2OD + 3VL, (One Incomer Unit 1394147.12 11 kV RMU 5 WAY,2 OD+3 VL, 350
+ Three Breakers + One Outgoing), MVA, 650 A.
350 MVA, 650 Amps.
7131941766 6 Way RMU, 2OD + 4VL,(One Incomer Unit 1708175.20 11 kV RMU 6 WAY,2 OD+4 VL, 350
+ Four Breakers + One Outgoing, 350 MVA, 650 A.
MVA, 650 Amps.
7131941767 1OD for RMU Unit 273605.75 1OD for RMU
7131941768 1VL for 350 MVA, 650 Amps RMU Unit 319722.92 1VL for 350 MVA, 650 Amps RMU
Unit rate for
Material Code Description Unit SAP DESCRIPTION REMARKS
2018-19
7132230009 Indoor Type 33 kV Metering Cubical Each 212181.48 INDOOR TYPE 33 KV 10/5A CT:PT
CTPT Unit 10/5 A CUBICAL UNIT
7132230011 Indoor Type 33 kV Metering Cubical Each 212181.48 INDOOR TYPE 33 KV 25/5A CT:PT
CTPT Unit 25/5 A CUBICAL UNIT
7132230012 Indoor Type 33 kV Metering Cubical Each 229882.12 INDOOR TYPE 33 KV 200/5A CT:PT
CTPT Unit 200/5 A CUBICAL UNIT
7132230008 Indoor Type 11 kV Metering Cubical Each 69481.96 INDOOR TYPE 11 KV 10/5A CT:PT
CTPT Unit 10/5 A CUBICAL UNIT
7132230010 Indoor Type 11 kV Metering Cubical Each 69481.96 INDOOR TYPE 11 KV 25/5A CT:PT
CTPT Unit 25/5 A CUBICAL UNIT
7131980004 (0+1) TYPE - MEANS 11 KV GAS (SF6) No. 231096.84
INSULATED RMU WITH ONE 630 A
LOAD BREAK SWITCH.
7131980005 (0+3) TYPE - MEANS 11 KV GAS (SF6) No. 427328.60
INSULATED RMU WITH THREE 630 A
LOAD BREAK SWITCHES.
7131980006 (0+4) TYPE - MEANS 11 KV GAS (SF6) No. 518467.28
INSULATED RMU WITH FOUR 630 A
LOAD BREAK SWITCHES.
7131980007 (0+2)+BC+(0+2) TYPE - MEANS 11 KV No. 826173.17
GAS (SF6) INSULATED RMU WITH
FOUR NOS. 630 A LOAD BREAK
SWITCHES AND ONE BUS COUPLER IN
BETWEEN AFTER ISOLATOR.
7131980008 (0+2)+BC+(0+2)+BC+(0+2) TYPE - No. 1306570.86
MEANS 11 KV GAS (SF6) INSULATED
RMU WITH SIX NOS. 630 A LOAD
BREAK SWITCHES AND ONE BUS
COUPLER WITH LBS IN BETWEEN
AFTER ISOLATOR.
7131980001 12 kV, Outdoor type Vacuum Capacitor No. 67737.07
switches
7131920028 AC Distribution board for AC/DC Supply No. 10907.70
Earlier Total cost consisted of material and labour as a whole, now only material cost (excluding labour & G.S.T.) is taken.
Earlier Total cost consisted of material and labour as a whole, now only material cost (excluding labour & G.S.T.) is taken.
REMARKS
38.3421
34.043
38.71621
68.55047
51.24348
Material Code Value
7131910653 56.3591675301
Material Code Value
7130830054 358.7748277481
7130830056 358.7748277481
7130830058 182.3872034037
7130830603 267.5812260463
7130800068 11746.10495207
7130800014 7010.0389413399
7130890008 57.3142857143
7131387501 242.7428571429
Material Code Value
7131387502 480.2521333333
7132014014 3034.2857142857
7131324780 3641.1428571429
7131324806 5487.7591333333
7131210001 119.5288304762
7132004003 133.7333333333
7132013331 477.619047619
Material Code Value
7131338025 57.3959866667
7131338004
7131300082 728.2285714286
7130670027 133.7333333333
Material Code Value
7130211121 272.3474285714
7130650001
Material Code Value
7132401667 13429.52380952
7132409830 2649.9428571429
7132476797 18542.85714286
7132476795 21914.28571429
7132420412 9630.4761904762
7132488810 53028.57
7132486195 32914.29
7132486151 7979.0476190476
7131880133 74240
7131880134 40228.57142857
Material Code Value
7130650001 1,076.97
7131338004 61,560.00
COST SCHEDULE A-1
1 KM OF 33 kV LINE ON PCC POLES / H-BEAMS WITH MAXIMUM SPAN OF 100 METERS USING RACCOON
CONDUCTOR
2018-19
280 Kg; 9.1 Mtr long PCC "H" Beam 152x152mm 37.1 365 Kg 11 Mtr long PCC
S New SAP Bin Pole Kg/Mtr 13.0 Mtr Pole
PARTICULARS Unit
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
1 280 Kg; 9.1 Mtr long PCC Pole 7130800033 No 10 4402.65 44026.50
H-Beam 152x152 mm 37.1 Kg/Mtr 13 M
2 7130601958 Kg 4823 46.40 223805.91
(482.30 Kg) x 10 No = 4823 Kgs
3 365 Kg; 11 Mtr long PCC Pole 7130800002 No 10 7605.20 76052.00
4 33 kV "V" Cross arm 75x75x6 mm 7130810595 No 10 2354.14 23541.40 10 2354.14 23541.40 10 2354.14 23541.40
Back Clamp for Cross Arm
5 (i) Stay Clamp for PCC Pole 7130810193 No 10 291.13 2911.30 10 291.13 2911.30
(ii) Stay Clamp for "H" Beam 7130810692 Pair 10 322.98 3229.80
6 33 kV Top Clamps 7130810676 No 10 391.69 3916.90 10 391.69 3916.90 10 391.69 3916.90
Earthing Set (Coil earth as per Drg. No.
7 7130870013 No 10 114.85 1148.50 10 114.85 1148.50 10 114.85 1148.50
g/007)
8 33 kV Polymeric Pin insulator with Pin 7130820009 No 30 351.44 10543.20 30 351.44 10543.20 30 351.44 10543.20
Raccoon ACSR Conductor (80 Sqmm, Al.
9 7130830060 Mtr 3100 50.19 155575.95 3100 50.19 155575.95 3100 50.19 155575.95
Eq) with 3% sag
Jointing Sleeves suitable ( for 80 Sqmm,
10 7130830050 No 6 36.14 216.84 6 36.14 216.84 6 36.14 216.84
Al.Eq. ACSR cond.)
11 (i) Stay set 20 mm 7130860033 No 3 803.97 2411.91 3 803.97 2411.91 3 803.97 2411.91
(ii) Stay Clamp For PCC Pole 7130810193 No 3 291.13 873.39 3 291.13 873.39
280 Kg; 9.1 Mtr long PCC "H" Beam 152x152mm 37.1 365 Kg 11 Mtr long PCC
S New SAP Bin Pole Kg/Mtr 13.0 Mtr Pole
PARTICULARS Unit
No Code
11 Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
(iii) Stay Clamp For "H" Beam 7130810692 Pair 3 322.98 968.94
(iv) Stay Wire 7/8 SWG @ 8.5 kg/ stay 7130860076 Kg 25.5 69.76 1778.79 25.5 69.76 1778.79 25.5 69.76 1778.79
1 2 3 4 5 6 7 8 9 10 11 12 13
(ix) M.S.Nuts & Bolts 16x90 mm. 7130620619 Kg 1.5 68.22 102.33 1.5 68.22 102.33 1.5 68.22 102.33
20 SUB TOTAL-1 268905.63 466319.40 313552.77
21 Incidental Charges @ 9% : - 0.09 24201.51 0.09 41968.75 0.09 28219.75
Back filling of PCC Pole with boulders @
22 No 10 369.77 3697.72 0.0 0.00 0.00 0.0 0.00 0.00
0.35 Cmt per pole
Labour charges as per Schedule No.- AL-
23 45038.69 52696.51 50161.41
1
24 Labour charges for concreting Cmt 2.0 578.84 1157.69 8.0 578.84 4630.75 7.0 578.84 4051.90
Transport charges upto 50 Kms average
lead form area stores to construction
25 13390.75 13390.75 13390.75
camp including site Transport (Trans.
Schedule T-1)
26 SUB TOTAL-2 356391.98 579006.16 409376.58
Overhead Charges @ 12.5% [Market
27 Fluctuation, Service Tax, Contractor's 0.125 33613.20 0.125 58289.93 0.125 39194.10
profit etc.]
3 D.C.cross- arm of 100 X 50 X 6 mm. suitable for 5' centre DP 7130810608 Set 5428.06 2 10856.12 10856.12
6 DOG ACSR Conductor (100 Sqmm, Al. Eq) with 3% sag 7130830063 Mtr 66.19 50 3309.25 3309.25
7 33 kV Polymeric Pin insulator with Pin 7130820009 No. 351.44 8 2811.52 2811.52
8 DC cross arm 3.8 Mtr. Channel of 100x50 mm 7130810006 Set 6872.65 8 54981.20 54981.20
(i) Stay Clamp For PCC Pole 7130810193 No 291.13 16 4658.08
9
(ii) Stay Clamp For "H" Beam 7130810692 Pair 322.98 16 5167.68
10 33 kV AB Switch 7131930321 Each 18863.48 4 75453.92 75453.92
Concreting of supports @ 0.5 Cmt Per pole for PCC Pole and @
0.05 Cmt per pole for base padding for PCC pole (1:3:6) 7130200202 Cmt. 2510.80 2.2 5523.76
11
Concreting of supports @ 0.6 Cmt. Per pole for H-Beam and @
0.05 Cmt per pole for base padding for H-Beam pole (1:3:6) 7130200202 Cmt. 2510.80 2.6 6528.08
12 M.S.Angle 75x75x6 mm (for bracing 4 No. @ 60 kg each) 7130600051 Kg 41.79 60 2507.33 2507.33
13 Earthing Set (Coil earth as per Drg. No. g/007) 7130870013 No 114.85 4 459.40 459.40
PCC Pole H-Beams 37.1
280 kg 9.1 Kg/Mtr., 13
S. New SAP Bin
PARTICULARS Unit Rate Qty Mtr. Long Mtr. Long
No. Code
Amount Amount
1 2 3 4 5 6 7 8
14 Red oxide paint 7130211158 Ltr 146.77 6 880.62
15 Aluminium paint 7130210809 Ltr 327.94 6 1967.64
16 Barbed Wire (@ 2 Kg/Pole) 7130610206 Kg 76.08 8 608.60 608.60
17 Danger Board 7130880041 No 89.74 4 358.96 358.96
18 Strain Plate (65x8) mm 7130810624 No 93.90 12 1126.80 1126.80
M.S.Nuts and Bolts Kg
16x40 mm 7130620609 Kg 69.38 2 138.76
19 16x65 mm 7130620614 Kg 68.22 2 136.44
16x90 mm 7130620619 Kg 68.22 10 682.20 682.20
16x200 mm 7130620631 Kg 67.06 15 1005.90 1005.90
20 T-Clamp for Dog Conductor. 7130830585 No 266.98 6 1601.88 1601.88
21 SUB TOTAL-1 195196.48 271745.62
22 Incidental Charges @ 9% : - 0.09 17567.68 24457.11
23 Labour charges for concreting of PCC Pole Cmt 578.84 2.2 1273.46
24 Labour charges for concreting of H-Beam Pole Cmt 578.84 2.6 1504.99
25 Back filling of PCC Pole with boulders @ 0.35 Cmt per pole No 369.77 4 1479.09 0.00
26 Labour charges as per Schedule No.- AL-2(A) 24271.40 23400.19
27 Transportation charges 13168.67 13168.67
28 SUB TOTAL-2 252956.78 334276.58
Overhead Charges @ 12.5% [Market Fluctuation, Service Tax,
29 0.125 24399.56 33968.20
Contractor's profit etc.]
30 Cost per D.P. 277356.34 368244.79
31 Cost per D.P. (Rounded Off) 277356.00 368245.00
BIN CODE Changed. Old Bin
7130820011
280 Kg; 9.1 Mtr long PCC 37.1 Kg/Mtr 13.0 Mtr long H- 365 Kg 11 Mtr long PCC
S New SAP Bin Pole Beam Pole
PARTICULARS Unit
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
(i) 280 Kg; 9.1 Mtr long PCC Pole 7130800033 No 2 4402.65 8805.30
(ii) H-Beam 152x152 mm 37.1 Kg/Mtr 13 M (482.3
1 7130601958 Kg 964.6 46.40 44761.18
Kg) / pole x 2 No = 964.6 Kgs
(iii) 365 Kg; 11 Mtr long PCC Pole 7130800002 No 2 7605.20 15210.40
2 DC cross arm of 100x50 mm Channel 5' Center 7130810608 Set 1 5428.06 5428.06 1 5428.06 5428.06 1 5428.06 5428.06
3 33 kV Polymer Disc Insulator 7130820013 No 18 236.53 4257.54 18 236.53 4257.54 18 236.53 4257.54
4 33 kV Strain H.W. fitting 7130820248 No 6 248.51 1491.06 6 248.51 1491.06 6 248.51 1491.06
5 33 kV Polymeric Pin insulator with Pin 7130820009 No 3 351.44 1054.32 3 351.44 1054.32 3 351.44 1054.32
Horizontal & cross bracing 5' centre with set of 4
No 1 3671.85 1 3799.25 3671.85
back clamps
6 (i) Stay Clamp for PCC Pole 7130810193 No 4 291.13 1164.52 4 291.13 1164.52
(ii) Stay Clamp for "H" Beam 7130810692 Pair 4 322.98 1291.92
(iii) M.S.Angle 65X65x6 mm 7130600032 Kg 60 41.79 2507.33 60 41.79 2507.33 60 41.79 2507.33
(i) Stay set 20 mm 7130860033 No 6 803.97 4823.82 6 803.97 4823.82 6 803.97 4823.82
(ii) Stay Clamp for PCC Pole 7130810193 No 6 291.13 1746.78 6 291.13 1746.78
7
(iii) Stay Clamp for "H" Beam 7130810692 Pair 6 322.98 1937.88
(iv) Stay Wire 7/8 SWG @ 8.5 kg Per Pole 7130860076 Kg 51 69.76 3557.58 51 69.76 3557.58 51 69.76 3557.58
8 Strain Plate (65x8 mm) for 33 kV 7130810624 No. 6 93.90 563.40 6 93.90 563.40 6 93.90 563.40
10 Earthing Set (Coil earth as per Drg. No. g/007) 7130870013 Each 2 114.85 229.70 2 114.85 229.70 2 114.85 229.70
11 Red Oxide Paint 7130211158 Ltr 0.5 146.77 73.39 2 146.77 293.54 0.5 146.77 73.39
280 Kg; 9.1 Mtr long PCC 37.1 Kg/Mtr 13.0 Mtr long H- 365 Kg 11 Mtr long PCC
S New SAP Bin Pole Beam Pole
PARTICULARS Unit
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
12 Aluminium Paint 7130210809 Ltr 0.5 327.94 163.97 2 327.94 655.88 0.5 327.94 163.97
13 Barbed Wire (@ 2 Kg/Pole) 7130610206 Kg 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30
14 Danger Board 7130880041 No 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74
M.S. Nuts and Bolts Kg 7 7 7
16x40 mm 7130620609 Kg 0.5 69.38 34.69 0.5 69.38 34.69 0.5 69.38 34.69
16x65 mm 7130620614 Kg 0.5 68.22 34.11 0.5 68.22 34.11 0.5 68.22 34.11
15
16x90 mm 7130620619 Kg 68.22 2.5 68.22 170.55 68.22
16x140 mm 7130620625 Kg 2 67.06 134.12 2 67.06 134.12
16x200 mm 7130620631 Kg 4 67.06 268.24 3.5 67.06 234.71 4 67.06 268.24
16 SUB TOTAL-1 41502.48 81504.79 50418.38
17 Incidental Charges @ 9% : - 0.09 3735.22 7335.43 0.09 4537.65
18 Labour charges for concreting Cmt 1.9 578.84 1099.80 3.1 578.84 1794.41 2.9 578.84 1678.65
Back filling of PCC Pole with boulders @ 0.35 Cmt
19 No 2 369.77 739.54
per pole
20 Labour charges as per Schedule No.- AL-2 10556.67 11076.40 11315.60
Transport charges upto 50 Kms average lead from
21 Area Store to construction camp including site 5267.47 5267.47 5267.47
Transport (Trans. Schedule T-1)
22 SUB TOTAL-2 62901.19 106978.50 73217.75
Note:
1 This Schedule is to be supplemented with Schedule A-1 & A-3.
2 All the rates are with considering price variation clause.
BIN CODE Changed. Old Bin
7130820011
1 KM OF 33 kV LINE ON PCC POLES / H-BEAM SUPPORT WITH MAXIMUM SPAN OF 100 METERS USING DOG
CONDUCTOR
2018-19
280 Kg; 9.1 Mtr long PCC "H" Beam 152x152 mm 37.1
S New SAP Bin 365 Kg 11 Mtr long PCC Pole
PARTICULARS Unit Pole Kg/Mtr 13.0 Mtr
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
1 280 Kg; 9.1 Mtr long PCC Pole 7130800033 No 10 4402.65 44026.50
H-Beam 152x152 mm 37.1 Kg/Mtr 13 M
2 7130601958 Kg 4823 46.40 223805.91
(482.30Kg) x 10 No = 4823 Kgs
3 365 Kg; 11 Mtr long PCC Pole 7130800002 No 10 7605.20 76052.00
4 33 kV "V" Cross arm 75x75x6 mm 7130810595 No 10 2354.14 23541.40 10 2354.14 23541.40 10 2354.14 23541.40
Back Clamp for Cross Arm
5 (i) Stay Clamp For PCC Pole 7130810193 No 10 291.13 2911.30 10 291.13 2911.30
(ii) Stay Clamp For H-Beam Pole 7130810692 Pair 10 322.98 3229.80
6 33 kV Top Clamps 7130810676 No 10 391.69 3916.90 10 391.69 3916.90 10 391.69 3916.90
Earthing Set (Coil earth as per Drg. No.
7 7130870013 No 10 114.85 1148.50 10 114.85 1148.50 10 114.85 1148.50
g/007)
8 33 kV Polymeric Pin insulator with Pin 7130820009 No 30 351.44 10543.20 30 351.44 10543.20 30 351.44 10543.20
DOG ACSR Conductor (100 Sqmm, Al. Eq)
9 7130830063 Mtr 3100 66.19 205173.62 3100 66.19 205173.62 3100 66.19 205173.62
with 3% sag
Jointing Sleeves (suitable for 100 Sqmm, Al.
10 7130830051 No 6 141.07 846.42 6 141.07 846.42 6 141.07 846.42
Eq. ACSR cond.)
11 Stay set 20 mm 7130860033 No 3 803.97 2411.91 3 803.97 2411.91 3 803.97 2411.91
Stay Clamp
12 (i) Stay Clamp for PCC Pole 7130810193 No 3 291.13 873.39 3 291.13 873.39
(ii) Stay Clamp for "H" Beam 7130810692 Pair 3 322.98 968.94
13 Stay Wire 7/8 SWG @ 8.5 kg Per stay 7130860076 Kg 25.5 69.76 1778.79 25.5 69.76 1778.79 25.5 69.76 1778.79
280 Kg; 9.1 Mtr long PCC "H" Beam 152x152 mm 37.1
S New SAP Bin 365 Kg 11 Mtr long PCC Pole
PARTICULARS Unit Pole Kg/Mtr 13.0 Mtr
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
Concreting of H-Beam supports @ 0.6 cmt.
Per pole and @ 0.3 Cmt per stay and @
14 7130200202 Cmt 2.0 2510.80 5021.60 8.0 2510.80 20086.40 7.0 2510.80 17575.60
0.05 cmt per pole for base padding for
PCC / H- Beam pole (1:3:6)
15 Red Oxide Paint 7130211158 Ltr 1.4 146.77 205.48 6 146.77 880.62 1.4 146.77 205.48
16 Aluminium Paint 7130210809 Ltr 1.5 327.94 491.91 6 327.94 1967.64 1.5 327.94 491.91
17 Barbed Wire (@ 2 Kg/Pole) 7130610206 Kg 20 76.08 1521.50 20 76.08 1521.50 20 76.08 1521.50
18 Danger Boards 7130880041 No 10 89.74 897.40 10 89.74 897.40 10 89.74 897.40
19 Binding wire and tape 7130830006 Kg 3.5 155.45 544.08 3.5 155.45 544.08 3.5 155.45 544.08
M.S. Nuts and Bolts Kg 18 18 18
16x40 mm 7130620609 Kg 69.38 0.5 69.38 34.69 69.38
16x65 mm 7130620614 Kg 68.22 7.5 68.22 511.65 68.22
20
16x90 mm 7130620619 Kg 3.5 68.22 238.77 68.22 3.5 68.22 238.77
16x140 mm 7130620625 Kg 67.06 10 67.06 670.60 67.06
16x160 mm 7130620627 Kg 14.5 67.06 972.37 67.06 14.5 67.06 972.37
Guarding 12135.49 12135.49 12135.49
(i) GI Wire 6 SWG 7130870045 Kg 49 63.00 3087.00 49 63.00 3087.00 49 63.00 3087.00
(ii) GI Wire 8 SWG 7130870043 Kg 20 63.00 1260.00 20 63.00 1260.00 20 63.00 1260.00
(iii) 33 kV Guarding Channel 7130897759 Set 1 3346.47 3346.47 1 3346.47 3346.47 1 3346.47 3346.47
(iv) Stay Clamp Set 7130810692 Pair 3 322.98 968.94 3 322.98 968.94 3 322.98 968.94
21
(v) M.S. Nut & Bolt 16x140 mm 7130620625 Kg 1.2 67.06 80.47 1.2 67.06 80.47 1.2 67.06 80.47
(vi) I-Bolt Big Size 7130620013 No 4 124.12 496.48 4 124.12 496.48 4 124.12 496.48
(vii) Stay set 20 mm complete 7130860033 No 2 803.97 1607.94 2 803.97 1607.94 2 803.97 1607.94
(viii) Stay wire 7/8 SWG & 8.5 Kg/ stay 7130860076 Kg 17 69.76 1185.86 17 69.76 1185.86 17 69.76 1185.86
(ix) M.S.Nuts & Bolts 16x90 mm. 7130620619 Kg 1.5 68.22 102.33 1.5 68.22 102.33 1.5 68.22 102.33
22 SUB TOTAL-1 319200.52 516615.46 363780.02
23 Incidental Charges @ 9% : - 0.09 28728.05 0.09 46495.39 0.09 32740.20
24 Labour charges for concreting Cmt 2.0 578.84 1157.69 8.0 578.84 4630.75 7.0 578.84 4051.90
Back filling of PCC Pole with boulders @
25 No 10 369.77 3697.72
0.35 Cmt per pole
280 Kg; 9.1 Mtr long PCC "H" Beam 152x152 mm 37.1
S New SAP Bin 365 Kg 11 Mtr long PCC Pole
PARTICULARS Unit Pole Kg/Mtr 13.0 Mtr
No Code
Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13
Note:
1 Schedule A-2 (B) is to be supplemented with every 1.0 Km of 33 kV line.
2 All the rates are with considering price variation clause.
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE -- A-3 (A)
2018-19
SCHEDULE FOR AUGMENTATION OF 1 kM OF 33 kV LINE FROM RACCOON
TO DOG CONDUCTOR
2018-19
152x152 mm 37.1 Kg/Mtr 13
S. New Sap M (482.30 Kg) long H-Beam
PARTICULARS Unit
No. Bin Code
Qty Rate Amount
1 2 3 4 5 6 7
H-Beam 152x152 mm 37.1 Kg/Mtr 13 M long (482.30 Kg) x
1 7130601958 Kg 9646 46.40 447611.83
20 No = 9646 Kgs
2 DC Cross arm (100x50 mm) Channel 2.4 Mtr. (1.5 X 20 = 30) 7130810512 No. 30 3977.41 119322.30
5 Earthing Set (Coil Earth as per Drg. No. G/007) 7130870013 No. 20 114.85 2297.00
6 ACSR Panther Conductor with 5% sag 7130830070 Mtr. 3150 147.39 464271.13
7 Jointing Sleeves suitable for Panther conductor 7130830971 No. 6 218.02 1308.12
8 Stay Set 20 mm Complete 7130860033 Set. 12 803.97 9647.64
9 Stay Clamp for "H" Beam 7130810692 Pair 100 322.98 32298.00
10 Stay Wire 7/8 SWG @ 8.5 Kg/Stay 7130860076 Kg. 170 69.76 11858.59
152x152 mm 37.1 Kg/Mtr 13
S. New Sap M (482.30 Kg) long H-Beam
PARTICULARS Unit
No. Bin Code
Qty Rate Amount
1 2 3 4 5 6 7
Concreting of H-Beam Supports @ 0.6 Cmt. Per Pole; @ 0.05
11 Cmt. per Pole for base Padding & @ 0.3 Cmt. Per stay 7130200202 Cmt. 17.2 2510.80 43185.76
(1:3:6)
12 Red Oxide Paint 7130211158 Ltr. 26 146.77 3816.02
13 Aluminium Paint 7130210809 Ltr. 26 327.94 8526.44
14 Barbed Wire (@ 2 Kg/Pole) 7130610206 Kg. 40 76.08 3043.00
15 Danger Boards 7130880041 No. 20 89.74 1794.80
16 Binding Wire & Tape 7130830006 Kg. 8 155.45 1243.60
MS Nut & Bolts Kg. 123
16x40 mm 7130620609 Kg. 2 69.38 138.76
16x65 mm 7130620614 Kg. 30 68.22 2046.60
16x90 mm 7130620619 Kg. 20 68.22 1364.40
17
16x140 mm 7130620625 Kg. 67.06
16x160 mm 7130620627 Kg. 1 67.06 67.06
16x200 mm 7130620631 Kg. 67.06
16x250 mm 7130620637 Kg. 70 67.06 4694.20
18 MS Angle 65x65x6 for Tie 7130600032 Kg. 435 41.79 18178.11
19 Strain Plate (65x8 mm) 7130810624 No. 120 93.90 11268.00
20 Guarding 33 kV for single span
(i) G.I. Wire 6 SWG 7130870045 Kg. 40 63.00 2520.00
(ii) G.I. Wire 8 SWG 7130870043 Kg. 20 63.00 1260.00
(iii) 33 kV Guarding Channel 7130897759 Set 2 3346.47 6692.94
20 152x152 mm 37.1 Kg/Mtr 13
S. New Sap M (482.30 Kg) long H-Beam
PARTICULARS Unit
No. Bin Code
Qty Rate Amount
1 2 3 4 5 6 7
(iv) M.S Nut & Bolt 16x250 mm. 7130620637 Kg. 5 67.06 335.30
(v) I - Bolt Big Size 7130620013 No 4 124.12 496.48
(vi) Stay Set 20 mm Complete 7130860033 No 2 803.97 1607.94
(vii) Stay Wire 7/8 SWG & 8.5 Kg. Stay 7130860076 Kg. 17 69.76 1185.86
(viii) Stay Clamp for "H" Beam 7130810692 Pair 2 322.98 645.96
(ix) MS Nut & Bolt 16x90 mm 7130620619 Kg. 1 68.22 68.22
21 SUB TOTAL-1 1373130.45
22 Incidental Charges @ 9% : - 0.09 123581.74
23 Labour charges for concreting Cmt 17.2 578.84 9956.11
24 Labour Charges per Km as per Schedule - AL-4 Km 1 150368.94
Transport Charges up to 50 km average lead from area
25 Stores to Construction Camp Including Side Transport LS LS 31380.17
2018-19
SCHEDULE FOR 33 kV UNDERGROUND CABLE CROSSING UNDER EXISTING RAILWAY TRACK / ROAD
FOR 60 MTR. LONG RAIL / ROAD CORRIDOR / ROUTE LENGTH OF HDPE PIPE, UNDER 2.5 MTR. DEEP
FROM GROUND LEVEL SINGLE FEEDER LINE.
2018-19
*
holes at 18 places in each pipe at equal distance tapered casing at 7130642039 No 849.08 10 8490.80 8490.80
lower end. *
15 Sundries for meeting out the expenses towards processing fees, LS LS LS 25000.00
submission / approval of drawing using AutoCAD obtaining
permission, from railway authorities including liaisoning work etc.
16 SUB TOTAL-1 795918.75 770918.75
17 Incidental Charges @ 9% : - 0.09 71632.69 69382.69
18 Service in lieu of Earthing Coal & Sand etc No 2628.17 10 26281.67 26281.67
Labour Charges for laying of HDPE Pipe (using HDD Technique ** ) ***
19 344766.00
as per Schedule AL-5 344766.00
Labour Charges for excavation of cable trench beyond the length of
20 CMT 254.10 12 3049.19 3049.19
HDPE Pipe upto DP Structure
21 Transportation Charges 79242.85 79242.85
22 SUB TOTAL-2 1320891.15 1293641.15
Overhead Charges @ 12.5% [Market Fluctuation, Service Tax,
23 0.125 99489.84 96364.84
Contractor's profit etc.]
24 Charges payable to Railway including supervision charges etc. 15% 198133.67
Fill appropriate
25 Municipality Charges payable to Local bodies as per Demand note LS cost
* 4 Nos earthings are required for cable & 6 Nos. for 2 DP's
** Horizontal Directional Drilling (HDD) Technique
Using HDD Using HDD
Technique (for Technique (for Road
S. New SAP Railway works) on crossing works) on
PARTICULARS Unit Rate Qty. 3x400 sq.mm AB 3x400 sq.mm AB
No. Bin Code
XLPE Cable XLPE Cable
Amount Amount
1 2 3 4 5 6 8 10
This schedule is prepared for 60 Mtr Corridor of Railway / Road crossing. Estimate may be framed as per
actual site conditions and actual width of the rail / road corridor.
*** The charges to be paid for according railway permission shall be made as per actuals i.e. based on the
demand note / payment received for the same.
COST SCHEDULE A-7
2018-19
SCHEDULE FOR LAST SPAN CABLING OF 33 kV H.T. CONNECTION
* Note -- Appropriate size of termination kit and 33 kV AB XLPE Cable may be used for S.No
04 and 05 acccording to the load of HT connection.
only material cost
(excluding labour
& G.S.T.)
COST SCHEDULE A-8
33 kV MEDP STRUCTURE ON PCC POLE / H-BEAM POLE (TO BE SUPPLEMENTED FOR H.T. CONNECTION)
2018-19
280 Kg; 9.1 Mtr long PCC 37.1 Kg / Mtr 13.0 Mtr
S New SAP Pole long H-Beam
PARTICULARS Unit
No Bin Code
Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10
1 (i) 280 Kg; 9.1 Mtr long PCC Pole 7130800033 No 2 4402.65 8805.30
(ii) H-Beam 152x152 mm 37.1 Kg/Mtr; 13 Mtr long (482.3
7130601958 Kg 965 46.40 44761.18
Kg) / pole x 2 No = 964.6 Kgs
2 DC cross arm of 100x50 mm Channel (3.8 Mtr. Long) 7130810608 Set 2 5428.06 10856.12 2 5428.06 10856.12
3 33 kV Polymer Disc Insulator 7130820013 No 18 236.53 4257.54 18 236.53 4257.54
4 33 kV Strain H.W. fitting 7130820248 No 6 248.51 1491.06 6 248.51 1491.06
5 33 kV Polymeric Pin insulator with Pin 7130820009 No 3 351.44 1054.32 3 351.44 1054.32
6 (i) Stay set 20 mm 7130860033 No 6 803.97 4823.82 4 803.97 3215.88
(ii) Stay Clamp for PCC Pole 7130810193 No 6 291.13 1746.78
(iii) Stay Clamp for "H" Beam 7130810692 Pair 4 322.98 1291.92
(iv) Stay Wire 7/8 SWG @ 8.5 kg Per Pole 7130860076 Kg 51 69.76 3557.58 34 69.76 2371.72
7 Strain Plate (65x8 mm) for 33 kV 7130810624 No. 6 93.90 563.40 6 93.90 563.40
Concreting of H-Beam supports @ 0.6 Cmt per pole ; @
8 0.3 Cmt per stay and @ 0.05 Cmt per pole for base 7130200202 Cmt 1.9 2510.80 4770.52 2.5 2510.80 6277.00
padding for PCC / H-Beam pole (1:3:6)
9 Earthing Set (Coil earth as per Drg. No. g/007) 7130870013 No 2 114.85 229.70 2 114.85 229.70
10 Red Oxide Paint 7130211158 Ltr 0.5 146.77 73.39 2 146.77 293.54
11 Aluminium Paint 7130210809 Ltr 0.5 327.94 163.97 2 327.94 655.88
12 Barbed wire (@ 2 Kg/Pole) 7130610206 Kg 4 76.08 304.30 4 76.08 304.30
13 Danger Board 7130880041 No 1 89.74 89.74 1 89.74 89.74
14 M.S. Nuts and Bolts Kg 7 7
16x40 mm 7130620609 Kg 0.50 69.38 34.69 0.5 69.38 34.69
16x65 mm 7130620614 Kg 0.50 68.22 34.11 0.5 68.22 34.11
16x90 mm 7130620619 Kg 68.22 2.5 68.22 170.55
16x140 mm 7130620625 Kg 2 67.06 134.12 67.06
16x200 mm 7130620631 Kg 4 67.06 268.24 3.5 67.06 234.71
280 Kg; 9.1 Mtr long PCC 37.1 Kg / Mtr 13.0 Mtr
S New SAP Pole long H-Beam
PARTICULARS Unit
No Bin Code
Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10
15 GI earthing pipe of 40 mm dia. & 2.4 mm thick 3.04 mtr
long with 12 mm hole at 18 places at equal distance 7130642039 No 2 849.08 1698.16 2 849.08 1698.16
trapered casing at lower end .
16 G.I.Bend of 40 mm dia. 7130640171 Each 1 104.16 104.16 1 104.16 104.16
17 33 kV Polymer Lightning Arrestors 7130840021 Each 3 4545.92 13637.76 3 4545.92 13637.76
18 33 kV CTPT unit of appropriate capacity No
19 Copper control cable 10 Core 2.5 Sqmm. (armoured) 7130310660 Mtr 10 205.73 2057.33 10 205.73 2057.33
20 H.T. Static Trivector Meter 3 Ø 4 Wire 0.5 S with DLMS
7131310033 No 1 3500.23 3500.23 1 3500.23 3500.23
Protocol category A
21 Universal Meter Box for HT meters. 7132406425 Each 1 2614.17 2614.17 1 2614.17 2614.17
22 Test terminal Box (TTB) 7131310037 Each 1 894.97 894.97 1 894.97 894.97
23 SUB TOTAL-1 67765.47 102694.14
24 Incidental Charges @ 9% : - 0.09 6098.89 0.09 9242.47
25 Labour charges for concreting Cmt 1.9 578.84 1099.80 2.5 578.84 1447.11
26 Back filling of PCC Pole with boulders @ 0.35 Cmt per
No 2 369.77 739.54
pole
27 Labour charges as per Schedule No.- AL-2 10556.67 11076.40
28 Transport charges upto 50 Kms average lead from Area
Store to construction camp including site Transport (Trans. 5267.47 5267.47
Schedule T-1)
29 SUB TOTAL-2 91527.85 129727.60
30 Overhead Charges @ 12.5% [Market Fluctuation, Service
0.125 8470.68 0.125 12836.77
Tax, Contractor's profit etc.]
31 Cost per DP for non-guaranteed works 99998.54 142564.36
32 Cost per DP for non-guaranteed works (Round off) 99999.00 142564.00
5 Earthing Coil 8 SWG GI Wire 50 mm dia 450 m 7130870013 No. 114.85 1 114.85 114.85
6 Single Pole Cut Point Fitting 100x50 mm 7130810681 Set 3257.64 2 6515.28 6515.28
7 Stay Set 20 mm 7130860033 No 803.97 2 1607.94 1607.94
8 Stay Wire 7/8 SWG @ 8.5 Kg/Pole 7130860076 Kg 69.76 17 1185.86 1185.86
Concreting of pole @ 0.6 Cmt per pole; @ 0.05 Cmt
9 per pole for base padding & @ 0.3 Cmt per Stay 7130200202 Cmt 2510.80 1.25 3138.50 3138.50
(1:3:6)
10 Red Oxide Paint 7130211158 Ltr 146.77 1 146.77 146.77
11 Aluminium Paint 7130210809 Ltr 327.94 1 327.94 327.94
12 Barbed Wire (@ 2 Kg/Pole) 7130610206 Kg 76.08 2 152.15 152.15
13 Danger Board 7130880041 No 89.74 1 89.74 89.74
Using 152x152 mm 37.1
Kg/Mtr 13 M (482.30 Kg) long
S. Bin Code H-Beam
PARTICULARS Unit Rate Qty
No. No. 70 sq.mm 99 sq.mm
Covered Covered
Conductor Conductor
1 2 3 4 5 6 7 8
14 Stay Clamp for "H" Beam 7130810692 Pair 322.98 4 1291.92 1291.92
15 M.S. Nuts & Bolts 16x40 mm 7130620609 Kg 69.38 5 346.90 346.90
16 M.S. Nuts & Bolts 16x65 mm 7130620614 Kg 68.22 1 68.22 68.22
17 Dead end Assembly (Suitable for all size cable) 7130320044 No. 866.03 2 1732.06 1732.06
GI earthing pipe of 40 mm dia 3.04 mtr long, 4 mm
18 thickness 12 mm hole at 18 places at equal distance 7130642039 No 849.08 3 2547.24 2547.24
trapered casing at lower end .
19 Cable tie for AB Cable 7130320045 No 25.72 25 643.00 643.00
20 SUB TOTAL-1 77735.55 82504.55
21 Incidental Charges @ 9% : - 0.09 6996.20 7425.41
22 Labour Charges 46344.63 1 46344.63 46344.63
23 Transport Charges 14407.79 1 14407.79 14407.79
24 Labour charges for concreting Cmt 578.84 1.25 723.55 723.55
25 Service in lieu of Earthing Coal & Sand etc No 2628.17 2 5256.33 5256.33
26 SUB TOTAL-2 151464.06 156662.27
Overhead Charges @ 12.5% [Market Fluctuation,
27 0.125 9716.94 10313.07
Service Tax, Contractor's profit etc.]
28 GRAND TOTAL 161181.00 166975.34
29 GRAND TOTAL (Round Off) 161181.00 166975.00
BIN CODE Changed. Old Bin
7130820011
SCHEDULE FOR 33 kV UNDERGROUND CABLE CROSSING UNDER RAILWAY TRACK / ROAD FOR 60 MTR. LONG
CORRIDOR / ROUTE LENGTH OF HDPE PIPE, UNDER 2.5 MTR. DEEP FROM GROUND LEVEL SINGLE FEEDER LINE
USING OPEN TRENCH METHOD.
2018-19
3x240 3x400
S. New SAP Bin sq.mm AB sq.mm AB
PARTICULARS Unit Rate Qty. XLPE Cable XLPE Cable
No. Code
Amount Amount
1 2 3 4 5 6 7 8
1 HDPE Pipe 200 mm ID; 240 mm OD; 6 Mtr long 7132461004 Mtr 1146.75 120 137610.00 137610.00
2 Jointing arrangement of HDPE Pipe 7132461005 No 417.00 18 7506.00 7506.00
3 33 kV XLPE 240 sqmm 3 core UG Cable 7130310075 Mtr 1967.97 180 354234.47
4 33 kV XLPE 400 sqmm 3 core UG Cable 7130310020 Mtr 2150.62 190 408618.60
5 End terminating jointing kit upto 240 sqmm XLPE cable 7130352037 Set 23009.06 4 92036.24
6 End terminating jointing kit for 400 sqmm XLPE cable 7130352010 Set 34129.38 4 136517.52
7 GI pipe 200 mm for cable support at D.P. 7130640027 RM 1079.16 24 25899.84 25899.84
Caping of HDPE Pipe on both end of pipe using circular PVC plate of thickness
8 10 mm of size equivalent to O.D. of HDPE Pipe and using M-seal to avoid No. 1500.00 4 6000.00 6000.00
ingrace of moisture, insects, rats etc. to avoid damage to cable.
9 M.S.Flat (50x6) mm 7130600173 kg 45.48 100 4547.64 4547.64
10 Supplying & erection of cement cable route marker with colour painting &
naming the work duly embossed complete size of concrete 600 mm x 225 mm No 556.00 4 2224.00 2224.00
x 100 mm
11 Cable covering tiles 250x250x40 mm 7130201343 No 33.00 80 2640.00 2640.00
12 Sand 7132498006 Cmt 903.00 1.2 1083.60 1083.60
13 33 kV Polymer Lightning Arrestors 7130840021 Each 4545.92 6 27275.52 27275.52
14 Aluminium conductor Raccoon for jumpering of L.A. 7130830060 Mtr 50.19 18 903.34 903.34
15 Aluminium clamp suitable for Dog / Raccoon conductor for connecting L.A 7130830585 No. 266.98 6 1601.88 1601.88
*
16 GI earthing pipe 40 mm dia 3.0 mtr long, 4 mm thick with 12 mm holes at 18
7130642039 No 849.08 10 8490.80 8490.80
places in each pipe at equal distance tapered casing at lower end. *
3x240 3x400
S. New SAP Bin sq.mm AB sq.mm AB
PARTICULARS Unit Rate Qty. XLPE Cable XLPE Cable
No. Code
Amount Amount
1 2 3 4 5 6 7 8
17 Sundries for meeting out the expenses towards processing fees, submission / LS LS LS 25000.00 25000.00
approval of drawing using AutoCAD obtaining permission, from railway / Road
constructing authorities including liaisoning work etc.
18 SUB TOTAL-1 697053.33 795918.75
19 Incidental Charges @ 9% : - 0.09 62734.80 71632.69
20 Service in lieu of Earthing Coal & Sand etc No 2628.17 10 26281.67 26281.67
Labour Charges for excavation of cable trench using open trench method as **
21 Mtr 60 170972.00
per Schedule - AL-6 166337.00
22 Transportation Charges 79242.85 79242.85
23 SUB TOTAL-2 1031649.65 1144047.96
Overhead Charges @ 12.5% [ Market Fluctuation, Service Tax, Contractor's
24 0.125 87131.67 99489.84
profit etc.]
25 Charges payable to Railway including supervision charges etc. 15% 154747.45 171607.19
26 Cost per 60 Mtr for non guaranteed works 1273528.77 1415144.99
27 Cost per 60 Mtr for non guaranteed works (Rounded off ) 1273529.00 1415145.00
* 4 Nos earthings are required for cable & 6 Nos. for 2 DP's
The rates mentioned at S.No.1, 2, 3 & 4 are applicable for 60 Mtr Corridor of Railway crossing. Estimate may be
prepared based on actual length of corridor.
** The charges to be paid for according railway permisssion shall be made as per actuals i.e. based on the demand note /
payment received for the same.
COST SCHEDULE A-11
SCHEDULE FOR LAYING OF 1 kM 33 kV CABLE DIRECT IN GROUND SINGLE CABLE LINE USING OPEN TRENCH
METHOD
2018-19
3x240 3x400
S. New SAP Bin sq.mm AB sq.mm AB
PARTICULARS Unit Rate Qty. XLPE Cable XLPE Cable
No. Code
Amount Amount
1 2 3 4 5 6 7 8
1 33 kV XLPE 240 sqmm 3 core UG Cable 7130310075 Mtr 1967.97 1040 2046688.02
2 33 kV XLPE 400 sqmm 3 core UG Cable 7130310020 Mtr 2150.62 1040 2236649.19
Straight through heat shrinkable cable jointing kit with lugs for 3 core 120- 240 sq mm
3 Underground XLPE cable Set 57101.14 2 114202.28
Straight through heat shrinkable cable jointing kit with lugs for 3 core 300- 400 sq mm
4 Underground XLPE cable No 63943.26 2 127886.52
5 End terminating jointing kit upto 240 sqmm XLPE cable 7130352037 Set 23009.06 2 46018.12
6 End terminating jointing kit for 400 sqmm XLPE cable 7130352010 Set 34129.38 2 68258.76
7 G.I. Pipe 200 mm for 400 sqmm cable of dia 105 mm 7130640027 RM 1079.16 10 10791.60 10791.60
8 G.I. Wire 8 SWG (for earthing connect to LA & cable) 7130870043 Kg 63.00 5 315.00 315.00
Supplying & erection of cement cable route marker with colour painting & naming the
9 No 556.00 20 11120.00 11120.00
work duly embossed complete size of concrete 600 mm x 225 mm x 100 mm
10 Cable covering tiles 250x250x40 mm 7130201343 No 33.00 4000 132000.00 132000.00
River Sand (For 10 cm. base & 10 cm. filling of trench above cable & then cable
11 covering tiles over complete length of trench) 7132498006 Cmt 903.00 150 135450.00 135450.00
(a) Cable and accessories size can be replaced as per actual requirement
(b) When multiple cables have to be laid in the common trench, the following excavation is to be
followed-- (i) 1.0 Mtr width x 1.5 Mtr depth for laying of 02 cables; (ii) 1.25 Mtr width x 1.5 Mtr depth
for laying of 03 cables; (iii) 1.5 Mtr width x 1.5 Mtr depth for laying of 04 cables and so on.
SCHEDULE FOR 33/11 kV, 3.15 MVA, 1.6 MVA SUB-STATION WITH TWO BAYS FOR OUTGOING FEEDERS AND
5 MVA SUB-STATION WITH THREE BAYS FOR OUTGOING FEEDERS AT NEW SITE
2018-19
Proposed 33/11 kV S/s Proposed 33/11 kV S/s Proposed 33/11 kV S/s
S. New SAP Bin expandable to 2x1.6 expandable to 2x3.15 expandable to 2x5
PARTICULARS Unit Rate MVA with control room MVA with control room MVA with control room
No. Code
Qty. Amount Qty. Amount Qty. Amount
1 2 3 4 5 6 7 8 9 10 11
1 LAND AND CIVIL WORKS (Rate as per SoR
PWD)
(i) 11 kV VCB with Relay & Control Panel 7131960497 No 143697.19 2 287394.38 2 287394.38 3 431091.57
(ii) 11 kV CT's 200-100/5 Amps 7132230185 No 12913.58 6 77481.48 6 77481.48 9 116222.22
v 33 kV Isolator (600 A.) Set without earth
7131930752 No 39152.26 2 78304.52 2 78304.52 2 78304.52
switch
11 kV Isolator (600 A.) (including 2 Nos. for
vi 7131930663 No 22623.40 6 135740.40 6 135740.40 8 180987.20
capacitor bank) Set
vii 33 kV DO Fuse unit 7131930415 Each 2886.87 3 8660.61 3 8660.61 9 25981.83
viii 11 kV DO Fuse unit 7131930412 Each 1177.88 3 3533.64 3 3533.64 6 7067.28
ix 33 kV Polymer Lightning Arrestors 7130840021 Each 4545.92 3 13637.76 3 13637.76 3 13637.76
x 11 kV Polymer Lightning Arrestors 7130840029 Each 504.66 12 6055.92 12 6055.92 15 7569.90
xi 33 kV AB Switch 7131930321 Each 18863.48 1 18863.48 1 18863.48 1 18863.48
xii 11 kV AB Switch 7131930221 Each 8496.00 3 25488.00 3 25488.00 4 33984.00
xiii Single phase 33 kV PT 7132230057 Each 16586.32 3 49758.96 3 49758.96 3 49758.96
xiv 33 kV CTPT Unit 200-100/5 A 7132230427 Each 80471.17 1 80471.17 1 80471.17 1 80471.17
xv 11 kV CTPT Unit 200-100/5 A 7132230412 Each 36485.40 2 72970.80 2 72970.80 3 109456.20
xvi Single phase 11 kV PT's 7132230056 Each 10336.32 3 31008.96 3 31008.96 3 31008.96
LT Meter (CT Operated) 100/5 A with CT's
No 2674.82 1 1 1
xvii
(i) LT Meter (CT Operated) 100/5 A 7131310997 No 1639.61 1 1639.61 1 1639.61 1 1639.61
(ii) LT CT 100/5 A 7132230016 No 345.07 3 1035.21 3 1035.21 3 1035.21
H.T. STATIC TRIVECTOR METERS No 10500.69 3 3 4
xviii 3 Ø 4 Wire 0.5S with DLMS Protocol
7131310033 No 3500.23 3 10500.69 3 10500.69 4 14000.92
category A
Proposed 33/11 kV S/s Proposed 33/11 kV S/s Proposed 33/11 kV S/s
S. New SAP Bin expandable to 2x1.6 expandable to 2x3.15 expandable to 2x5
PARTICULARS Unit Rate MVA with control room MVA with control room MVA with control room
No. Code
Qty. Amount Qty. Amount Qty. Amount
Lead Acid Battery with automatic
xix No 62792.19 1 1 1
charger
(i) Lead Acid Battery 7132404366 No 51840.00 1 51840.00 1 51840.00 1 51840.00
1 (ii) Battery Charger 7132468558 No 10952.19 1 10952.19 1 10952.19 1 10952.19
xx 33/0.4 kV station transformer (50 kVA) 7132210215 Each 132374.78 0 0.00 0 0.00 2 264749.56
Energy efficient 11/0.4 kV station
xxi 7132210020 Each 117398.25 1 117398.25 1 117398.25
transformer (100 kVA) [LEVEL-2] *
xxii LT Distribution box for 63 kVA X'mer 7131950065 Each 15292.16 0 0.00 0 0.00 2 30584.32
xxiii LT Distribution box for 100 kVA X'mer 7131950105 Each 19116.00 1 19116.00 1 19116.00
xxiv 11 Mtr long 152 x 152 mm H-Beam (37.1
Kg/ Mtr weight) i.e. 37.1x11 mtr =408.1 7130601958 Kg 46.40 2448.6 113624.54 2448.6 113624.54 2448.6 113624.54
Kg/pole x 6 Nos = 2448.6 Kgs
xxv Control cable
a 8 Core 2.5 Sqmm. (unarmoured) 7130310658 Mtr. 119.19 360 42907.82 360 42907.82 480 57210.42
b 4 Core 2.5 Sqmm. (unarmoured) 7130310654 Mtr. 62.76 360 22593.07 360 22593.07 510 32006.86
c 2 Core 2.5 Sqmm. (unarmoured) 7130310652 Mtr. 36.26 180 6526.67 240 8702.23 300 10877.78
xxvi Tee Clamp for Dog Conductor 7130830585 No 266.98 96 25630.08 96 25630.08 108 28833.84
xxvii Danger Board for 33 kV & 11 kV
equipment / supply pole 7130880041 No 89.74 10 897.40 10 897.40 10 897.40
iv 18 W LED Street Light complete set Set 2264.64 4 9058.56 4 9058.56 4 9058.56
v 70 W LED Street Light complete set Set 4138.40 6 24830.40 6 24830.40 6 24830.40
vi AC Distribution board for AC/DC Supply 7131920028 No 10907.70 1 10907.70 1 10907.70 1 10907.70
Proposed 33/11 kV S/s Proposed 33/11 kV S/s Proposed 33/11 kV S/s
S. New SAP Bin expandable to 2x1.6 expandable to 2x3.15 expandable to 2x5
PARTICULARS Unit Rate MVA with control room MVA with control room MVA with control room
No. Code
Qty. Amount Qty. Amount Qty. Amount
vii Fixing of 33/11 kV S/S (Name Plate) Board
made up of 2 mm thick MS Sheet of size 7132406800 9412.76 1 9412.76 1 9412.76 1 9412.76
5'x8' as per approved drawing.
viii Earthing of Sub-station including
Distribution Transformer earthing. LS LS LS LS
Old item was - Mercury vapour lamp for Gate lighting 2 Nos.
Old Bin Code no. 7131230128; Unit - No.
Old item was - 250 Watt metal halide fitting / HPSV fitting for
Yard lighting Old Bin Code no. 7131280017; Unit - No.
NEW BIN CODE ALLOTED
POWER TRANSFORMERS
Note: All the rates are with considering price variation clause.
COST SCHEDULE B-3
( 33 kV SUB-STATIONS ) 2018-19
SCHEDULE FOR INSTALLATION OF ADDITIONAL TRANSFORMER FOR PARALLEL OPERATION
WITH TWO ADDITIONAL BAY ON 11 kV SIDE
iii Concreting of 11 kV VCB foundation (1:3:6) = 18 cmt. 7130200202 Kg 2510.80 18 45194.40 45194.40 45194.40
iv Concreting of 33 kV VCB foundation (1:3:6) = 7 cmt. 7130200202 Kg 2510.80 7 17575.60 17575.60 17575.60
v Control cable for Xmer & VCB
a) 8 Core 2.5 Sqmm. (unarmoured) 7130310658 Mtr 119.19 180 21453.91 21453.91 21453.91
b) 4 Core 2.5 Sqmm. (unarmoured) 7130310654 Mtr 62.76 720 45186.15 45186.15 45186.15
c) 2 Core 2.5 Sqmm. (unarmoured) 7130310652 Mtr 36.26 180 6526.67 6526.67 6526.67
vi Earthing for addl X'mer & VCB
Document – As per W/o of G.S. Flat mesh earthing of
33/11 kV S/s as per No. CE/RR/TR/4328/9029 Raipur,
Dt. 05/03/2007 (Rate taken from Sch.- III)
(i) 25 mm dia 2500 mm long GI rod earth electrodes 7130642041 No 4315.55 9 38839.95 38839.95 38839.95
(ii) GI Pipe of 40 mm dia 2.4 mm thick 3.04 mtr long 7130642039 No 849.08 24 20377.92 20377.92 20377.92
with 12 mm hole at 18 places at equal distance
trapered casing at lower end .
(iii) MS flat 50x6 mm size 7130600173 Kg 45.48 400 18190.58 18190.58 18190.58
(iv) GI wire 8 SWG 7130870043 Kg 63.00 31 1953.00 1953.00 1953.00
(v) GI Nuts and bolts 16x40 mm 7130620133 Kg 95.97 25 2399.25 2399.25 2399.25
(vi) GI Nuts and bolts 16x65 mm 7130620140 Kg 95.97 10 959.70 959.70 959.70
(vii) GI Spring washers 7130622922 Kg 149.07 5 745.35 745.35 745.35
vii M.S. Nut- Bolts Kg 213
MS Nuts and bolts 16x40 mm 7130620609 Kg 69.38 10 693.80 693.80 693.80
MS Nuts and bolts 16x65 mm 7130620614 Kg 68.22 8 545.76 545.76 545.76
MS Nuts and bolts 16x90 mm 7130620619 Kg 68.22 25 1705.50 1705.50 1705.50
MS Nuts and bolts 16x160 mm 7130620627 Kg 67.06 70 4694.20 4694.20 4694.20
MS Nuts and bolts 16x200 mm 7130620631 Kg 67.06 80 5364.80 5364.80 5364.80
MS Nuts and bolts 16x250 mm 7130620637 Kg 67.06 20 1341.20 1341.20 1341.20
4 SUB TOTAL - A (1+2+3) 2849589.28 4635039.93 5559311.88
New SAP Bin Sub-station capacity
S. No. S.No. PARTICULARS Unit Rate Qnty
Code 1.6 MVA 3.15 MVA 5.0 MVA
1 2 3 4 5 6 7 8 9
5 Incidental Charges @ 9% : - 0.09 256463.04 417153.59 500338.07
(i) Services on Earthing No. 11658.00 1 11658.00 11658.00 11658.00
(ii) Services on Painting No. 16922.90 1 16922.90 16922.90 16922.90
Supply, stacking and spreading of 40 mm nominal size
crusher broken hard stone (metal) including all labour,
T&P, transportation, loading unloading, royalty, taxes
etc. complete and including spreading in 100 mm thick Cmt 1140.00 45 51300.00 51300.00 51300.00
layers complete (Metal measured in stacks will be
reduced by 8% for voids).
Construction of brick masonry cable trench with cover RM 2151.89 45 96835.19 96835.19 96835.19
*
ii
2+(4*BL-4)] 142706.02 142706.02 142706.02
iii Labour charges for concreting Cmt 578.84 48.6 28131.79 28131.79 28131.79
7 Transport charges upto 50 Km lead from area
stores to construction site for addl. lead refer
Schedule T-2
i For Transformer only 3780.89 10845.62 15436.95
ii For other material (Excluding Power Transformer) 8841.26 11045.82 12549.98
8 SUB TOTAL-B 3709954.60 5676488.17 6701535.23
9 Overhead Charges @ 12.5% [Market Fluctuation,
0.125 356198.66 579379.99 694913.98
Service Tax, Contractor's profit etc.]
10 Grand Total cost of S/s. 4066153.26 6255868.16 7396449.21
11 Grand Total cost of S/s. (Rounded off) 4066153.00 6255868.00 7396449.00
Note: (1) All the rates are with considering price variation clause.
(2) In case of non-availability of H-Beam for structure double welded RS Joist may be used
and cost should be taken on actual material used
Reason
Reason
11 kV OUT DOOR YARD EXTENSION FOR ADDL. BAY WITH CIRCUIT BREAKER
2018-19
15 Control cabling
a 8 Core 2.5 Sqmm. (unarmoured) 7130310658 Mtr 119.19 60 7151.30
b 4 Core 2.5 Sqmm. (unarmoured) 7130310654 Mtr 62.76 120 7531.02
c 2 Core 2.5 Sqmm. (unarmoured) 7130310652 Mtr 36.26 60 2175.56
16 H.T. STATIC TRIVECTOR METER for feeder metering. No 3500.23 1
3 Ø 4 Wire 0.5S with DLMS Protocol category A 7131310033 No 3500.23 1 3500.23
17 11 kV CT/PT unit 200-100/5 Amp. 7132230412 Each 36485.40 1 36485.40
18 Red Oxide Paint 7130211158 Ltr 146.77 2 293.54
19 Aluminium Paint 7130210809 Ltr 327.94 2 655.88
20 M.S. Nuts & Bolts Kg 30
a MS Nuts and bolts 16x40 mm 7130620609 Kg 69.38 3 208.14
b MS Nuts and bolts 16x65 mm 7130620614 Kg 68.22 2 136.44
c MS Nuts and bolts 16x90 mm 7130620619 Kg 68.22 2 136.44
d MS Nuts and bolts 16x160 mm 7130620627 Kg 67.06 6 402.36
e MS Nuts and bolts 16x200 mm 7130620631 Kg 67.06 15 1005.90
20
Note :- All the rates are with considering price variation clause.
only material cost (excluding
labour & G.S.T.)
only material cost (excluding
labour & G.S.T.)
S. New SAP
PARTICULARS Unit Rate Qnty. Amount
No. Bin Code
1 2 3 4 5 6 7
H Beam 152x152 mm 37.1 kg/mtr 8 Mtr i.e. 296.8 kg/pole x
1 7130601958 Kg 46.40 593.6 27545.34
2 Nos = 593.6 Kgs
2 MS DC cross arm (100x50 mm), 5.2 Mtr. long for bus bar 7130810684 Set 8537.30 6 51223.80
Strain set with hardware suitable for 80 Sqmm ACSR
Set 14371.50 15
conductor for 33 kV bus (3 disc insulator per disc)
3
(i) 33 kV Polymer Disc Insulator 7130820013 No 236.53 45 10643.85
(ii) 33 kV Hardware 7130820248 Each 248.51 15 3727.65
4 33 kV Isolator (600 Amps.) without earth switch 7131930752 No 39152.26 2 78304.52
5 Terminal clamp for isolators 7130830585 No 266.98 12 3203.76
6 T-clamps for bus jumper 7130830585 No 266.98 6 1601.88
7 ACSR 100 Sqmm Al. Eq. Conductor 7130830063 Mtr 66.19 50 3309.25
8 Concreting of structure (1:3:6) 7130200202 Cmt 2510.80 0.9 2259.72
9 33 kV Polymeric Pin insulator with Pin 7130820009 Each 351.44 6 2108.64
10 Red Oxide Paint 7130211158 Ltr 146.77 2 293.54
11 Aluminium Paint 7130210809 Ltr 327.94 2 655.88
M.S. Nuts & Bolts Kg 40
S. New SAP
PARTICULARS Unit Rate Qnty. Amount
No. Bin Code
1 2 3 4 5 6 7
MS Nuts and bolts 16x40 mm 7130620609 Kg 69.38 2 138.76
MS Nuts and bolts 16x65 mm 7130620614 Kg 68.22 3 204.66
12 MS Nuts and bolts 16x90 mm 7130620619 Kg 68.22 5 341.10
MS Nuts and bolts 16x160 mm 7130620627 Kg 67.06 15 1005.90
MS Nuts and bolts 16x200 mm 7130620631 Kg 67.06 10 670.60
MS Nuts and bolts 16x250 mm 7130620637 Kg 67.06 5 335.30
13 SUB TOTAL-1 187574.16
14 Incidental Charges @ 9% : - 0.09 16881.67
15 Services on Painting on structure No 3948.68 1 3948.68
16 Labour charges as per Schedule No BL-5 21793.56
17 Labour charges for concreting Cmt 578.84 0.9 520.96
Transport charges upto 50 Km lead from Area stores to
18 4399.92
construction site for addl. lead refer Schedule T-2.
19 SUB TOTAL-2 235118.95
Overhead Charges @ 12.5% [Market Fluctuation, Service
20 0.125 23446.77
Tax, Contractor's profit etc.]
21 Total cost: - 258565.72
22 Total cost (Rounded off): - 258566.00
Note: -For the provision of 33 kV VCB installation, the cost Schedule No.- B-6 may be referred to. All the rates are with
considering price variation clause
BIN CODE Changed. Old Bin
7130820011
Control cabling
a 8 Core 2.5 Sqmm. (unarmoured) 7130310658 Mtr 119.19 60 7151.30
3
b 4 Core 2.5 Sqmm. (unarmoured) 7130310654 Mtr 62.76 120 7531.02
c 2 Core 2.5 Sqmm. (unarmoured) 7130310652 Mtr 36.26 60 2175.56
4 Terminal clamps 7130830585 No 266.98 6 1601.88
5 Tee clamp for jumper 7130830585 No 266.98 6 1601.88
6 SUB TOTAL-1 391509.73
7 Incidental Charges @ 9% : - 0.09 35235.88
8 Labour charges for concreting Cmt 578.84 7 4051.90
9 Labour charges as per Schedule No BL-6 8245.00
10 Transportation charges 7531.23
New SAP Bin
S. No. PARTICULARS Unit Rate Qnty. Amount
Code
1 2 3 4 5 6 7
11 SUB TOTAL-2 446573.75
Overhead Charges @ 12.5% [Market Fluctuation,
12 0.125 48938.72
Service Tax, Contractor's profit etc.]
13 Grand Total 495512.47
14 Grand Total (Rounded off): - 495512.00
only material cost (excluding
labour & G.S.T.)
COST SCHEDULE B-8
2018-19
Note:- All the rates are with considering price variation clause.
only material cost (excluding labour & G.S.T.)
COST SCHEDULE B-9
2018-19
S. New SAP Bin
PARTICULARS Unit Rate Qnty. Amount
No. Code
1 2 3 4 5 6 7
1 CIVIL WORKS (Rate as per SoR PWD)
1 Land Sq Mtr LS
Construction of 1.5 Mtr high barbed wire fencing in angle iron
post as per given drawing including all labour, T&P, curing,
2 materials, transportation, loading, unloading, royalty, taxes Mtr 406.00 32 12992.00
etc. complete.
Total of 01 : - 48268.00
2 EQUIPMENTS AND BUS BAR ARRANGEMENT
1 Power Transformer 1.6 MVA 7132220091 No 780829.70 1 780829.70
2 PCC supports 280 Kg; 9.0 Mtr. long 7130800033 No 4402.65 2 8805.30
33 kV "V" cross arm 7130810595 No 2354.14 2 4708.28
3
(i) Cross arm clamp 7130810361 Pair 309.80 2 619.60
4 33 kV Top clamp 7130810676 No 391.69 5 1958.45
5 33 kV A.B. Switch 7131930321 Set 18863.48 1 18863.48
6 33 kV D.O. Fuse Unit 7131930415 Each 2886.87 3 8660.61
7 33 kV Polymer Lightning Arrestor 7130840021 Each 4545.92 3 13637.76
8 33 kV Polymeric Pin Insulator with Pin 7130820009 Each 351.44 9 3162.96
S. New SAP Bin
PARTICULARS Unit Rate Qnty. Amount
No. Code
1 2 3 4 5 6 7
MS Channel 100x50 mm, 5.2 Mtr. Long for D.O., A.B. switch
9 7130810684 Set 8537.30 2 17074.60
and LA mounting.
10 PCC supports 140 Kg; 8.0 Mtr. for 11 kV Bus 7130800012 No 2255.20 8 18041.60
11 MS Channel 5.2 Mtr. long 7130810684 No 8537.30 16 136596.80
12 11 kV AB Switch complete 7131930221 Each 8496.00 3 25488.00
13 11 kV Polymer Lightning Arrestor 7130840029 Each 504.66 3 1513.98
11 kV Strain set with hardware Set 21
14 11 kV Polymer Disc insulator 7130820010 No 128.45 21 2697.45
11 kV Hardware 7130820241 No 119.62 21 2512.02
15 ACSR Conductor 80 Sqmm Al. Eq. Raccoon Conductor 7130830060 Mtr. 50.19 20 1003.72
16 T-clamps for Raccoon Conductor 7130830586 No 213.35 27 5760.45
17 Bimetallic Clamps for Transformer & auto recloser 7130830052 No 650.60 12 7807.20
18 Red Oxide Paint 7130211158 Ltr 146.77 5 733.85
19 Aluminium Paint 7130210809 Ltr 327.94 5 1639.70
M.S. Nut- Bolts Kg 125
MS Nuts and bolts 16x40 mm 7130620609 Kg 69.38 2 138.76
MS Nuts and bolts 16x65 mm 7130620614 Kg 68.22 2 136.44
20 MS Nuts and bolts 16x90 mm 7130620619 Kg 68.22 25 1705.50
MS Nuts and bolts 16x160 mm 7130620627 Kg 67.06 40 2682.40
MS Nuts and bolts 16x200 mm 7130620631 Kg 67.06 50 3353.00
MS Nuts and bolts 16x250 mm 7130620637 Kg 67.06 6 402.36
21 M.S. Flat 50x6 mm 7130600173 Kg 45.48 100 4547.64
Earthing of Sub-station 14560.35
(i) G.I. Pipe of 40 mm dia. 3.04 Mtr. long with 12 mm hole at
7130642039 No 849.08 12 10188.96
18 places at equal distance trapered casing at lower end.
(ii) MS flat 50x6 mm size 7130600173 Kg 45.48 60 2728.59
22
S. New SAP Bin
PARTICULARS Unit Rate Qnty. Amount
No. Code
1 2 3 4 5 6 7
22
(iii) G.I. Wire 8 SWG 7130870043 Kg 63.00 10 630.00
(iv) G.I. Nuts and bolts 16x40 mm 7130620133 Kg 95.97 5 479.85
(v) G.I. Nuts and bolts 16x65 mm 7130620140 Kg 95.97 4 383.88
(vi) G.I. Spring washers 7130622922 Kg 149.07 1 149.07
Total of 02 : - 1089641.96
3 Incidental Charges @ 9% : - 0.09 98067.78
4 Services On Earthing of sub-station. No 3043.56 1 3043.56
5 Labour charges as per Schedule No BL-9 96697.16
6 Transportation charges 28815.59
7 SUB TOTAL-2 1316266.04
8 Overhead Charges @ 12.5% [Market Fluctuation, Service
Tax, Contractor's profit etc.] 0.125 136205.24
Note:- All the rates are with considering price variation clause.
NEW ROW ADDED
NEW ROW ADDED
COST SCHEDULE C-1
1 KM OF 11 kV LINE ON PCC POLE 140 KG 8.0 METER LONG WITH MAXIMUM OF 65 Mtrs SPAN USING
RABBIT AND WEASEL CONDUCTOR
2018-19
2018-19
S. New SAP
PARTICULARS Unit Qnty Rate Amount
No. Bin Code
1 2 3 4 5 6 7
1 140 Kg, 8.0 Mtr long PCC Poles 7130800012 No 2 2255.20 4510.40
2 DC Cross arm of 100x50 mm channel (4'/1.2 Mtr. Centre) 7130810512 Set 1 3977.41 3977.41
3 11 kV Polymer Disc Insulator 7130820010 No. 6 128.45 770.70
4 11 kV Strain H.W. fitting 7130820241 No 6 119.62 717.72
5 11 kV Polymeric Pin Insulator with Pin 7130820008 No 3 142.14 426.42
Horizontal & Cross Bracing 4' Center with set of 4 back
Set
Clamps
6
(i) M.S.Angle 65x65x6 mm 7130600032 Kg 52 41.79 2173.02
(ii) Back Clamp for Pole 7130810692 No 4 322.98 1291.92
(i) Stay set 16 mm 7130860032 No 6 441.23 2647.38
7 (ii) Stay Wire 7/10 SWG @ 5.5 Kg per Stay 7130860077 Kg 33 70.44 2324.51
(iii) Stay Clamp 7130810026 Pair 6 155.99 935.94
8 Concreting of pole @ 0.3 Cmt and 0.2 Cmt per stay (1:3:6) 7130200202 Cmt 1.8 2510.80 4519.44
9 Earthing Set (Coil earth as per Drawing No.-G/007) 7130870013 No 2 114.85 229.70
10 Red Oxide paint 7130211158 Ltr 0.5 146.77 73.39
11 Aluminium Paint 7130210809 Ltr 0.5 327.94 163.97
12 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30
S. New SAP
PARTICULARS Unit Qnty Rate Amount
No. Bin Code
1 2 3 4 5 6 7
13 Danger Board 7130880041 Each 1 89.74 89.74
MS Nuts and Bolts Kg 6
14 16x40 mm 7130620609 kg 0.5 69.38 34.69
16x200 mm 7130620631 kg 5.5 67.06 368.83
15 SUB TOTAL-1 25559.47
16 Incidental Charges @ 9% : - 0.09 2300.35
17 Back filling of poles with boulders @ 0.3 CMT per pole. No 2 295.82 591.64
18 Labour charges as per Sch. No - CL-2 8013.36
19 Labour charges for concreting Cmt 1.8 578.84 1041.92
Transport charges upto 50 Kms. average lead from Area stores
20 3587.59
to construction camp incl. site transport (Transport Sch T-1)
21 SUB TOTAL-2 41094.33
Overhead Charges @ 12.5% [Market Fluctuation, Service Tax,
22 0.125 3194.93
Contractor's profit etc.]
23 Cost per DP for non-guaranteed works 44289.26
44289.00
24 Cost per DP for non-guaranteed works (Rounded off)
Note: All the rates are with considering price variation clause.
only material cost (excluding labour & G.S.T.)
COST SCHEDULE C-3
2018-19
1 KM OF 11 kV LINE ON H-BEAM / PCC POLE SUPPORT WITH MAXIMUM OF 80 Mtrs SPAN USING
RABBIT CONDUCTOR
2018-19
"H" Beam 152x152mm 37.1 Kg/Mtr
200 Kg; 9.0 Mtr long PCC Pole
11.0 Mtr long
Using 11 kV 3 Using 11 kV 3 Using 11 kV 3 Using 11 kV 3
S. New SAP
PARTICULARS Unit Rate phase Aerial phase Aerial phase Aerial phase Aerial
No. Bin Code
Bunched Cable Bunched Cable Bunched Cable Bunched Cable
3x35+35 sqmm 3x70+70 sqmm 3x35+35 sqmm 3x70+70 sqmm
31 Total Cost per Km including labour charges 1603861.65 1771621.25 962627.72 1130387.32
2018-19
S. New SAP
PARTICULARS Unit Qty Rate Amount
No. Bin Code
1 Raccoon Conductor 7130830060 Km 3.03 50185.79 152062.94
2 11 kV Guarding Channel 100x50 mm set. 7130810511 No 1 2508.60 2508.60
3 G.I. Wire 8 SWG 7130870043 Kg 35 63.00 2205.00
4 Stay Clamp 7130810026 Pair 2 155.99 311.98
5 Stay Wire 7/10 SWG @ 5.5 Kg/Stay 7130860077 Kg 11 70.44 774.84
6 Stay set 16 mm 7130860032 No 2 441.23 882.46
7 I-Bolt Big size 7130620013 No 4 124.12 496.48
8 Material Cost 159242.30
9 Dismantling Charges Ckt Km 1 5630.63 5630.63
10 Stringing Charges as per Labour Rate Schedule AL-1 Ckt Km 1 11261.25 11261.25
11 SUB TOTAL-1 176134.18
12 Incidental Charges @ 9% : - 0.09 15852.08
13 Transportation charges 3601.95
14 SUB TOTAL-2 195588.20
Overhead Charges @ 12.5% [Market Fluctuation,
15 0.125 22016.77
Service Tax, Contractor's profit etc.]
16 Cost per Km 217604.97
17 Total Cost (Round off) 217605.00
COST SCHEDULE C-3 (D)
2018-19
S. New SAP Bin
PARTICULARS Unit Qty Rate Amount
No. Code
1 Rabbit Conductor 7130830057 Km 3.03 33948.58 102864.20
2 11 kV Guarding Channel 100x50 mm set. 7130810511 No 1 2508.60 2508.60
3 G.I. Wire 8 SWG 7130870043 Kg 35 63.00 2205.00
4 Stay Clamp 7130810026 Pair 2 155.99 311.98
5 Stay Wire 7/10 SWG @ 5.5 Kg/Stay 7130860077 Kg 11 70.44 774.84
6 Stay set 16 mm 7130860032 No 2 441.23 882.46
7 I-Bolt Big size 7130620013 No. 4 124.12 496.48
8 Material Cost 110043.55
9 Dismantling Charges Ckt Km 1 5210.87 5210.87
Stringing Charges as per Labour Rate Schedule
10 Ckt Km 1 10421.74 10421.74
CL-1
11 SUB TOTAL-1 125676.16
12 Incidental Charges @ 9% : - 0.09 11310.85
13 Transportation charges 3601.95
14 SUB TOTAL-2 140588.96
Overhead Charges @ 12.5% [Market Fluctuation,
15 0.125 15709.52
Service Tax, Contractor's profit etc.]
16 Cost per Km 156298.48
17 Total Cost (Round off) 156298.00
COST SCHEDULE C-3 (E)
2018-19
COST PER KM OF 11 kV OVERHEAD XLPE CABLE LINE ON H - BEAM POLE WITH AVERAGE SPAN 30
MTRS.
Assumed as if cable length is 500 Mtr. in one stroke.
S. New SAP
PARTICULARS Unit Qty. Rate Amount
No. Bin Code
1 2 3 4 5 6 7
H-BEAM 152x152 mm 37.1 Kg /Mtr 11.0 Mtr long i.e. 408.1
1 7130601965 Kg 13467.3 46.40 624934.97
Kg/pole x 33 Nos = 13467.3 Kgs
2 11 kV XLPE 3 Core Cable 120 sqmm (incl. sag 6%) 7130310078 Mtr. 1060 792.37 839911.78
11 kV Heat Shrinkable Type Straight Through jointing kit for
3 7130352040 Set 42 18210.23 764829.66
150 sqmm XLPE Cable
4 11 kV Straight thru' joint kit suitable for 120 sqmm Cable 7130310062 Set 4 4094.35 16377.40
5 Earth spike 7130870010 No. 6 764.89 4589.34
6 D.C.Cross Arm 5.2 Mtr. Channel 7130810684 Set 2 8537.30 17074.60
7 Dead-end Assembly (Suitable for all size cable) 7130877681 No. 2 2334.43 4668.86
Straight line Suspension Assembly (Suitable for all size
8 7130877683 No. 31 2075.04 64326.24
cable)
9 Eye Hook 7130893004 No. 33 176.78 5833.74
10 Stay set without stay wire 20 mm 7130860033 No. 12 803.97 9647.64
11 Stay wire 7/8 SWG 10 kg/stay 7130860076 Kg 120 69.76 8370.77
12 Stay clamp for H-Beam 7130810692 No. 24 322.98 7751.52
13 Clamp for H-Beam 7130810692 No. 33 322.98 10658.34
14 M.S.Angle 65x65x6 mm 7130600032 Kg 330 41.79 13790.29
S. New SAP
PARTICULARS Unit Qty. Rate Amount
No. Bin Code
1 2 3 4 5 6 7
15 Red Oxide Paint 7130211158 Ltr 3 146.77 440.31
16 Aluminium Paint 7130210809 Ltr 3 327.94 983.82
17 Earthing Coil 7130870013 No. 33 114.85 3790.05
18 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 66 76.08 5020.95
19 Danger Board 7130880041 No. 33 89.74 2961.42
Concreting of Pole @ 0.65 Cmt per pole and 0.3 Cmt per
20 7130200202 Cmt 25.05 2510.80 62895.54
stay
M.S.Nuts and Bolts Kg 40
21 16x65 mm 7130620614 Kg 26 68.22 1773.72
16x200 mm 7130620631 Kg 14 67.06 938.84
22 SUB TOTAL-1 2471569.80
23 Incidental Charges @ 9% : - 0.09 222441.28
24 Labour charges 7% of material cost 320723.17
25 Labour charges for concreting Cmt 25.05 578.84 14500.03
Transport charges upto 50 Kms average lead from Area
26 stores to construction camp including site transport 3% of material cost 106829.59
(Transport Sch. T-1)
27 Service in lieu of Earthing Coal & Salt etc No. 33 2628.17 86729.51
28 SUB TOTAL-2 3222793.38
Overhead Charges @ 12.5% [Market Fluctuation, Service
29 0.125 308946.23
Tax, Contractor's profit etc.]
30 Total Cost per Km including labour charges 3531739.60
31 Total Cost (Round off) 3531740.00
only material cost (excluding labour &
G.S.T.)
COST SCHEDULE C-4
PARTICULARS New SAP Unit H-Beam 152X152 mm 37.1 365 Kg 11 Mtr long PCC
S. No. Bin Code Kg/Mtr 11.0 Mtr Long Pole
Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10
H-BEAM 152x152 mm 37.1 Kg /Mtr 11.0 Mtr long i.e. 408.1
1 7130601965 Kg 816.2 46.40 37874.85
Kg/pole x 2 Nos = 816.2 Kgs
2 365 Kg; 11 Mtr long PCC Pole 7130800002 No 2 7605.20 15210.40
3 DC Cross Arm of 100x50 mm channel (4'/1.2 Mtr. Centre) 7130810512 No 1 3977.41 3977.41 1 3977.41 3977.41
4 11 kV Polymer Disc Insulator 7130820010 No 6 128.45 770.70 6 128.45 770.70
5 11 kV Strain H.W. fitting 7130820241 No 6 119.62 717.72 6 119.62 717.72
6 11 kV Polymeric Pin insulator with Pin 7130820008 No 3 142.14 426.42 3 142.14 426.42
7 Horizontal & Cross Bracing 4' center with set of 4 back
Set
clamp
(i) M.S.Angle 65x65x6 mm 7130600032 Kg 52 41.79 2173.02 52 41.79 2173.02
Back Clamp for Pole
(i) Stay Clamp for "H" Beam 7130810692 No 4 322.98 1291.92
(ii) Stay Clamp for PCC Pole 7130810193 No 4 291.13 1164.52
8 (I) Stay set 16 mm 7130860032 No 6 441.23 2647.38 6 441.23 2647.38
(II) Stay Wire 7/10 SWG @ 8.5 Kg per stay 7130860077 Kg 51 70.44 3592.42 51 70.44 3592.42
(III) Stay Clamp
(i) Stay Clamp for "H" Beam 7130810692 No 6 322.98 1937.88
(ii) Stay Clamp for PCC Pole 7130810193 No 6 291.13 1746.78
Concreting of pole @ 0.6 Cmt Per Pole for H-Beam ; @
9 0.5 Cmt. Per pole for 365 kG PCC & @ 0.2 Cmt per stay 7130200202 Cmt 2.5 2510.80 6277.00 2.3 2510.80 5774.84
and @ 0.05 Cmt per pole for base padding (1:3:6)
10 Earthing Set (Coil earth as per Drawing No.-G/007) 7130870013 No 2 114.85 229.70 2 114.85 229.70
PARTICULARS New SAP Unit H-Beam 152X152 mm 37.1 365 Kg 11 Mtr long PCC
S. No. Bin Code Kg/Mtr 11.0 Mtr Long Pole
Qty Rate Amount Qty Rate Amount
1 2 3 4 5 6 7 8 9 10
11 Red Oxide Paint 7130211158 Ltr 0.5 146.77 73.39 0.5 146.77 73.39
12 Aluminium Paint 7130210809 Ltr 0.5 327.94 163.97 0.5 327.94 163.97
13 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30 4 76.08 304.30
14 Danger Board 7130880041 Each 1 89.74 89.74 1 89.74 89.74
MS Nuts and Bolts Kg 6 6
15 16x40 mm 7130620609 Kg 0.5 69.38 34.69 0.5 69.38 34.69
16x200 mm 7130620631 Kg 5.5 67.06 368.83 5.5 67.06 368.83
16 SUB TOTAL-1 62951.33 39466.22
17 Incidental Charges @ 9% : - 0.09 5665.62 0.09 3551.96
18 Labour charges for concreting Cmt 2.5 578.84 1447.11 2.3 578.84 1331.34
19 Labour charges as per Sch No.- CL-5 10042.69 10281.71
20 Transport charges upto 50 Kms average lead from Area
stores to construction camp inc. site transport (Transport 3587.59 3587.59
Sch. T-1)
21 SUB TOTAL-2 83694.34 58218.82
Overhead Charges @ 12.5% [Market Fluctuation, Service
22 0.125 7868.92 0.125 4933.28
Tax, Contractor's profit etc.]
23 Cost per DP for non-guaranteed works 91563.26 63152.10
24 Cost per DP for non-guaranteed works (Rounded off) 91563.00 63152.00
Note: All the rates are with considering price variation clause.
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-5
1 kM OF 11 kV LINE ON 175x85 MM R.S. JOIST WITH MAXIMUM OF 65 Mtrs. SPAN USING RABBIT
AND WEASEL CONDUCTOR
2018-19
Note: - (1) Schedule C-2 is to be supplemented with every 1.0 Km. 11 kV line.
(2) All the rates are with considering price variation clause.
only material cost (excluding labour &
G.S.T.)
2018-19
COST SCHEDULE C-6
Note: All the rates are with considering price variation clause.
only material cost (excluding labour &
G.S.T.)
COST SCHEDULE C-7 (A-1)
2018-19
11/0.4 kV OUT DOOR SUB-STATION (USING PCC POLE FOR 25/63 kVA TRANSFORMER & DOUBLE WELDED R.S. JOIST
175x85 mm FOR 100/200 kVA TRANSFORMER AND SINGLE CORE PVC INSULATED CABLE)
S. New SAP 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Bin Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Transformer 11/0.4 kV (Energy efficient)
(i) 25 kVA TRANSFORMER (LEVEL-2) * 7132210018 Each 1 49457.85 49457.85
(ii) 63 kVA TRANSFORMER (LEVEL-2) * 7132210019 Each 1 89213.04 89213.04
(iii) 100 kVA TRANSFORMER (LEVEL-2) * 7132210020 Each 1 117398.25 117398.25
(iv) 200 kVA TRANSFORMER (LEVEL-2) * 7132210021 Each 1 220752.68 220752.68
2 (i) 140 Kg 8.0 Mtr long PCC Pole 7130800012 No 3 2255.20 6765.60 3 2255.20 6765.60 -- -- -- -- -- --
3 DC Cross arm of 100x50 mm 8' Center 7130810517 No 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
4 11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35
11 kV H.W. 7130820241 No. 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86
5 11 kV Polymeric Pin Insulator with Pin 7130820008 No 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84
6 11 kV DO fuse & LA mounting DC Cross arm
7130810509 No 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77
(75x40 mm)
7 11 kV DO Fuse unit 7131930412 Each 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64
8 M.S. Angle 50x50x6 mm for X-mer Clamping
7130600023 Kg 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78
set
9 (i) Stay Set 16 mm 7130860032 No 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92
(ii) Stay Wire 7/10 SWG @ 5.5 Kg per stay 7130860077 Kg 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67
(iii) Stay Clamp 7130810026 Pair 4 155.99 623.96 4 155.99 623.96 4 155.99 623.96
10 Concreting of supports @ 0.3 Cmt/pole &
@ 0.2 Cmt/Stay & base padding @ 0.05 7130200202 Cmt 1.85 2510.80 4644.98 1.85 2510.80 4644.98 1.85 2510.80 4644.98 1.85 2510.80 4644.98
Cmt per pole (1:3:6)
Note (A) :- (1) All the rates are with considering price variation clause.
(2) Single RS Joist 175x85 mm may be used in place of PCC pole for 25/63 kVA Transformer
Note (B) :- A Capacitor is to be installed of appropriate capacity on the transformer in case of estimate
prepared for Irrigation Pump.
192.62
COST SCHEDULE C-7 (A-2)
2018-19
11/0.4 kV OUT DOOR SUB-STATION (USING PCC POLE FOR 25/63 kVA TRANSFORMER & DOUBLE WELDED RS JOIST 175x85 mm FOR
100/200 kVA TRANSFORMER AND SINGLE CORE CABLE)
S. New SAP Bin 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
(i) 140 Kg 8.0 Mtr. long PCC Pole 7130800012 No 3 2255.20 6765.60 3 2255.20 6765.60 -- -- -- -- -- --
3 DC Cross arm of 100x50 mm 8' Center 7130810517 No 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
4 11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35
5 11 kV H.W 7130820241 No 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86
6 11 kV Polymeric Pin Insulator with Pin 7130820008 No 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84
11 kV DO fuse & LA mounting DC cross arm
7 7130810509 No 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77
(75x40 mm)
8 11 kV DO Fuse unit 7131930412 Each 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64
MS Angle 50x50x6 mm for X-mer Clamping
9 7130600023 Kg 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78
set
(i) Stay Set 16 mm 7130860032 No 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92
10 (ii) Stay Wire 7/10 SWG @ 5.5 Kg per stay 7130860077 Kg 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67
(iii) Stay Clamp 7130810026 Pair 4 155.99 623.96 4 155.99 623.96 4 155.99 623.96
Concreting of supports @ 0.3 Cmt/pole & @
11 0.2 Cmt/Stay & base padding @ 0.05 Cmt 7130200202 Cmt 1.85 2510.80 4644.98 1.85 2510.80 4644.98 1.85 2510.80 4644.98 1.85 2510.80 4644.98
per pole (1:3:6)
Transformer belting with 50x50x6 mm angle
12 7130600023 Kg 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82
with 2 cross fixing channel.
Transformer mounting Cross arm 100x50
13 7130850201 Set 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
mm channel.
14 Danger Board 7130880041 Each 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74
S. New SAP Bin 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Earthing set (Pipe earth as per drg. No.-
G/008) (material + Services)
15
(i) G.I.Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98
(ii) G.I.Wire 8 SWG 7130870043 Kg 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00
16 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 6 76.08 456.45 6 76.08 456.45 8 76.08 608.60 8 76.08 608.60
17 Red Oxide Paint 7130211158 Ltr 1 146.77 146.77 1 146.77 146.77 3 146.77 440.31 3 146.77 440.31
18 Aluminium Paint 7130210809 Ltr 1 327.94 327.94 1 327.94 327.94 3 327.94 983.82 3 327.94 983.82
19 11 kV Polymer Lightning Arrestors 7130840029 Each 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98
MS Nuts & Bolts Kg 14 14 14 14
16x40 mm 7130620609 Kg 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38
20 16x65 mm 7130620614 Kg 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88
16x140 mm 7130620625 Kg 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24
16x200 mm 7130620631 Kg 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30
21 TPN switch fuse unit (63 Amps) 7131920254 No 1 1814.36 1814.36 -- -- --
22 Single Core cable
i 16 Sqmm 7130311008 Mtr 120 18.17 2180.96 -- --
ii 35 Sqmm 7130310021 Mtr 80 28.16 2252.53
iii 50 Sqmm 7130311009 Mtr 40 42.71 1708.29 120 42.71 5124.87
iv 70 Sqmm 7130311010 Mtr -- 40 57.60 2303.96 120 57.60 6911.88
v 150 Sqmm 7130311011 Mtr -- 40 110.49 4419.71
LT distribution box suitable for transformer
23 with isolator on incoming side & SPMCCB's
on outgoing side
i 63 kVA 7131950065 Each 1 15292.16 15292.16 --
ii 100 kVA 7131950105 Each 1 19116.00 19116.00
iii 200 kVA 7131950200 Each 1 38230.40 38230.40
24 11 kV A.B. Switch 7131930221 Each -- -- 1 8496.00 8496.00 1 8496.00 8496.00
25 SUB TOTAL-1 93409.37 148422.22 225258.89 351006.52
26 Incidental Charges @ 9% : - 0.09 8406.84 0.09 13358.00 0.09 20273.30 0.09 31590.59
Back filling of poles with boulders @ 0.3
27 No 3 295.82 887.45 3 295.82 887.45 0 0 0 0 0 0
CMT per pole.
28 Labour charges for concreting Cmt 1.85 578.84 1070.86029 1.85 578.84 1070.86029 1.85 578.84 1070.86029 1.85 578.84 1070.86029
29 Service in lieu of Earthing Coal & Sand etc No 1 7884.53 7884.53 1 7884.53 7884.53 1.0 7884.53 7884.53 1 7884.53 7884.53
34 Cost per S/s for non-guaranteed works 140221.90 208222.21 300691.31 456371.18
Cost per S/s for non-guaranteed works
35 140222.00 208222.00 300691.00 456371.00
(Round off)
Note (A) :- (1) All the rates are with considering price variation clause.
(2) Single RS Joist175x85 mm may be used in place of PCC pole for 25/63 kVA Transformer
Note (B) :- A Capacitor is to be installed of appropriate capacity on the transformer in case of estimate prepared for
Irrigation Pump.
* ISI Marked Energy Efficiency level-2 transformer
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-7 (B-1)
11/0.4 kV OUT DOOR SUB-STATION (USING H-BEAM POLE FOR 25 / 63 / 100 / 200 kVA TRANSFORMER AND SINGLE CORE PVC CABLE)
2018-19
S. New SAP 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Bin Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Transformer 11/0.4 kV (Energy efficient)
(i) 25 kVA TRANSFORMER (LEVEL-2) * 7132210018 Each 1 49457.85 49457.85
1 (ii) 63 kVA TRANSFORMER (LEVEL-2) * 7132210019 Each 1 89213.04 89213.04
(iii) 100 kVA TRANSFORMER (LEVEL-2) * 7132210020 Each 1 117398.25 117398.25
(iv) 200 kVA TRANSFORMER (LEVEL-2) * 7132210021 Each 1 220752.68 220752.68
H-BEAM 152x152 mm 37.1 Kg /Mtr 11.0 Mtr
2 7130601965 Kg 816.2 46.40 37874.85 816.2 46.40 37874.85 816.2 46.40 37874.85 816.2 46.40 37874.85
long i.e. 408.1 Kg/pole x 2 Nos = 816.2 Kgs
3 DC Cross arm of 100x50 mm 8' Center 7130810517 No 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35
4
11 kV H.W 7130820241 No. 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86
5 11 kV Polymeric Pin Insulator with Pin 7130820008 No 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84
11 kV DO fuse & LA mounting DC Cross arm
6 7130810509 No 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77
(75x40 mm)
7 11 kV D.O. Fuse unit 7131930412 Each 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64
8 MS Angle 50x50x6 mm for X-mer Clamping set 7130600023 Kg 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78
(i) Stay Set 16 mm 7130860032 No 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92
9 (ii) Stay Wire 7/10 SWG @ 5.5 Kg per stay 7130860077 Kg 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67
(iii) Stay Clamp for "H" Beam 7130810692 No 4 322.98 1291.92 4 322.98 1291.92 4 322.98 1291.92 4 322.98 1291.92
Concreting of supports @ 0.6 Cmt/pole & @
10 0.2 Cmt/Stay & base padding @ 0.05 Cmt per 7130200202 Cmt 2.1 2510.80 5272.68 2.1 2510.80 5272.68 2.1 2510.80 5272.68 2.1 2510.80 5272.68
pole (1:3:6)
Transformer belting with 50x50x6 mm angle
11 7130600023 Kg 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82
with 2 cross fixing channel.
Transformer mounting cross arm 100x50 mm
12 7130850201 Set 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
channel.
13 Danger Board 7130880041 Each 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74
Earthing set (Pipe earth as per drg. no.-G/008)
(material + Services)
14
(i) G.I.Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98
(ii) G.I.Wire 8 SWG 7130870043 Kg 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00
15 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30
16 Red Oxide Paint 7130211158 Ltr 1 146.77 146.77 1 146.77 146.77 3 146.77 440.31 3 146.77 440.31
17 Aluminium Paint 7130210809 Ltr 1 327.94 327.94 1 327.94 327.94 3 327.94 983.82 3 327.94 983.82
18 11 kV Polymer Lightning Arrestor 7130840029 Each 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98
MS Nuts & Bolts Kg 14 14 14 14
19
S. New SAP 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Bin Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
16x40 mm 7130620609 kg 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38
19 16x65 mm 7130620614 kg 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88
16x140 mm 7130620625 kg 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24
16x200 mm 7130620631 kg 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30
20 TPN switch fuse unit (63 Amps) 7131920254 No 1 1814.36 1814.36 -- -- --
21 PVC insulated Single Core Armoured cable
i 16 Sqmm 7130311008 Mtr 120 18.17 2180.96 -- --
ii 70 Sqmm 7130311010 Mtr -- 120 57.60 6911.88 120 57.60 6911.88 --
iii 150 Sqmm 7130311011 Mtr -- 40 110.49 4419.71 120 110.49 13259.13
iv 300 Sqmm 7130311012 Mtr 40 215.64 8625.76
LT Distribution box suitable for transformer with
22 isolator on incoming side & SPMCCB's on
outgoing side
i 63 kVA 7131950065 Each 1 15292.16 15292.16 --
ii 100 kVA 7131950105 Each 1 19116.00 19116.00
iii 200 kVA 7131950200 Each 1 38230.40 38230.40
23 11 kV A.B. Switch 7131930221 Each -- -- 1 8496.00 8496.00 1 8496.00 8496.00
24 SUB TOTAL-1 125662.13 183626.04 229500.22 362522.36
25 Incidental Charges @ 9% : - 0.09 11309.59 0.09 16526.34 0.09 20655.02 0.09 32627.01
26 Service in lieu of Earthing Coal & Sand etc No 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53
27 Labour charges as per Sch. CL-3 11448.90 12026.40 12026.40 14922.90
28 Labour charges for concreting Cmt 2.1 578.84 1215.57 2.1 578.84 1215.57 2.1 578.84 1215.57 2.1 578.84 1215.57
Transport charges upto 50 Kms average lead
29 from Area stores to construction camp inc. site 5437.76 6019.97 6019.97 6019.97
transport (Transport Sch T-1)
30 SUB TOTAL-2 162958.49 227298.86 277301.72 425192.34
Overhead Charges @ 12.5% [Market
31 Fluctuation, Service Tax, Contractor's profit 0.125 15707.77 0.125 22953.26 0.125 28687.53 0.125 45315.29
etc.]
32 Cost per S/s for non-guaranteed works 178666.25 250252.11 305989.24 470507.64
Cost per S/s for non-guaranteed works
33 178666.00 250252.00 305989.00 470508.00
(Round off)
Note (A) :- (1) All the rates are with considering price variation clause.
(2) As per requirement 315 kVA Transformer may be used against 200 kVA schedule
2018-19
S. PARTICULARS New SAP Unit 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
No. Bin Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 H-BEAM 152x152 mm; 37.1 Kg /Mtr;
11.0 Mtr long i.e. 408.1 Kg/pole x 2 7130601965 Kg 816.2 46.40 37874.85 816.2 46.40 37874.85 816.2 46.40 37874.85 816.2 46.40 37874.85
Nos = 816.2 Kgs
2 DC Cross arm of 100x50 mm 8' Center
7130810517 No 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
3 11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35
4 11 kV H.W 7130820241 No. 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86
5 11 kV Polymeric Pin Insulator with Pin
7130820008 No 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84
(i) G.I. Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98
(ii) G.I. Wire 8 SWG 7130870043 Kg 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00
15 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30
16 Red Oxide paint 7130211158 Ltr 1 146.77 146.77 1 146.77 146.77 3 146.77 440.31 3 146.77 440.31
17 Aluminium Paint 7130210809 Ltr 1 327.94 327.94 1 327.94 327.94 3 327.94 983.82 3 327.94 983.82
18 11 kV Polymer Lightning Arrestor 7130840029 Each 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98
S. PARTICULARS New SAP Unit 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
No. Bin Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
19 MS Nuts & Bolts Kg 14 14 14 14
16x40 mm 7130620609 kg 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38
16x65 mm 7130620614 kg 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88
16x140 mm 7130620625 kg 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24
16x200 mm 7130620631 kg 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30
20 TPN switch fuse unit (63 Amps) 7131920254 No 1 1814.36 1814.36 -- -- --
21 PVC insulated Single Core Armoured
cable
i 16 Sqmm 7130311008 Mtr 120 18.17 2180.96 --
ii 70 Sqmm 7130311010 Mtr -- 120 57.60 6911.88 120 57.60 6911.88
iii 150 Sqmm 7130311011 Mtr -- 40 110.49 4419.71 120 110.49 13259.13
iv 300 Sqmm 7130311012 Mtr 40 215.64 8625.76
22 LT distribution box suitable for
transformer with isolator on incoming
side & SPMCCB's on outgoing side
i 63 kVA 7131950065 Each 1 15292.16 15292.16 -- --
ii 100 kVA 7131950105 Each 1 19116.00 19116.00
iii 200 kVA 7131950200 Each 1 38230.40 38230.40
23 11 kV A.B. Switch 7131930221 Each -- -- 1 8496.00 8496.00 1 8496.00 8496.00
24 SUB TOTAL-1 76204.28 94413.00 112101.97 141769.68
25 Incidental Charges @ 9% : - 0.09 6858.39 0.09 8497.17 0.09 10089.18 0.09 12759.27
26 Service in lieu of Earthing Coal & Sand
No 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53
etc
27 Labour charges as per Sch. CL-3 11448.90 12026.40 12026.40 14922.90
28 Labour charges for concreting Cmt 2.1 578.84 1215.57 2.1 578.84 1215.57 2.1 578.84 1215.57 2.1 578.84 1215.57
29 Transport charges upto 50 Kms
average lead from Area stores to
construction camp incl. site transport 5437.76 6019.97 6019.97 6019.97
(Transport Sch T-1)
30 SUB TOTAL-2 109049.43 130056.64 149337.62 184571.92
31 Overhead Charges @ 12.5% [Market
Fluctuation, Service Tax, Contractor's 0.125 9525.53 0.125 11801.63 0.125 14012.75 0.125 17721.21
profit etc.]
32
Cost per S/s for non-guaranteed works 118574.97 141858.27 163350.37 202293.13
25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER 315 kVA TRANSFORMER
S. New SAP
PARTICULARS Unit Qty. Qty. Qty. Qty. Qty.
No. Bin Code Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
1 LT Distribution Box
25 kVA No 0 0.00 0.00
63 kVA 7131950065 No 1 15292.16 15292.16
100 kVA 7131950105 No 1 19116.00 19116.00
200 kVA 7131950200 No 1 38230.40 38230.40
315 kVA 7131950207 No 1 32804.00 32804.00
2 PVC insulated Single Core
Armoured cable
25 kVA (70 sq mm) 7130311010 Mtr 120 57.60 6911.88
63 kVA (70 sq mm) 7130311010 Mtr 120 57.60 6911.88
100 kVA (70 sq mm) 7130311010 Mtr 120 57.60 6911.88
100 kVA (150 sq mm) 7130311011 Mtr 40 110.49 4419.71
200 kVA (150 sq mm) 7130311011 Mtr 120 110.49 13259.13
200 kVA (300 sq mm) 7130311012 Mtr 40 215.64 8625.76
315 kVA (150 sq mm) 7130311011 Mtr 120 110.49 13259.13
315 kVA (300 sq mm) 7130311012 Mtr 40 215.64 8625.76
3 Earthing set (Pipe earth as per
drg no. G/008) (Material +
services)
(i) GI Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98
(ii) GI Wire 8 SWG 7130870043 Kg 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00
4 SUB TOTAL-1 9793.86 25086.02 33329.57 62997.28 57570.88
5 Incidental Charges @ 9% : - 0.09 881.45 0.09 2257.74 0.09 2999.66 0.09 5669.75 0.09 5181.38
6 Service in lieu of earthing coal &
Nos 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53 1 7884.53 7884.53
sand
7 Labour charges as per Sch. CL-
7 (B-1)B 4749.93 5603.95 7235.38 8628.05 8628.05
11/0.4 kV OUT DOOR SUB-STATION (USING H-BEAM POLE FOR 25 / 63 / 100 / 200 kVA TRANSFORMER AND SINGLE CORE CABLE)
2018-19
S. New SAP Bin 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Transformer 11/0.4 kV (Energy efficient)
(i) 25 kVA TRANSFORMER (LEVEL-2) * 7132210018 Each 1 49457.85 49457.85
1 (ii) 63 kVA TRANSFORMER (LEVEL-2) * 7132210019 Each 1 89213.04 89213.04
(iii) 100 kVA TRANSFORMER (LEVEL-2) * 7132210020 Each 1 117398.25 117398.25
(iv) 200 kVA TRANSFORMER (LEVEL-2) * 7132210021 Each 1 220752.68 220752.68
3 DC Cross arm of 100x50 mm 8' Center 7130810517 No 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35 3 128.45 385.35
4
11 kV H.W 7130820241 No. 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86 3 119.62 358.86
5 11 kV Polymeric Pin Insulator with Pin 7130820008 No 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84 6 142.14 852.84
11 kV DO fuse & LA mounting DC Cross arm
6 7130810509 No 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77 1 1676.77 1676.77
(75x40 mm)
7 11 kV DO Fuse unit 7131930412 Each 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64 3 1177.88 3533.64
MS Angle 50x50x6 mm for X-mer Clamping
8 7130600023 kg 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78 20 41.79 835.78
set
(i) Stay Set 16 mm 7130860032 No 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92 4 441.23 1764.92
9 (ii) Stay Wire 7/10 SWG @ 5.5 Kg per stay 7130860077 Kg 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67 22 70.44 1549.67
(iii) Stay Clamp for "H" Beam 7130810692 No 4 322.98 1291.92 4 322.98 1291.92 4 322.98 1291.92 4 322.98 1291.92
Concreting of supports @ 0.6 Cmt/pole & @
10 0.2 Cmt/Stay & base padding @ 0.05 Cmt per 7130200202 Cmt 2.1 2510.80 5272.68 2.1 2510.80 5272.68 2.1 2510.80 5272.68 2.1 2510.80 5272.68
pole (1:3:6)
Transformer belting with 50x50x6 mm angle
11 7130600023 Kg 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82 34 41.79 1420.82
with 2 cross fixing channel.
Transformer mounting Cross arm 100x50 mm
12 7130850201 Set 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18 1 4590.18 4590.18
channel.
13 Danger Board 7130880041 Each 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74 1 89.74 89.74
Earthing set (Pipe earth as per drg. No.-
G/008) (material + Services)
14
(i) G.I.Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98 9 215.22 1936.98
(ii) G.I.Wire 8 SWG 7130870043 Kg 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00 15 63.00 945.00
15 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30 4 76.08 304.30
S. New SAP Bin 25 kVA TRANSFORMER 63 kVA TRANSFORMER 100 kVA TRANSFORMER 200 kVA TRANSFORMER
PARTICULARS Unit
No. Code Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount
16 Red Oxide Paint 7130211158 Ltr 1 146.77 146.77 1 146.77 146.77 3 146.77 440.31 3 146.77 440.31
17 Aluminium Paint 7130210809 Ltr 1 327.94 327.94 1 327.94 327.94 3 327.94 983.82 3 327.94 983.82
18 11 kV Polymer Lightning Arrestor 7130840029 Each 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98 3 504.66 1513.98
MS Nuts & Bolts Kg 14 14 14 14
16x40 mm 7130620609 Kg 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38 1 69.38 69.38
19 16x65 mm 7130620614 Kg 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88 4 68.22 272.88
16x140 mm 7130620625 Kg 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24 4 67.06 268.24
16x200 mm 7130620631 Kg 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30 5 67.06 335.30
20 TPN switch fuse unit (63 Amps) 7131920254 No 1 1814.36 1814.36 -- -- --
21 Single Core cable
i 16 Sqmm 7130311008 Mtr 120 18.17 2180.96 -- --
ii 35 Sqmm 7130310021 Mtr -- 80 28.16 2252.53
iii 50 Sqmm 7130311009 Mtr -- 40 42.71 1708.29 120 42.71 5124.87
iv 70 Sqmm 7130311010 Mtr 40 57.60 2303.96 120 57.60 6911.88
v 150 Sqmm 7130311011 Mtr 40 110.49 4419.71
LT distribution box suitable for transformer with
22 isolator on incoming side & SPMCCB's on
outgoing side
i 63 kVA 7131950065 Each 1 15292.16 15292.16 --
ii 100 kVA 7131950105 Each 1 19116.00 19116.00
iii 200 kVA 7131950200 Each 1 38230.40 38230.40
23 11 kV A.B. Switch 7131930221 Each -- -- 1 8496.00 8496.00 1 8496.00 8496.00
24 SUB TOTAL-1 125662.13 180674.98 225597.46 351969.05
25 Incidental Charges @ 9% : - 0.09 11309.59 0.09 16260.75 0.09 20303.77 0.09 31677.21
26 Service in lieu of Earthing Coal & Sand etc. No 1 7884.53 7884.53 1 7884.53 7884.53 1.0 7884.53 7884.53 1 7884.53 7884.53
Note (B) :- A Capacitor is to be installed of appropriate capacity on the transformer in case of estimate
prepared for Irrigation Pump.
* ISI Marked Energy Efficiency level-2 transformer
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-8
1 Km OF 11 kV LINE ON 365 kG 11 Mtr. LONG PCC POLE USING RACCOON / DOG CONDUCTOR
MAXIMUM SPAN 80 METER.
2018-19
Note: All the rates are with considering price variation clause.
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-9
1 KM OF 11 kV LINE ON H-BEAM 152x152 MM 37.1 Kg /MTR. 13.0 MTR. USING RACCOON / DOG
CONDUCTOR MAXIMUM SPAN 80 MTR.
2018-19
H-Beam using
H-Beam using Dog
S. New SAP Bin Raccoon
PARTICULARS Unit Rate conductor
No. Code conductor
Qty. Amount Qty. Amount
1 2 3 4 5 6 7 8 9
H-BEAM 152x152 mm 37.1 Kg /Mtr 13.0 Mtr long i.e. 482.3
1 7130601958 Kg 46.40 5788 268585.66 5788 268585.66
Kg/pole x 12 Nos = 5788 Kgs
2 11 kV 'V' Cross arm with back clamp 7130810495 No 1057.95 12 12695.40 12 12695.40
3 Back Clamp for Cross Arm 7130810361 Pair 309.80 12 3717.60 12 3717.60
4 11 kV Top clamp 7130810679 No 296.79 12 3561.48 12 3561.48
5 Earthing Set (Coil earth as per Drawing No.-G/007) 7130870013 No 114.85 12 1378.20 12 1378.20
6 11 kV Polymeric Pin insulator with Pin 7130820008 No 142.14 36 5117.04 36 5117.04
7 ACSR Raccoon conductor with 3% sag 7130830060 Mtr 50.19 3100 155575.95
8 ACSR Dog conductor with 3% sag 7130830063 Mtr 66.19 3100 205173.62
Jointing Sleeves suitable for Raccoon / Dog ACSR Conductor
9 7130830051 No 141.07 6 846.42 6 846.42
Note: All the rates are with considering price variation clause.
only material cost
(excluding labour & G.S.T.)
COST SCHEDULE C-9 (A)
2018-19
H BEAM 152X152 MM 37.10
S. New SAP
PARTICULARS Unit KG / MTR 13.0 MTR LONG
No. Bin Code
Qnty Rate Amount
1 2 3 4 5 6 7
1 H-BEAM 152x152 mm; 37.1 Kg /Mtr 13.0 Mtr long i.e.
7130601958 kg 482.3 46.40 22380.59
482.3 Kg/pole
2 11 kV "V" cross arm 65x65x6 mm angle type with back
7130810495 No 1 1057.95 1057.95
cleat
3 Cross Arm Clamp
(i) Stay Clamp For "H" Beam 7130810692 No 1 322.98 322.98
4 11 kV Top Clamp Angle type with cleat 7130810679 No 1 296.79 296.79
5 Earthing Set (Coil earth as per Drawing No:-G/007 7130870013 No 1 114.85 114.85
6 11 kV Polymeric Pin Insulator with Pin 7130820008 No 3 142.14 426.42
Concreting of supports H-Beam @ 0.6 Cmt. Per Pole &
7 @ 0.2 Cmt. Per Stay and 0.05 Cmt per pole for base 7130200202 Cmt. 0.65 2510.80 1632.02
padding (1:3:6)
8 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 2 76.08 152.15
9 Danger Board 7130880041 Each 1 89.74 89.74
10 MS Nuts and Bolts
16x40 mm 7130620609 Kg 0.25 69.38 17.35
16x65 mm 7130620614 Kg 0.6 68.22 40.93
16x140 mm 7130620625 Kg 0.55 67.06 36.88
11 SUB TOTAL-1 26568.65
H BEAM 152X152 MM 37.10
S. New SAP
PARTICULARS Unit KG / MTR 13.0 MTR LONG
No. Bin Code
Qnty Rate Amount
1 2 3 4 5 6 7
12 Incidental Charges @ 9% : - 0.09 2391.18
13 Labour charges for concreting Cmt 0.65 578.84 376.25
Labour charges as per Sch No.- CL-4 (revised based on
14 2690.79
one pole)
15 Transport charges upto 50 Kms average lead from Area
stores to construction camp inc. site transport (Transport 472.67
Sch T-1) - Taken 5% of
16 SUB TOTAL-2 32499.54
17 Overhead Charges @ 12.5% [Market Fluctuation,
0.125 3321.08
Service Tax, Contractor's profit etc.]
18 Cost per Pole for non-guaranteed works 35820.62
19 Cost per Pole (Rounded off) 35821.00
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-10
B
AUGMENTATION OF 11/0.4 kV SUB-STATION CAPACITY (ASSUMING 25 YEARS OF LIFE & 10 YEARS IN SERVICE)
i
n 2018-19
C 25 kVA to 63 kVA 63 kVA to 100 kVA 100 kVA to 200 kVA
S. New SAP Bin
PARTICULARS o Unit Rate
No. Code Qty. Amount Qty. Amount Qty. Amount
d
1 2 e
### 3 4 5 6 7 8 9 10 11
N
1 11/0.4 kV 63 kVA X-mer (LEVEL-2) * 7132210019 Each 89213.04 1 89213.04
o
2 11/0.4 kV 100 kVA X-mer (LEVEL-2) * . 7132210020 Each 117398.25 1 117398.25
3 11/0.4 kV 200 kVA X-mer (LEVEL-2) * 7132210021 Each 220752.68 1 220752.68
R.S. Joist (175X85) mm 11 Mtr. Long i.e. 19.495
4 7130600675 Kg 44.92 857.8 38528.53 857.8 38528.53
kg/mtr x 11 mtr = 214.44 kg x 4 No = 857.8 Kgs
(i) Stay set 16 mm 7130860032
7130860032201 No 441.23 4 1764.92 4 1764.92
5 (ii) Stay Wire 7/10 SWG @ 5.5 Kg/Stay 7130860077
7130860077103 Kg 70.44 22 1549.67 22 1549.67
(iii) Stay Clamp for R.S. Joist 7130810216 Pair
7130810026301 309.80 4 1239.20 4 1239.20
7
Concreting of support @ 0.3 Cmt/pole, @ 0.2 1
77130200202 Cmt
6 3 2510.80 1.5 3766.20 1.5 3766.20
Cmt/stay & base padding @ 0.05 Cmt/pole (1:3:6) 1
7
0
3
1
7
6
7 Earthing Set (Coil earth as per Drawing No.-G/007) 0
3 7130870013 No 114.85 1 114.85 1 114.85
1
2
7130870013401
6
0
3
0
8 Red Oxide Paint 2
6 7130211158
7130211158904 Ltr 146.77 1 146.77 1 146.77
0
6
0
2
9 Aluminium Paint 6
67130210809
0
7130210809004
0 Ltr 327.94 1 327.94 1 327.94
2
9
10 Barbed Wire [@ 2 Kg/Pole] 1
6 7130610206
7130407183901 Kg 76.08 8 608.60 8 608.60
0
0
4
2
MS Nuts & Bolts 6
0 Kg 14 14 14
0
5
16x40 mm 3
3 7130620609 Kg 69.38 1 69.38 1 69.38 1 69.38
0
4
1
11 16x65 mm 37130620614
0 Kg 68.22 4 272.88 4 272.88 4 272.88
6
16x140 mm 3
07130620625 Kg 67.06 4 268.24 4 268.24 4 268.24
16x200 mm 37130620631 Kg 67.06 5 335.30 5 335.30 5 335.30
70 Sqmm Single core XLPE insulated unarmoured Al.
12 7130310007 Mtr 50.41 120 6049.32 120 6049.32 120 6049.32
Conductor cable
150 Sqmm Single core XLPE insulated unarmoured
13 7130310041 Mtr 102.72 40 4108.62
Al. Conductor cable
14 11 kV A.B. Switch 7131930221 Each 8496.00 1 8496.00
B
i
n
2018-19
1 Transformer 11/0.4 kV (Energy efficient) 16 kVA (LEVEL-2) * Aluminium Wound 7132210017 No 1 44158.56 44158.56
11 Transformer belting with 50x50x6 mm angle with 2 Cross fixing channel. 7130600023 Kg 34 41.79 1420.82
12 Transformer mounting cross arm 100x50 mm channel. 7130850201 Set 1 4590.18 4590.18
13 Danger Board 7130880041 Each 1 89.74 89.74
Earthing set (Pipe earth as per drg. No.-G/008) (material + Services)
14 (i) G.I.Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98
(ii) G.I.Wire 8 SWG 7130870043 Kg 15 63.00 945.00
15 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 6 76.08 456.45
16 Red Oxide Paint 7130211158 Ltr 1 146.77 146.77
S. New SAP Bin 16 kVA, 11/.4 kV X' MER
PARTICULARS Unit
No. Code Qty. Rate Amount
1 2 3 4 5 6 7
17 Aluminium Paint 7130210809 Ltr 1 327.94 327.94
18 11 kV Polymer Lightning Arrestor 7130840029 Each 3 504.66 1513.98
MS Nuts & Bolts Kg 14
16x40 mm 7130620609 Kg 1 69.38 69.38
19 16x65 mm 7130620614 Kg 4 68.22 272.88
16x140 mm 7130620625 Kg 4 67.06 268.24
16x200 mm 7130620631 Kg 5 67.06 335.30
20 TPN switch fuse unit (32 Amps) 7131920253 No 1 755.60 755.60
21 16 Sqmm single core PVC insulated Cable 7130311008 Mtr 120 18.17 2180.96
22 CT operated electronic static meter 100/5 Amp. 7131310997 No 1 1639.61 1639.61
23 LT CT 50/5 Amp. 7132230016 No 4 345.07 1380.28
24 Meter Box (GI plain sheet) for 3 Phase LT CT operated meter. 7132406420 No 1 2580.37 2580.37
25 Copper control cable 4 core 2.5 sq.mm Unarmoured 7130310654 Mtr 12 62.76 753.10
26 SUB TOTAL-1 92551.84
27 Incidental Charges @ 9% : - 0.09 8329.67
28 Back filling of poles with boulders @ 0.3 CMT per pole. No 3 295.82 887.45
29 Service in lieu of Earthing Coal & Sand etc. No 1 7884.53 7884.53
30 Labour charges as per Sch. CL-3 11448.90
31 Labour charges for concreting Cmt 1.85 578.84 1070.86
Transport charges upto 50 Kms average lead from Area stores to construction
32 5437.76
camp including site transport (Transport Sch. T-1)
33 SUB TOTAL-2 127611.02
Overhead Charges @ 12.5% [Market Fluctuation, Service Tax, Contractor's
34 0.125 11568.98
profit etc.]
35 Cost per S/s for non-guaranteed works 139180.00
36 Cost per S/s for non-guaranteed works (R/off) 139180.00
S. New SAP Bin 16 kVA, 11/.4 kV X' MER
PARTICULARS Unit
No. Code Qty. Rate Amount
1 2 3 4 5 6 7
Note: (1) All the rates are with considering price variation clause.
only material cost
(excluding labour &
G.S.T.)
COST SCHEDULE C-12
SCHEDULE FOR 11 kV UNDERGROUND CABLE CROSSING UNDER EXISTING RAILWAY TRACK / ROAD FOR 60
MTR. LONG RAIL / ROAD CORRIDOR / ROUTE LENGTH OF HDPE PIPE, UNDER 2.5 MTR. DEEP FROM GROUND
LEVEL SINGLE FEEDER LINE.
2018-19
1 2 3 4 5 6 7 8
1 HDPE Pipe 200 mm ID; 240 mm OD; 6 Mtr long 7132461004 Mtr 1146.75 120 137610.00 137610.00
2 Jointing arrangement of HDPE Pipe 7132461005 No 417.00 18 7506.00 7506.00
3 11 kV XLPE 240 sqmm 3 core UG Cable 7130310079 Mtr 960.04 180 172807.68 172807.68
4 End terminating jointing kit for 240 sqmm XLPE cable 7130352041 Set 19916.04 4 79664.16 79664.16
5 GI pipe 200 mm for cable support at D.P. 7130640027 RM 1079.16 24 25899.84 25899.84
Caping of HDPE Pipe on both end of pipe using circular PVC plate of thickness
6 10 mm of size equivalent to O.D. of HDPE Pipe and using M-seal to avoid No. 1500.00 4 6000.00 6000.00
ingrace of moisture, insects, rats etc. to avoid damage to cable.
7 M.S.Flat (50x6) mm 7130600173 kg 45.48 100 4547.64 4547.64
Supplying & erection of cement cable route marker with colour painting &
8 naming the work duly embossed complete size of concrete 600 mm x 225 mm No. 556.00 4 2224.00 2224.00
x 100 mm
9 Cable covering tiles 250x250x40 mm 7130201343 Each 33.00 80 2640.00 2640.00
10 Sand 7132498006 Cmt 903.00 1.2 1083.60 1083.60
11 11 kV Polymer Lightning Arrestors 7130840029 Each 504.66 6 3027.96 3027.96
12 Aluminium conductor Raccoon for jumpering of L.A. 7130830060 Mtr 50.19 18 903.34 903.34
13 Aluminium clamp suitable for Dog / Raccoon conductor for connecting L.A 7130830585 No. 266.98 6 1601.88 1601.88
GI earthing pipe 40 mm dia 3.0 mtr long, 4 mm thick with 12 mm holes at 18
14 7130642039 No 849.08 10 8490.80 8490.80
places in each pipe at equal distance tapered casing at lower end. *
Using HDD Using HDD
Technique (for Technique (for
S. New SAP Bin Railway works) Road crossing
PARTICULARS Unit Rate Qty.
No. Code on 3x240 works) on 3x240
sq.mm AB sq.mm AB XLPE
XLPE Cable Cable
1 2 3 4 5 6 7 8
Sundries for meeting out the expenses towards processing fees, submission / LS LS LS 25000.00
15 approval of drawing using AutoCAD obtaining permission, from Railway
authorities including liaisoning work etc.
* 4 Nos earthings are required for cable & 6 Nos. for 2 DP's
** Horizontal Directional Drilling (HDD) Technique
The rates mentioned at S.No.1, 2 & 3 are applicable for 60 Mtr Corridor of Railway crossing. Estimate may be
prepared based on actual length of corridor.
*** The charges to be paid for according railway permission shall be made as per actuals i.e. based on the demand note /
payment received for the same.
(20 Mx1 Mx0.6 M)
SINGLE POLE MOUNTED LOW CAPACITY THREE PHASE 11/0.4 kV DISTRIBUTION TRANSFORMER SUB-STATION
2018-19
S. 16 kVA Three Phase
PARTICULARS Bin Code No Unit Qty.
No. Rate Amount
1 2 3 4 5 6 7
1 Transformer 11/0.4 kV (Energy efficient) 16 kVA (LEVEL-2) * Aluminium Wound 7132210017 No. 1 44158.56 44158.56
2 200 Kg 8.0 Meter long PCC Pole 7130800033 No. 1 2552.95 2552.95
3 11 kV 'V' Cross arm with clamp (instead of DC Cross arm) 7130810495 No 1 1057.95 1057.95
4 11 kV Top clamp with cleat 7130810679 No 1 296.79 296.79
5 11 kV Polymeric Pin insulator with Pin 7130820008 No 3 142.14 426.42
6 11 kV Polymer Disc Insulator 7130820010 No 3 128.45 385.35
7 11 kV Strain Hardware 7130820241 No 3 119.62 358.86
8 11 kV D.O. Fuse and L.A. mounting DC channel size 75x40x6 mm length 860 mm 7130810509 No 1 1676.77 1676.77
9 11 kV D.O. Fuse unit for Three phase X-mer 7131930412 Each 3 1177.88 3533.64
10 MS angle for transformer clamping set size 50x50x6 mm 7130600023 Kg 20 41.79 835.78
(i) Stay set 16 mm 7130860032 No 4 441.23 1764.92
11 (ii) Stay wire 7/10 SWG @ 5.5 Kg per stay 7130860077 Kg 22 70.44 1549.67
(iii) Stay clamp 7130810026 Pair 4 155.99 623.96
Concreting of supports @ 0.5 Cmt per pole and @ 0.2 Cmt per stay & base padding
12 7130200202 Cmt 1.35 2510.80 3389.58
@ 0.05 Cmt/pole (1:3:6)
13 DC Cross arm of 100x50 mm 8' Center 7130810517 No. 2 4590.18 9180.36
14 Danger Board 7130880041 Each 1 89.74 89.74
15 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 2 76.08 152.15
Earthing set (pipe earth as per drawing)
16 (i) G.I. Pipe 40 mm 7130641396 Mtr 9 215.22 1936.98
(ii) G.I. Wire 8 SWG 7130870043 Kg 15 63.00 945.00
S. 16 kVA Three Phase
PARTICULARS Bin Code No Unit Qty.
No. Rate Amount
1 2 3 4 5 6 7
17 Red Oxide Paint 7130211158 Ltr 1 146.77 146.77
18 Aluminium Paint 7130210809 Ltr 1 327.94 327.94
19 11 kV Polymer Lightning Arrestor 7130840029 Each 3 504.66 1513.98
M.S. Nuts and Bolts
(i) 16x40 mm 7130620609 Kg 1 69.38 69.38
20 (ii) 16x65 mm 7130620614 Kg 4 68.22 272.88
(iii) 16x140 mm 7130620625 Kg 4 67.06 268.24
(iv) 16x200 mm 7130620631 Kg 5 67.06 335.30
21 TPN switch fuse unit (32 Amps) 7131920253 No 1 755.60 755.60
22 XLPE insulated 4 core 16 sq mm armoured cable for 3 phase X-mer 7130311084 Mtr. 30 58.81 1764.42
23 LT Feeder Piller box 1 phase 8 Way for distribution of service connection 7130890004 No. 1 5151.35 5151.35
24 SUB TOTAL-1 85521.28
25 Incidental Charges @ 9% : - 0.09 7696.92
26 Back filling of poles with boulders @ 0.3 Cmt per pole. No. 1 295.82 295.82
27 Labour charges for concreting Cmt 1.35 578.84 781.44
28 Labour charges as per Schedule No. CL-8 (G-1) 7914.61
Transport charges upto 50 Kms. Average lead from area store to const. camping site
29 3138.02
transport
30 SUB TOTAL-2 105348.08
31 Overhead Charges @ 12.5% [Market Fluctuation, Service Tax, Contractor's profit etc.] 0.125 10690.16
S. New SAP Bin 63 kVA X-MER 100 kVA X-MER 200 kVA X-MER
PARTICULARS Unit Rate
No. code No. Qty Amount Qty Amount Qty Amount
1 2 3 4 5 6 7 8 9 10 11
RS Joist (175X85) mm 11 Mtr Long i.e. 19.495
1 Kg/mtr x 11 mtr. = 214.44 kg x 2 No = 428.89 7130600675 Kg 44.92 429 19268.76 429 19268.76
Kgs
H-BEAM 152x152 mm 37.1 Kg /Mtr 13.0 Mtr
2 7130601958 Kg 46.40 964.6 44761.18
long i.e. 482.3 Kg/pole x 2 Nos = 964.6 Kgs
Transformer 11/0.4 kV (Energy efficient)
63 kVA (LEVEL-2) * 7132210019 Each 89213.04 1 89213.04
3
100 kVA (LEVEL-2) * 7132210020 Each 117398.25 1 117398.25
200 kVA (LEVEL-2) * 7132210021 Each 220752.68 1 220752.68
4 DC Cross arm 100x50 mm 8' Centre 7130810517 No 4590.18 1 4590.18 1 4590.18 1 4590.18
11 kV Polymer Disc Insulator 7130820010 No 128.45 3 385.35 3 385.35 3 385.35
5
11 kV H.W. 7130820241 No 119.62 3 358.86 3 358.86 3 358.86
11 kV DO fuse & LA mounting DC cross arm
6 7130810509 No 1676.77 1 1676.77 1 1676.77 1 1676.77
(75 x 40 mm)
7 11 kV DO Fuse Unit 7131930412 Each 1177.88 3 3533.64 3 3533.64 3 3533.64
8 M.S. Angle 50x50x6 mm 7130600023 Kg 41.79 20 835.78 20 835.78 20 835.78
(i) Stay set 16 mm 7130860032 No 441.23 4 1764.92 4 1764.92 4 1764.92
(ii) Stay wire 7/10 SWG (7.5 Kg each) 7130860077 Kg 70.44 30 2113.19 30 2113.19 30 2113.19
9
(iii) Stay clamp for R.S.Joist 7130810216 Pair 309.80 4 1239.20 4 1239.20
(iv) Stay clamp for H-Beam 7130810692 No 322.98 4 1291.92
Concreting of support [0.3 Cmt per RSJ, 0.5
10 Cmt per H-Beam, 0.2 Cmt per stay, 9 cub.m. 7130200202 Kg. 2510.80 10.4 26112.32 10.4 26112.32 10.8 27116.64
(1.5x1.5x4 m) for X-mer plinth] (1:3:6)
11 Danger Board 7130880041 Each 89.74 1 89.74 1 89.74 1 89.74
Earthing set pipe carth
12 (i) G.I. Pipe 40 mm 7130641396 Mtr 215.22 9 1936.98 9 1936.98 9 1936.98
(ii) G.I. Wire 8 SWG 7130870043 Kg 63.00 15 945.00 15 945.00 15 945.00
13 Barbed Wire [@ 2 Kg/Pole] 7130610206 Kg 76.08 4 304.30 4 304.30 4 304.30
S. New SAP Bin 63 kVA X-MER 100 kVA X-MER 200 kVA X-MER
PARTICULARS Unit Rate
No. code No. Qty Amount Qty Amount Qty Amount
1 2 3 4 5 6 7 8 9 10 11
14 Red Oxide Paint 7130211158 Ltr 146.77 2 293.54 2 293.54 2 293.54
15 Aluminium Paint 7130210809 Ltr 327.94 2 655.88 2 655.88 2 655.88
16 11 kV Polymer Lightning Arrestor 7130840029 Each 504.66 3 1513.98 3 1513.98 3 1513.98
M.S. Nuts & Bolts 14 14 17
16x40 mm 7130620609 Kg 69.38 1 69.38 1 69.38 1 69.38
17 16x65 mm 7130620614 Kg 68.22 4 272.88 4 272.88 4 272.88
16x140 mm 7130620625 Kg 67.06 4 268.24 4 268.24 5 335.30
16x200 mm 7130620631 Kg 67.06 5 335.30 5 335.30 7 469.42
PVC insulated Single Core Armoured cable
70 Sqmm 7130311010 Mtr 57.60 160 9215.84 120 6911.88
18
150 sqmm 7130311011 Mtr 110.49 40 4419.71 120 13259.13
300 sqmm 7130311012 Mtr 215.64 40 8625.76
LT Distribution Box for X-mer
63 kVA 7131950065 No. 15292.16 1 15292.16
19
100 kVA 7131950105 No. 19116.00 1 19116.00
200 kVA 7131950200 No. 38230.40 1 38230.40
Stay Clamp for (i) R.S.Joist 175x85 mm 7130810216 Pair 309.80 14 4337.20 14 4337.20
20
(ii) Stay clamp for H-Beam 7130810692 No. 322.98 14 4521.72
21 11 kV AB Switch 7131930221 Each 8496.00 1 8496.00 1 8496.00
22 ACSR Conductor Rabbit 7130830057 Mtr 33.95 30 1018.46 30 1018.46 30 1018.46
23 SUB TOTAL-1 187640.88 230261.68 390218.98
24 Incidental Charges @ 9% : - 0.09 16887.68 20723.55 35119.71
25 Labour Charges as per Sch. CL-9. 24780.00 27357.21 30025.25
26 Labour charges for concreting Cmt 578.84 10.4 6019.97 10.4 6019.97 10.8 6251.51
27 Transportation Charges 7531.24 7531.24 8786.45
28 SUB TOTAL-2 242859.77 291893.66 470401.89
Overhead Charges @ 12.5% [Market
29 Fluctuation, Service Tax, Contractor's profit 0.125 23455.11 28782.71 48777.37
etc.]
30 Grand Total 266314.88 320676.37 519179.27
31 Total (rounding off) 266315.00 320676.00 519179.00
SCHEDULE FOR LAYING OF 1 kM 11 kV CABLE DIRECT IN GROUND SINGLE CABLE LINE USING OPEN TRENCH METHOD
2018-19
4 Straight through heat shrinkable cable jointing kit with lugs for 3 Core 240 sq.mm., 11
kV Underground XLPE cable 7130352041 Set 19916.04 2 39832.08
5 End terminating jointing kit upto 95 sqmm XLPE cable 7130352043 Set 7149.38 2 14298.76
6 End terminating jointing kit for 240 sqmm XLPE cable 7130352044 Set 8630.52 2 17261.04
7 G.I. Pipe 200 mm for 400 sqmm cable of dia 105 mm 7130640027 RM 1079.16 10 10791.60 10791.60
8 G.I.Wire 8 SWG (for earthing connect to LA & cable) 7130870043 Kg 63.00 5 315.00 315.00
Supplying & erection of cement cable route marker with colour painting & naming the
9 No 556.00 20 11120.00 11120.00
work duly embossed complete size of concrete 600 mm x 225 mm x 100 mm
10 Cable covering tiles 250x250x40 mm 7130201343 No 33.00 4000 132000.00 132000.00
River Sand (For 10 cm. base & 10 cm. filling of trench above cable & then cable
11 covering tiles over complete length of trench) 7132498006 Cmt 903.00 150 135450.00 135450.00
GI earthing pipe 40 mm dia 3.0 mtr long, 4 mm thick with 12 mm holes at 18 places in
15 7130642039 No 849.08 2 1698.16 1698.16
each pipe at equal distance tapered casing at lower end.
Fill the appropriate
16 M.S. Nuts & Bolts Bin Code Kg 70.53 3 211.59 211.59
3x95 sq.mm 3x240
S. New SAP Bin AB XLPE sq.mm AB
PARTICULARS Unit Rate Qty. Cable XLPE Cable
No. Code
Amount Amount
1 2 3 4 5 6 7 8
17 Bhatta brick No 5.90 4400 25960.00 25960.00
18 Sundries for meeting out the expenses towards processing fees, submission / LS LS LS 25000.00 25000.00
approval of drawing using AutoCAD obtaining permission, from Road constructing
authorities including liaisoning work etc. [ To be provisioned as per actual requirement
]
(a) Cable and accessories size can be replaced as per actual requirement
(b) When multiple cables have to be laid in the common trench, the following excavation is to be
followed-- (i) 0.75 Mtr width x 1.2 Mtr depth for laying of 02 cables; (ii) 1.0 Mtr width x 1.2 Mtr depth
for laying of 03 cables; (iii) 1.25 Mtr width x 1.2 Mtr depth for laying of 04 cables and so on.
2018-19
Labour
Capacitor Incidental Charge per Cost per Cost per
New SAP Bin Capacitor
S. No. PARTICULARS Rating - Charges Capacitor Package Package
code No. cost
KVAR Bank Round Off
1 2 3 4 5 6 7 8 9
1 LT Capacitor for 25 kVA DT 7132200812 5 1561.71 140.55 200.00 1902.26 1902.00
2 LT Capacitor for 63 kVA DT 7132200813 10 3122.45 281.02 200.00 3603.47 3603.00
3 LT Capacitor for 100 kVA DT 7132200814 12 3751.83 337.66 200.00 4289.49 4289.00
4 LT Capacitor for 200 kVA DT 7132200814 12 3751.83 337.66 200.00 4289.49 4289.00
5 LT Capacitor for 315 kVA DT 7132200814 12 3751.83 337.66 200.00 4289.49 4289.00
Incidental Charges @ 9% : - 9%
COST SCHEDULE C-17
11 kV MEDP STRUCTURE ON H-BEAM POLE, 11 METER LONG (TO BE SUPPLEMENTED FOR H.T.
CONNECTION)
2018-19
S. PARTICULARS New SAP Unit H-Beam 152X152 mm 37.1
No. Bin Code Kg/Mtr 11.0 Mtr Long
Qty Rate Amount
1 2 3 4 5 6 7
1 H-BEAM 152x152 mm 37.1 Kg /Mtr 11.0 Mtr long i.e. 408.1 Kg/pole x 2
7130601965 Kg 816.2 46.40 37874.85
Nos = 816.2 Kgs
2 DC Cross Arm of 100x50 mm channel (2.7 Mtr. Long) 7130810512 Set 2 3977.41 7954.82
3 11 kV Polymer Disc Insulator 7130820010 No 6 128.45 770.70
4 11 kV Strain H.W. fitting 7130820241 No 6 119.62 717.72
5 11 kV Polymeric Pin insulator with Pin 7130820008 No 6 142.14 852.84
6 (I) Stay set 16 mm 7130860032 No 2 441.23 882.46
(II) Stay Wire 7/10 SWG @ 8.5 Kg per stay 7130860077 Kg 17 70.44 1197.47
(III) Stay Clamp
(i) Stay Clamp for "H" Beam 7130810692 No 4 322.98 1291.92
Concreting of pole @ 0.6 Cmt and 0.2 Cmt per stay and 0.05 Cmt for
7 7130200202 Cmt 1.7 2510.80 4268.36
base padding (1:3:6)
8 Earthing Set (Coil earth as per Drawing No.-G/007) 7130870013 No 2 114.85 229.70
9 Red Oxide Paint 7130211158 Ltr 2 146.77 293.54
10 Aluminium Paint 7130210809 Ltr 2 327.94 655.88
11 Barbed wire [@ 2 Kg/Pole] 7130610206 Kg 4 76.08 304.30
12 Danger Board 7130880041 Each 1 89.74 89.74
13 MS Nuts and Bolts Kg 6
16x40 mm 7130620609 Kg 0.5 69.38 34.69
S. PARTICULARS New SAP Unit H-Beam 152X152 mm 37.1
No. Bin Code Kg/Mtr 11.0 Mtr Long
13 Qty Rate Amount
1 2 3 4 5 6 7
16x200 mm 7130620631 Kg 5.5 67.06 368.83
GI earthing pipe of 40 mm dia. & 2.4 mm thick 3.04 mtr long with 12 mm
14 7130642039 No 2 849.08 1698.16
hole at 18 places at equal distance trapered casing at lower end.
15 G.I.Bend of 40 mm dia. 7130640171 Each 1 104.16 104.16
16 11 kV Polymer type Lightning Arrestor 7130840029 Each 3 504.66 1513.98
17 11 kV CTPT unit of appropriate capacity No
18 Copper control cable 10 Core 2.5 Sqmm. (armoured) 7130310660 Mtr 10 205.73 2057.33
19 H.T. Static Trivector Meter 3 Ø 4 Wire 0.5 S with DLMS Protocol category
7131310033 No 1 3500.23 3500.23
A
20 Universal Meter Box for HT meters. 7132406425 Each 1 2614.17 2614.17
21 Test terminal Box (TTB) 7131310037 Each 1 894.97 894.97
22 SUB TOTAL-1 70170.82
23 Incidental Charges @ 9% : - 0.09 6315.37
24 Labour charges for concreting Cmt 1.7 578.84 984.03
25 Labour charges as per Sch No.- CL-5 10042.69
Transport charges upto 50 Kms average lead from Area stores to
26 3587.59
construction camp inc. site transport (Transport Sch. T-1)
27 SUB TOTAL-2 91100.51
28 Overhead Charges @ 12.5% [Market Fluctuation, Service Tax,
0.125 8771.35
Contractor's profit etc.]
29 Cost per DP for non-guaranteed works 99871.87
30 Cost per DP for non-guaranteed works (Rounded off) 99872.00
Note:- All the rates are with considering price variation clause.
only material cost (excluding
labour & G.S.T.)
NEW BIN CODE ALLOTED
COST SCHEDULE C-18
2018-19
SCHEDULE FOR NEW AUTOMATED 11 KV CAPACITOR BANK AT 33/11 KV SUB-STATIONS
9 Mounting GI structure for above isolator 7131931095 Set 14225.81 1 14225.81 1 14225.81
9 KV, 10 KA, Station Class, Polymer Lightning Arrestors 7130840029 set of 3 1513.98 1 1513.98 1 1513.98
10
Indoor Type Automatic Control Unit along with APFC Relay 7131940871 No. 46692.40 1 46692.40 1 46692.40
11 GI Structure for complete Equipment 7130850198 Kgs. 82.25 1000 82250.00 800 65800.00
12.1 kV,1815 kVAr, 12.1 kV,1089 KVAr,
3-Phase, 50 Hz, 3-Phase, 50 Hz,
S. Bin Code Outdoor Type , Outdoor Type,
PARTICULARS Unit Rate
No. No. Capacitor bank Capacitor bank
Qty Amount Qty Amount
1 2 3 4 5 6 7 8 9
12 Unarmoured Control cable 8Cx2.5 Sqmm and junction box 7130310658 Mtr 119.19 120 14302.61 120 14302.61
13 Unarmoured Control cable 10Cx2.5 Sqmm 7130310681 Mtr 148.73 60 8923.93 60 8923.93
14 Unarmoured Control cable 2Cx2.5 Sqmm 7130310652 Mtr 36.26 60 2175.56 60 2175.56
15 11 KV VCB , 630 A, suitable for Capacitor Switching 7131941762 Nos. 117747.13 1 117747.13
16 11 KV VCB , 400 A, suitable for Capacitor Switching 7131941762 Nos. 117747.13 1 117747.13
17 11 kV Control & Relay Panel for Capacitor Bank 7131960010 Nos. 83478.19 1 83478.19 1 83478.19
18 11 KV Power Cable, HT XLPE, 120 Sq MM 7130310078 Mtr 792.37 15 11885.54
19 11 KV Power Cable, HT XLPE, 95 Sq MM 7130310077 Mtr 531.36 15 7970.45
20 11 kV C.T. 200-100/5 Amps. 7132230185 Nos. 12913.58 3 38740.74 3 38740.74
21 Earthing through
(i) 25 mm dia 2500 mm long GI rod earth electrodes 7130642041 No 4315.55 3 12946.65 3 12946.65
(ii) M.S.Flat 50 x 6 mm 7130600173 Kg 45.48 100 4547.64 100 4547.64
22 Concreting of structure (1:3:6) 7130200202 Cmt 2510.80 9.9 24856.92 9.9 24856.92
SCHEDULE FOR INSTALLATION OF COMPACT R.M.U. 11 kV CLASS SF6 / VCB TYPE (1 INCOMING + 2 BREAKER
+ 1 OUTGOING)
2018-19
S. New SAP Bin
PARTICULARS Unit Rate Qty Amount
No. code No.
1 2 3 4 5 6 7
1 RMU (4 Way), One Incoming + Two Breakers + One Outgoing (2OD + 2 VL), 350 MVA, 7131941764 No 1080119.04 1 1080119.04
650 Amps.
2 Concreting of RMU Bed with CC 1:3:6 as per Labour Charges 7130200202 Cmt 2510.80 0.37 929.00
3 Concreting of Foundation with Reinforcement CC 1:3:6 as per Labour Charges 7130200202 Cmt 2510.80 1.44 3615.55
1 2 3 4 5 6 7
1 M.S.Strip 25x3 mm (0.6 kg/Mtr.) Kg 37.96 10 379.60
2 Chem Rod Earthing electrode (Chemical Earthing) 7132486843 No. 8945.71 1 8945.71
3 G.I. Nuts & Bolts 16x40 mm 7130620133 Kg 95.97 1.5 143.96
4 G.I. Nuts & Bolts 16x65 mm 7130620140 Kg 95.97 1.5 143.96
5 G.I. Spring Washer 7130622922 Kg 149.07 1 149.07
6 SUB TOTAL-1 9762.29
7 Incidental Charges @ 9% : - 0.09 878.61
8 Labour Charges No. 1010.62 1 1010.62
9 Transportation Charges 1051.40
10 SUB TOTAL-2 12702.91
11 Overhead Charges @ 12.5% [Market Fluctuation, Service Tax, Contractor's profit 0.125 1220.29
etc.]
12 Grand Total 13923.20
13 Grand Total (Rounded off) 13923.00
Note:- Chemical Earthing consists of Galvanized Mild Steel pipe of size 2000 mm x 50 mmn Outer
diameter or higher size as per site conditions, filled with a highly conductive material and a GI Strip
minimum 16 mm x 3 mm covering total of pipe, forming the electrode for obtaining earth
resistance less than 1 ohm.
RATE EXCLUDING G.S.T.