Sie sind auf Seite 1von 50

Price Schedule Format

Project :
Tender No.
Tender No.

Mahavitaran InfraPlan - Part II


CE(Infra)/Infra Plan-II /T 22

Zone
Circle
Division

Nagpur Urban
Nagpur Rural
Nagpur Division I

Schedule 1: Grand Summary


(Bidder to Carry Quoted Prices forward from Schedules 2 and 3)
Schedule
Number

Employer's
Estimated
Cost(UNTOUCH WORKS)
(Rs. Lakhs)

Description of Activity

124.64

Civil Works

Supply and Installation of Plant and Equipment:


a.

Part 1: Cost of Material

3620.80

b.

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

1104.34

Grand Total (Excluding Taxes)

4849.79

The Taxes chargable to Employer will be paid as per the rates given below
1

MVAT @ _____ on Supply of equipment produced in Maharashtra


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

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


Grand Total & Taxes

0.00

I/ we hereby offer to complete the above described Works contained in the Schedules 2 and 3 together, for the Price of:
________ % ( _____________________ percent) above / below the total tendercost of the Employer's Estimate for a total amount of: Rs. __________________ Lakhs
(Rupees ______________________________________________________________________________ only), excluding the cost of MVAT & Service Tax.

Signature of Bidder:
Name & Designation:
Company:
Notes :-

1) The bidder should quote his % rate on the total tender estimated cost. Separate rates should not be quoted against Civil, Material & Services Components.
2) The quoted rate and price must be exclusive of MVAT and Service Tax.
3) Any deviation from the instructions contained in these notes shall make the offer of the bidder as non-responsive.
Schedule 1

Page 1 of 50

Price Schedule Format


Project:
Tender No.
Tender No.

Mahavitaran InfraPlan II

Zone:
Nagpur Urban
Circle :
Nagpur Rural
Division Nagpur Division I

Schedule 2: Civil Works and Other Services


Employer's Estimate
Activity Number

Description of Activity

(1)

(2)

Unit

Quantity

Unit
Rate

Total
Cost

(Rs. Lakhs)

(Rs. Lakhs)

(3)

(4)

(5)

(6) = (4) x (5)

0101A

Supply, Erection, Testing and Commissioning of 33/11 kV 1 X 5 MVA New


S/S(Outdoor) with RSJ pole structure

Nos

52.8260089674

52.82600896744

0103A

Supply, Erection, Testing and Commissioning of 33/11 kV 2 X 5 MVA New


S/S(Outdoor) with RSJ pole structure

Nos

58.1334489674

58.13344896744

Supply, Erection, Testing and Commissioning of


Additional 33/11 KV, 1x 5 MVA ( Outdoor) with Gantry structure for 33 KV bus.

Nos.

6.84

13.69

0301D/New

Total (Excluding Taxes)

124.6445

Price Schedule Format


Project :

Zone

Nagpur Urban

Tender No.

Circle

Nagpur Rural

Tender No.

Division

Nagpur Dn-I

Schedule 3: Supply & Installation of Plant and Equipment


Cost as per Freezing
Part 1: Cost Part 2: Cost
of Material of Services

Activity
Number

Description of Activity

Unit

Quantity

(1)

(2)

(3)

(4)

(5)

Cost of
Material+
Services

Total Cost of Total Cost of


Material in Services in Rs
Rs Lakhs
Lakhs
Unit Rate
Unit Rate Unit Rate (Rs.
(Rs. Lakhs) (Rs. Lakhs)
Lakhs)
(7) = (5) + (6) (8) = (4) x (5) (9) = (4) x (6)

Total Cost of
Material +
Services in Rs
Lakhs
(10) = (8) + (9)

CAPITAL WORKS
0101A

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


Substation ( Outdoor) with RSJ pole structure

Nos.

71.22

21.72

92.95

71.22

21.72

92.95

0103A

Supply, Erection, Testing and Commissioning of 33/11 kV 2 X 5 MVA New


S/S(Outdoor) with RSJ pole structure

Nos.

135.72

41.40

177.12

135.72

41.40

177.12

0202

Supply, Erection, Testing and Commissioning of


Augmentation of 33/11 KV, 1x5 MVA to 1x10 MVA Power T/F ( Outdoor)

Nos.

82.64

25.21

107.85

247.93

75.62

323.54

0301D/New

Supply, Erection, Testing and Commissioning of


Nos.
Additional 33/11 KV, 1x 10 MVA ( Outdoor) with Gantry structure for 33 KV bus.

65.89

20.10

85.98

131.78

40.19

171.97

Nos.

9.23

2.82

12.05

36.92

11.26

48.18

Nos.

7.43

2.27

9.70

14.86

4.53

19.39

0601B
0603B
0703

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


Gantry structure & PT
Supply, Erection, Testing and Commissioning of 11 KV FEEDER BAY
(Outdoor) with Gantry structure & PT
Supply, Erection, Testing and Commissioning of 33 KV S/C Line Pin type
with100 mm2 ACSR lines on 152 X 152 mm 11 mtr. RSJ

Kms.

45

6.54

1.99

8.53

294.27

89.75

384.03

0707

Supply, Erection, Testing and Commissioning of laying of 1 Km. 33 kV Single


Circuit road crossing with 100sqmm on 100 X 116mm,10 mtr RSJ Poles

Kms.

0.99

0.30

1.29

0.99

0.30

1.29

0708

Supply, Erection, Testing and Commissioning of laying of 1 Km. 33 KV 3 C


300 mm 2 XLPE under ground Cable

Kms.

20.28

6.18

26.46

60.83

18.55

79.38

Nos.

6.86

2.09

8.95

6.86

2.09

8.95

Nos.

110

0.69

0.21

0.90

75.67

23.08

98.75

Kms.

155

2.77

0.84

3.61

429.09

130.87

559.97

Kms.

7.5

10.18

3.10

13.28

76.33

23.28

99.62

Nos.

210

0.60

0.18

0.78

125.49

38.28

163.77

0929

Supply, Erection, Testing and Commissioning 11 KV Single circuit Pin type with
Kms.
100sq.mm ACSR lines on 100x116 mm 11 mtr RSJ poles

45

5.39

1.64

7.03

242.46

73.95

316.41

1205

Supply, Erection, Testing and Commissioning of Pole mounted Distribution


Transformer Sub-station 200 KVA, 11/0.433 kv.

Nos.

21

2.89

0.88

3.77

60.72

18.52

79.24

1213

Supply, Erection, Testing and Commissioning of POLE MOUNTED


DISTRIBUTION TRANSFORMER SUB-STATION 100 KVA Dist. Transformer Nos.
centers on 9 mtrs 100 X 116 mm RSJ poles with Kit-kat Dist box.

285

1.84

0.56

2.40

525.15

160.17

685.32

1307

Supply, Erection, Testing and Commissioning of Augmentation of existing DTC


Nos.
to 11/0.4 kV, 100 KVA with Rural KitKat DB

100

1.44

0.44

1.87

143.64

43.81

187.45

Km.

200

1.68

0.51

2.20

336.53

102.64

439.18

Km.

5.5

3.38

1.03

4.42

18.61

5.68

24.28

Km.

4.58

1.40

5.98

22.92

6.99

29.91

Km.

45

1.16

0.36

1.52

52.41

15.98

68.39

2.1680
3.0537

0.00
0.66
0.93
1.30

0.00
2.83
3.99
5.58

0.00
108.40
213.76
188.22

0.00
33.06
65.20
57.41

0.00
141.46
278.96
245.63

3620.80

1104.34

4725.14

0.00

0.00

0.00

3620.80

1104.34

4725.14

0709
0711
0908
0915
0921

1401
1405
1406
1501
H( C )

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


Underground Cable for Railway line crossing as per Sketch
Supply, Erection, Testing and Commissioning of DOUPLE POLE
STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE
Supply, Erection, Testing and Commissioning of 11 KV Single circuit Pin type
with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles
Supply, Erection, Testing and Commissioning of laying of 1 Km. 11 KV 3 C 185
mm 2 XLPE under ground Cable
Supply, Erection, Testing and Commissioning DOUPLE POLE
STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE

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


PRESSURE ZONE - With ANT for phase & GNAT for neutral
Supply, Erection, Testing & Commissioning of L.T. 3.5 X 120 sqmm XLPE
Underground Cable
Supply, Erection, Testing & Commissioning of L.T.3.5 X 185 sqmm XLPE
Underground Cable
Supply, Erection, Testing & Commissioning of L.T. LINE 1 ph 3 W. -with GNAT
for phase & neutral
Distribution Tranformers 1 Ph (New)
15 KVA x 3
25 KVA x 3
Erection of AB Cable

Total Of Capital Works


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

Nos.
Nos.
km

50
70
44

4.28

Price Schedule Format


Project :
Tender No.
Tender No.

Mahavitaran InfraPlan II

Zone
Circle
Division

Nagpur Urban
Nagpur Rural
Nagpur Division I

Schedule 4: Payment Schedule


(The Bidder shall complete his estimated payment schedule based on payments being made as per terms of the bidding documents &
according to the pre-estimated construction progress. The total amount of payments to be made shall not exceed the quoted Price.
The Bidder should note that this is an estimate only, and that payments will be made based on actual progress of the Works.
The Employer and Contractor shall make necessary adjustments to the payment schedule as the work progresses based on the
approved Construction Programme and actual progress of the Works.

Payment Period

Estimated Percent

Estimated Amount
(Rs. Lakhs)

Cumulative %

Milestone %

1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
Totals
Note: While giving the requirement the bidder should consider the quoted price + (plus) Estimated amount of MVAT / Service Tax
Signature of Bidder:
Name & Designation:
Company:

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


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

0101A

Supply, Erection, Testing and Commissioning of


33/11 KV, 1x5 MVA Substation ( Outdoor) with RSJ pole
structure.

Unit

Rate

Qty.

Amount

Nos

92.95

92.95

Item Code No. 0101A


Cost data for 33/11 KV, 1x5 MVA Substation ( Outdoor) with RSJ pole structure.
Sr.No.

Description

Unit

Qty.

Rate/Unit Rs.

Total Cost Rs.

33 KV SIDE

33 KV Lightning Arrestors (Station type)

Set

11496.72

33 KV Isolators with EB (800 A)

Set

50840.30

50840.30

33 KV Isolators without EB (800 Amp.)

Set

46480.47

139441.40

33 KV Post Insulator

Nos

907.50

2722.50

RSJ 125x70, 8 m long

Nos

4349.15

34793.18

MS Channel 100x50x6 mm

Kg.

1650

47.05

77632.50

M.S. Angel(75 X 40 mm)

Kg.

100

47.05

4705.00

M.S. Flats(50 X 10mm)

Kg.

80

44.06

3524.80

Disc Insulator 11 KV 7000 KG.

Nos

18

200.75

3613.57

10

ACSR Panther

MTR

200

133.69

26737.19

22993.44

11

Strain Hardware for0.2 ACSR

Nos

671.43

12

Earthing complete as per Sheet no.1

Set

232594.00

232594.00

4028.58

13

Power Transformer 33/11 KV, 5 MVA

No

3707880.00

3707880.00

14

33 KV P.T.

Nos

18245.67

15

33 kV C. T. (400-200/1-1-1)

Nos

25825.91

77477.74

16

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

Set

188046.82

188046.82

17

C&R panel for 33 KV Transformer with 1 Amp. Relay

No

63721.77

63721.77

18

33 kV Pin Insulators with G.I. Pins

Nos

687.96

4127.75

19

Structure for 33 KV CT & PT as per Sheet no.2

No

43594.00

43594.00

20

G.I.Nut Bolts

22

Marshalling Box

11 KV SIDE

21

54737.01

KG

150

73.00

10950.00

Nos.

5445.00

5445.00

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3 single feeder


with associated OD panels, Islators, C.T. & P.T. etc.

Set

1181212.59

22

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

Set

1056.41

23

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

No.

250893.05

24

11 kV Pin Insulators with G.I. Pins

No.

12

124.14

25

Clamps and Connectors as per Sheet no.4

No.

204139.98

204139.98

26

Structure for 11 KV Main Bus as per Sheet no.5

No.

181984.53

181984.53

27

S/S Yard lighting as per Sheet no.6

No.

182314.84

182314.84

28

Battery set 30 Volt, 100 AH with Battery charger

No.

56421.53

56421.53

29

11/0.43 KV x 100 KVA station Transformer as per Sheet no.7

No.

190939.29

190939.29

30

Control cables for S/S as per Sheet no.8

No.

85487.48

85487.48

31

AC Distribution Board 'B' type

No.

26914.24

Cost of material

Services @ 30.5 %
Total cost of Material

1181212.59
1056.41
250893.05
1489.62

26914.24
7122460.09

2172350.33
9294810.42

Sheet No.1
Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S

Sr.No.

Unit

Qty.

RT/U Rs.

Amt.Rs.

M.S.Flat 50 x 6 mm

Description of Material

Kg.

1500

44.66

66990.00

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

No.

22

6655.00

146410.00

Coal

Kg.

1310

6.00

7860.00

Salt

Kg.

1310

4.00

5240.00

RCC Ring work for earthing pits

No.

22

242.00

5324.00

Sundries

L.S.

770.00

770.00

Total:

232594.00

Sheet No.2

Cost data of Structure for 33 KV CT & PT at 1x5 MVA 33/11 KV S/Stn.


Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

Amt.Rs.

Structure for 33 KV PT

Kg.

315

47.05

14820.75

Structure for 33 KV CT

Kg.

360

47.05

16938.00

Structure for 33 KV L.A.

Kg.

155

47.05

7292.75

Structure for Power T/F Neutral Earthing

Kg.

50

47.05

2352.50

G.I.Nut Bolts

Kg.

30

73.00

2190.00

Total:

43594.00

Sheet No :
3
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x5 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No.

Unit

Qty.

Rate

Amount

RSJ 116x100, 9 m long

Description of material

Nos.

8461.22

50767.30

MS Channel 100x50x6 mm

Kg.

1610

47.05

75750.50

MS angle 50x50x6 mm

Kg.

100

47.05

4705.00

MS Flat 75x10 mm

Kg.

80

44.06

3524.80

11KV A.B. Switch

Nos.

11484.80

34454.40

Disc Insulator 11 KV 7000 KG.

Nos.

36

200.75

7227.13

Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.

36

354.72

12769.94

11 kV Pin Insulators with G.I. Pins

Nos.

124.14

1117.22

Earthing Sets H.T

Sets

319.59

958.78

10

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

Sets

1056.41

3169.23

11

ACSR Dog

Rmt.

150

55.83

8374.75

12

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282.00

13

G.I.Nut Bolts

Kg.

50

73.00

3650.00

14

Concreting ration 1:4:8

Cmt.

3518.00

14072.00

15

Wedge Connectors

a)

DOG TO DOG

Nos.

18

770.00

13860.00

b)

T-Connector for 100 sq mm conductor

Nos.

18

770.00

13860.00

16

Miscelleneous material

LS

350.00

350.00

Total:

250893.05

Sheet No.
4
Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)

Sr.No.

Description of material

Unit

Qty.

a) DOG TO DOG

Nos.

30

770.00

23100.00

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

Nos.

30

3520.00

105600.00

Rate

Amount

Wedge Connectors

Clamps for 33 KV Isolator

Nos.

24

1071.40

25713.60

Connectors for T/F Bushing

Nos.

3899.17

23395.02

Clamps for 33 KV C.T.

Nos.

1497.10

8982.60

Clamps for 33 KV P.T.

Nos.

1497.10

4491.30

Clamps for 33 KV V.C.B.

Nos.

2142.91

12857.46

Total:

204139.98

Sheet No.5

Cost data for Structure of 11 KV Main Bus at 1x5MVA, 33/11 KV Sub-Station (Outdoor)

Sr.No.

Unit

Qty.

Rate

Amount

RSJ 125x70, 8 m long

Description of Material

Nos.

4349.15

34793.18

MS Channel 100x50x6 mm

Kg.

1610

47.05

75750.50

MS angle 50x50x6 mm

Kg.

100

47.05

4705.00

MS Flat 75x10 mm

Kg.

80

44.06

3524.80

Disc Insulator 11 KV 7000 KG.

Nos.

36

200.75

7227.13

Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.

36

354.72

12769.94

11 kV Pin Insulators with G.I. Pins

Nos.

124.14

1117.22

Earthing Sets H.T

Sets

319.59

958.78

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

Sets

1056.41

3169.23

10

ACSR Dog

Rmt.

150

55.83

8374.75

11

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282.00

12

G.I.Nut Bolts

Kg.

50

73.00

3650.00

13

Concreting ration 1:4:8

Cmt.

3518.00

14072.00

14

T-Connector for 100 sq mm conductor

Nos.

12

770.00

9240.00

15

Miscelleneous material

LS

350.00

350.00

Total:

181984.53

Sheet No.6

Cost data for Yard Lighting of 1 x 5 MVA , 33/11 KV S/S

Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

Amt. Rs.

Flood lights with control gear box & 250w SV Lamp

No.

12

3388.00

40656.00

Tubular pole 9 Mtr. Long 88.9C, 137.7 mm

No.

12

5056.20

60674.40

Armoured Copper control cable 4C X 2.5 Sq mm

Mtr.

250

190.23

47558.50

2 C X 2.5 sq mm Copper Cable

Mtr.

100

43.47

4346.70

Concreting ration 1:4:8

Cmt

3518.00

24626.00

Red Bricks

No.

1000

2.42

2420.00

Sand

Cmt

210.54

1263.24

Sundries

L.S.

770.00

770.00

Total:

182314.84

Sheet No.7

Cost data for 100 KVA, 11/0.43 KV Station Transformer for 1x5 MVA S/S. (Outdoor)
Sr.No.

Unit

Qty.

Rate

Amount

MS Channel 100x50x6 mm

Description of material

Kg.

290

47.05

13644.50

M.S.Channel 75x40x6 mm

Kg.

15

47.05

705.75

MS Flat 75x10 mm

Kg.

20

44.06

Dist. Transformer 100 KVA, 11/0.43 kv

No.

94217.37

94217.37

L.T.Dist.Boxes 100 KVA with MCCB

No

20436.09

20436.09

11KV A.B. Switch

Set

11484.80

11484.80

11KV H.G.Fuses

Nos.

1879.47

1879.47

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

Set

1056.41

1056.41

11 kV Pin Insulators with G.I. Pins

Nos.

124.14

744.81

10

L.T.XLPE Armoured cable70 sq.mm.

Rmt.

10

179.74

1797.44
7204.87

881.20

11

L.T. PVC armoured cable 3 1/2 C 50 sq.mm.

Rmt.

50

144.10

12

Earthing Sets H.T

Nos.

319.59

958.78

13

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282.00

14

Coal

Kg.

200

6.00

1200.00

15

Salt

Kg.

200

4.00

16

Plinth for station Transformer

Cmt.

5.6

4818.00

26980.80

17

Half round cement pipe ( 150mm X 1mtr)

Nos.

30

95.00

2850.00

18

G.I.Nut Boltss Washer & Misc Material

L.S

1815.00
Total:

800.00

1815.00
190939.29

Sheet No.8
Cost data for Control cable 1 X 5 MVA S/Stn
Sr.No.

Unit

Qty.

Rate

Amount

19 C X 2.5 sq mm Copper Cable

Rmt

125

337.16

42144.83

12 C X 2.5 sq mm Copper Cable

Rmt

130

223.73

29085.06

4 C X 2.5 sq mm Copper Cable

Rmt

55

75.51

4153.10

2 C X 2.5 sq mm Copper Cable

Rmt

50

43.47

2173.35

L.T.PVC Armoured cable 4core 16sq.mm.

RMT

100

74.91

7491.15

Misc

L.S

440.00

440.00

TOTAL

85487.48

Description of material

Cost data for civil works for 22/11 KV Sub Station.

Sr.No.

Particular

Land Development ( As per table A)

Control room of size 9.45 m X 9.65 m (As per table B)

Store room of size 8.0m X 6.0 m (As per table C)

Sanitory Water supply

Amount
342420.00

#N/A

1339442.75

#N/A

435920.87

#N/A

0.00

#N/A

Electrification (Lumsum)

100000.00

#N/A

WBM Road (As per table D)

307362.50

#N/A

Chain link fencing and Bar bed wire fencing (As per table E)

850171.32

#N/A

Metal Spreading (As per table F)

202750.00

#N/A

Equipment Foundations for 1X 5 MVA or 1X10 MVA (1+3 Bay) (As table G)

530744.00

#N/A

10

Water Supply arrangement for C/Room and Switch Yard.(As per table H)

61205.00

#N/A

11

Borewell including pumpset and allied accessories. (As per table I)

12

Const.of cable trench with covers in S/Yard. (As per table J)

13

Construction of retaining wall. (As per table K)


Total=

80623.00

#N/A

325543.27

#N/A

706418.18

#N/A

5282600.90

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing
with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite
powder is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0103A

Supply, Erection, Testing and Commissioning of


33/11 kV 2 X 5 MVA New S/S(Outdoor) with RSJ pole structure

Nos

177.12

177.12

Rate/Unit
Rs.

Total Cost Rs.

Item Code No.0103A


Cost data for 33/11 kV 2 X 5 MVA New S/S(Outdoor) with RSJ pole structure
Sr. No

Description

Unit

Qty.

33 KV SIDE

1
2

33 KV Lightning Arrestors (Station type)

Set

33 KV Isolators with EB (800 A)

Set

3
4

33 KV Isolators without EB (800 Amp.)

Set

33 KV Post Insulator

Nos

5
6

RSJ 125x70, 8 m long

Nos

16

MS Channel 100x50x6 mm

Kg.

3300

7
8

M.S. Angel(75 X 40 mm)

Kg.

200

M.S. Flats(50 X 10mm)

Kg.

160

11496.72 45986.880576
50840.303 101680.6065
46480.467 232402.3341
907.5
5445
4349.1473 69586.356547
47.05
155265
47.05
44.06

9410
7049.6

9
10
11

Disc Insulator 11 KV 7000 KG.

Nos

36

ACSR Panther

MTR

200

200.75361 7227.130032
133.68593 26737.1856
671.42965 8057.155824

Strain Hardware for0.2 ACSR

Nos

12

12
13

Earthing complete as per Sheet no.1

Set

Power Transformer 33/11 KV, 5 MVA

No

14
15

33 KV P.T.

Nos

33 kV C. T. (400-200/1-1-1)

Nos

16
17

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

Set

C&R panel for 33 KV Transformer with 1 Amp. Relay

No

18
19

33 kV Pin Insulators with G.I. Pins

Nos

12

Structure for 33 KV CT & PT as per Sheet no.2

No

20
21

G.I.Nut Bolts

KG

150

Fire Extinguisher with stand

Set

L.S

73
4840

10950
4000

22
B

Marshalling Box

Nos.

5445

10890
0

22

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3 single feeder


with associated OD panels, Islators, C.T. & P.T. etc.

Set

1181212.6

2362425.18

23

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

No.

267815.48 535630.96249

24
25

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

Set

11 kV Pin Insulators with G.I. Pins

No.

24

1056.4087 2112.81744
124.13533 2979.247872

26
27

Clamps and Connectors as per Sheet no.4

No.

Structure for 11 KV Main Bus as per Sheet no.5

No.

28
29

S/S Yard lighting as per Sheet no.6

No.

Battery set 30 Volt, 100 AH with Battery charger

No.

30
31

11/0.43 KV x 100 KVA station Transformer as per Sheet no.7

No.

Control cables for S/S as per Sheet no.8

No.

193847.01 193847.01457
171667.63 171667.63069

32

AC Distribution Board 'B' type

No.

26914.242 26914.242488

Cost of material

232594
3707880

465188
7415760

18245.668 54737.005464
25825.912 154955.47375
188046.82 376093.6392
63721.772 127443.54348
687.95781 8255.493696
43594
87188

11 KV SIDE

268660.26
268660.26
181984.53 363969.0547
203310.51 203310.50716
56421.529 56421.529056

13572246.851

Services @ 30.5 %

4139535.29

Total cost of Material

17711782.14
Sheet No.1
Cost data for Earthing Work at 2x 5 MVA at 33/11 KV S/S

Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

Amt.Rs.

M.S.Flat 50 x 6 mm

Kg.

1500

44.66

66990

2
3
4

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


Coal
Salt

No.
Kg.
Kg.

22
1310
1310

6655
6
4

146410
7860
5240

5
6

RCC Ring work for earthing pits


Sundries

No.
L.S.

22
1

242
770

5324
770

Total:

232594

Sheet No.2
Cost data of Structure for 33 KV CT & PT at 2x5 MVA, 33/11 KV S/Stn.
Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

Amt.Rs.

1
2

Structure for 33 KV PT
Structure for 33 KV CT

Kg.
Kg.

315
360

47.05
47.05

14820.75
16938

3
4

Structure for 33 KV L.A.


Structure for Power T/F Neutral Earthing

Kg.
Kg.

155
50

47.05
47.05

7292.75
2352.5

G.I.Nut Bolts

Kg.

30

73
Total:

2190
43594

Sheet No : 3
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x 10 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No.
1

Description of material
RSJ 116x100, 9 m long

Unit
Nos.

Qty.
8

Rate
Amount
8461.217 67689.735926

2
3

MS Channel 100x50x6 mm
MS angle 50x50x6 mm

Kg.
Kg.

1610
100

4
5

MS Flat 75x10 mm
11KV A.B. Switch

Kg.
Nos.

80
3

44.06
3524.8
11484.799 34454.396244

6
7

Disc Insulator 11 KV 7000 KG.


Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.
Nos.

36
36

200.75361 7227.130032
354.72052 12769.93872

8
9
10

11 kV Pin Insulators with G.I. Pins


Earthing Sets H.T
L.As. 11 KV (Gapless type) with disconector

Nos.
Sets
Sets

9
3
3

124.13533 1117.217952
319.59454 958.7836104
1056.4087 3169.22616

11
12

ACSR Dog
G.I.Strip (25 X 3 mm)

Rmt.
Kg.

150
40

55.831684
57.05

8374.7526
2282

13
14

G.I.Nut Bolts
Concreting ration 1:4:8

Kg.
Cmt.

50
4

73
3518

3650
14072

15
a)

Wedge Connectors
DOG TO DOG

Nos.

18

770

0
13860

b)
16

T-Connector for 100 sq mm conductor


Miscelleneous material

Nos.
LS

18
-

770
350

13860
350

Total:

267815.48124

Rate

Amount

47.05
47.05

75750.5
4705

Sheet No. 4
Cost data for Clamps & Connectors at 2x5 MVA, 33/11 KV S/S

Sr.No.

Description of material

Unit

Qty.

1
a)

Wedge Connectors
DOG TO DOG

Nos.

30

770

23100

b)
2

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


Clamps for 33 KV Isolator

Nos.
Nos.

30
42

3520
1071.4

105600
44998.8

3
4

Connectors for T/F Bushing


Clamps for 33 KV C.T.

Nos.
Nos.

12
12

3899.17
1497.1

46790.04
17965.2

5
6

Clamps for 33 KV P.T.


Clamps for 33 KV V.C.B.

Nos.
Nos.

3
12

1497.1
2142.91

4491.3
25714.92

Total:

268660.26

Sheet No- 5
Cost data for structure of 11 kV Main Bus at 2 X 5 MVA,33/11 kV Sub-Station
Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

1
2

RSJ 125x70, 8 m long


MS Channel 100x50x6 mm

Nos.
Kg.

8
1610

4349.1473 34793.178273
47.05
75750.5

3
4

MS angle 50x50x6 mm
MS Flat 75x10 mm

Kg.
Kg.

100
80

5
6

Disc Insulator 11 KV 7000 KG.


Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.
Nos.

36
36

200.75361 7227.130032
354.72052 12769.93872

7
8

11 kV Pin Insulators with G.I. Pins


Earthing Sets H.T

Nos.
Sets

9
3

124.13533 1117.217952
319.59454 958.7836104

9
10

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


ACSR Dog

Sets
Rmt.

3
150

1056.4087
55.831684

3169.22616
8374.7526

11
12
13

G.I.Strip (25 X 3 mm)


G.I.Nut Bolts
Concreting ration 1:4:8

Kg.
Kg.
Cmt.

40
50
4

57.05
73
3518

2282
3650
14072

14
15

T-Connector for 100 sq mm conductor


Miscelleneous material

Nos.
LS

12
-

770
350

9240
350

Total:

181984.52735

47.05
44.06

Amt. Rs.

4705
3524.8

Sheet No.6
Cost data for Yard Lighting of 2X 5 MVA, 33/11 KV sub station. (Outdoor)
Sr.No.

Description of Material

Unit

Qty.

RT/U Rs.

Amt. Rs.

1
2

Flood lights with control gear box & 250w SV Lamp


Tubular pole 9 Mtr. Long 88.9C, 137.7 mm

No.
No.

14
14

3388
5056.2

47432
70786.8

3
4

Armoured Copper control cable 4C X 2.5 Sq mm


2 C X 2.5 sq mm Copper Cable

Mtr.
Mtr.

250
100

5
6
7

Concreting ration 1:4:8


Red Bricks
Sand

Cmt
No.
Cum

8
1200
6.5

3518
2.42
210.54

28144
2904
1368.51

Sundries

L.S.

770
Total:

770
203310.50716

190.234
47558.5
43.466972 4346.697162

Sheet No.7
Cost data for 100 KVA, 11/0.43 KV Station Transformer for 2x 5 MVA, 33/11 S/S (Outdoor).
Sr.No.
1

Description of material
MS Channel 100x50x6 mm

Unit
Kg.

Qty.
290

Rate
47.05

Amount
13644.5

2
3

M.S.Channel 75x40x6 mm
MS Flat 75x10 mm

Kg.
Kg.

15
20

47.05
44.06

705.75
881.2

4
5
6

Dist. Transformer 100 KVA, 11/0.43 kv


L.T.Dist.Boxes 100 KVA with MCCB
11KV A.B. Switch

No.
No
Set

1
1
1

94217.366 94217.365632
20436.093 20436.09298
11484.799 11484.798748

7
8

11KV H.G.Fuses
L.As. 11 KV (Gapless type) with disconector

Nos.
Set

1
1

1879.4682 1879.468192
1056.4087 1056.40872

9
10

11 kV Pin Insulators with G.I. Pins


L.T.XLPE Armoured cable120 sq.mm.

Nos.
Rmt.

6
10

124.13533
292.28207

11
12

L.T.XLPE Armoured cable70 sq.mm.


Earthing Sets H.T

Rmt.
Nos.

50
3

179.74428 8987.2140386
319.59454 958.7836104

13
14

G.I.Strip (25 X 3 mm)


Coal

Kg.
Kg.

40
200

57.05
6

2282
1200

15
16

Salt
Plinth for station Transformer

Kg.
Cmt.

200
5.6

4
4818

800
26980.8

17
18

Half round cement pipe ( 150mm X 1mtr)


G.I.Nut Boltss Washer & Misc Material

Nos.
L.S

30
-

95
1815

2850
1815

Total:

193847.01457

744.811968
2922.82068

Sheet No.8
Cost data for Control cable 2 X 5 MVA, 33/11KV S/Stn
Sr.No.
1

Description of material
19 C X 2.5 sq mm Copper Cable

Unit
Rmt

Qty.
250

Rate
337.15865

2
3

12 C X 2.5 sq mm Copper Cable


4 C X 2.5 sq mm Copper Cable

Rmt
Rmt

260
125

223.73123 58170.12032
75.510853 9438.8565755

4
5

2 C X 2.5 sq mm Copper Cable


L.T.PVC Armoured cable 4core 16sq.mm.

Rmt
RMT

100
200

43.466972 4346.697162
74.911468 14982.293637

Misc

L.S

C
Sr.No.

440
TOTAL

Amount
84289.663

440
171667.63069

Cost data for civil works for 33/11 KV Sub Station.


Particular

1
2
3

Land Development ( As per table A)


Control room of size 9.45 m X 9.65 m (As per table B)
Store room of size 8.0m X 6.0 m (As per table C)

4
5

Sanitory Water supply


Electrification (Lumsum)

WBM Road (As per table D)

Chain link fencing and Bar bed wire fencing (As per table E)

Metal Spreading (As per table F)

Foundations for structures and equipments (for 2 t/f bays)

Amount
342420
1339442.75
435920.87

*
*
*

0
100000

*
*

307362.5

850171.32

202750

1061488

10

Water Supply arrangement for C/Room and Switch Yard.(As per


table H)

61205

11

Borewell including pumpset and allied accessories. (As per table


I)

80623

12

Const.of cable trench with covers in S/Yard. (As per table J)

325543.27178

13

Construction of retaining wall. (As per table K)


Total=

706418.18496

5813344.897

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for
eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of
Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

0202

Discreption
Supply, Erection, Testing and Commissioning of
Augmentation of 33/11 KV, 1x5 MVA to 1x10 MVA Power T/F
( Outdoor)

Unit

Rate

Qty.

Amount

Nos

107.85

323.54

Item Code No. 0202


Cost data for Augmentation of 33/11 KV, 1x5 MVA to 1x10 MVA Power T/F ( Outdoor)
Sr.No.

Description

Unit

Qty.

Power Transformer 33/11 KV, 10 MVA

No

C&R panel for 33 KV Transformer with Diff. Protection

No

3
4

ACSR Panther
33 kV C. T. (400-200/1-1-1)

Mtr
Nos

75
3

11 KV Side

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3


single feeder with associated OD panels, Islators, C.T. & P.T. etc.

Set

2
3
4
5

Clamps and Connectors as per Sheet no.1


Take off structure for 3 outgoing feeder as per Sheet no.2
Structure for 11 KV Main Bus as per Sheet no.3
Armoured Copper control cable 7Cx2.5 sq.mm.

No.
No.
No.
mtr

1
1
1
125

Cost of material
Services @ 30.5 %

Rate/Unit
Rs.
6179800

Total Cost Rs.


6179800.00

144916.12 144916.12
133.68593 10026.44
25825.912 77477.74
0.00
1181212.6 1181212.59
204139.98
250893.05
197958.65
142.00242

204139.98
250893.05
197958.65
17750.30
8264174.87
2520573.34

Total cost of Material

10784748.21

Note:A). The cost for the year 2012-13 is updated by considering the latest CPA rates i.e upto March 2013. The Price
variation are updated upto March 2013 for the items which are not purchased by CPA.
Sheet No. 1
B). The rates considered are Ex-works rates inclusive of excise duty but exclusive of MVAT /LBT/LPT/Octroi/service tax
which will be paid at actual
C). The rates for PSC poles are considered as per office note no.CEC/CO/BND/Tech/335 dated 21.06.2013
Cost data for Clamps & Connectors at 1x 10 MVA,3311 kv sub stn. (Outdoor)
D). Updated the cost of RSJ poles, MS channel, MS Angle, MS Flat, Clamps, Structures as per latest IEEMA rates (April
2013), SAIL rate (June 2013)
Sr.No. Description of material
Unit
Qty.
Rate
Amount
1
Wedge Connectors
a)
DOG TO DOG
Nos.
30
770
23100
b)
T-Connector for 200 sq mm conductor(Compression type)
Nos.
30
3520
105600
2
Clamps for 33 KV Isolator
Nos.
24
1071.4
25713.6
3
Connectors for T/F Bushing
Nos.
6
3899.17
23395.02
4
Clamps for 33 KV C.T.
Nos.
6
1497.1
8982.6
5
Clamps for 33 KV P.T.
Nos.
3
1497.1
4491.3
6
Clamps for 33 KV V.C.B.
Nos.
6
2142.91
12857.46
Total:
204139.98
Sheet No : 2
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x5 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No.
1

Description of material
RSJ 116x100, 9 m long

Unit
Nos.

Qty.
6

Rate
8461.217

Amount
50767.3019448

2
3

MS Channel 100x50x6 mm
MS angle 50x50x6 mm

Kg.
Kg.

1610
100

47.05
47.05

75750.5
4705

4
5
6

MS Flat 75x10 mm
11KV A.B. Switch
Disc Insulator 11 KV 7000 KG.

Kg.
Nos.
Nos.

80
3
36

44.06
11484.799
200.75361

3524.8
34454.396244
7227.130032

Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.

36

354.72052

12769.93872

8
9

11 kV Pin Insulators with G.I. Pins


Earthing Sets H.T

Nos.
Sets

9
3

124.13533
319.59454

1117.217952
958.7836104

10
11

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


ACSR Dog

Sets
Rmt.

3
150

1056.4087
55.831684

3169.22616
8374.7526

12

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282

13
14

G.I.Nut Bolts
Concreting ration 1:4:8

Kg.
Cmt.

50
4

73
3518

3650
14072

15
a)

Wedge Connectors
DOG TO DOG

Nos.

18

770

0
13860

b)

T-Connector for 100 sq mm conductor

Nos.

18

770

13860

16

Miscelleneous material

LS

350
Total:

350
250893.047263

Sheet No.3
Cost data for Structure of 11 KV Main Bus at 1x5MVA, 33/11 KV Sub-Station (Outdoor)

Sr.No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

Description of Material
RSJ 116x100, 9 m long
MS Channel 100x50x6 mm

Unit
Nos.
Kg.

Qty.
6
1610

RT/U Rs.
8461.217
47.05

Amt. Rs.
50767.3019448
75750.5

MS angle 50x50x6 mm
MS Flat 75x10 mm
Disc Insulator 11 KV 7000 KG.
Strain Hardware for Dog0.1 or Equ.AAAC.
11 kV Pin Insulators with G.I. Pins

Kg.
Kg.
Nos.
Nos.
Nos.

100
80
36
36
9

47.05
44.06
200.75361
354.72052
124.13533

4705
3524.8
7227.130032
12769.93872
1117.217952

Earthing Sets H.T


L.As. 11 KV (Gapless type) with disconector
ACSR Dog
G.I.Strip (25 X 3 mm)
G.I.Nut Bolts
Concreting ration 1:4:8
T-Connector for 100 sq mm conductor
Miscelleneous material

Sets
Sets
Rmt.
Kg.
Kg.
Cmt.
Nos.
LS

3
3
150
40
50
4
12
-

319.59454
958.7836104
1056.4087
3169.22616
55.831684
8374.7526
57.05
2282
73
3650
3518
14072
770
9240
350
350
Total:
197958.651019

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

0301D

Discreption
Supply, Erection, Testing and Commissioning of
1 x 5 MVA Power Transformer with required Civil work

Unit

Rate

Qty.

Amount

Nos

65.89

131.78

Item Code No. 0301A


Cost data for 33/11 KV, 1x5 MVA Additional Power T/F ( Outdoor) with Gantry structure for 33 KV bus
Sr.No.

Unit

Qty.

Rate/Unit Rs.

33 KV SIDE

33 KV Lightning Arrestors (Station type)

Description

Set

11496.72

Total Cost Rs.

33 KV Isolators with EB (800 A)

Set

50840.30

50840.30

33 KV Isolators without EB (800 Amp.)

Set

46480.47

139441.40

33 KV Post Insulator

Nos

907.50

Disc Insulator 11 KV 7000 KG.

Nos

18

200.75

3613.57

ACSR Panther

MTR

200

133.69

26737.19

Strain Hardware for0.2 ACSR

Nos

671.43

Earthing complete as per sheet No. 1

Set

232594.00

22993.44

2722.50

4028.58
232594.00

Power Transformer 33/11 KV, 5 MVA

No

3707880.00

10

33 kV C. T. (400-200/1-1-1)

Nos

25825.91

11

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

Set

188046.82

12

C&R panel for 33 KV Transformer with 1 Amp. Relay

No

63721.77

13

Structure for 33 KV CT as per Sheet no. 2

No

28773.25

14

Gantry Structure/Steel section for 33 KV Bus as per Sheet No.7

Nos

105865.97

15

33 kV Pin Insulators with G.I. Pins

Nos

687.96

4127.75

16

G.I.Nut Bolts

KG

100

73.00

7300.00

17

Fire Extinguisher with stand

Set

L.S

4840.00

4840.00

11 KV SIDE

18

11 kv 250 MVA OD Switchgears comprising of 1 Incomer and 3 single


feeder with associated OD panels, Islators, C.T. & P.T. etc.

Set

1181212.59

19

11 kV Pin Insulators with G.I. Pins

No

12

124.14

20

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

Set

1056.41

21

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

No.

250893.05

250893.05

22

Clamps and Connectors as per Sheet no. 4

No.

199648.68

199648.68

23

Structure for 11 KV Main Bus as per Sheet no.5

No.

197958.65

197958.65

24

Control cables for S/S as per Sheet no.6

No.

85487.48

Cost of material

3707880.00
77477.74
188046.82
63721.77
28773.25
105865.97

1181212.59
1489.62
1056.41

85487.48
6588750.75

Services @ 30.5 %

2009568.98

Total cost of Material


Cost data for civil works for 22/11 KV Sub Station.

8598319.73

Sheet No.1
Cost data for Earthing Work at 1x 5 MVA at 33/11 KV S/S
Sr.No.

Description of Material

Unit

Qty.

M.S.Flat 50 x 6 mm

Kg.

1500

44.66

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

No.

22

RT/U

6655.00

Rs.

Amt.Rs.

Coal

Kg.

1310

6.00

7860.00

Salt

Kg.

1310

4.00

5240.00

RCC Ring work for earthing pits

No.

22

242.00

5324.00

Sundries

L.S.

770.00

770.00

Total:

232594.00

66990.00
146410.00

Sheet No.2
Cost data of Structure for 33 KV CT & LA at 1x5 MVA 33/11 KV S/Stn.
Sr.No.

Description of Material

Unit

Qty.

Structure for 33 KV CT

Kg.

360

RT/U

47.05

Rs.

16938.00

Amt.Rs.

Structure for 33 KV L.A.

Kg.

155

47.05

7292.75

Structure for Power T/F Neutral Earthing

Kg.

50

47.05

2352.50

G.I.Nut Bolts

Kg.

30

73.00

2190.00

Total:

28773.25

Sheet No : 3
Cost data for Take off structure for 11 KV Feeders 3 outlets at 1x 5 MVA,33/11 KV Sub Stn. (Outdoor)

Sr.No.

Unit

Qty.

Rate

Amount

RSJ 116x100, 9 m long

Description of material

Nos.

8461.22

50767.30

MS Channel 100x50x6 mm

Kg.

1610

47.05

75750.50

MS angle 50x50x6 mm

Kg.

100

47.05

4705.00

MS Flat 75x10 mm

Kg.

80

44.06

3524.80

11KV A.B. Switch

Nos.

11484.80

Disc Insulator 11 KV 7000 KG.

Nos.

36

200.75

34454.40
7227.13

Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.

36

354.72

12769.94

11 kV Pin Insulators with G.I. Pins

Nos.

124.14

1117.22

Earthing Sets H.T

Sets

319.59

10

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

Sets

1056.41

3169.23

11

ACSR Dog

Rmt.

150

55.83

8374.75

12

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282.00

13

G.I.Nut Bolts

Kg.

50

73.00

14

Concreting ration 1:4:8

Cmt.

3518.00

14072.00

15

Wedge Connectors

a)

DOG TO DOG

Nos.

18

770.00

13860.00

b)

T-Connector for 100 sq mm conductor

Nos.

18

770.00

13860.00

16

Miscelleneous material

LS

350.00

350.00

Total:

250893.05

958.78

3650.00

Sheet No. 4
Cost data for Clamps & Connectors at 1x 5 MVA, 3311 kv sub stn. (Outdoor)
Sr.No.
1

Description of material

Unit

Qty.

Rate

Amount

a) DOG TO DOG

Nos.

30

770.00

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

Nos.

30

3520.00

105600.00

Wedge Connectors
23100.00

Clamps for 33 KV Isolator

Nos.

24

1071.40

25713.60

Connectors for T/F Bushing

Nos.

3899.17

23395.02

Clamps for 33 KV C.T.

Nos.

1497.10

8982.60

Clamps for 33 KV V.C.B.

Nos.

2142.91

12857.46

Total:

199648.68

Sheet No.5
Cost data for Structure of 11 KV Main Bus at 1x 5 MVA, 33/11 KV Sub-Station (Outdoor)

Sr.No.

Unit

Qty.

RT/U Rs.

Amt. Rs.

RSJ 116x100, 9 m long

Description of Material

Nos.

8461.22

50767.30

MS Channel 100x50x6 mm

Kg.

1610

47.05

75750.50

MS angle 50x50x6 mm

Kg.

100

47.05

4705.00

MS Flat 75x10 mm

Kg.

80

44.06

3524.80

Disc Insulator 11 KV 7000 KG.

Nos.

36

200.75

7227.13

Strain Hardware for Dog0.1 or Equ.AAAC.

Nos.

36

354.72

12769.94

11 kV Pin Insulators with G.I. Pins

Nos.

124.14

1117.22

Earthing Sets H.T

Sets

319.59

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

Sets

1056.41

3169.23

10

ACSR Dog

Rmt.

150

55.83

8374.75

11

G.I.Strip (25 X 3 mm)

Kg.

40

57.05

2282.00

12

G.I.Nut Bolts

Kg.

50

73.00

13

Concreting ration 1:4:8

Cmt.

3518.00

14

T-Connector for 100 sq mm conductor

Nos.

12

770.00

15

Miscelleneous material

LS

350.00

350.00

Total:

197958.65

958.78

3650.00
14072.00
9240.00

Sheet No.6
Cost data for Control cable 1 X 5 MVA S/Stn
Sr.No.

Description of material

Unit

Qty.

Rate

Amount

19 C X 2.5 sq mm Copper Cable

Rmt

125

337.16

42144.83

12 C X 2.5 sq mm Copper Cable

Rmt

130

223.73

29085.06

4 C X 2.5 sq mm Copper Cable

Rmt

55

75.51

4153.10

2 C X 2.5 sq mm Copper Cable

Rmt

50

43.47

2173.35

L.T.PVC Armoured cable 4core 16sq.mm.

RMT

100

74.91

7491.15

Misc

L.S

440.00

440.00

TOTAL

85487.48

Sheet No.7
Cost data for 33 KV Gantry M.S. Structure/Steel Section for 1x 5 MVA &1x10 MVA 33/11 kv S/S (Outdoor)

Sr.No.

Unit

Qty.

RT/U Rs.

Amt.Rs.

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

Description of Material

MT

1.984

42245.00

83814.08

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

MT

0.522

42245.00
Total:

Sr.No.

Particular

1
2

Land development
Control room of size 9.45mX9.65m(as per table B)

3
4

Store room 8X6 m (as per table C)


Sanitory Water supply

5
6
7

Electrification (LS)
Approach Rood (WBM road) (as per table D)
Chain-link fencing (as per table E)if required

8
9

Metal spreading (as per table F)


Foundations for structures and equipments (for 1 t/f bay)

10

water supply arrangement for switch yard

11

Borewell including pumpsets and allied accesaries

Amount
28605

92862.00
530744
32040

22051.89
105865.97

12

construction of Cable trenches including providing C.C. covers


in switch yard

13

Construction of retaining wall (If required)

Total=

684251

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.

Model estimate for Land Development for Switch Yard area at for 33 & 22 KV S/Stn.
Size of Plot considered 480 sqm.
Table A
Item
No
1

Particulars
Cuting down the raod side thornyt bushes having
girth 5\ cm to 20 cm including removingtheir roots
stacking and conveying the material upto 1 Km
removing vegitation including levelling ground as
directed for both sides of road etc. compl;ete.
Excavation for road way in earth soil of all
sorts sand, gravel, soft murum including
dressing section to the required grade, camber and
side slopes and conveying the excavated materials
with all lifts and upto a lead of 50 metres and
spreading for embankment or stacking etc. as
directed by Engineer in charge.
Spec. No. : Rd.2 Page No. 180
Supplying,stacking and spreading of Hard murum
brought from outside including all
leads,lifts,labours ,spreading in line and
level,sectioning,watering and compacting etc
complete upto the satisfaction of Engr In Charge.
( Compacted area of Switch Yard will be considered
for Measurement.)
Spreading hard murum/ kankar at the road side,
including conveying and stacking and spreading in
line and level etc complete as directed by Engr In
Charge
Filling the open uneven space by approved excavated
material in 15 to 20 cm layer including the watering
and compaction etc.as directed by engineer in charge.

Qty

Unit

Rate

Amount

480

Sqm

2.5

1200

50

Cum

120

6000

35

Cum

567

19845

12

35

Cum

24

840

15

Cum

48

720

TOTAL

28605

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.


Under Infra II Project.

Table F

Switch yard area considered 480 Sqm..

Item
No
1

Particulars
Qty
Removing Grass and Vegetation ,small trees,bushes 480.00
etc including removing the same from root,disposing
off the same removed material outside the premises
of sub station etc complete as directed by Engr In
Charge.
Supplying and stacking, stone dust brought from
outside source of approved quality including all
labour charges required for spreading in line and
level in switch yard area of sub station with watering
and compaction as directed by Engr In Charge.
Supplying and stacking,40 mm machine crushed
metal brought from outside source of approved
quality including all labour charges required for
spreading in line and level in switch yard area of sub
station as directed by Engr In Charge.
Supplying andstacking 12/20 mm machine crushed
metal brought from outside source of approved
quality including all labour charges required for
spreading in line and level in switch yard area of sub
station as directed by Engr In Charge.
Providing anf fixing Brick on Edge lining of approved
quality bricks including excavation,all labour charges
,fixing in neat line and level as directed by Engr In
Charge including two coats of white or colour
washing to the bricks.
Spreading of machine crushed 40 mm metal in line
and level in switch yard area including labour lead
and lifts as directed by engineer in charge.
Spreading of machine crushed 12/20 mm metal and
stone dust in line and level in switch yard area
including labour lead and lifts as directed by
engineer in charge

Unit

Rate

Amount

Sqm

5.00

2400.00

23.00

Cum

1018.00

23414.00

30.00

Cum

1193.00

35790.00

16.00

Cum

1543.00

24688.00

125.00

Rmt

42.00

5250.00

30.00

Cum

32.00

960.00

15.00

Cum

24.00

360.00

TOTAL

92862.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD.


Table H

Model estimate for Providing Water Supply arrangement for Switch Yard at 33 Kv Sub
Station under Infra-II project.
Item No Particulars
1

2
3
4

6
7

Providing and fixing on walls / ceiling / floors, 15


mm. diameter light grade (type) having embossed as
ISI Mark galvanised iron pipes with screwed, sockets,
joints and necessary galvanised iron fittings such as
sockets, back nuts, elbows, bends, tees, reducers,
enlargers, plugs, clamps etc. including necessary
drilling holes in walls, slabs etc. and remaking good
the demolished portion to restore the same in
original condition neatly and applying anti corrosive
primer oil paint and two coats of oil painting
complete.
Spec. No. : Bd.V.5 Page No. 551
As Above but for 20 mm dia.
As Above but for 25 mm dia.
Providing and fixing 15 mm. diameter screw down
bib/ stop tap of brass including necessary socket
union nut complete.conforming to I.S. : 781)
Spec. No. : Bd.V.8 Page No. 554
Providing and fixing Gate Valve of 20mm dia gun
metal/brass including
necessary sockets/ union nut complete.
(conforming to I.S. : 781)
Spec. No. : Bd.V.9 Page No. 555
As Above but for 25 mm dia.
Providing and fixing R.C.C. Collers of 450 mm
Diameter and height of about 200 to 250 mm of
approved quality and manufacture including all
loading and unloading and carting at site with all
labours and fixing the same collers at required
position around earth pits in switch yard as directed
by Engr In Charge complete.

Qty

Unit

Rate

Amount

20

Rmt

165

3300

35

Rmt

188

6580

40

Rmt

235

9400

18

Nos

175

3150

Nos

675

675

Nos

835

835

Nos

900

8100

TOTAL
32040
#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for
eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of
Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0601B

Supply, Erection, Testing and Commissioning of 33 KV FEEDER


BAY With Gantry structure & PT

Nos

12.05

24.09

Item Code 0601B


33 KV FEEDER BAY With Gantry structure & PT
Sr.No.
1

Description of Material
33 KV Lightning Arrestors (Station type)

Unit
Set

Qty.
1

Rate
11496.72

2
3

33 KV Isolators with EB (800 A)


33 KV Isolators without EB (800 Amp.)

Set
Set

1
2

50840.303 50840.30
46480.467 92960.93

4
5

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


33 KV P.T.

No
No

1
3

188046.82 188046.82
18245.668 54737.01

6
7

CT 200-100/1-1 A , 33 KV
C&R panel for 33 KV for feeder breaker

No
Set

3
1

24200
72600.00
96224.475 96224.47

Marshalling Box

No

5445

Structure and foundation cables, clamps, painting etc. as per


Table (A+B+C+D+F)

LS

338194.36 338194.36

10

Earthing as per Table (E)

LS

12512.2

Cost of material

Amount
11496.72

5445.00

12512.20
923057.82

Services @ 30.5 %

281532.64

Total cost of Material

1204590.46

11 KV Feeder bay (Structure, Foundation, Bus bar material, Cable , Earthing Materials & Painting)
Sr.No.

Unit

Qty.

Rate

A)
1

STRUCTURE
Structure for 33 KV L.A.

Kg.

250

47.05

11762.5

2
3

Structure for 33 KV CT
Structure for 33 KV PT

Kg.
Kg.

315
315

47.05
47.05

14820.75
14820.75

4
5

Gantry Structures
G.I.Nut Bolts

Kg.
Kg.

1000
100

55
73

55000
7300

Welding Rods

Nos.

5000

2.42
Sub Total

12100
115804

B)
1

FOUNDATION(Civil works)
Foundation for 33 kV Isolators with EB

Cmt.

1.3

4046

5259.8

2
3

Foundation for 33 kV Isolators without EB


Foundation for 33 kV C.Ts

Cmt.
Cmt.

1.3
1.3

4046
4046

5259.8
5259.8

4
5
6

Foundation for 33 kV P.Ts


Foundation for 33 kV Lightning Arrestor
Foundation for 33 kV Breaker

Cmt.
Cmt.
Cmt.

1.3
1.3
1.3

3518
4046
4046

4573.4
5259.8
5259.8

Foundation for Gantry Structures

Cmt.

2.6

3518
Sub Total:

9146.8
40019.2

C)
1

BUS-BAR MATERIAL
ACSR Panther

Mtrs.

25

133.68593

3342.1482

2
a)

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

Nos.

30

3520

105600

3
4

Breaker Clamps
clamps for Isolator

Nos.
Nos.

6
12

1772.35
887.6

10634.1
10651.2

5
6

Clamps for CTs


Disc Insulator 11 KV 7000 KG.

Nos.
Nos.

6
18

1239.65
7437.9
200.75361 3613.565016

Strain Hardware for0.2 ACSR

Nos.

671.42965 4028.577912
Sub Total: 145307.4911

CONTROL CABLE
19 C X 2.5 sq mm Copper Cable

Rmt.

50

337.15865

Rmt.
Rmt.

40
50

58.839505 2353.580201
77
3850

D)
1 a)

Description of Material

b) Armoured Copper control cable 2Cx2.5 sq.mm.


c) Control Cable 2/4 sq.mm.

Amount

16857.9326

2
3
4

Cable Trays 2.5 Mtr. X 6" W


Cable Glands,rerules and tape etc.
Angle for fixing trays 50x50x6mm

Nos.
L.S.
Kg.

10
L.S.
20

302.5
550
47.05

3025
550
941

5
6

Half round cement pipe ( 150mm X 1mtr)


Sand

Nos.
Cmt.

80
4

95
210.54

7600
842.16

Sub Total:

36019.6728

E)
1
2

EARTHING WORK
M.S. Flats(50 X 10mm)
M.S.Flat 25x6 mm

Kg.
Kg.

50
20

44.06
44.06

2203
881.2

3
4

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


Coal

Nos.
Kg.

1
100

6655
6

6655
600

5
6

Salt
Welding Rods

Kg.
Nos.

100
50

4
2.42

400
121

7
8

Hiring of Welding machine


Brick & Masonary works for earthing pit

Nos.
Nos.

1
1

220
1432

220
1432

Sub Total:

12512.2

F)

PAINTING OF STRUCTURE

1
2

Red Oxide Paint for 2 coats


Aluminium Paint for 1 coat

56
96.8

560
484

Sub Total:

1044

Ltrs.
Ltrs.

10
5

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
0603B

Discreption
Supply, Erection, Testing and Commissioning of 11 KV
FEEDER BAY (Outdoor) with Gantry structure & PT

Unit

Rate

Qty.

Amount

Nos

9.70

19.39

Item Code 0603B


11 KV FEEDER BAY with Gantry structure & PT
Sr.No.

Unit

Qty.

Rate

Amt.

1
2

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


11 KV Isolators with EB (800 A)

Set
Set

1
1

1056.4087
43924.614

1056.40872
43924.6139

3
4
5

11 KV Isolators without EB (800 Amp.)


11 KV VCB 400 A Outdoor
11 KV PT

Set
Set
No

1
1
3

38615.267
150000
7847.697

38615.26682
150000
23543.091

6
7

11 KV CT 400 - 200 / 5 - 5 Outdoor


C&R Panel for 11 kV Outgoing Feeder OD

Nos.
Nos.

3
1

16500
84988.475

49500
84988.474784

Structure and foundation cables, clamps, painting etc.as per


sheet (A+B+C+D+F)

L.S.

333507.84 333507.842257

Marshalling Box
Earthing as per Sheet (E)

No
L.S.

1
1

9
10

Description of Material

5445
12512.2

5445
12512.2

Cost of material

743092.897481

Services @ 30.5 %

226643.33

Total cost of Material

969736.23

11 KV Feeder bay (Structure, Foundation, Bus bar material, Cable , Earthing Materials & Painting)

Sr.No.
A)

Description of Material
STRUCTURE

Unit

Qty.

Rate

Amount

1
2

Structure for 11 KV L.A.


Structure for 11 KV CT

Kg.
Kg.

250
315

47.05
47.05

11762.5
14820.75

3
4

Structure for 11 KV PT
Gantry Structures

Kg.
Kg.

315
1000

47.05
55

14820.75
55000

5
6

G.I.Nut Bolts
Welding Rods

Kg.
Nos.

100
5000

73
2.42
Sub Total

7300
12100
115804

B)
1

FOUNDATION(Civil works)
Foundation for 11 kV Isolators

Cmt.

1.3

3518

4573.4

2
3

Foundation for 11 kV Isolators without EB


Foundation for 11 kV Lightning Arrestor

Cmt.
Cmt.

1.3
1.3

3518
3518

4573.4
4573.4

4
5

Foundation for 11 kV C.Ts


Foundation for 11 kV P.Ts

Cmt.
Cmt.

1.3
1.3

3518
3518

4573.4
4573.4

6
7

Foundation for 11 kV Breaker


Foundation for Gantry Structures

Cmt.
Cmt.

1.3
2.6

3518
3518

4573.4
9146.8

Sub Total:

36587.2

C)

BUS-BAR MATERIAL

1
2

ACSR Panther
Wedge Connectors

Mtrs.

25

133.68593

3342.1482

a)
3

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


Breaker Clamps

Nos.
Nos.

30
6

3520
1772.35

105600
10634.1

4
5

clamps for Isolator


Clamps for CTs

Nos.
Nos.

12
6

887.6
1239.65

10651.2
7437.9

6
7

Disc Insulator 11 KV 7000 KG.


Strain Hardware for0.2 ACSR

Nos.
Nos.

12
6

200.75361 2409.043344
671.42965 4028.577912
Sub Total: 144102.969456

CONTROL CABLE
19 C X 2.5 sq mm Copper Cable

Rmt.

50

337.15865

16857.9326

Rmt.
Rmt.

40
50

58.839505
77

2353.5802008
3850

D)
1 a)

b) Armoured Copper control cable 2Cx2.5 sq.mm.


c) Control Cable 2/4 sq.mm.
2
3

Cable Trays 2.5 Mtr. X 6" W


Cable Glands,rerules and tape etc.

Nos.
L.S.

10
-

302.5
550

3025
500

4
5

Angle for fixing trays 50x50x6mm


Half round cement pipe ( 150mm X 1mtr)

Kg.
Nos.

20
80

47.05
95

941
7600

Sand

Cmt.

210.54
Sub Total:

842.16
35969.6728008

E)
1

EARTHING WORK
M.S. Flats(50 X 10mm)

Kg.

50

44.06

2203

2
3

M.S.Flat 25x6 mm
Earthing Sets H.T of C.I.pipe 150 mm 3 mtr.

Kg.
Nos.

20
1

44.06
6655

881.2
6655

4
5

Coal
Salt

Kg.
Kg.

100
100

6
4

600
400

6
7
8

Welding Rods
Hiring of Welding machine
Brick & Masonary works for earthing pit

Nos.
Nos.
Nos.

50
1
1

2.42
220
1432

121
220
1432

Sub Total:

12512.2

F)

PAINTING OF STRUCTURE

1
2

Red Oxide Paint for 2 coats


Aluminium Paint for 1 coat

56
96.8

560
484

Sub Total:

1044

Ltrs.
Ltrs.

10
5

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
0703

Discreption
Supply, Erection, Testing and Commissioning of 33 KV S/C
Line Pin type with100 mm2 ACSR lines on 152 X 152 mm 11
mtr. RSJ

Unit

Rate

Qty.

Amount

Km

8.53

45

384.03

Item Code No. 0703


Cost data for 33 KV S/C Line Pin type with100 mm2 ACSR lines on 152 X 152 mm 11 mtr. RSJ
Sr.No
1

Particulars
RSJ 152x152, 11 m long

Unit
No.

Qty.
17

Rate
Amount
16162.659 274765.199731

2
3
4

RSJ 116x100, 10 m long


MS Channel 100x50x6 mm
M.S.Channel 75x40x6 mm

No.
Kg.
Kg.

2
132
91

9401.3522 18802.704424
47.05
6210.6
47.05
4281.55

5
6

33 KV Top Fitting
MS angle 50x50x6 mm

No.
Kg.

14
54

346.91533 4856.81466667
47.05
2540.7

M.S. Flats(50 X 10mm)

Kg.

36

44.06

8
9

33 kV Pin Insulators with G.I. Pins


Disc Insulator 11 KV 7000 KG.

No.
No.

42
54

687.95781 28894.227936
200.75361 10840.695048

1586.16

10
11
12
13
14

G.I.Nut Bolts
Strain Hardware for Dog0.1 or Equ.AAAC.
ACSR Dog
H.T.Stay Set
G.I.Stay Wire 7/4mm(8 SWG)

Kg.
No.
Mtrs.
No.
Kg.

80
18
3150
6
60

73
354.72052
55.831684
543.66173
53.640664

5840
6384.96936
175869.8046
3261.9703512
3218.43984

15
16
17
18
19

G.I.Wire 8 SWG/ 6 SWG


Sleve Joints
Danger Board in yard.
Earthing Sets H.T
Concreting ration 1:3:6

Kg.
No.
No.
No.
cmt.

130
3
17
17
17.5

53.640664
121
49
319.59454
4046

6973.28632
363
833
5433.1071256
70805

20
21
22
23
24

G.I.Barbed Wire `A' type.


Black bituminus paint
Red Oxide Paint for 2 coats
Aluminium Paint for 1 coat
Sundries

Kg.
Ltr.
Ltr.
Ltr.
LS

80
6
20
9
LS

66.090152
45.1
56
96.8
770

5287.21216
270.6
1120
871.2
770

25
a)

Wedge connectors
DOG TO DOG
Cost of material
Services @ 30.5 %

No

18

770

Total cost of Material

0
13860
653940.241562
199451.77
853392.02

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0707

Supply, Erection, Testing and Commissioning of laying of 1 Km.


33 kV Single Circuit road crossing with 100sqmm on 100 X
116mm,10 mtr RSJ Poles

Km

1.29

1.29

Item Code No. 0707


33 kV Single Circuit road crossing with 100sqmm on 100 X 116mm,10 mtr RSJ Poles
S.N.

Description of Material
RSJ 116x100, 10 m long

Unit
No.

QTY
4

RT/U.Rs.
Amt Rs.
9401.3522 37605.408848

MS Channel 100x50x6 mm

Kg.

70

47.05

3293.5

4
5

MS angle 50x50x6 mm
M.S.Flat 50 x 6 mm

kg.
kg.

22
24

47.05
44.66

1035.1
1071.84

7
8

ACSR Dog
33 kV Pin Insulators with G.I. Pins

m
NO.

100
6

55.831684 5583.1684
687.95781 4127.746848

11

Disc Insulator 11 KV 4500 KG.

NO.

36

190.71986 6865.915104

12
13

Strain Hardware for Dog0.1 or Equ.AAAC.


H.T.Stay Set

No.
No

12
4

354.72052 4256.64624
543.66173 2174.6469008

14
15
16

G.I.Stay Wire 7/4mm(8 SWG)


Earthing Sets H.T
Danger Board in yard.

kg.
No.
No.

20
4
4

53.640664 1072.81328
319.59454 1278.3781472
49
196

17
18
19
20
21

G.I.Wire 8 SWG/ 6 SWG


G.I.Barbed Wire `A' type.
Black Bituminus Paint
Red Oxide Paint for 2 coats
Aluminium Paint for 1 coat

Kg.
kg.
Ltr.
Ltr.
Ltr.

25
30
2
6
4

53.640664
66.090152
45.1
56
96.8

22
23
24
a)

Concreting ration 1:3:6


Sundries
Wedge connectors
DOG TO DOG

CMT.
L.S.

4
1

4046
770

No

12

770

Cost of material

1341.0166
1982.70456
90.2
336
387.2
16184
770
0
9240
98892.284928

Services @ 30.5 %

30162.15

Total cost of Material

129054.43

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0708

Supply, Erection, Testing and Commissioning of laying of 1 Km.


33 KV 3 C 300 mm 2 XLPE under ground Cable

Km

26.46

79.38

Item Code 0708


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

Particulars
XLPE Cable 33 KV, 3 C / 300 mm sq.

Unit
Rmt

Qty.
1000

Rate (Rs.)
1747.7297

Amount
1747729.70

R.C.C. Pipe 150 mm 2 M

No

30

527

15810.00

RCC Tiles (0.6 x 0.5) Mtrs.

No.

940

95

89300.00

33 kV Heat shrik Straight through joint (Al) kit for XLPE 3 C X


300 sqmm

No.

39930

79860.00

33 kV Heat shrik Outdoor termination joint (Al) kit for XLPE 3 C


X 300 sqmm

No.

20590.57

41181.14

6
7

Sand
Misc. for XLPE U/G Cable

Cmt.
LS

250
1

210.54
990

52635.00
990.00

Cost of material
Services @ 30.5 %

2027505.84
618389.28

Total cost of Material

2645895.12

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0709

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


sqmm XLPE Underground Cable for Railway line crossing as per
Sketch

Km

8.95

8.95

Item Code No. 0709


33 kV 3 X 300 sqmm XLPE Underground Cable for Railway line crossing as per Sketch
S.N.

Unit

QTY

RT/U.Rs.

Amt Rs.

1
2
3

RSJ 152x152, 13 m long


M.S.Channel 75x40x6 mm
MS Channel 100x50x6 mm

Description of Material

No.
Kg.
Kg.

4
60
100

19101.324
47.05
47.05

76405.30
2823.00
4705.00

4
5

MS angle 50x50x6 mm
M.S.Flat 50 x 6 mm

kg.
kg.

22
24

47.05
44.66

1035.10
1071.84

33 KV Isolators with EB (800 A)

Set

50840.303

101680.61

7
8

33 kV Pin Insulators with G.I. Pins


ACSR Dog

NO.
Rmt

6
100

687.95781
55.831684

4127.75
5583.17

9
10
11
12
13

XLPE Cable 33 KV, 3 C / 300 mm sq.


R.C.C. Pipe 150 mm 2 M
Black Bituminus Paint
Red Oxide Paint for 2 coats
Aluminium Paint for 1 coat

Rmt
No
Ltr.
Ltr.
Ltr.

160
35
2
6
4

1747.7297
527
45.1
56
96.8

279636.75
18445.00
90.20
336.00
387.20

14

33 kV Heat shrik Outdoor termination joint (Al) kit for XLPE 3 C


X 300 sqmm

No.

20590.57

82362.28

15
16

Sand
Misc. for XLPE U/G Cable

Cmt
LS

500
2

210.54
990

105270.00
1980.00

Cost of material

685939.19

Services @ 30.5 %

209211.45

Total cost of Material

895150.64

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0711

Supply, Erection, Testing and Commissioning of DOUPLE POLE


STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG
RSJ POLE

Nos

0.90

110

98.75

Item Code No. 0711


DOUPLE POLE STRUCTURE(cut point) OF- 33 KV LINE USING13 M LONG RSJ POLE
S.N.
1

Description of Material
RSJ 152x152, 13 m long

Unit
No.

QTY
2

2
3

M.S. Flats(50 X 10mm)


MS Channel 100x50x6 mm

Kg.
Kg.

10
46

44.06
47.05

440.6
2164.3

4
5

MS angle 50x50x6 mm
33 kv guarding channel MS100x50

Kg.
Kg.

50
80

47.05
47.05

2352.5
3764

6
7

33 kV Pin Insulators with G.I. Pins


Strain Hardware for Dog0.1 or Equ.AAAC.

No.
No.

3
6

687.95781
354.72052

2063.873424
2128.32312

8
9

Disc Insulator 11 KV 7000 KG.


H.T.Stay Set

No.
No.

18
4

200.75361 3613.565016
543.66173 2174.6469008

10
11

Stay Wire 7/8


Earthing Sets H.T

Kg.
No

20
2

55
319.59454

1100
639.1890736

12
13
14

G.I.Wire 8 SWG/ 6 SWG


G.I.Barbed Wire `A' type.
Danger Board in yard.

kg.
kg.
No.

6
7
2

53.640664
66.090152
49

321.843984
462.631064
98

15
16

Black Bituminus Paint


Red Oxide Paint for 2 coats

Ltr.
Ltr.

1
3

45.1
56

45.1
168

17
18

Aluminium Paint for 1 coat


Concreting ration 1:3:6

Ltr.
Cmt.

2
2

96.8
4046

193.6
8092

19

Sundries

LS

770

Cost of material

RT/U.Rs.
Amt Rs.
19101.324 38202.648091

770
68794.820673

Services @ 30.5 %

20982.42

Total cost of Material

89777.24

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
0908

Discreption
Supply, Erection, Testing and Commissioning of 11 KV Single
circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9
mtr PSC poles

Unit

Rate

Qty.

Amount

Kms

3.61

155

559.97

Item Code No. 0908


Cost data for11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 9 mtr PSC poles
(A) HT Line :
Sr.No.
1

Description of Material
PSC Pole 9 Mtr (200 KG)

Unit
No.

Qty.
18

RT/U Rs.
2234.8404

Amount
40227.1272

2
3

11 kv guarding channel MS 75x40


M.S.Channel 75x40x6 mm

Kg.
Kg.

104
122

47.05
47.05

4893.2
5740.1

4
5

MS angle 50x50x6 mm
11 KV V cross arm with clamp

Kg.
No.

72
12

6
7

11 KV Top fitting with clamp


M.S. Flats(50 X 10mm)

No.
Kg.

12
39

82.5
44.06

990
1718.34

8
9

11 kV Pin Insulators with G.I. Pins


Disc Insulator 11 KV 7000 KG.

No.
No.

42
24

124.13533
200.75361

5213.683776
4818.086688

10
11
12

Strain Hardware for 55 Sq.mm AAAC


AAAC 55 mm2
Sleve Joints

Set
Rmt
No.

24
3150
3

161.73
30.123716
121

3881.52
94889.7054
363

13
14

H.T.Stay Set
Stay Wire 7/8

Set
Kg.

8
80

543.66173 4349.2938016
55
4400

15
16

Earthing Sets H.T


G.I.Barbed Wire `A' type.

Set
Kg.

18
71

319.59454 5752.7016624
66.090152 4692.400792

17
18

Danger Board in yard.


Concreting ration 1:4:8

No.
Cmt.

18
18

49
3518

882
63324

19
20

G.I.Wire 8 SWG/ 6 SWG


Black Bituminus Paint

Kg.
Ltr.

130
6

53.640664
45.1

6973.28632
270.6

21
22

Red Oxide Paint for 2 coats


Aluminium Paint for 1 coat

Ltr.
Ltr.

20
9

56
96.8

1120
871.2

23
24
25

G.I.Nut Bolts
Sundries
Wedge connectors

Kg.
LS

90
1

73
770

6570
770
0

a)

RABIT To RABIT

No

24

157.3

Cost of material
Services @ 30.5 %
Total cost of Material

47.05
3387.6
580.13696 6961.6434667

3775.2
276834.68911
84434.58
361269.27

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0915

Supply, Erection, Testing and Commissioning of laying of 1 Km.


11 KV 3 C 185 mm 2 XLPE under ground Cable

Kms

13.28

7.5

99.62

Item Code No.0915


Cost Data for laying of 1 Km. 11 KV 3 C 185 mm 2 XLPE under ground Cable
Sr.No.
1

Particulars
XLPE Cable 11 KV, 3 C / 185 mm sq.

Unit
Rmt

Qty.
1000

Rate (Rs.)
844.9472

Amount
844947.2

2
3

R.C.C. Pipe 150 mm 2 M


RCC half round pipe (1mtr)

No
No.

30
940

527
94

15810
88360

11 kV heat shrinkable Straight through joint kit for 3 C X 185


sqmm

No.

5457.1

10914.2

11 kV heat shrinkable Outdoor termination joint kit for 3 C X


185 sqmm

No.

2063.05

4126.1

Sand

Cmt

250

210.54

52635

Misc. for XLPE U/G Cable

LS

990

Cost of material
Services @ 30.5 %
Total cost of Material

990
1017782.5
310423.66
1328206.16

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
0921

Discreption
Supply, Erection, Testing and Commissioning DOUPLE POLE
STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG
RSJ POLE

Unit

Rate

Qty.

Amount

Nos

0.76

210

158.95

Item Code No. 0921


DOUPLE POLE STRUCTURE(cut point) OF- 11 KV LINE USING11 M LONG RSJ POLE
S.N.
1

Description of Material
RSJ 152x152, 11 m long

Unit
No.

QTY
2

2
3

M.S. Flats(50 X 10mm)


MS Channel 100x50x6 mm

Kg.
Kg.

10
110

44.06
47.05

440.6
5175.5

4
5
6

M.S.Channel 75x40x6 mm
MS angle 50x50x6 mm
Strain Hardware for Dog0.1 or Equ.AAAC.

Kg.
Kg.
No.

75
50
6

47.05
47.05
354.72052

3528.75
2352.5
2128.32312

7
8

Disc Insulator 11 KV 7000 KG.


H.T.Stay Set

No.
No.

6
2

9
10

Stay Wire 7/8


Earthing Sets H.T

Kg.
No

25
2

55
319.59454

1375
639.1890736

11
12

G.I.Wire 8 SWG/ 6 SWG


G.I.Barbed Wire `A' type.

kg.
kg.

6
7

53.640664
66.090152

321.843984
462.631064

13
14

Danger Board in yard.


Black Bituminus Paint

No.
Ltr.

2
2

49
45.1

98
90.2

15
16

Red Oxide Paint for 2 coats


Aluminium Paint for 1 coat

Ltr.
Ltr.

6
4

56
96.8

336
387.2

17
18

Concreting ration 1:4:8


Sundries

Cmt.
L.S.

2
1

3518
770

7036
770

Cost of material
Services @ 30.5 %
Total cost of Material

RT/U.Rs.
Amt Rs.
16162.659 32325.317615

200.75361 1204.521672
543.66173 1087.3234504

59758.899979
18226.46
77985.364

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

0929

Supply, Erection, Testing and Commissioning 11 KV Single


circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 11
mtr RSJ poles

Kms

6.59

30

197.71

Item Code No. 0929


11 KV Single circuit Pin type with 100sq.mm ACSR lines on 100x116 mm 11 mtr RSJ poles
(A) HT Line :
Sr.No.
1
2

Description of Material
RSJ 116x100, 11 m long
RSJ 116x100, 10 m long

Unit
No.
No.

Qty.
17
2

3
4

11 kv guarding channel MS 75x40


11 KV V cross arm with clamp

Kg.
No.

104
13

5
6

11 KV Top fitting with clamp


M.S.Channel 75x40x6 mm

No.
Kg.

13
122

82.50

7
8

MS angle 50x50x6 mm
M.S. Flats(50 X 10mm)

Kg.
Kg.

72
37

47.05

9
10

G.I.Nut Bolts
11 kV Pin Insulators with G.I. Pins

Kg.
No.

90
39

11
12

Disc Insulator 11 KV 7000 KG.


Strain Hardware for Dog0.1 or Equ.AAAC.

No.
Set

24
24

13
14
15

ACSR Dog
Sleve Joints
H.T.Stay Set

Rmt
No.
Set

3150
3
8

16
17

Stay Wire 7/8


Earthing Sets H.T

Kg.
Set

80
17

18
19

G.I.Barbed Wire `A' type.


Danger Board in yard.

Kg.
No.

77
17

66.09

20
21

Concreting ration 1:4:8


G.I.Wire 8 SWG/ 6 SWG

Cmt.
Kg.

20
130

3518.00

22
23

Black Bituminus Paint


Red Oxide Paint for 2 coats

Ltr.
Ltr.

6
20

45.10

24
25

Aluminium Paint for 1 coat


Sundries

Ltr.
LS

9
1

770.00

871.2
770

26
a)

Wedge connectors
DOG TO DOG

No

24

770.00

0
18480

Cost of material

RT/U Rs.
10341.49
9401.35
47.05
580.14
47.05
44.06
73.00
124.14
200.75
354.72
55.83
121.00
543.66
55.00
319.59
49.00
53.64
56.00
96.80

Amount
175805.28636
18802.704424
4893.2
7541.7804222
1072.5
5740.1
3387.6
1630.22
6570
4841.277792
4818.086688
8513.29248
175869.8046
363
4349.2938016
4400
5433.1071256
5088.941704
833
70360
6973.28632
270.6
1120

538798.28172

Services @ 30.5 %

164333.48

Total cost of Material

703131.76

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
1205

Discreption
Supply, Erection, Testing and Commissioning of Pole mounted
Distribution Transformer Sub-station 200 KVA, 11/0.433 kv.

Unit

Rate

Qty.

Amount

Nos

3.77

21

79.24

Item Code No. 1205


Cost data for Pole mounted Distribution Transformer Sub-station 200 KVA, 11/0.433 kv.
Sr.No

Description of Material

Unit

Qty.

1
2

Dist. Transformer 200 KVA, 11/0.43 kv


RSJ 116x100, 11 m long

No.
No.

1
2

3
4

MS Channel 100x50x6 mm
M.S.Channel 75x40x6 mm

Kg.
Kg.

124
100

47.05
47.05

5834.2
4705

5
6

MS angle 50x50x6 mm
M.S. Flats(50 X 10mm)

Kg.
Kg.

86
56

47.05
44.06

4046.3
2467.36

7
8

11 kV Pin Insulators with G.I. Pins


Disc Insulator 11 KV 4500 KG.

No.
No.

3
3

124.13533
190.71986

372.405984
572.159592

9
10
11

Strain Hardware for 30 Sq mm ACSR Conductor


L.T.Dist.Boxes 200 KVA with MCCB
L.As. 11 KV (Gapless type) with disconector

No.
No.
Set

3
1
1

150.28
450.84
34727.352 34727.352392
1056.4087 1056.40872

12
13

H.T.Stay Set
Stay Wire 7/8

No.
Kg.

2
16

543.66173 1087.3234504
55
880

14
15

Earthing Sets H.T


11KV H.G.Fuses

No.
Set

5
1

319.59454
1879.4682

16
17

11KV A.B. Switch


Danger Board in yard.

No.
No.

1
2

11484.799 11484.798748
49
98

18
19

G.I.Strip (25 X 3 mm)


G.I.Barbed Wire `A' type.

Kg.
Kg.

40
10

57.05
66.090152

2282
660.90152

20
21

Concreting ration 1:4:8


Painting of Supports & fabricated materials

Cmt.
LS

2.3
1

3518
154

8091.4
154

22

Sundries

LS

770

770

23

DTC Metring with Box, single core L.T. XLPE cable (185 sq.mm.,
200 mtr length) and other allied material.

No.

23170.68

23170.68

Minor Fabrication, etc.


Cost of material
Services @ 30.5 %
Total cost of Material

Note

RT/U Rs.

Amount

162066.01 162066.00781
10341.487 20682.974866

1597.972684
1879.468192

0
289137.55396
88186.95
377324.51

*- The DTC Meter should have LT AC 3Ph 4wire CT/PT operated fully static AMR Compatible Tri-Vector meter
RS-232 port.
#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing
with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder
is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

1213

Discreption
Supply, Erection, Testing and Commissioning of POLE
MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 11
KV ,100 KVA Dist. Transformer centers on 9 mtrs 100 X 116
mm RSJ poles with Kit-kat Dist box.

Unit

Rate

Qty.

Amount

Nos

2.40

285

685.32

Item Code No. 1213


11 KV ,100 KVA Dist. Transformer centers on 9 mtrs 100 X 116 mm RSJ poles with Kit-kat Dist box.
S.N.

Unit

QTY

1
2
3

Dist. Transformer 100 KVA, 11/0.43 kv


PSC Pole 9 Mtr (200 KG)
MS Channel 100x50x6 mm

Description of Material

No.
No
Kg.

1
2
100

4
5

M.S.Channel 75x40x6 mm
MS angle 50x50x6 mm

kg.
kg.

44
22

47.05
47.05

2070.2
1035.1

6
7

M.S.Flat 50 x 6 mm
11 kV Pin Insulators with G.I. Pins

kg.
NO.

24
3

44.66
124.13533

1071.84
372.405984

8
9

Strain Hardware for Dog0.1 or Equ.AAAC.


L.T.Dist.Boxes 100 KVA with KITKAT

No.
No.

3
1

354.72052 1064.16156
17125.529 17125.529176

10
11

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


H.T.Stay Set

Set.
No

1
4

1056.4087 1056.40872
543.66173 2174.6469008

12
13

G.I.Stay Wire 7/4mm(8 SWG)


Earthing Sets H.T

kg.
No.

25
5

14
15

11KV H.G.Fuses
11KV A.B. Switch
Danger Board in yard.

Set.
No.
No.

1
1
2

16
17

G.I.Wire 8 SWG/ 6 SWG


G.I.Barbed Wire `A' type.

Kg.
kg.

40
15

53.640664
66.090152

2145.62656
991.35228

18
19

Concreting ration 1:4:8


Painting/Hardware & support with numbering of pole

CMT.
L.S.

2
1

3518
220

7036
220

20

Sundries

L.S.

770

770

21

DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm.,
120 mtr length) and other allied material.

No.

14883.72

14883.72

Cost of material
Services @ 30.5 %
Total cost of Material

Note

RT/U.Rs.

Amt Rs.

94217.366 94217.365632
8461.217 16922.433982
47.05
4705

53.640664
319.59454

1341.0166
1597.972684

1879.4682 1879.468192
11484.799 11484.798748
49
98

184263.04702
56200.229
240463.276

*- The DTC Meter should have LT AC 3Ph 4wire CT/PT operated fully static AMR Compatible Tri-Vector meter
RS-232 port.
#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing
with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder
is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

1307

Supply, Erection, Testing and Commissioning of Augumentation


of existing DTC to 11/0.433 KV 100 KVA with rural KITKAT DB

Nos

1.87

100

187.45

Item Code No. 1307


Cost Data for Augumentation of existing DTC to 11/0.433 KV 100 KVA with rural KITKAT DB
Sr. No.

Description of Material

Unit

QTY

Rate/Unit Amount
Rs.
Rs.

Dist. Transformer 100 KVA, 11/0.43 kv

No

94217.366 94217.365632

2
3

L.T.Dist.Boxes 100 KVA with KITKAT


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

No
Set

1
1

17125.529 17125.529176
1056.4087 1056.40872

4
5

11KV A.B. Switch


Danger Board in yard.

Set
No

1
2

11484.799 11484.798748
49
98

6
7

G.I.Wire 8 SWG/ 6 SWG


G.I.Barbed Wire `A' type.

Kg.
Kg.

25
150

8
9

L.T.XLPE Armoured cable70 sq.mm.


L.T.XLPE Armoured cable120 sq.mm.

Rmt
Rmt

25
10

No
LS

1
1

10
11

Painting/Hardware & support with numbering of pole


Sundries
Cost of material
Services @ 30.5 %
Total cost of Material

53.640664
66.090152

1341.0166
9913.5228

179.74428 4493.6070193
292.28207 2922.82068
220
770

220
770
143643.06938
43811.14
187454.21

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

1401

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


W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for
neutral

Kms

2.20

200

439.18

Item Code No. 1401


L.T. LINE 3 ph 4 W. -WIND PRESSURE ZONE - With ANT for phase & GNAT for neutral with PSC Pole 8 Mtr (200 KG)
SR.NO.
1

DESCRIPTION OF MATERIALS.
PSC Pole 8 Mtr (200 KG)

UNIT
No.

QTY
20

RT/UNIT(RS)
1729.2204

AMT.(RS)
34584.408

2
3

AAC Ant
AAC Gnat

Rmt
Rmt

3200
1100

23.584364
12.280948

75469.9648
13509.0428

4
5

M.S.Flat 50 x 6 mm
L.T.Shackle Insulator

Kg
No

24
72

44.66
9.8753204

1071.84
711.0230688

6
7

L.T.Shackle hardware
Jointing Sleeves for AAC

Pair
No

96
4

28.730452
33

2758.123392
132

8
9
10

Aluminium Bobbins for neutral


PG Clamp
Earthing Sets L.T.

No.
No
No

20
6
5

33
27.83
154.8534284

660
166.98
774.267142

11
12

L.T. Stay sets


G.I.Stay Wire 7/3.15mm(10SWG)

No
Kg

8
72

428.9151988 3431.3215904
53.640664
3862.127808

13
14

Stay Insulators
Binding Wire

No
Kg.

8
1.5

9.629252
72.6

77.034016
108.9

15
16

Binding Tape
G.I.Wire 8 SWG/ 6 SWG

Kg
Kg.

1.5
100

44
53.640664

66
5364.0664

17
18

Concreting ration 1:4:8


L.T.Spacers

Cmt
No

2.4
57

3518
96.8

8443.2
5517.6

19
20

Sundries such as N/B, Washers, Welding etc.


Wedge connectors

LS

2750

2750
0

a)
b)

Ant To Ant
GNAT To GNAT

No
No

32
24

157.3
157.3

5033.6
3775.2

Cost of material
Services @ 30.5 %
Total cost of Material

168266.69902
51321.34
219588.04

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
1405

Discreption
Supply, Erection, Testing & Commissioning of
L.T.XLPE Cable for Size 120 mm2.

laying of 1 Km.

Unit

Rate

Qty.

Amount

Kms

4.42

5.5

24.28

Item Code No.1405


Cost data for laying of 1 Km. L.T.XLPE Cable for Size 120 mm2.
Sr.No.

Particulars

Unit

Qty.

RT/UNIT(RS)

Amount

1
2
3

L.T.XLPE Armoured cable120 sq.mm.


R.C.C. Pipe 150 mm 2 M
L.T. jointing kits for 120 Sqmm

Rmt
No.
No

1000
30
10

292.282068
527
605

292282.068
15810
6050

Misc. ( Bricks,sand,tremination kit and etc.)


Cost of material

LS

24200

24200
338342.068

Services @ 30.5 %

103194.33

Total cost of Material

441536.40

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient
quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be considered in the
cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.
1406

Discreption
Supply, Erection, Testing & Commissioning of laying of 1 Km.
L.T.XLPE Armoured Cable for Size 185 mm2

Unit

Rate

Qty.

Amount

Kms

5.98

29.91

RT/UNIT(RS)

Amount

Item Code No.1406


Cost data for laying of 1 Km. L.T.XLPE Armoured Cable for Size 185 mm2.
Sr.No.

Particulars

Unit

Qty.

1
2
3

L.T. XLPE Armoured cable185 sq.mm.


R.C.C. Pipe 150 mm 2 M
LT Jointing kits for 185 Sqmm

Rmt
No.
No

1000
30
10

Misc. ( Bricks,sand,tremination kit and etc.)


Cost of material

LS

409.70827928 409708.27928
527
15810
871.2
8712
24200

24200
458430.27928

Services @ 30.5 %

139821.24

Total cost of Material

598251.51

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with sufficient
quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be considered in the
cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

Discreption

Unit

Rate

Qty.

Amount

1501

Supply, Erection, Testing & Commissioning of L.T. LINE 1 ph 3


W. -with GNAT for phase & neutral

Nos

1.52

45

68.39

Item Code No. 1501


L.T. LINE 1 ph 3 W. -with GNAT for phase & neutral with PSC Pole 8 Mtr (200 KG)
QTY

RT/UNIT(R
S)

AMT.(RS)

No.

22

1729.2204

38042.8488

Rmt
Kg

3150
60

12.280948
44.66

38684.9862
2679.6

No
No.

52
26

9.8753204
33

513.5166608
858

L.T.Shackle hardware
Jointing Sleeves for AAC
PG Clamp

Pair
No
No

104
3
6

28.730452
33
27.83

2987.967008
99
166.98

9
10

Earthing Sets L.T.


L.T. Stay sets

No
No

5
8

11
12

G.I.Stay Wire 7/3.15mm(10SWG)


Stay Insulators

Kg
No

96
8

53.640664
9.629252

5149.503744
77.034016

13
14

Binding Wire
Binding Tape

Kg.
Kg

2
2

72.6
44

145.2
88

15
16

G.I.Wire 8 SWG/ 6 SWG


Concreting ration 1:4:8

Kg.
LS

100
1

53.640664
3518

5364.0664
3518

17
18

L.T.Spacers
Sundries such as N/B, Washers, Welding etc.

No
LS

63
1

96.8
2750

6098.4
2750

19
a)

Wedge connectors
GNAT To GNAT

No

32

157.3

0
5033.6

SR.NO.

DESCRIPTION OF MATERIALS.

PSC Pole 8 Mtr (200 KG)

2
3

AAC Gnat
M.S.Flat 50 x 6 mm

4
5

L.T.Shackle Insulator
Aluminium Bobbins for neutral

6
7
8

Cost of material
Services @ 30.5 %
Total cost of Material

UNIT

154.85343 774.267142
428.9152 3431.3215904

116462.29156
35521.00
151983.29

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

OTA-1

Discreption
Supply, Erection, Testing & Commissioning of pole mounted
DTC Single phase,15 KVA on 10' Centers PSC double pole
structure

Unit

Rate

Qty.

Amount

Nos

2.83

50

141.46

Item Code No. OTA-1


Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure
SR.NO.

DESCRIPTION OF MATERIALS.

UNIT

QTY

RT/UNIT(R
S)

AMT.(RS)

PSC Pole 9 Mtr (200Kg)

No.

2234.8404

4469.6808

2
3

Dist.transformer 15 KVA -Single phase


Distribution box

No.
No.

3
3

25826.845
3276.7772

77480.53464
9830.331456

11 KV Pin Insulator with pin

No.

124.13533

372.405984

5
6

11 Kv Disc insulator 45 KN with strain hardware


M.S. Channel 100mmX50mmX6mm(9.8Kg/m)

No.
Kg

3
142

190.71986
47.05

572.159592
6681.1

7
8
9
10
11

M.S. Channel 75mmX40mmX6mm(7.2Kg/m)


M.S. Angles 50mmX50mmX6mm(4.5 Kg/m)
M.S. Flats 50mmX6mm(2.4 Kg/m)
G.I.Wire 8 SWG
HT.Stay Set Complete

Kg
Kg
Kg
Kg
Kg

112
18
44
30
4

47.05
5269.6
47.05
846.9
44.66
1965.04
53.640664 1609.21992
543.66173 2174.6469008

12
13
14
15
16

HT.Stay wire 7/8 SWG


ACSR Conductor Wheasel(0.03)
Barbed wire with anticlimbing devices
Danger Board
A] Concreting of Pole & Stay

Kg
Km
Kg
No.
CMT

38
0.02
15
2
3.5

55
16.34838
66.090152
49

18
19
20

Cable 2 core 50sqmm


Horn gap Fuse
HT Earthing Set

Km
No.
No.

0.075
3
7

21
22
23
24
25

Special Design earthing for Single phasing


Red oxide for pole painting
Balck Bituminous Paint for pole earthing
Aluminium Paint
Nut & Bolt

Set
Ltr
Ltr
Ltr
Kg

1
2
0
4
35

82888.8
56
45.1
96.8
73

82888.8
112
0
387.2
2555

26

Backfilling of Supporting with Boulders

No.

36

216

27

Sundries such as washers & Minor fabri.bind.tape/wire ,PG


clamps etc wedge connectors

L.S

1000

1000

2090
0.3269676
991.35228
98
0

97550.423 7316.281725
1879.4682 5638.404576
319.59454 2237.1617576

Cost of material

216802.1466

Services @ 30.5 %

66124.65

Total cost of Material

282926.80

Soecial Design Earthing for single pahse DTC


SR.NO.

DESCRIPTION OF MATERIALS.

1
2
3
4
5

Raw salt
Bentonite Clay
Cahrcoal powder
G.I.tunnel
Cast iron cover 500mm dia 6mm thickness

MS flat 50X8mm for 6pits/DP lightening arrester earthing


should done by 8 SWG GI wire

Sundries
Cost of material

UNIT

QTY

RT/UNIT(R
S)

AMT.(RS)

Kg
Kg
Kg
No
No

280
140
280
7
7

4
11
6
60
300

1120
1540
1680
420
2100

Kg

1680

44.66

75028.8

L.S

1000

1000
82888.8

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for
eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of
Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

OTA-2

Discreption
Supply, Erection, Testing & Commissioning of pole mounted
DTC Single phase,25 KVA on 10' Centers PSC double pole
structure

Unit

Rate

Qty.

Amount

Nos

3.99

35

139.48

Item Code No. OTA-1


Cost Data for Pole mounted DTC Single phase,15 KVA on 10' Centers PSC double pole structure
SR.NO.

DESCRIPTION OF MATERIALS.

UNIT

QTY

RT/UNIT(R
S)

AMT.(RS)

1
2

PSC Pole 9 Mtr (200Kg)


Dist.transformer 25 KVA -Single phase

No.
No.

2
3

2234.8404
4469.6808
55349.809 166049.42644

3
4

Distribution box
11 KV Pin Insulator with pin

No.
No.

3
3

3276.7772
124.13533

9830.331456
372.405984

5
6
7

11 Kv Disc insulator 45 KN with strain hardware


M.S. Channel 100mmX50mmX6mm(9.8Kg/m)
M.S. Channel 75mmX40mmX6mm(7.2Kg/m)

No.
Kg
Kg

3
142
112

190.71986
47.05
47.05

572.159592
6681.1
5269.6

8
9

M.S. Angles 50mmX50mmX6mm(4.5 Kg/m)


M.S. Flats 50mmX6mm(2.4 Kg/m)

Kg
Kg

18
44

47.05
44.66

846.9
1965.04

10
11

G.I.Wire 8 SWG
HT.Stay Set Complete

Kg
Kg

30
4

12
13

HT.Stay wire 7/8 SWG


ACSR Conductor Wheasel(0.03)

Kg
Km

38
0.02

55
16.34838

2090
0.3269676

14
15

Barbed wire with anticlimbing devices


Danger Board

Kg
No.

15
2

66.090152
49

991.35228
98

16
18

A] Concreting of Pole & Stay


Cable 2 core 50sqmm

CMT
Km

3.5
0.075

97550.423

0
7316.281725

19
20

Horn gap Fuse


HT Earthing Set

No.
No.

3
7

21
22
23

Special Design earthing for Single phasing


Red oxide for pole painting
Balck Bituminous Paint for pole earthing

Set
Ltr
Ltr

1
2
0

82888.8
56
45.1

82888.8
112
0

24
25

Aluminium Paint
Nut & Bolt

Ltr
Kg

4
35

96.8
73

387.2
2555

26

Backfilling of Supporting with Boulders

No.

36

216

27

Sundries such as washers & Minor fabri.bind.tape/wire ,PG


clamps etc wedge connectors

L.S

1000

1000

53.640664 1609.21992
543.66173 2174.6469008

1879.4682 5638.404576
319.59454 2237.1617576

Cost of material

305371.0384

Services @ 30.5 %

93138.17

Total cost of Material

398509.21

Soecial Design Earthing for single pahse DTC


SR.NO.

DESCRIPTION OF MATERIALS.

UNIT

QTY

RT/UNIT(R
S)

AMT.(RS)

Raw salt

Kg

280

1120

2
3
4

Bentonite Clay
Cahrcoal powder
G.I.tunnel

Kg
Kg
No

140
280
7

11
6
60

1540
1680
420

Cast iron cover 500mm dia 6mm thickness

No

300

2100

MS flat 50X8mm for 6pits/DP lightening arrester earthing


should done by 8 SWG GI wire

Kg

1680

44.66

75028.8

Sundries

L.S

1000

Cost of material

1000
82888.8

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for
eathing with sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of
Bentonite powder is to be considered in the cost of sundries only no seperate payment will be given.

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.


Cost Data 2012-13
A.S.No.

OTA-3

Discreption

Unit

Rate

Qty.

Amount

Km

1.37

44

60.28

Supply, Erection, Testing & Commissioning of LT


Arial Bunched Cable 120Sqmm

Item Code No. OTA-3


Cost Data forSupply, Erection, Testing & Commissioning of LT Arial Bunched Cable 120Sqmm
SR.NO.

DESCRIPTION OF MATERIALS.

UNIT

QTY

RT/UNIT(R
S)

AMT.(RS)

LT Aerial Bunched Cable (3X120 +16+70)

RMT

1000

276.47796

276477.96

AB Suspension clamp assembly. As per sheet no 1

Pairs

19

5998.37

113969.03

AB Dead End clamp assembly. As per sheet no 2

Nos

6138.37

36830.22

Sundries

LS

500

Cost of material

500.00
427777.21

Services @ 30.5 %

130472.05

Total cost of Material

558249.26

Sheet 1
For one pole considering 5 service connections on pole using AB Suspension clamp assembly.
SR.NO

PARTICULARS

UNIT

QTY

RATE Rs.

AMOUNT

Pairs

360

360

No

170

510

No

170

850

AB Suspension clamp assembly for AB Cable


(3x120+16+70 Sq.mm) (1susp clamp, 1bracket,
1.5mtr SS strap, 2 buckles)

Piercing
network

Piercing Connector
Service box

Neutral Bare conductor connector

No

60

60

Service connection Box 9way

No

4000

4000

LT Cable 3.5C/35sq mm.

Rmt

118.37

118.37

Sundries

L.S.

100

100
5998.37

Connector

(3x120+16+70
(

3x120+16+70

Sq.mm)

for

Sq.mm)

for

Considering 19 nos of AB Suspension clamp assembly /Span

Sheet 2
For one pole considering 5 service connections on pole using AB Dead End clamp assembly
SR.NO

PARTICULARS

UNIT

QTY

RATE Rs.

AMOUNT

No

500

500

Piercing Connector (3x120+16+70Sq.mm) for network

No

170

510

Piercing Connector
Service box

No

170

850

Neutral Bare conductor connector

No

60

60

Service connection Box 9way

No

4000

4000

6
7

LT Cable 3.5C/35sq mm.


Sundries

Rmt
L.S.

1
1

118.37
100

118.37
100

AB Dead End clamp assembly for AB Cable


(3x120+16+70 Sq.mm) (1Dead end clamp, 1bracket,
1.5mtr SS strap,2 buckles)

3x120+16+70

Sq.mm)

for

6138.37
Considering 6 pairs of AB Suspension clamp assembly /Span
LABOUR SHEET for dismantelling of LT conductor 3 ph 5wire
for laying of Arial Bunch cable at Kamptee town, Div No. I, Nagpur
Sr. No.
1

Description of Material
Dismantelling of AAC Ant & Gnat Conductor 3 ph 5
wire.

Unit

Rate

Quantity

Amount

span

80.00

80.00

Dismantelling of 'D' Clamp

No.

4.80

24.00

3
4
5

Dismantelling of schakel insulators


Dismantelling of neutal bobin
Dismantelling of guarding angle

No.
No.
No.

4.80
4.80
36.00

4
1
1

19.20
4.80
36.00

Dismantelling of guarding G.I. wire

span

80.00

80.00

Total
considering 25 spans in 1 km
Rate for per km

244.00
X
Rs.

25.00
6100.00

#- Wherever earthing work is required Bentonite powder is to be used instead of charcole, salt etc. for eathing with
sufficient quantity so as to maintain proper earth resistance as per I.E. rule. The cost of Bentonite powder is to be
considered in the cost of sundries only no seperate payment will be given.

lamp assembly.
Remark

The rate of Rs.4000/each is already


covered in Activity No.
68/7 (Others 7) of RAPDRP Part B
Estimate

Remark

The rate of Rs.4000/each is already


covered in Activity No.
68/7 (Others 7) of RAPDRP Part B
Estimate

arcole, salt etc. for eathing with


ost of Bentonite powder is to be
ill be given.