Sie sind auf Seite 1von 19

ABSTRACT ESTIMATE

Name of Work: Main work: Creation of internal infrastructure like roads, storm water drains, Retaining wall, water supply distribution
network etc at IP-Gudipalli(V), Somendapalle(M), Ananthapur District.

Sub work:Providing 500 nos. 9.0 m long Hot dip galvanised Octagonal poles with LED Street lights at IP-Gudipalli(V),
Somendapalle(M), Ananthapur District.

Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
PART - A
1 100 Nos. Supply, fabrication, transportation and erection of single section hot 29125.00 Each 2912500.00
dip galvanized continuously tapered 9.0 m long Octagonal Pole with
BSEN-10025 grade S 355 JO steel plate for shaft (3 mm thick)
having bottom dia. of 155 mm A/F and top dia. 70 mm A/F, Steel
plate conforming to IS 2062 for base plate of size 260 mm (L) x 260
mm (B) x 16 mm (T) welded to bottom of the pole with
camouflaged junction box having reinforced and weather proof door
with opening arrangements, suitable to withstand wind speed of 180
kmph along with fixing 1.50 m long Double Arm suitable size MS
galvanized Bracket complete with all accessories including
excavation of pit in soil to a depth of 1.2 m for casting M 20 grade
vibrated cement concrete pedestal of size 0.6 m (Length) x 0.6 m
(Breadth) x 1.4 m (Height) with HYSD steel reinforcement of Fe
415 grade weighing around 15 kg bearing 8 nos. of 10 mm dia rods
and 9 nos. of 8 mm dia stirrups duly embedded with 4 nos. of M 24
x 750 mm long 'J' type Anchor bolts (EN 8 grade), and suitable
HDPE/PVC pipe for entry and exit of UG cable, curing for 7 days,
fixing 6A-10kA-SP MCB, 63A-500 V-4 Way Bakelite power block
connector etc., mounted on 3 mm thick Bakelite Sheet fixed inside
junction box and labour charges for erection of pole on pedestal
with M 24 nuts and M 24 plane washers, maintaining pole number
and circuit number on pole etc., as directed by field engineers
during execution for finished item of work, including cost of all
materials, conveyance to site, centering, hire, operational charges of
all T&P, labour for fabrication and other operations, seigniorage
charges etc., complete. [Octagonal pole makes:
Bajaj/Valmont/Skipper/Transrail]

2 400 Nos. Supply, fabrication, transportation and erection of single section hot 27875.00 Each 11150000.00
dip galvanized continuously tapered 9.0 m long Octagonal Pole with
BSEN-10025 grade S 355 JO steel plate for shaft (3 mm thick)
having bottom dia. of 155 mm A/F and top dia. 70 mm A/F, Steel
plate conforming to IS 2062 for base plate of size 260 mm (L) x 260
mm (B) x 16 mm (T) welded to bottom of the pole with
camouflaged junction box having reinforced and weather proof door
with opening arrangements, suitable to withstand wind speed of 180
kmph along with fixing 1.50 m long Single Arm suitable size MS
galvanized Bracket complete with all accessories including
excavation of pit in soil to a depth of 1.2 m for casting M 20 grade
vibrated cement concrete pedestal of size 0.6 m (Length) x 0.6 m
(Breadth) x 1.4 m (Height) with HYSD steel reinforcement of Fe
415 grade weighing around 15 kg bearing 8 nos. of 10 mm dia rods
and 9 nos. of 8 mm dia stirrups duly embedded with 4 nos. of M 24
x 750 mm long 'J' type Anchor bolts (EN 8 grade), and suitable
HDPE/PVC pipe for entry and exit of UG cable, curing for 7 days,
fixing 6A-10kA-SP MCB, 63A-500 V-4 Way Bakelite power block
connector etc., mounted on 3 mm thick Bakelite Sheet fixed inside
junction box and labour charges for erection of pole on pedestal
with M 24 nuts and M 24 plane washers, maintaining pole number
and circuit number on pole etc., as directed by field engineers
during execution for finished item of work, including cost of all
materials, conveyance to site, centering, hire, operational charges of
all T&P, labour for fabrication and other operations, seigniorage
charges etc., complete. [Octagonal pole makes:
Bajaj/Valmont/Skipper/Transrail]

Page 1 of 19
Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
2 600 Nos. Supply and transportation of 90WLED Street light Luminaire made 12532.00 Each 7519200.00
of pressure diecast alluminium body with powder coated, having
protective toughned glass, Supply Input voltage 120 - 270 V AC,
P.F > 0.90, high power LED's System efficacy >110 lm/W and
junction temprature < 70°C, with Ingrees protection IP66,
Luminaire performance complies to IS 10322 (Part 5 / Sec-3),
Driver surge protection 4KV, external Surge protection 10 KV with
optics distribution , THD<10% at 110 Volts AC, driver
efficiency >90%, CCT: 3000K - 5700K, minimum CRI>70, etc.,
compatible for mounting on pole with bracket outer dia of 50 mm
along with run of PVC insulated 3 Core x 1.5 Sq.mm Sheathed
flexible copper cable of 1.1 kV grade as per IS 694/1990 for ext. of
supply with connections as required, including cost of all materials,
conveyance, labour and all incidental charges etc complete . a)
Luminaire Make : Wipro / Philips (Greenline Extra) / GEVenture /
Crompton(Hawk-II) / Bajaj (Edge+) / Halonix (Modular/ Lumos-
Super) / Havells (Endura City liner Neo) /Capart(Premium) /Keselec
/ HPL/Jaquar b) LED MAKE :PHILIPS LUMILEDS / CREE /
NICHIA / OSRAM / SAMSUNG / LG.Copper Wire makes :
FINOLEX/ POLYCAB/ HAVELLS]

3 18000 Mtrs Supply and laying of 4 Core x 16 Sq.mm XLPE insulated 1100 V 181.00 RM 3258000.00
grade Armoured Aluminium UG cable as per specification
conforming to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid
along the cable trench dug out between Octagonal Poles including
cost, conveyance, testing, and labour charges etc., complete.
[Makes: Polycab/ Universal/KEI/Havells/Gloster]

4 9000 Mtrs Supply and laying of 3.5 Core x 25 Sq.mm XLPE insulated 1100 V 232.00 RM 2088000.00
grade Armoured Aluminium cable as per specification conforming
to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid along the cable
trench dugout between Poles and Feeder Pillars, including cost,
conveyance, testing, and labour charges etc., complete. [Makes:
Polycab/Universal/KEI/ Havells/ Gloster]

5 3000 Mtrs Supply and laying of 3.5 Core x 50 Sq.mm XLPE insulated 1100 V 357.00 RM 1071000.00
grade Armoured Aluminium cable as per specification conforming
to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid along the cable
trench dugout between Transformers and Feeder Pillars, including
cost, conveyance, testing, and labour charges etc., complete.
[Makes: Polycab/Universal/KEI/Havells/ Gloster]

6 4000 Nos. Supply and fixing of Cable Terminals with crimping type aluminium 11.00 Each 44000.00
lugs confirming to I.S specifications for 4 core 16Sq.mm XLPE
armoured cable including connections. [Makes: Dowells
/Comet/SMI].
7 100 Nos. supply and fixing of cable terminations with single compression 182.00 Each 18200.00
brass cable gland along with 4 Nos of alluminium lugs for 3.5 core
25Sq.mm XLPE armoured cable with brass washers complete.
[Makes: Dowells /Comet/SMI].
8 40 Nos. supply and fixing of cable terminations with single compression 295.00 Each 11800.00
brass cable gland along with 4 Nos of alluminium lugs for 3.5 core
50Sq.mm XLPE armoured cable with brass washers complete.
[Makes: Dowells /Comet/SMI].

Page 2 of 19
Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
9 9 Nos. Supply and fixing of Outdoor type, Stand Mounting, Dust and 28489.00 Each 256401.00
Vermin Proof Feeder Piller having dimensions of at least 400 mm
(L) x 250 mm (B) x 700 mm (H) with canopy offering IP 55
protection fabricated out of 14 SWG CRCA Sheet steel with Powder
coating, suitable for 415 V/50 Hz, 3 Phase-4 wire System
incorporating electrical accessories such as 1 no. 70ML4 type 3-
Pole Power Contactor, 1 no. Digital timer, 1 no. 100 A Four Pole
Isolator as Incomer, 12 Nos. 32 A-10 kA SP MCBs as outgoers, 3
nos. Indication lamps, 3 nos. 6A - 10 kA SP MCBs, 1 no. 10 A
Rotary Switch (Auto-Off-Manual), 5 nos. 4-Way 63A/500 V
Bakelite power block connectors, 1 no. Brass Neutral link etc., pre-
wired with suitable PVC Insulated flexible copper wires terminated
up to terminal blocks or connectors with insulated lugs of
appropriate size etc., mounted on stand fabricated from 40 x 40 x 5
mm MS L-Angles duly coated with standard black enamel paint and
grouting the MS angle frame up to a depth of 300 mm out of 750
mm long legs in cement concrete with pad-locking arrangements, 2
nos.12 mm dia bolts as earth terminals and providing 1 no. G.I Pipe
earth pit with 2.5 m long 40 mm dia G.I pipe as per IS
Specifications, including cost, conveyance of all materials, and
labour charges etc., complete. [Switch/Power/Control gears makes:
10 9 Nos. L&T/Legrand/Schneider/
Supply Indoasian/Seimens/ABB/Hager]
and fixing of Energy Meter on "Pole Mounted Sheet 7672.00 Each 69048.00
Moulding Compound (SMC) Box" with internal dimensions of 700
mm [H] x 480 mm [W] x 215 mm [D], single door fixed to base
with hinges, incorporating 3 nos. 100A-415V Porcelain re-wirable
fuse units mounted on plywood, wired with 10 Sq.mm PVC
insulated 1.1 kV grade copper wire along with necessary locking
and clamping arrangements for utility pole mounting to safe guard
energy meter, including cost, transportation and labour charges etc.,
complete. [Makes:- SMC Box : Sintex: GSJB
7450/Hensel/Sadhrish]

11 16000 Mtrs Supply and run of 8 SWG G.I Wire along with UG cable including 18.00 RM 288000.00
cost, conveyance, and labour charges etc., complete.
12 16000 Mtrs Excavation of earth for a trench of size 0.3 m (Width) x 0.9 m 86.00 RM 1376000.00
(Depth) x 1.0 m (Length) in soil for laying HDPE pipe and refilling
the trench with the excavated soil to original position including cost,
conveyance, and labour charges etc., complete.
13 8000 Mtrs Supply, transportation and laying of double walled corrugated 107.00 RM 856000.00
(DWC) 50 mm outer dia and inner dia 38 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall
conforming to BSEN-500 86/IS : 14930 Part - II along the cable
trench dug out in soil for safeguarding UG cable, including cost,
conveyance, and labour charges etc., complete. [Makes : DURA
LINE (Dura Guard) or equivalent make]

14 5000 Mtrs Supply, transportation and laying of double walled corrugated 164.00 RM 820000.00
(DWC) 78 mm outer dia and inner dia 63 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall
conforming to BSEN-500 86/IS : 14930 Part - II along the cable
trench dug out in soil for safeguarding UG cable, including cost,
conveyance, and labour charges etc., complete. [Makes : DURA
LINE (Dura Guard) or equivalent make]

15 3000 Mtrs Supply, transportation and laying of double walled corrugated 175.00 RM 525000.00
(DWC) 90 mm outer dia and inner dia 76 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall
conforming to BSEN-500 86/IS : 14930 Part - II along the cable
trench dug out in soil for safeguarding UG cable, including cost,
conveyance, and labour charges etc., complete. [Makes : DURA
LINE (Dura Guard) or equivalent make]

16 20 Cum Cutting of Bituminous road (BT) for laying HDPE/G.I Pipes along 1378.00 Cum 27560.00
the trench at a depth of 600.00 mm and width of 300 mm, including
clearing the site by removing debris and making the site to original
position, including all incidental expenses etc., complete.

Page 3 of 19
Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
17 500 Mtrs Supply and laying of 65 mm Nominal Bore G.I Pipe of Medium 610.00 RM 305000.00
Grade with G.I fittings (ISI) for entry of cable across road crossings
or wherever necessary, including cost, conveyance of all accessories
and labour charges etc., complete.
18 12 Cum Laying cement concrete of M 20 grade using 20 mm & 10 mm 5290.00 Cum 63480.00
HBG machine crushed stone aggregate (coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) for trenches dug across B.T roads including cost,
conveyance of all materials to site and labour charges, machine
mixing, curing etc., including other incidental hire and operational
charges of all T&P as per approved drawings and as directed during
execution but excluding cost of steel and its fabrication charges for
finished item as per MoRT&H specification 1500, 1600, 1700 &
2100 (5th revision) and as directed by the Engineer-in-Charge.

19 12 Cum Laying Plain Cement Concrete (1:4:8) mix using 40 mm size HBG 3936.00 Cum 47232.00
machine crushed stone aggregate and fine aggregate and confirming
to table 1000-2 of MoRT&H including cost, conveyance of all
materials to site and labour charges, machine mixing, laying,
vibrating, curing etc., including all other incidental and operational
charges of all T&P etc., complete for finished item of work as per
MoRT&H specification 1500, 1700, 2100 (5th Revision) and as
directed by the Engineer-In-Charge for laying across the trenches
dug across BT road.

20 1 Nos. Fabrication, transportation, supply and erection of 12.0 m long hot 148360.00 Each 148360.00
dip galvanized Polygonal High Mast with single section of 3 mm
thick of Bottom 360 mm and Top 150 mm dia with BSEN - 10025
grade S 355 JO steel plate for shaft, IS 2062 for base plate, having a
base plate of size 520 mm dia 16 mm thick with its accessories,
suitable for wind velocity of 180 Kmph as per IS 875 part 3
including head frame, 2 point suspension system with steel rope 6
mm dia (7/19) construction double drum winch/power tool
operating speed of 900 RPM, and necessary cable trailer
connections and single speed motor with M 24 x 800 mm
foundation bolts of required quantity with GLS type aviation twin
lamp etc., including casting of RCC pedestal by excavating earth
with an approximate quantity of 4.0 cum for erection of 12.0 m high
mast, casting concrete footing with 0.53 cum of PCC 1:4:8 mix
using 40 mm size HBG machine crushed stone aggregate and fine
aggregate, 1.50 cum of vibrated cement concrete of M 20 grade
using 20 mm & 10 mm HBG crushed stone aggregate with
reinforced steel (Fe 415 grade) of 12mm/10mm/8mm weighing
around 80 kg and duly embedded with foundation bolts, 1 no.
Anchor Plate with suitable galvanized nuts and washers, template 0.00
and 1 no. 1.2 m long 78 mm dia (OD) HDPE/PVC pipe for entry
and exist of UG cable considering soil bearing capacity of 10
T/Sq.m and curing for 7 days along with run of 6 Core 2.5 Sq.mm
flexible copper sheathed cable from luminaires to pole junction box
with connections as required including cost, conveyance of all
materials to site, centering, hire, operational charges of all T&P,
labour for fabrication and other operations and seigniorage charges
etc., complete for finished item of work, including labour charges
for erection of High Mast and luminaire carriage. [High Mast
makes: Bajaj/Valmont/Transrail/Skipper]

Page 4 of 19
Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
21 4 Nos. Supply and transportation of 120W LED Street lightLuminaire 15621.00 Each 62484.00
made of pressure diecast alluminium body with powder coated,
having protective toughned glass, SupplyInput voltage 120 - 270 V
AC, P.F > 0.90, high power LED's System efficacy >110 lm/W and
junction temprature < 70°C, with Ingrees protection IP66,
Luminaire performance complies to IS 10322 (Part 5 / Sec-3),
Driver surge protection 4KV, external Surge protection 10 KV with
optics distribution , THD<10% at 110 Volts AC, driver
efficiency >90%, CCT: 3000K - 5700K, minimum CRI>70, etc.,
complete . a) Luminaire Make : Wipro / Philips (Greenline Extra) /
GEVenture / Crompton(Hawk-II) / Bajaj (Edge+) / Halonix
(Modular/ Lumos-Super) / Havells (Endura City liner Neo)
/Capart(Premium) /Keselec / HPL/Jaquar b) LED MAKE :PHILIPS
LUMILEDS / CREE / NICHIA / OSRAM / SAMSUNG / LG.

Page 5 of 19
Sl.No. Qnty. Description of Item Unit Rate (in Rs.) Amount(in Rs.)
22 1 No. Supply and fixing of Outdoor type, Stand Mounting, Dust and 24504.00 Each 24504.00
Vermin Proof Feeder Pillar having dimensions of at least 400 mm
(L) x 250 mm (B) x 700 mm (H) with canopy offering IP 55
protection fabricated out of 14 SWG CRCA Sheet steel with Powder
coating, suitable for 415 V/50 Hz, 3 Phase - 4 wire System
incorporating 1 no. 32 A TPN MCB as incomer, Al. Bus bars for
incoming (35 Sq.mm Al.) and outgoing terminals of stud type (16
Sq.mm and 4 Sq.mm Al.), 1 no. 25 A Contactor (MN 25 or
equivalent) and 2 nos. 9 A Contactors (MN 9 or equivalent),
Digital/Analog Time Switch, 2 nos. Push buttons, Glass fuse,
Toggle Switch (ON-OFF-Manual), Neutral link etc., prewired with
copper cables for power (6.0 Sq.mm), starter (2.5 Sq.mm) and
control circuits (1.5 Sq.mm) with power circuit having colour sleeve
and ferrule on copper lugs and control circuit shall have ferrule and
insulated copper lugs etc., mounted on stand fabricated from 40 x
40 x 5 mm MS L-Angles duly coated with standard black enamel
paint and grouting the MS angle frame up to a depth of 300 mm out
of 750 mm long legs in cement concrete with pad-locking
arrangements, 2 nos.12 mm dia bolts as earth terminals and
providing 2 no. G.I Pipe earth pit with 2.5 m long 40 mm dia G.I
pipe as per IS Specifications including cost, conveyance of all
materials, and labour charges etc., complete. [Makes: Similar to the
General Arrangment drawing of Bajaj Electricals Ltd.]

23 100 Mtrs Supply and run of 25 mm (Width) x 3 mm (Thick) G.I Wire flat for 48.00 Each 4800.00
connecting earth pits including cost, conveyance, and labour
charges etc., complete.
PART - B
1 24 Months Labour Charges towards day to day checking of newly proposed 20394.00 /Month 489456.00
street lights at each street light pole in ground level at junction box
and at feeder pillar box and replacement of burnt, damaged,
unservisable items with given new items and checking of UG cable
at junction boxes and taking meggering the cable in ground and
reconnecting new cable and giving connections and testing etc.,
complete to illuminate the street lights atleast above 95% working
condition at any time by engaging one semi skilled electrician for
26 days and 2No's helpers during maintenance of 2 times per month
& hire charges for ladder etc., complete.

Grand Total 33,436,025.00

DGM(Elec) GM(Elec) CE(South)

Page 6 of 19
DATAS

Name of Work: Main work: Creation of internal infrastructure like roads, storm water drains, Retaining wall, water supply
distribution network etc at IP-Gudipalli(V), Somendapalle(M), Ananthapur District.

Sub work:Providing 500 nos. 9.0 m long Hot dip galvanised Octagonal poles with LED Street lights at IP-Gudipalli(V),
Somendapalle(M), Ananthapur District.

Item Sl. no.


Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
1 Supply, fabrication, transportation and erection of single section hot dip galvanized continuously tapered 9.0 m long Octagonal Pole
with BSEN-10025 grade S 355 JO steel plate for shaft (3 mm thick) having bottom dia. of 155 mm A/F and top dia. 70 mm A/F, Steel
plate conforming to IS 2062 for base plate of size 260 mm (L) x 260 mm (B) x 16 mm (T) welded to bottom of the pole with
camouflaged junction box having reinforced and weather proof door with opening arrangements, suitable to withstand wind speed of
180 kmph along with fixing 1.50 m long Double Arm suitable size MS galvanized Bracket complete with all accessories including
excavation of pit in soil to a depth of 1.2 m for casting M 20 grade vibrated cement concrete pedestal of size 0.6 m (Length) x 0.6 m
(Breadth) x 1.4 m (Height) with HYSD steel reinforcement of Fe 415 grade weighing around 15 kg bearing 8 nos. of 10 mm dia rods
and 9 nos. of 8 mm dia stirrups duly embedded with 4 nos. of M 24 x 750 mm long 'J' type Anchor bolts (EN 8 grade), and suitable
HDPE/PVC pipe for entry and exit of UG cable, curing for 7 days, fixing 6A-10kA-SP MCB, 63A-500 V-4 Way Bakelite power block
connector etc., mounted on 3 mm thick Bakelite Sheet fixed inside junction box and labour charges for erection of pole on pedestal with
M 24 nuts and M 24 plane washers, maintaining pole number and circuit number on pole etc., as directed by field engineers during
execution for finished item of work, including cost of all materials, conveyance to site, centering, hire, operational charges of all T&P,
labour for fabrication and other operations, seigniorage charges etc., complete. [Octagonal pole makes:
Bajaj/Valmont/Skipper/Transrail]

Supply of hot-dip galvanized 9.0 m long Octagonal Pole 324 No. 1 16200.00 16200.00
Octagonal Pole
b)Fabrication, Transportation and supply of 1.5mtrs double 333 No. 1 2750.00 2750.00
arm bracket
c) Foundation and erection charges with special T&P, for 9.0 351 No. 1 6300.00 6300.00
Mtrs long Octagonal/Conical pole duly erecting on base plate
duly providing 4 nos. foundation bolts with nuts with
providing of 0.6 m x 0.6 m x 1.40 m size M20 CC work
vibrated concreting mixing with necessary steel (15 kgs)
reinforcement and curing for 7 days as directed by the field
engineers during execution including excavation of Earth/BT
all labour charges and cost and conveyance of materials etc.,
complete.

d) Supply of 6-32A 10KA SP MCB, C/D Curve ISI Mark 73 a Each 2 155.00 310.00

e) Supply of 63A/500 V - 4 Way Bakelite Power Block Lowest Each 1 84.75 84.75
Connector including transportation charges Quotation
TOTAL 25644.75
Add Overheads and Contractor’s Profit @ 13.615%. 3479.99
Cost of Each Rs. 29124.74
Or Say Rs. 29125.00 /Each

2 Supply, fabrication, transportation and erection of single section hot dip galvanized continuously tapered 9.0 m long Octagonal Pole
with BSEN-10025 grade S 355 JO steel plate for shaft (3 mm thick) having bottom dia. of 155 mm A/F and top dia. 70 mm A/F, Steel
plate conforming to IS 2062 for base plate of size 260 mm (L) x 260 mm (B) x 16 mm (T) welded to bottom of the pole with
camouflaged junction box having reinforced and weather proof door with opening arrangements, suitable to withstand wind speed of
180 kmph along with fixing 1.50 m long Single Arm suitable size MS galvanized Bracket complete with all accessories including
excavation of pit in soil to a depth of 1.2 m for casting M 20 grade vibrated cement concrete pedestal of size 0.6 m (Length) x 0.6 m
(Breadth) x 1.4 m (Height) with HYSD steel reinforcement of Fe 415 grade weighing around 15 kg bearing 8 nos. of 10 mm dia rods
and 9 nos. of 8 mm dia stirrups duly embedded with 4 nos. of M 24 x 750 mm long 'J' type Anchor bolts (EN 8 grade), and suitable
HDPE/PVC pipe for entry and exit of UG cable, curing for 7 days, fixing 6A-10kA-SP MCB, 63A-500 V-4 Way Bakelite power block
connector etc., mounted on 3 mm thick Bakelite Sheet fixed inside junction box and labour charges for erection of pole on pedestal with
M 24 nuts and M 24 plane washers, maintaining pole number and circuit number on pole etc., as directed by field engineers during
execution for finished item of work, including cost of all materials, conveyance to site, centering, hire, operational charges of all T&P,
labour for fabrication and other operations, seigniorage charges etc., complete. [Octagonal pole makes:
Bajaj/Valmont/Skipper/Transrail]

Page 7 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
Supply of hot-dip galvanized 9.0 m long Octagonal Pole 324 No. 1 16200.00 16200.00
Octagonal Pole
b)Fabrication, Transportation and supply of 1.5mtrs single 331 No. 1 1650.00 1650.00
arm bracket
c) Foundation and erection charges with special T&P, for 9.0 351 No. 1 6300.00 6300.00
Mtrs long Octagonal/Conical pole duly erecting on base plate
duly providing 4 nos. foundation bolts with nuts with
providing of 0.6 m x 0.6 m x 1.40 m size M20 CC work
vibrated concreting mixing with necessary steel (15 kgs)
reinforcement and curing for 7 days as directed by the field
engineers during execution including excavation of Earth/BT
all labour charges and cost and conveyance of materials etc.,
complete.

d) Supply of 6-32A 10KA SP MCB, C/D Curve ISI Mark 73 a Each 2 155.00 310.00

e) Supply of 63A/500 V - 4 Way Bakelite Power Block Lowest Each 1 84.75 84.75
Connector including transportation charges Quotation
TOTAL 24544.75
Add Overheads and Contractor’s Profit @ 13.615%. 3330.23
Cost of Each Rs. 27874.98
Or Say Rs. 27875.00 /Each

3 Supply and transportation of 90WLED Street light Luminaire made of pressure diecast alluminium body with powder coated, having
protective toughned glass, Supply Input voltage 120 - 270 V AC, P.F > 0.90, high power LED's System efficacy >110 lm/W and junction
temprature < 70°C, with Ingrees protection IP66, Luminaire performance complies to IS 10322 (Part 5 / Sec-3), Driver surge protection
4KV, external Surge protection 10 KV with optics distribution , THD<10% at 110 Volts AC, driver
efficiency >90%, CCT: 3000K - 5700K, minimum CRI>70, etc., compatible for mounting on pole with bracket outer dia of 50 mm
along with run of PVC insulated 3 Core x 1.5 Sq.mm Sheathed flexible copper cable of 1.1 kV grade as per IS 694/1990 for ext. of
supply with connections as required, including cost of all materials, conveyance, labour and all incidental charges etc complete . a)
Luminaire Make : Wipro / Philips (Greenline Extra) / GEVenture / Crompton(Hawk-II) / Bajaj (Edge+) / Halonix (Modular/ Lumos-
Super) / Havells (Endura City liner Neo) /Capart(Premium) /Keselec / HPL/Jaquar b) LED MAKE :PHILIPS LUMILEDS / CREE /
NICHIA / OSRAM / SAMSUNG / LG.Copper Wire makes : FINOLEX/ POLYCAB/ HAVELLS]

i) Material
a) Supply of 90 W LED Street light luminaire 159 a Each 1 11500.00 11500.00
b) Supply of PVC insulated 3 Core x 1.5 Sq.mm Sheathed 31 d RM 12.00 55.00 660.00
flexible copper cable of 1100 V grade as per IS 694/1990.
ii) Labour charges
a) Skilled Electrician LR.I.5 Day 0.25 555.00 138.75
b) Helper (Electrical) LR.II.23 Day 0.25 440.00 110.00
12408.75
Add Overheads and Contractor’s Profit @ 13.615% 123.73
Cost of Each Rs. 12532.48
Or Say Rs. 12532.00 /Each

4 Supply and laying of 4 Core x 16 Sq.mm XLPE insulated 1100 V grade Armoured Aluminium UG cable as per specification conforming
to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid along the cable trench dug out between Octagonal Poles including cost, conveyance,
testing, and labour charges etc., complete. [Makes: Polycab/ Universal/KEI/Havells/Gloster]

Material
Supply of 16 Sq.mm 4 Core XLPE insulated, 1100 V grade 168 f m 1.00 155.00 155.00
armoured Aluminium cable
Labour charges LS m 1.00 5.00 5.00
Add Overheads and Contractor’s Profit @ 13.615% on item i (a) only 21.10
Cost of Rm Rs. 181.10
Or Say Rs. 181.00 /Rm

5 Supply and laying of 3.5 Core x 25 Sq.mm XLPE insulated 1100 V grade Armoured Aluminium cable as per specification conforming
to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid along the cable trench dugout between Poles and Feeder Pillars, including cost,
conveyance, testing, and labour charges etc., complete. [Makes: Polycab/Universal/KEI/ Havells/ Gloster]

Page 8 of 19
5
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
Material
Supply of 25 Sq.mm 3.5 Core XLPE insulated, 1100 V grade 168 g m 1 200.00 200.00
armoured Aluminium cable
Labour charges LS m 1.00 5.00 5.00
Rs. 205.00
Add Overheads and Contractor’s Profit @ 13.615% on item i (a) only 27.23
Cost of Rm Rs. 232.23
Or Say Rs. 232.00 /Rm

6 Supply and laying of 3.5 Core x 50 Sq.mm XLPE insulated 1100 V grade Armoured Aluminium cable as per specification conforming
to IS: 7098 (Part-I) in existing G.I/HDPE pipe laid along the cable trench dugout between Transformers and Feeder Pillars, including
cost, conveyance, testing, and labour charges etc., complete. [Makes: Polycab/Universal/KEI/Havells/ Gloster]

Material
Supply of 50 Sq.mm 3.5 Core XLPE insulated, 1100 V grade 168 i m 1 310.00 310.00
armoured Aluminium cable
Labour charges LS m 1.00 5.00 5.00
Rs. 315.00
Add Overheads and Contractor’s Profit @ 13.615% on item i (a) only 42.21
Cost of Rm Rs. 357.21
Or Say Rs. 357.00 /Rm

7 Supply and fixing of Cable Terminals with crimping type aluminium lugs confirming to I.S specifications for 4 core 16Sq.mm XLPE
armoured cable including connections. [Makes: Dowells /Comet/SMI].

cost of 4 core 16Sq.mm crimping type aluminium lugs 181 a Each 1 10.00 10.00
Add Overheads and Contractor’s Profit @ 13.615% 1.36
Cost of Each Rs. 11.36
Or Say Rs. 11.00 /Each

8 supply and fixing of cable terminations with single compression brass cable gland along with 4 Nos of alluminium lugs for 3.5 core
25Sq.mm XLPE armoured cable with brass washers complete. [Makes: Dowells /Comet/SMI].
cost of 3.5 core 25 Sq.mm Brass Cable Glands 178 c Each 1 100.00 100.00
cost of 3.5 core 25 Sq.mm crimping type aluminium lugs 181 b Each 4 15.00 60.00
160.00
Add Overheads and Contractor’s Profit @ 13.615% 21.78
Cost of Each Rs. 181.78
Or Say Rs. 182.00 /Each

9 supply and fixing of cable terminations with single compression brass cable gland along with 4 Nos of alluminium lugs for 3.5 core
50Sq.mm XLPE armoured cable with brass washers complete. [Makes: Dowells /Comet/SMI].

cost of 3.5 core 50 Sq.mm Brass Cable Glands 178 e Each 1 160.00 160.00
cost of 3.5 core 50 Sq.mm crimping type aluminium lugs 181 d Each 4 25.00 100.00
260.00
Add Overheads and Contractor’s Profit @ 13.615% 35.40
Cost of Each Rs. 295.40
Or Say Rs. 295.00 /Each

Page 9 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
10 Supply and fixing of Outdoor type, Stand Mounting, Dust and Vermin Proof Feeder Piller having dimensions of at least 400 mm (L) x
250 mm (B) x 700 mm (H) with canopy offering IP 55 protection fabricated out of 14 SWG CRCA Sheet steel with Powder coating,
suitable for 415 V/50 Hz, 3 Phase-4 wire System incorporating electrical accessories such as 1 no. 70ML4 type 3-Pole Power Contactor,
1 no. Digital timer, 1 no. 100 A Four Pole Isolator as Incomer, 12 Nos. 32 A-10 kA SP MCBs as outgoers, 3 nos. Indication lamps, 3
nos. 6A - 10 kA SP MCBs, 1 no. 10 A Rotary Switch (Auto-Off-Manual), 5 nos. 4-Way 63A/500 V Bakelite power block connectors, 1
no. Brass Neutral link etc., pre-wired with suitable PVC Insulated flexible copper wires terminated up to terminal blocks or connectors
with insulated lugs of appropriate size etc., mounted on stand fabricated from 40 x 40 x 5 mm MS L-Angles duly coated with standard
black enamel paint and grouting the MS angle frame up to a depth of 300 mm out of 750 mm long legs in cement concrete with pad-
locking arrangements, 2 nos.12 mm dia bolts as earth terminals and providing 1 no. G.I Pipe earth pit with 2.5 m long 40 mm dia G.I
pipe as per IS Specifications, including cost, conveyance of all materials, and labour charges etc., complete. [Switch/Power/Control
gears makes: L&T/Legrand/Schneider/ Indoasian/Seimens/ABB/Hager]

i) Material
a) Fabrication and erection of 14 SWG CRCA Sheet Steel 355 Sq.m 1.07 3900.00 4173.00
Powder Coated Feeder Pillar Box of size 15'' (L) x 10'' (B) x
27'' (H) having an area of 2 x ([15'' x 10'']+[10'' x 27'']+[27'' x
15'']) = 1650.00 Sq. inch = 1.07 sq.m including cutting,
bending drilling, welding and reveting etc., complete
including cost, conveyance of all materials and labour
charges etc., complete.

b) Labour charges for fabricating MS Angle frame work 505 & kg 13.00 84.00 1092.00
(stand) with M.S L-Angles of size 40 mm x 40 mm x 5 mm BMM-V.16
for mounting feeder pillar on above frame coated with
standard black enamel paint, including cost of MS L-Angles,
bolts, nuts and washers, welding rods, power charges etc.,
excluding cost of fixing in position. (2.5 ft x 4 nos. (Legs) +
1.31 ft x 2 nos. + 0.82 ft x 2 nos. = 14.26 ft), 14.26 ft x 0.915
= 13 kg (approx.) (0.915 kg/ft))

c) Supply of 3-Pole Power Contactor of 70 A (AC 3 rating), L&T Price list Each 1 10750.00 10750.00
[Make : L&T (Type : MNX 70)] dated
01.01.2019
d) Supply of Digital Time Switch,[Make : L & T (Cat. No. L&T Price list Each 1 2432.20 2432.20
AUTS02DIG00)] dated
01.01.2019
e) Supply of 100 A - Four Pole Isolator 75 h Each 1 900.00 900.00
f) Supply of 10 kA, 6-32 A SP MCBs (C/D - Curve) 72 a Each 15 180.00 2700.00
g) Supply of 10 Sq.mm PVC Insulated flexible Copper cable 28 f m 6 85.90 515.40
for interconnections.
h) Supply of 1.5 Sq.mm PVC Insulated flexible Copper 28 b m 15 14.80 222.00
cable for interconnections.
i) Supply of 10 A Rotary Switch (Auto-Off-Manual) L&T Price list Each 1 245.76 245.76

j) Supply and erection of LED indicator lamps on the existing 363 a Each 3 120.00 360.00
box/panel board
k) Supply of Brass Neutral link including transportation Lowest Each 1 33.90 33.90
charges and GST @ 18% quotation
l) Supply of 63 A/500 V - 4 or -6 Way Bolted type Bakelite Lowest Each 5 84.75 423.75
Power Block connector strip including transportation charges quotation

m) Supply and fixing of "Crimping type Aluminium lugs" 181 a Each 29 10.00 290.00
conforming to I.S specifications for cable up to 16 Sq. mm,
including nuts and bolts with connections.
n) Cost for providing G.I Pipe Earth Pit as per IS Refer earth pit Each 1 2253.27 2253.27
Specification data

o) Earth work excavation in all soils for pit of size 0.6 m (L) 542 cum 0.14 250.00 35.00
x 0.4 m (B) x 0.6 m (D)
p) PCC Bed of size 0.6 m (L) x 0.4 m (B) x 0.1 m (D) Data 19 cum 0.02 3464.14 69.28
q) Bed with M 20 Grade Cement Concrete of size 0.6 m (L) x Data 18 cum 0.12 4655.86 558.70
0.4 m (B) x 0.5 m (D)

Page 10 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
ii) Labour Charges for grouting the box in CC and fixing
electrical accessories inside the box with connections as
required, including testing and commissioning etc.,
complete.
a) Skilled Electrician LR.I.5 day 1 555.00 555.00
b) Helper LR.II.23 day 1 440.00 440.00
28049.27
Add Overhead charges & Contractor profit @ 13.615% on 1928.38
SSR items only
Cost of Each Rs. 28489.27
Or Say Rs. 28489.00 /Each

11 Supply and fixing of Energy Meter on "Pole Mounted Sheet Moulding Compound (SMC) Box" with internal dimensions of 700 mm [H]
x 480 mm [W] x 215 mm [D], single door fixed to base with hinges, incorporating 3 nos. 100A-415V Porcelain re-wirable fuse units
mounted on plywood, wired with 10 Sq.mm PVC insulated 1.1 kV grade copper wire along with necessary locking and clamping
arrangements for utility pole mounting to safe guard energy meter, including cost, transportation and labour charges etc., complete.
[Makes:- SMC Box : Sintex: GSJB 7450/Hensel/Sadhrish]

i) Material
a) Supply of "Pole Mounted Sheet Moulding Compound Price List of Each 1 4358.00 4358.00
(SMC) Box" with internal dimensions of 700 mm [H] x 480 M/s. Sintex
mm [W] x 215 mm [D], single door fixed to base with W.E.F 1/5/15
hinges, plywood as mounting plate, necessary clamping and
locking arrangements, including cost, and transportation
charges but excluding GST. [Make : Sintex - SMC Panel
Box- GSJB 7450]

b) Supply of 100 A-415 V Porcelain Rewirable fuse Unit. 56 d Each 3 520.00 1560.00

c) Supply of 10 Sq.mm PVC Insulated flexible Copper cable 28 f m 10 85.90 859.00


for interconnections.
ii) Labour charges
a) Skilled Electrician LR.I.5 Day 0.50 555.00 277.50
b) Helper (Electrical) LR.II.23 Day 0.50 440.00 220.00
7274.50
Add Overheads and Contractor’s Profit @ 13.615% on SSR items only 397.08
Cost of Each Rs. 7671.58
Or Say Rs. 7672.00 /Each

12 Supply and run of 8 SWG G.I Wire along with UG cable including cost, conveyance, and labour charges etc., complete.
i) Material
a) No. 8 SWG G.I Wire (0.104 kg/m) for 100.00 Rm [Cost of 525 kg 10.40 65.00 676.00
G.I Wire = Rs. 61/kg]
ii) Labour Charges
b) Helper (Electrical) LR.II.23 Day 2 440.00 880.00
iii) Cost for 100 M 1556.00
Rate per meter = (c/100) 15.56
Add Overheads and Contractor’s Profit @ 13.615% 2.12
Cost of Rm Rs. 17.68
Or Say Rs. 18.00 /Rm

13 Excavation of earth for a trench of size 0.3 m (Width) x 0.9 m (Depth) x 1.0 m (Length) in soil for laying HDPE pipe and refilling the
trench with the excavated soil to original position including cost, conveyance, and labour charges etc., complete.

Output : 100 m
i) Material
a) Excavation of earth 100 m (L) x 0.3 m (W) x 0.9 m (D) 542 cum 27.00 250.00 6750.00

ii) Labour charges


a) Man Mazdoor LR.III.3 Day 2.00 400.00 800.00
Cost of per 100 Rm Rs. 7550.00

Page 11 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
Cost of per Rm Rs. 75.50
Add Overheads and Contractor’s Profit @ 13.615% 10.28
Cost of Rm Rs. 85.78
Or Say Rs. 86.00 /Rm

14 Supply, transportation and laying of double walled corrugated (DWC) 50 mm outer dia and inner dia 38 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall conforming to BSEN-500 86/IS : 14930 Part - II along the cable trench dug
out in soil for safeguarding UG cable, including cost, conveyance, and labour charges etc., complete. [Makes : DURA LINE (Dura
Guard) or equivalent make]

Material
Supply and transportation of Outer dia 50 mm and inner dia 184 a m 1 90.00 90.00
38 mm double walled corrugated HDPE pipe
Labour charges for laying LS m 1 5.00 5.00
Add Overheads and Contractor’s Profit @ 13.615% on SSR 12.25
item

Cost of Rm Rs. 107.25


Or Say Rs. 107.00 /Rm

15 Supply, transportation and laying of double walled corrugated (DWC) 78 mm outer dia and inner dia 63 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall conforming to BSEN-500 86/IS : 14930 Part - II along the cable trench dug
out in soil for safeguarding UG cable, including cost, conveyance, and labour charges etc., complete. [Makes : DURA LINE (Dura
Guard) or equivalent make]

Material
Supply and transportation of Outer dia 78 mm and inner dia 184 c m 1 140.00 140.00
63 mm double walled corrugated HDPE pipe
Labour charges for laying LS m 1 5.00 5.00
Add Overheads and Contractor’s Profit @ 13.615% on SSR 19.06
item
Cost of Rm Rs. 164.06
Or Say Rs. 164.00 /Rm

16 Supply, transportation and laying of double walled corrugated (DWC) 90 mm outer dia and inner dia 76 mm HDPE pipe having
corrugation on the outer wall and plain surface inner wall conforming to BSEN-500 86/IS : 14930 Part - II along the cable trench dug
out in soil for safeguarding UG cable, including cost, conveyance, and labour charges etc., complete. [Makes : DURA LINE (Dura
Guard) or equivalent make]

Material
Supply and transportation of Outer dia 90 mm and inner dia 184 d m 1 150.00 150.00
76 mm double walled corrugated HDPE Pipe

Labour charges for laying LS m 1 5.00 5.00


Add Overheads and Contractor’s Profit @ 13.615% on item i 20.42
(a) only
Cost of Rm Rs. 175.42
Or Say Rs. 175.00 /Rm

17 Cutting of Bituminous road (BT) for laying HDPE/G.I Pipes along the trench at a depth of 600.00 mm and width of 300 mm, including
clearing the site by removing debris and making the site to original position, including all incidental expenses etc., complete.

< SD 6.3.7/Page 789 >


a) Cutting open B.T. road surface (as well as asphalt 25a cum 1 962.66 962.66
concrete up to 75 mm thick) including water bound macadam
[Rate as per PUBLIC HEALTH ITEMS, page no. 7] [10
Sq.m x 0.075 m (D) = 0.75 Cum @ Rs. 722/-]

b) Excavation of WBM under B.T 542 cum 1 250.00 250.00


Rs. 1212.66
Add Overheads and Contractor’s Profit @ 13.615% 165.10
Cost of cum 1377.76
Or Say Rs. 1378.00 /cum

Page 12 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19

18 Supply and laying of 65 mm Nominal Bore G.I Pipe of Medium Grade with G.I fittings (ISI) for entry of cable across road crossings or
wherever necessary, including cost, conveyance of all accessories and labour charges etc., complete.
Taking output 100 Rm
a) S & F 65 mm Nominal Bore GI pipe Medium Grade BMW-F.91 m 100.00 755.00 75500.00
properties & weight as per IS 1239 with GI fittings such as
elbows tees couplings, nipples, plugs including excavation
for trenches and refilling the trenches complete except for
GI bends. [Rate as per item code: BMW-F.91 of Water
Supply and Sanitary items]

b) Deduct cost for excavation of hard rock or Bituminous As per BT cum 18.00 1212.66 -21827.88
road (BT) by chiselling for laying HDPE/G.I Pipes along road cutting
Trench at a depth of 600.00 mm and width of 300 mm, Data
including clearing the site by removing debris and making
the site to original position, including all incidental expenses
etc., complete.

Cost per 100 Rm Rs. 53672.12


Cost per Rm Rs. 536.72
Add Overheads and Contractor’s Profit @ 13.615% 73.07
Cost of Rm Rs. 609.79
Or Say Rs. 610.00 /Rm

19 Laying cement concrete of M 20 grade using 20 mm & 10 mm HBG machine crushed stone aggregate (coarse aggregate conforming to
table 1000-1 and fine aggregate conforming to table 1000-2) for trenches dug across B.T roads including cost, conveyance of all
materials to site and labour charges, machine mixing, curing etc., including other incidental hire and operational charges of all T&P as
per approved drawings and as directed during execution but excluding cost of steel and its fabrication charges for finished item as per
MoRT&H specification 1500, 1600, 1700 & 2100 (5th revision) and as directed by the Engineer-in-Charge.

Unit : Cum and Output : 15 Cum Page 472, 457 of MoRT&H SDB
i) Labour
a) Mate 71 Day 0.86 451.00 387.86
b) Mason LR.I.11 Day 1.50 475.00 712.50
c) Mazdoor (Unskilled) LR.III.3 Day 20.00 400.00 8000.00
Add Area Allowance on Labour 9100.36 0.2 1820.07
10920.43
ii) Machinery
a) Concrete mixer 0.4/0.28 38 a Hour 6.0 525.50 3153.00
b) Generator 35 kVA 43 Hour 6.0 1032.00 6192.00
c) Water tanker 6 kl capacity 10 Hour 2.0 655.20 1310.40
10655.40
iii) Material
Cost of 20 mm SS-5 HBG MC metal Lead cum 8.10 1961.36 15887.02
Statement
Cost of 10 mm SS-5 HBG MC metal Lead cum 5.40 1552.36 8382.74
Statement
Sand for concrete Lead cum 6.75 586.85 3961.24
Statement
Cement Lead MT 5.16 3882.00 20031.12
Statement
48262.12
Rate per 15 CUM (A+B+C) 69837.95
Rate per CUM = (A+B+C)/15 4655.86
Add Overheads and Contractor’s Profit @ 13.615% 633.90
Cost of Cum Rs. 5289.76
Or Say Rs. 5290.00 /Cum

Page 13 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
20 Laying Plain Cement Concrete (1:4:8) mix using 40 mm size HBG machine crushed stone aggregate and fine aggregate and confirming
to table 1000-2 of MoRT&H including cost, conveyance of all materials to site and labour charges, machine mixing, laying, vibrating,
curing etc., including all other incidental and operational charges of all T&P etc., complete for finished item of work as per MoRT&H
specification 1500, 1700, 2100 (5th Revision) and as directed by the Engineer-In-Charge for laying across the trenches dug across BT
road.

Unit : Cum and Output : 15 Cum Page 331 of MoRT&H, SDB


i) Labour
a) Mate 71 Day 0.64 451.00 288.64
b) Mason LR.I.11 Day 1.00 475.00 475.00
c) Mazdoor (Unskilled) LR.III.3 Day 15 400.00 6000.00
Add Area Allowance on Labour 6763.64 0.20 1352.73
8116.37
ii) Machinery
a) Concrete mixer 0.4/0.28 38 a Hour 6.0 525.50 3153.00
b) Generator 30 kVA 43 Hour 6.0 1032.00 6192.00
c) Water tanker 6 kl capacity 10 Hour 2.0 655.20 1310.40
10655.40
iii) Material
Cost of 40 mm HBG (MC) Lead cum 13.50 1466.36 19795.86
Statement
Sand for concrete Lead cum 6.75 586.85 3961.24
Statement
Cement Lead MT 2.430 3882.00 9433.26
Statement
33190.36
Rate per 15 CUM =(A+B+C) 51962.13
Rate per CUM = (A+B+C)/15 3464.14
Add Overheads and Contractor’s Profit @ 13.615% 471.64
Cost of Cum Rs. 3935.78
Or Say Rs. 3936.00 /Cum

21 Fabrication, transportation, supply and erection of 12.0 m long hot dip galvanized Polygonal High Mast with single section of 3 mm
thick of Bottom 360 mm and Top 150 mm dia with BSEN - 10025 grade S 355 JO steel plate for shaft, IS 2062 for base plate, having a
base plate of size 520 mm dia 16 mm thick with its accessories, suitable for wind velocity of 180 Kmph as per IS 875 part 3 including
head frame, 2 point suspension system with steel rope 6 mm dia (7/19) construction double drum winch/power tool operating speed of
900 RPM, and necessary cable trailer connections and single speed motor with M 24 x 800 mm foundation bolts of required quantity
with GLS type aviation twin lamp etc., including casting of RCC pedestal by excavating earth with an approximate quantity of 4.0 cum
for erection of 12.0 m high mast, casting concrete footing with 0.53 cum of PCC 1:4:8 mix using 40 mm size HBG machine crushed
stone aggregate and fine aggregate, 1.50 cum of vibrated cement concrete of M 20 grade using 20 mm & 10 mm HBG crushed stone
aggregate with reinforced steel (Fe 415 grade) of 12mm/10mm/8mm weighing around 80 kg and duly embedded with foundation bolts,
1 no. Anchor Plate with suitable galvanized nuts and washers, template and 1 no. 1.2 m long 78 mm dia (OD) HDPE/PVC pipe for entry
and exist of UG cable considering soil bearing capacity of 10 T/Sq.m and curing for 7 days along with run of 6 Core 2.5 Sq.mm flexible
copper sheathed cable from luminaires to pole junction box with connections as required including cost, conveyance of all materials to
site, centering, hire, operational charges of all T&P, labour for fabrication and other operations and seigniorage charges etc., complete
for finished item of work, including labour charges for erection of High Mast and luminaire carriage. [High Mast makes:
Bajaj/Valmont/Transrail/Skipper]

a) Material
a) Fabrication, supply and transportation of 12.0 m High 340 No 1 100000.00 100000.00
Mast Pole with all accessories
b)Cost of 6 Core x 2.5 Sq.mm PVC Insulated and PVC Finolex PL m 20 146.65 2933.00
Round Sheathed Multi Core Bright Annealed Bare Copper dated.
Conductor Heavy Duty Industrial Cables 21/07/2018

Page 14 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
c) Earth work exacavation with an approximate quantity of 345 Each 1 28000.00 28000.00
4.0 Cum for erection of 12 Mtrs high mast and refilling with
a quantity of 0.53 Cum of PCC 1:4:8, 1.50 Cum M 20 grade
concrete and (80 Kgs) reinforced steel of 12mm/10mm/8mm,
Soil bearing capacity of 10 T/Sqm, Anchor plate with cost
and conveyance of all above materials including labour
charges for erection of High Mast and Carriage etc.,
complete.

130933.00
Add Overheads and Contractor’s Profit @ 13.615% on SSR items only 17427.20
Cost of Each Rs. 148360.20
Or Say Rs. 148360.00 /Each

22 Supply and transportation of 120W LED Street lightLuminaire made of pressure diecast alluminium body with powder coated, having
protective toughned glass, SupplyInput voltage 120 - 270 V AC, P.F > 0.90, high power LED's System efficacy >110 lm/W and junction
temprature < 70°C, with Ingrees protection IP66, Luminaire performance complies to IS 10322 (Part 5 / Sec-3), Driver surge protection
4KV, external Surge protection 10 KV with optics distribution , THD<10% at 110 Volts AC, driver
efficiency >90%, CCT: 3000K - 5700K, minimum CRI>70, etc., complete . a) Luminaire Make : Wipro / Philips (Greenline Extra) /
GEVenture / Crompton(Hawk-II) / Bajaj (Edge+) / Halonix (Modular/ Lumos-Super) / Havells (Endura City liner Neo)
/Capart(Premium) /Keselec / HPL/Jaquar b) LED MAKE :PHILIPS LUMILEDS / CREE / NICHIA / OSRAM / SAMSUNG / LG.

i) Material
Supply of 120 W LED Flood light Luminaire 159 b Each 1 13500.00 13500.00
ii) Labour charges
a) Skilled Electrician LR.I.5 Day 0.25 555.00 138.75
b) Helper (Electrical) LR.II.23 Day 0.25 440.00 110.00
13748.75
Add Overheads and Contractor’s Profit @ 13.615% 1871.89
Cost of Each Rs. 15620.64
Or Say Rs. 15621.00 /Each

23 Supply and fixing of Outdoor type, Stand Mounting, Dust and Vermin Proof Feeder Pillar having dimensions of at least 400 mm (L) x
250 mm (B) x 700 mm (H) with canopy offering IP 55 protection fabricated out of 14 SWG CRCA Sheet steel with Powder coating,
suitable for 415 V/50 Hz, 3 Phase - 4 wire System incorporating 1 no. 32 A TPN MCB as incomer, Al. Bus bars for incoming (35
Sq.mm Al.) and outgoing terminals of stud type (16 Sq.mm and 4 Sq.mm Al.), 1 no. 25 A Contactor (MN 25 or equivalent) and 2 nos. 9
A Contactors (MN 9 or equivalent), Digital/Analog Time Switch, 2 nos. Push buttons, Glass fuse, Toggle Switch (ON-OFF-Manual),
Neutral link etc., prewired with copper cables for power (6.0 Sq.mm), starter (2.5 Sq.mm) and control circuits (1.5 Sq.mm) with power
circuit having colour sleeve and ferrule on copper lugs and control circuit shall have ferrule and insulated copper lugs etc., mounted on
stand fabricated from 40 x 40 x 5 mm MS L-Angles duly coated with standard black enamel paint and grouting the MS angle frame up
to a depth of 300 mm out of 750 mm long legs in cement concrete with pad-locking arrangements, 2 nos.12 mm dia bolts as earth
terminals and providing 2 no. G.I Pipe earth pit with 2.5 m long 40 mm dia G.I pipe as per IS Specifications including cost, conveyance
of all materials, and labour charges etc., complete. [Makes: Similar to the General Arrangment drawing of Bajaj Electricals Ltd.]

i) Material:
a) Supply of Outdoor type, Stand Mounting, Dust and Vermin 343 Each 1 17500.00 17500.00
Proof Feeder Pillar having dimensions of at least 400 mm (L)
x 250 mm (B) x 700 mm (H)
b) Cost for providing G.I Pipe Earth Pit Refer earth pit Each 2 2253.27 4506.54
data
c) Earth work excavation in all soils for pit of size 0.6 m (L) 542 cum 0.14 250.00 35.00
x 0.4 m (B) x 0.6 m (D)
d) PCC Bed of size 0.6 m (L) x 0.4 m (B) x 0.1 m (D) Data 19 cum 0.02 3464.14 69.28
e) Bed with M 20 Grade Cement Concrete of size 0.6 m (L) x Data 18 cum 0.12 4655.86 558.70
0.4 m (B) x 0.5 m (D)
ii) Labour Charges for grouting the box in CC and fixing
electrical accessories inside the box with connections as
required, including testing and commissioning etc.,
complete.

Page 15 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
a) Skilled Electrician LR.I.5 day 1 555.00 555.00
b) Helper LR.II.23 day 1 440.00 440.00
23664.53
Add Overhead charges & Contractor profit @ 13.615% on SSR items only 839.30
Cost of Each Rs. 24503.83
Or Say Rs. 24504.00 /Each

24 Supply and run of 25 mm (Width) x 3 mm (Thick) G.I Wire flat for connecting earth pits including cost, conveyance, and labour charges
etc., complete.
i) Material
a) 25mm x 3 mm G.I Strip of 100 M Length (0.47 kg / Mtr) 525 kg 47.00 65.00 3055.00
[Cost of G.I Wire = Rs. 61/kg]
ii) Labour Charges
a) Skilled Electrician LR.I.5 Nos. 0.5 555.00 277.50
b) Helper (Electrical) LR.II.23 Day 2 440.00 880.00
iii) Cost for 100 M 4212.50
Rate per meter = (c/100) 42.13
Add Overheads and Contractor’s Profit @ 13.615% 5.74
Cost of Rm Rs. 47.87
Or Say Rs. 48.00 /Rm

Earth Pit data


Providing independent earthing by excavating a pit to a depth of 2.1 m with 0.3 m dia in soil using 40 mm dia 'B' class GI pipe of 2.5 m
length having staggered holes, filling up the surrounding space around the pipe with Bentonite powder up to 1.8 m from the bottom and
remaining space of the pit with loose earth and fixing hume pipe ring (3 mm Thick) with necessary accessories and proper connections
including cost, conveyance of all materials, and labour charges etc., complete.
i) Material
a) Excavation of soil for pit of 0.3 m dia and 2.1 m (Depth) 542 Cum 0.15 250.00 37.50
b) Supply of 40 mm Nominal Bore Medium grade G.I Pipe 540 d Rm 2.50 350.00 875.00
Earth Electrode with tapered casting at the lower end
c) 25 x 6 mm (1"X 1/4") G.I Flat of 200 mm (8") length 525 Each 1 65.00 65.00
[Weight of 25 x 6 mm G.I flat = 1.2 kg/m] [1 kg = Rs. 61/-]
(1.2 kg/m*0.2 m *Rs. 61/kg)
d) Drilling 12 mm holes of 4 Nos. 543 Each 4 6.00 24.00
e) Drilling of 16 Nos through holes of 12mm dia to G.I pipe. 543 Each 16 6.00 96.00
f) G.I Bolt with nuts and washers 544 Set 4 12.00 48.00
g) 18" dia 3'' thick hume pipe ring 546 Each 1.00 300.00 300.00
h) Bentonite powder (539 kg/Cum) 419 kg 69.00 5.33 367.77
ii) Labour charges for fixing pipe ring and connections
a) Semi Skilled Electrician LR.II.34 Nos. 0.50 440.00 220.00
b) Helper LR.II.23 Nos. 0.50 440.00 220.00
Cost of Each 2253.27
Add Overheads and Contractor’s Profit @ 13.615% 306.78
Cost of Each Rs. 2560.05
Or Say Rs. 2560.00 /Each
PART-B
a) Labour Charges towards day to day checking of newly proposed street lights at each street light pole in ground level at junction box and
at feeder pillar box and replacement of burnt, damaged, unservisable items with given new items and checking of UG cable at junction
boxes and taking meggering the cable in ground and reconnecting new cable and giving connections and testing etc., complete to
illuminate the street lights atleast above 95% working condition at any time by engaging one semi skilled electrician for 26 days and
2No's helpers during maintenance of 2 times per month & hire charges for ladder etc., complete.

Labour charges
skilled Electrician LR I.5 day 26 555.00 14,430.00
Helpers(2members during 2times per month) LR II.23 day 4 440.00 1,760.00
Sub total 16,190.00
For 24 months 388,560.00

Page 16 of 19
Item Sl. no.
Sl. Rate Amount
Description as per SSR Unit Qnty.
No. (Rs.) (Rs.)
18-19
Add over head charges & cotractor profit @13.615% 52,902.44
Total 441,462.44
b) Hire charges for ladder for Rs.2000 per month Rate as per Months 24 2,000.00 48,000.00
Sanctioned
Estimate

Total for 24 months(a+b) 489,462.44


Total for 1 Month 20,394.27
or Say Rs. 20394.00 /Month

DGM(Elec) GM(Elec) CE(Central)

Page 17 of 19
GENERAL ABSTRACT

Name of Work: Main work: Creation of internal infrastructure like roads, storm water drains,
Retaining wall, water supply distribution network etc at IP-Gudipalli(V), Somendapalle(M),
Ananthapur District.

Sub work:Providing 500 nos. 9.0 m long Hot dip galvanised Octagonal poles with LED Street lights at
IP-Gudipalli(V), Somendapalle(M), Ananthapur District.

Sl. No. Description of item Amount (Rs.)

1) Providing 132 nos. of 9.0 m long Octagonal poles with double arm brackets 33436025.00
carrying 90 W LED Street lights along Green Field road in Mallavalli.

2) LS PROVISIONS
a APSPDCL deposits towards Service line and Development charges for 1500000.00
erection of 3 Phase - 11 kV line with Distribution Transformers
b Payments towards energy consumption charges of street lights for a period of 2 606503.00
Years
TOTAL 35,542,528.00
(Rupees One Crore Thirty Four Lakhs Eleven Thousand One Hundred and Fifty Three Only)

Technical approval for Rs.1,34,11,153.00(Rupees One Crore Thirty Four Lakhs Eleven Thousand One
Hundred and Fifty Three Only) for the work of "Providing 132 nos. of 9.0 m long Octagonal poles with
double arm brackets carrying 90 W LED Street lights along Green Field road in Mallavalli (V), Bapulapadu
(M), Krishna District." and LS Provisions of 'APSPDCL deposits towards Service line and Development
charges for erection of 3 Phase - 11 kV line with Distribution Transformers' and 'Payments towards energy
consumption charges of street lights for a period of 2 Years' against Sanctioned Estimate vide
CR.No.07/CE(C)/APIIC/2018-19, Dt.03.08.2018 for Rs.22.00Crores is hereby accorded.

DGM(Elec) GM(Elec) CE(Central)


GENERAL ABSTRACT
Name of Work: Main work: Creation of internal infrastructure like roads,
storm water drains, Retaining wall, water supply distribution network etc
at IP-Gudipalli(V), Somendapalle(M), Ananthapur District.

Sub work:Providing 500 nos. 9.0 m long Hot dip galvanised Octagonal
poles with LED Street lights at IP-Gudipalli(V), Somendapalle(M),
Ananthapur District.

1 Providing 500 nos. 9.0 m long Hot dip galvanised 33436025.00


Octagonal poles with LED Street lights

L.S Provisions:

7 Provision for Tender Premium @ 5.0% 1671801.25

8 Provision for Seigniorage charges 20000.00

5 Provision for NAC @ 0.10% 33436.03

1 Provision for APSPDCL towards payment of 1500000.00


Supervision charges
2 Provision for PS charges & Contigencies @ 1.50% 501540.38

3 Provision for Qulaity Control @ 0.75% 250770.19

4 Provision for GST @ 12% 4219351.47

6 Provision for Labour Cess @ 1% 334360.25

10 Provision for Unforseen and rounding off 32715.44

Total Rs: 42,000,000.00

(Rupees Four croes tweny lakhs only)