Request for Proposal (“RFP”) issued by NHIT Western Projects Private Limited for Engagement of Agency/Firm for Electrical Works at Borkhedi-Wardner Project site under NWPPL.

Supply Installation & Energization of electrical Infrastructure for Street lightining on Borkhedi wadner project

Electricity Bills for 19 Locations – Borkhedi wadner project Appendix -I

Sr. No. Location Connection Qty. Divison Work Detail Material Cost including GST Erection / labour Charge including GSt Total Amount Erection / labour Charge & Item Cost) including GST Other charges (Contractor Supervision charges, Contractor profit, Transportation, Contengencies, T & P, BG Charges, Labour Cess & Insurance) Other charges Including GST Supervision Charge Excluding GST Supervision GST Amount 15% normative charges including GST Grand Amount (incl GST) Item Cost Excluding GST Erection / labour Charge including GSt

1 Kankati 1 Hinganghat 1. Erection of 11 KV - 0.003 km 2. Errection of 11/0.44 KV_ Proposed 1 no of 25 KVA In line - Transformer 3. Erection of LT line 234,446.54 29,802.53 264,249.07 0.00 0.00 64,075.43 11,533.58 11,341.35 275,590.42 198,683.51 29,802.53 275,590.42

2 Jamb 1 Hinganghat 1. Erection of 11 KV 2. Errection of 11/0.44 KV_ Proposed1 no of 25 KVA In line - Transformer 3. Erection of LT line 193,878.17 24,645.53 218,523.70 0.00 0.00 52,987.89 9,537.82 9,378.86 290,428.27 164,303.53 24,645.53 290,428.60

3 Ubda 1 Hinganghat 1. Erection of 11 KV 2. Errection of 11/0.44 KV_ Proposed 1 no of 63 KVA In line - Transformer 3. Erection of LT line 248,757.07 31,621.66 280,378.74 0.00 0.00 67,986.57 12,237.58 12,033.62 372,636.51 210,811.08 31,621.66 372,636.52

4 ASHTI INTERCHANGE/ KAWAD GHAT 1 Hinganghat 1. Erection of 11 KV 0.3km 2. Errection of 11/0.44 KV_ Proposed 1 no of 25 KVA - Transformer 3. Erection of LT line 3PH 4W 4. SPCP -01 373,327.52 55,999.13 429,326.64 66,222.35 78,142.38 64,508.77 11,611.58 0.00 583,589.37 316,379.25 47,456.89

5 WADNER BRIDGE 1 Hinganghat 1.Erection of 11 KV 0.06KM 2.Transformer , 1no of 100KVA 3. Errection of LT Line km 406,494.66 60,974.20 467,468.86 0.00 0.00 5,150.08 927.01 0.00 473,545.95 344,487.00 51,673.05

6 PIPARI FLYOVER 1 Hinganghat 1. Erection of 11 KV 0.06KM 2.Transformer, 1no of 100KVA 3. Errection of 11KV SPCP 361,975.62 54,296.34 416,271.96 0.00 0.00 4,586.05 825.49 0.00 421,683.50 306,759.00 46,013.85

7 POHANA FLYOVER 1 Hinganghat 1. Erection of 11 KV 0.06KM 2.Transformer, 1no of 100KVA 3. Errection of 11KV SPCP 361,975.62 54,296.34 416,271.96 0.00 0.00 4,586.05 825.49 0.00 421,683.50 306,759.00 46,013.85

8 WADKI FLYOVER 1 Yavatmal 1. Erection of 11 KV Line on RSJ Pole 9 Mtr-0.06 Km 2 Erection of 11/0.4 KV 63 KVA DTC 311,147.12 46,672.07 357,819.19 0.00 0.00 4,651.65 837.30 0.00 363,308.13 263,684.00 39,552.60

9 BORI FLYOVER 1 Yavatmal 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 Km 2. Erection of 11/0.4 KV 63 KVA DTC - 01 Nos 308,338.72 46,250.81 354,589.53 0.00 0.00 4,609.66 829.74 0.00 360,028.93 261,304.00 39,195.60

10 KHATARA FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 km 2 Erection of 11/0.4 KV 25 KVA DTC -01 Nos 251,244.42 37,686.66 288,931.08 0.00 0.00 3,756.10 676.10 0.00 293,363.29 212919.00 31937.85

11 ADNI FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 km 2 Erection of 11/0.4 KV 63 KVA DTC -01 Nos 308,338.72 46,250.81 354,589.53 0.00 0.00 4,609.66 829.74 0.00 360,028.93 261304.00 39195.60

12 KARANJI FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 km 2 Erection of 11/0.4 KV 100 KVA DTC -01 Nos 334,144.61 50,121.69 384,266.30 0.00 0.00 4,995.46 899.18 0.00 390,160.95 283173.40 42476.01

13 DHARNA FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 km 2 Erection of 11/0.4 KV 25 KVA DTC -01 Nos 251,244.42 37,686.66 288,931.08 0.00 0.00 3,756.10 676.10 0.00 293,363.29 212919.00 31937.85

14 SAKHARA FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr - 0.04 km 2 Erection of 11/0.4 KV 63 KVA DTC -01 Nos 308,338.72 46,250.81 354,589.53 0.00 0.00 4,609.66 829.74 0.00 360,028.93 261304.00 39195.60

15 PIMPIRI FLYOVER 2 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 9 Mtr. - 0.10 KM 2. Erection of 11/0.4 KV 100 KVA DTC - 2 No 615,486.82 92,323.02 707,809.84 0.00 0.00 9,201.53 1,656.28 0.00 718,667.65 521,599.00 78,239.85

16 MARATHA-WAKADI FLYOVER 1 Pandhakawda 1 Erection of 11 KV Line on RSJ Pole 10 Mtr - 0.12 km 2. Erection of 11/0.4 KV 63 KVA DTC - 01 Nos 3. Erection of LT Line 3Ø4W on RSJ Pole 8 Mtr - 0.12 km 389,655.78 58,448.37 448,104.14 0.00 0.00 5,825.35 1,048.56 0.00 454,978.06 330,216.76 49532.514

17 Dhoki 1 Pandhakawda 1. Erection of 11 KV Line on RSJ Pole 10 Mtr. - 0.12km 2. Erection of 11/0.4 KV 63 KVA DTC - 01 Nos 3. Erection of LT Line 3Ø4W on RSJ Pole 8 Mtr. - 0.12 km 389,655.78 58,448.36 448,104.14 0.00 0.00 5,825.35 1,048.56 0.00 454,978.06 330,216.76 49,532.51

18 PATAN BORI FLYOVER 1 Pandhakawda 1. Erection of 11 KV Line on PSC Pole 8 Mtr. 2 Erection of 11/0.4 KV 63 KVA DTC -01 Nos 277,700.87 41,655.13 319,356.00 0.00 0.00 4,151.63 747.29 0.00 324,254.92 235,339.72 35,300.96

Sr.No Item Description UoM Qty Rate (Rs) Amount (Rs)

3 Underground Cable, 4C25 sq.mm Rmt 334 250 83,500.00 934 250 233,500

Yavatmal 3,455,800

1 HDD Bore, 110 mm dia Rmt 96 2400 230,400.00

2 HDPE Pipe 90mm dia Rmt 96 1050 100,800.00

3 Underground Cable, 4C25 sq.mm Rmt 96 250 24,000.00

1 HDD Bore, 110 mm dia Rmt 504 2400 1,209,600.00

2 HDPE Pipe 90mm dia Rmt 504 1050 529,200.00

3 Underground Cable, 4C25 sq.mm Rmt 504 250 126,000.00

Grand Total 4,077,844.00

R1_CGCEL_NHIT_CHAIANGE WISE BOQ BORKHEDI-WARDNER

Sl.No AREA Chainage (km) Length(m) TCS No Pole Arrangement Spacing Total No.of Poles Total No.of Lights 9M DA Pole with 2M 10°tilt 9M SA Pole with 0.5M 5° tilt 9M Diff.A Pole with 0.5M 5° SA & 0.5M 5° Diff.Arm 9M Diff.A Pole with 0.5M 10° SA & 2M 15° Diff.Arm 250 WATT SL_50 180 WATT SL_50 220 WATT SL_50 CFS-504-100-57-60D-SL-GL-NSG TOTAL UG CABLE LENGTH 4CX16 SQ.MM AL.AR 3CX1.5 SQ.MM CU.FLEX 4CX16 AL.AR Terminations 4CX10 AL.AR Terminations SEPERATOR/ MEDIAN CRASH BARRIER/ RE WALL TYPE-A TYPE-B 2 MCBs 1 MCB ROD PIPE FLAT GI WIRE Under Deck Load Feeder Panel Location STREET LIGHTING LOAD TOLL PLAZA LIGHTING LOAD TOTAL LOAD Tentative Transformer Chainage Transformer wise Load Concern MSEDCL Division Application ID Fee Recipt No Consumer No Concern JE/AE Tentative Estimate Amount (incl. GST & Supervision Charges) Status of sanction Pending With Division 25 KVA 63 KVA 100 KVA 11 KV HT OH line LT Line SPCP Length Length Of Bore HDD Dia

1 KANKATI 50+000 50+500 500 Double arm on Median GL 42 12 24 12 24 552 552 288 24 504 1 12 0 12 2 10 24 6 Samudrapur Division, Dist Wardha JE Samadrapur 275,590.42 Yes - Hinganghat 1 1 1 18 36 19

4 71+935 73+000 1065 Double arm on Median GL 42 25 50 25 50 1150 1150 600 50 1050 1 25 0 25 2 10 50 12.5 Hinganghat Division Dist. Warhda JE Hihnanghat 0 Not required - 0 0 0 0 0 0 25 50 7 HGT 4

5 ASHTI INTERCHANGE/ KAWAD GHAT 79+650 80+110 460 SA FOR ELEVATED AND GR MCW & DA ON ISLAND 35 35 35 43 35 35 8 1365 1365 510 70 1225 160 1 0 35 35 2 10 70 9.55 JE Alipur 583,589.00 Awaited - 1 1 1 1 25 50 2 YTL

ASHTI INTERCHANGE/ KAWAD GHAT 79+650 80+110 460 SA FOR ELEVATED AND GR MCW & DA ON ISLAND 0 0 10 PKD 2

ASHTI INTERCHANGE/ KAWAD GHAT SA FOR ELEVATED AND GR MCW & DA ON ISLAND 0 0

ASHTI INTERCHANGE/ KAWAD GHAT SA FOR ELEVATED AND GR MCW & DA ON ISLAND 0 0 0 0

R1_CGCEL_NHIT_CHAIANGE WISE BOQ BORKHEDI-WARDNER

Sl.No AREA Chainage (km) Length(m) TCS No Pole Arrangement Spacing Total No.of Poles Total No.of Lights 9M DA Pole with 2M 10°tilt 9M SA Pole with 0.5M 5° tilt 9M Diff.A Pole with 0.5M 5° SA & 0.5M 5° Diff.Arm 9M Diff.A Pole with 0.5M 10° SA & 2M 15° Diff.Arm 250 WATT SL_50 180 WATT SL_50 220 WATT SL_50 CFS-504-100-57-60D-SL-GL-NSG TOTAL UG CABLE LENGTH 4CX16 SQ.MM AL.AR 3CX1.5 SQ.MM CU.FLEX 4CX16 AL.AR Terminations 4CX10 AL.AR Terminations SEPERATOR/ MEDIAN CRASH BARRIER/ RE WALL TYPE-A TYPE-B 2 MCBs 1 MCB ROD PIPE FLAT GI WIRE Under Deck Load Feeder Panel Location STREET LIGHTING LOAD TOLL PLAZA LIGHTING LOAD TOTAL LOAD Tentative Transformer Chainage Transformer wise Load Concern MSEDCL Division Application ID Fee Recipt No Consumer No Concern JE/AE Tentative Estimate Amount (incl. GST & Supervision Charges) Status of sanction Pending With Division 25 KVA 63 KVA 100 KVA 11 KV HT OH line LT Line SPCP Length Length Of Bore HDD Dia

11 KHATARA FLYOVER 128+660 129+245 585 Double arm on Median & SA for SR BHS 42 39 44 66 14 30 58 8 2024 2024 796 88 1848 160 1 14 30 44 2 10 88 128+953 15.3 71162544 373982021261.00 JE UMARI 293,363.29 Awaited Dy EE Pandharkawda Pandharkawda 1 24 48

14 DHARNA FLYOVER 137+675 138+245 570 Double arm on Median & SA for SR BHS 42 39 44 66 14 30 58 8 2024 2024 796 88 1848 1 14 30 44 2 10 88 137+960 15.3 Pandharkawada Division Dist. Yavatmal 71165775 3068432140025.00 373982021210.00 JE UMARI 293,363.29 Awaited Dy EE Pandharkawda 1 1 24 48

PIMPIRI FLYOVER 147+255 149+570 2315 SA AT SR EDGE 39 59 59 59 59 2773 2773 590 118 2301 0 59 59 0 0 118 14.75 71166389 7862020392915.00 373982021180.00 JE PANDHARKAWDA URBAN Dy EE Pandharkawda

17 MARATHA-WAKADI FLYOVER 157+285 158+110 825 Double arm on Median GL 42 20 40 20 40 920 920 480 40 840 1 20 0 20 2 10 40 157+698 10 71167371 7612215577155.00 373982021163.00 JE PANDHARKAWDA RURAL 454,978.06 Awaited Dy EE Pandharkawda 1 1 1 24 48

MARATHA-WAKADI FLYOVER 157+285 158+110 825 SA AT SR EDGE 39 21 21 21 21 987 987 210 42 819 0 21 21 0 0 42 5.25 71168417 8601700230255.00 373982021155.00 JE PANDHARKAWDA RURAL Dy EE Pandharkawda

MARATHA-WAKADI FLYOVER 157+340 158+110 770 SA AT SR EDGE 39 20 28 20 20 8 940 940 360 40 780 160 0 20 20 0 0 40 5.8 71168723 4606978019455.00 373982021147.00 JE PANDHARKAWDA RURAL Dy EE Pandharkawda

18 DHOKI BRIDGE 158+770 159+385 615 Double arm on Median GL 42 15 30 15 30 690 690 360 30 630 1 15 0 15 2 10 30 159+078 7.5 71168801 3746673523 373982021139.00 JE PANDHARKAWDA RURAL 454,978.06 Awaited Dy EE Pandharkawda 1 1 1 16 32

DHOKI BRIDGE 158+915 159+385 470 SA AT SR EDGE 39 12 12 12 12 564 564 120 24 468 0 12 12 0 0 24 3 71168998 8034355837833.00 373982021121.00 JE PANDHARKAWDA RURAL Dy EE Pandharkawda

PATAN BORI FLYOVER 169+160 170+395 1235 SA AT SR EDGE 39 32 32 32 32 1504 1504 320 64 1248 1 0 32 32 2 10 64 169+778 8 Dy EE Pandharkawda

R1_CGCEL_NHIT_CHAIANGE WISE BOQ BORKHEDI-WARDNER

Sl.No AREA Chainage (km) Length(m) TCS No Pole Arrangement Spacing Total No.of Poles Total No.of Lights 9M DA Pole with 2M 10°tilt 9M SA Pole with 0.5M 5° tilt 9M Diff.A Pole with 0.5M 5° SA & 0.5M 5° Diff.Arm 9M Diff.A Pole with 0.5M 10° SA & 2M 15° Diff.Arm 250 WATT SL_50 180 WATT SL_50 220 WATT SL_50 CFS-504-100-57-60D-SL-GL-NSG TOTAL UG CABLE LENGTH 4CX16 SQ.MM AL.AR 3CX1.5 SQ.MM CU.FLEX 4CX16 AL.AR Terminations 4CX10 AL.AR Terminations SEPERATOR/ MEDIAN CRASH BARRIER/ RE WALL TYPE-A TYPE-B 2 MCBs 1 MCB ROD PIPE FLAT GI WIRE Under Deck Load Feeder Panel Location STREET LIGHTING LOAD TOLL PLAZA LIGHTING LOAD TOTAL LOAD Tentative Transformer Chainage Transformer wise Load Concern MSEDCL Division Application ID Fee Recipt No Consumer No Concern JE/AE Tentative Estimate Amount (incl. GST & Supervision Charges) Status of sanction Pending With Division 25 KVA 63 KVA 100 KVA 11 KV HT OH line LT Line SPCP Length Length Of Bore HDD Dia

9 WADKI FLYOVER 112+305 113+935 1630 Diff. arm on Crash barrier 39 84 176 84 84 84 8 3612 3612 1504 168 3436 1 84 0 8 40 3612 113+120 36.92 Yavatmal Division Dist. Yavatmal 72033918 3704100595.00 3168446589532.00 JE Wadki 363,308.13 Awaited EE YTL Yavatmal 1 1 24 48

Erection of 11 KV Line on RSJ Pole 10 Mtr.

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2,178.00 0

2 PSC Pole 9 Mtr (200 KG) No. 0 2,983.00 0

5 11 kV Guarding Channel MS 75×40 Kg. 0 70 0

6 M.S. Channel 75×40×6 mm Kg. 0 70 0

7 MS Angle 50×50×6 mm Kg. 0 70 0

8 11 kV V Cross Arm with Clamp No. 2 863 1,726.00

9 11 kV Top Fitting with Clamp No. 2 123 246

11 11 kV Pin Insulators with G.I. Pins No. 6 120 720

12 Disc Insulator 11 kV, 7000 Kg No. 0 326 0

13 Strain Hardware for Dog 0.1 or Equ. AAAC Set 0 175 0

14 ACSR Dog Rmt 378 36 13,608.00

15 Sleeve Joints No. 1 145 145

16 H.T. Stay Set Set 1 807 807

17 Stay Wire 7/8 Kg. 10 72 720

18 Earthing Sets H.T Set 2 462 924

19 G.I. Barbed Wire 'A' Type Kg. 9 80 720

20 Danger Board No. 2 87 174

21 Concreting Ratio 1:3:6 Cmt. 1.5 4,328.00 6,492.00

22 G.I. Wire 8 SWG / 6 SWG Kg. 3 72 216

23 Black Bituminous Paint Ltr. 1 150 150

24 Red Oxide Paint for 2 Coats Ltr. 3 124 372

25 Aluminium Paint for 1 Coat Ltr. 1 260 260

26 G.I. Nut Bolts Kg. 11 112 1,232.00

27 Sundries LS 0.12 886 106.32

28 11 kV AB Cable (Aluminium) XLPE 3×120+100 Sqmm Rmt 0 891 0

29 DOG To DOG No. 0 131 0

Cost of Material 56,707.32

Erection of 11/0.4 KV 63 KVA DTC

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2178 0

3 RSJ 125x70, 9 m long No. 0 7112 0

4 AAAC 55 mm2 Rmt 372 36 13392

5 ACSR Weasel Rmt 132 24 3168

6 MS Angle 50x50x6 mm Kg 10 70 700

7 M.S. Flats (50x6 mm) Kg 5 65 312

8 LT Shackle Insulator No. 12 15 180

9 Aluminium Bobbins for neutral No. 3 41 123

10 L.T. Shackle Hardware Pair 15 50 750

11 Jointing Sleeves for AAC No. 1 43 43

12 PG Clamp No. 1 31 31

13 Earthing Sets L.T. Set 1 224 224

14 L.T. Stay Sets Set 1 637 637

15 G.I. Stay Wire 7/3.15mm (10SWG) Kg 9 72 648

16 Stay Insulators No. 1 15 15

17 Binding Wire Kg 0.216 85 18.36

18 Binding Tape Kg 0.216 60 12.96

19 G.I. Wire 8 SWG / 6 SWG Kg 1.2 72 86.4

20 Red Oxide Paint for 2 coats Ltr 2.5 124 310

21 L.T. Spacers No. 9 127 1143

22 G.I. Nut Bolts Kg 5 112 560

23 Concreting ratio 1:3:6 Cmt 1.3 4328 5626.4

24 Ant To Ant No. 4 131 524

25 GNAT To GNAT No. 1 131 131

26 Sundries LS 0.12 886 106.32

Cost of Material 41385.44

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

2 RSJ 125×70, 8 m Long for Circuit No. 2 6,322.00 12,644.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for AAAC 55 sqmm No. 3 175 525

9 Disc Insulator 11 kV, 7000 Kg No. 3 326 978

10 Distribution Transformer 63 kVA, 11/0.43 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No. 1 109,925.00 109,925.00

11 L.T. Distribution Boxes 25/63 kVA with KITKAT No. 1 14,904.00 14,904.00

12 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

13 H.T. Stay Set No. 2 807 1,614.00

14 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

15 Earthing Sets H.T No. 3 462 1,386.00

17 LT Shackle Insulator No. 8 15 120

18 Aluminium Bobbins for Neutral No. 2 41 82

19 L.T. Shackle Hardware Pair 10 50 500

21 Danger Board in Yard No. 2 87 174

22 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

23 G.I. Barbed Wire 'A' Type Kg. 15 80 1,200.00

24 Concreting Ratio 1:3:6 CMT. 2 4,328.00 8,656.00

25 Painting / Hardware & Support with Numbering of Pole L.S. 1 259 259

26 Sundries L.S. 1 886 886

27 DTC Metering with Box, Single Core L.T. XLPE Cable (35 sq.mm, 120 m Length) and Other Allied Material No. 1 16,679.00 16,679.00

Cost of Material 232,124.00

Sr No Description Qty Unit Rate Amount

1 25 KVA 11/0.433 KV Dist. Transformer 1 Nos 209,520.00 209,520.00

2 11 KV O/H Line 0.3 Kms As Per Sheet 68,857.40

3 LT Line 3PH 4W 1 Kms As Per Sheet 3,260.85

A Cost of Material 316,379.25

B Erection on Material 15% 47,456.89

C Contractor Supervision Charges 5% 15,818.96

D TOTAL-I A+B+C 379,655.10

E Contractor Profit 5% 18,982.76

F TOTAL-II D+E 398,637.86

G Transportation on material 4% 12,655.17

H Contingencies on material 2% 6,327.59

I T & P on material 1% 3,163.79

J TOTAL-III F+G+H+I 420,784.40

K BG Charges 0.20% 841.57

L TOTAL-IV J+K 421,625.97

M Labour Cess 1% 4,216.26

N Insurance 1% 4,216.26

O TOTAL-V L+M+N 430,058.49

Q TOTAL-VI O+Q 507,469.02

R H/O Supervision 15% 76,120.35

Total Cost of Estimate 583,589.37

Estimate for providing power supply to 01 no of street light connection (41.1KW) in r/o M/s NHAI PIU Chandrapur at Wadner bridge NH 44 Wadner Tah-Hinganghat, Dist-Wardha.

Sr No Particulars Qty Unit Rate Material Cost

1 LT LINE 3 ph 5 W. Kms.

2 LT XLPE Arm. Cable U/G 3.5 C x120 mm2 Cable Nos.

4 LT Double Pole Cut Point on 116 X 100 mm RSJ Nos.

5 Cost of Erection of HT Feeder Pillars Nos.

6 11 KV HT OH Line with AAAC 55 mm2 Kms. As Per Sheet 10,056.00

7 11 KV 3C X 300 mm2 XLPE U/G Cable No.

8 11 KV 3C X 185 mm2 XLPE U/G Cable along the road Kms.

9 11 KV Double Pole Structure No.

10 11 KV Single Pole cut point 1 No. 48,017.00 48,017.00

11 11 KV AB Switch No.

12 33 KV HT OH Line with AAAC 100 mm2 Kms.

13 33 KV 3C X 300 mm2 XLPE U/G Cable with HDD Nos.

14 Cost of Single phase SC through junction box No.

15 Cost of Erection of 33 KV Double Pole Structure Nos.

16 100 KVA Dist. Transformer 1 No. 286,414.00 286,414.00

17 200 KVA Dist. Transformer No. 0.00

18 Cost of Erection of LT mini Feeder Pillars

A Cost of material 344,487.00

B Erection Cost on Material 15% 51,673.05

C Labour Charges for dismantling 0.00

D TOTAL-I A+B+C 396,160.05

E GST on Material Cost and Services 18% 71,308.81

F TOTAL ESTIMATE COST D+E 467,468.86

G H.O. Supervision charges 1.3% 5,150.08

H GST on H.O. Supervision charges 18% 927.01

I 1.3% Normative charges including GST 6,077.10

J Total Estimated Cost including Normative charges 473,545.95

Sr. No. Description of Material Unit Qty. RT/U (Rs.) Amount (Rs.)

2 PSCJ 116×100, 9 m long for stud Kg. 0.00 12,493.00 0.00

3 11 kV guarding channel MS 75×40 Kg. 15.00 70.00 1,050.00

4 11 kV V cross arm with clamp No. 0.00 863.00 0.00

5 11 kV Top fitting with clamp No. 0.00 123.00 0.00

8 G.I. Nut Bolts Kg. 5.00 112.00 560.00

9 11 kV Pin Insulators with G.I. Pins No. 0.00 120.00 0.00

10 Disc Insulator 11 kV 70 KN No. 0.00 326.00 0.00

11 Strain Hardware for 55 Sq.mm AAAC Set 0.00 175.00 0.00

13 Sleeve Joints No. 0.00 145.00 0.00

14 H.T. Stay Set Set 0.00 807.00 0.00

15 GI Stay Wire (7/4 mm, SWG) Kg. 0.00 72.00 0.00

16 Earthing Sets H.T Set 0.00 462.00 0.00

17 G.I. Barbed Wire "A" Type Kg. 0.00 80.00 0.00

18 Danger Board in yard No. 0.00 87.00 0.00

19 Concreting ratio 1:3:6 Cmt. 0.00 4,328.00 0.00

21 Painting of Supports & fabricated materials LS 0.00 178.00 0.00

22 Sundries LS 1.00 886.00 886.00

23 Minor Fabrication, binding tape, wire, etc. 0 0.00 0.00 0.00

24 Wedge connectors 0 0.00 0.00 0.00

a) PARENT to PARENT or equivalent AAAC No. 0.00 131.23 0.00

Cost of Material 10,056.00

SINGLE POLE CUT POINT STRUCTURE FOR 11 KV LINE ON RSJ 9 M POLE

S.N. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

4 Strain Hardware for Dog 0.1 or Equivalent AAAC No. 6.00 370.00 2,220.00

5 Disc Insulator 11 KV 70 KN No. 6.00 326.00 1,956.00

6 H.T. Stay Set No. 0.00 807.00 0.00

8 Earthing Sets H.T. No. 1.00 462.00 462.00

10 G.I. Barbed Wire "A" Type Kg. 2.00 80.00 160.00

11 Danger Board in Yard No. 1.00 87.00 87.00

12 Black Bituminous Paint Ltr. 0.50 150.00 75.00

13 Red Oxide Paint for 2 Coats Ltr. 1.50 124.00 186.00

14 Aluminium Paint for 1 Coat Ltr. 1.00 260.00 260.00

15 Concreting Ratio 1:3:6 Cmt. 1.50 4,328.00 6,492.00

16 Sundries LS 1.00 885.00 885.00

Cost of Material 48,017.00

POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION – 100 KVA, 11/0.433 KV ON 11 m RSJ POLE

S.N. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

1 Dist. Transformer 100 KVA, 11/0.43 kV No. 1 143,782.00 143,782.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for Dog 0.1 or Equivalent AAAC No. 3 370 1,110.00

9 L.T. Distribution Boxes 100 KVA with MCCB No. 1 17,694.00 17,694.00

10 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

11 H.T. Stay Set No. 0 807 0

13 Earthing Sets H.T. No. 3 462 1,386.00

15 Danger Board in Yard No. 2 87 174

16 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

17 G.I. Barbed Wire "A" Type Kg. 15 80 1,200.00

18 Concreting Ratio 1:3:6 CMT 2 4,328.00 8,656.00

19 Painting/Hardware & Support with Numbering of Pole L.S. 1 259 259

20 Sundries L.S. 1 886 886

21 DTC Metering with Box, Single Core L.T. XLPE Cable (70 sq.mm, 120 m Length) and Other Allied Material No. 1 19,199.00 19,199.00

Cost of Material 286,414.00

Estimate for providing power supply to 01 no of street light connection (43.3KW) in r/o M/s NHAI PIU Chandrapur at Pipri Tah-Hinganghat, Dist-Wardha.

Sr No Particulars Qty Unit Rate Material Cost

1 11 KV HT OH Line with AAAC 55 mm2 Kms. As Per Sheet 10,056.00

2 11 KV Single Pole cut point 1 No. 35801 35,801.00

3 100 KVA Dist. Transformer 1 No. 260902 260,902.00

A Cost of material 306,759.00

B Erection Cost on Material 15% 46,013.85

C Labour Charges for dismantling As Per Sheet

D TOTAL-I A+B+C 352,772.85

E GST on Material Cost and Services 18% 63,499.11

F TOTAL ESTIMATE COST 416,271.96

G H.O. Supervision charges 1.3% 4,586.05

H GST on H.O. Supervision charges 18% 825.49

I 1.3% Normative charges including GST 5,411.54

J Total Estimated Cost including Normative charges 421,683.50

Cost data for 11 KV Single Circuit Pin Type with 55 sq.mm AAAC Lines on 9 m PSC Poles

Sr. No. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

2 RSJ 116×100, 9 m long for Stud Kg. 0 12,493.00 0

3 11 kV Guarding Channel MS 75×40 Kg. 15 70 1,050.00

4 11 kV V Cross Arm with Clamp No. 0 863 0

5 11 kV Top Fitting with Clamp No. 0 123 0

6 MS Angle 50×50×6 mm Kg. 0 70 0

7 M.S. Flats (50 × 10 mm) Kg. 0 65 0

8 G.I. Nut Bolts Kg. 5 112 560

9 11 kV Pin Insulators with G.I. Pins No. 0 120 0

10 Disc Insulator 11 kV 70 KN No. 0 326 0

11 Strain Hardware for 55 Sq.mm AAAC Set 0 175 0

13 Sleeve Joints No. 0 145 0

14 H.T. Stay Set Set 0 807 0

15 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 0 72 0

16 Earthing Sets H.T. Set 0 462 0

17 G.I. Barbed Wire "A" Type Kg. 0 80 0

18 Danger Board in Yard No. 0 87 0

19 Concreting Ratio 1:3:6 Cmt. 0 4,328.00 0

20 G.I. Wire 8 SWG / 6 SWG Kg. 15 72 1,080.00

21 Painting of Supports & Fabricated Materials LS 0 178 0

22 Sundries LS 1 886 886

23 Minor Fabrication, Binding Tape, Wire, etc. 0.00 0.00 0.00 0.00

24 Wedge Connectors 0.00 0.00 0.00 0.00

a) RABIT to RABIT or Equivalent AAAC No. 0.00 131.23 0.00

Cost of Material 10,056.00

SINGLE POLE CUT POINT STRUCTURE FOR 11 KV LINE ON RSJ 9 M POLE

S.N. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

4 Strain Hardware for Dog 0.1 or Equivalent AAAC No. 6 370 2,220.00

5 Disc Insulator 11 kV 70 KN No. 6 326 1,956.00

6 H.T. Stay Set No. 2 807 1,614.00

7 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

8 Earthing Sets H.T. No. 1 462 462

9 G.I. Wire 8 SWG / 6 SWG Kg. 2 72 144

10 G.I. Barbed Wire "A" Type Kg. 2 80 160

11 Danger Board in Yard No. 1 87 87

12 Black Bituminous Paint Ltr. 0.5 150 75

13 Red Oxide Paint for 2 Coats Ltr. 1.5 124 186

14 Aluminium Paint for 1 Coat Ltr. 1 260 260

15 Concreting Ratio 1:3:6 Cmt. 1.5 4,328.00 6,492.00

16 Sundries LS 1 885 885

Cost of Material 35,801.00

S.N. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

1 Dist. Transformer 100 KVA, 11/0.43 kV No. 1 143,782.00 143,782.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for Dog 0.1 or Equivalent AAAC No. 3 370 1,110.00

9 L.T. Distribution Boxes 100 KVA with MCCB No. 1 17,694.00 17,694.00

10 L.A.s. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

11 H.T. Stay Set No. 4 807 3,228.00

12 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 25 72 1,800.00

13 Earthing Sets H.T. No. 3 462 1,386.00

15 Danger Board in Yard No. 2 87 174

16 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

17 G.I. Barbed Wire "A" Type Kg. 15 80 1,200.00

18 Concreting Ratio 1:3:6 CMT 2 4,328.00 8,656.00

19 Painting/Hardware & Support with Numbering of Pole L.S. 1 259 259

20 Sundries L.S. 1 886 886

21 DTC Metering with Box, Single Core L.T. XLPE Cable (70 sq.mm, 120 m Length) and Other Allied Material No. 1 19,199.00 19,199.00

Cost of Material 260,902.00

Sr No Particulars Qty Unit Rate Material Cost

1 LT LINE 3 ph 5 W. Kms.

2 LT XLPE Arm. Cable U/G 3.5 C x120 mm2 Cable Nos.

4 LT Double Pole Cut Point on 116 X 100 mm RSJ Nos.

5 Cost of Erection of HT Feeder Pillars Nos.

6 11 KV HT OH Line with AAAC 55 mm2 Kms. As Per Sheet 10,056.00

7 11 KV 3C X 300 mm2 XLPE U/G Cable No.

8 11 KV 3C X 185 mm2 XLPE U/G Cable along the road. Kms.

9 11 KV Double Pole Structure No.

10 11 KV Single Pole cut point 1 No. 35,801.00 35,801.00

11 11 KV AB Switch No.

12 33 KV HT OH Line with AAAC 100 mm2 Kms.

13 33 KV 3C X 300 mm2 XLPE U/G Cable with HDD Nos.

14 Cost of Single phase SC through junction box No.

15 Cost of Erection of 33 KV Double Pole Structure Nos.

16 100 KVA Dist. Transformer 1 No. 260,902.00 260,902.00

17 200 KVA Dist. Transformer No. 0.00

18 Cost of Erection of LT mini Feeder Pillars

A Cost of material 306,759.00

B Erection Cost on Material 15% 46,013.85

C Labour Charges for dismantling As Per Sheet

D TOTAL-I 352,772.85

E GST on Material Cost and Services (A+D) 18% 63,499.11

F TOTAL ESTIMATE COST 416,271.96

G H.O. Supervision charges (A+D) 1.3% 4,586.05

H GST on H.O. Supervision charges (On G) 18% 825.49

I 1.3% Normative charges including GST [G+H] 5,411.54

J Total Estimated Cost including Normative charges [F]+[I] 421,683.50

Cost Data for 11 kV Single Circuit Pin Type with 55 sq.mm AAAC Lines on 9 m PSC Poles

Sr. No. Description of Material Unit Qty. RT/U Rs. Amount (Rs.)

2 RSJ 116×100, 9 m long for Stud Kg. 0 12,493.00 0

3 11 kV Guarding Channel MS 75×40 Kg. 15 70 1,050.00

4 11 kV V Cross Arm with Clamp No. 0 863 0

5 11 kV Top Fitting with Clamp No. 0 123 0

6 MS Angle 50×50×6 mm Kg. 0 70 0

7 M.S. Flats (50 × 10 mm) Kg. 0 65 0

8 G.I. Nut Bolts Kg. 5 112 560

9 11 kV Pin Insulators with G.I. Pins No. 0 120 0

10 Disc Insulator 11 kV 70 KN No. 0 326 0

11 Strain Hardware for 55 Sq.mm AAAC Set 0 175 0

13 Sleeve Joints No. 0 145 0

14 H.T. Stay Set Set 0 807 0

15 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 0 72 0

16 Earthing Sets H.T. Set 0 462 0

17 G.I. Barbed Wire "A" Type Kg. 0 80 0

18 Danger Board in Yard No. 0 87 0

19 Concreting Ratio 1:3:6 Cmt. 0 4,328.00 0

20 G.I. Wire 8 SWG / 6 SWG Kg. 15 72 1,080.00

21 Painting of Supports & Fabricated Materials LS 0 178 0

22 Sundries LS 1 886 886

23 Minor Fabrication, Binding Tape, Wire, etc. 0.00 0.00 0.00 0.00

24 Wedge Connectors 0.00 0.00 0.00 0.00

a) RABIT to RABIT or Equivalent AAAC No. 0 131.23 0

Cost of Material 10,056.00

SINGLE POLE CUT POINT STRUCTURE FOR 11KV LINE ON RSJ 9 M POLE

S.N. Description of Material Unit Qty. RT/U (Rs.) Amount (Rs.)

4 Strain Hardware for Dog 0.1 or Equ. AAAC No. 6 370 2,220.00

5 Disc Insulator 11 KV 70 KN No. 6 326 1,956.00

6 H.T. Stay Set No. 2 807 1,614.00

7 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

8 Earthing Set H.T No. 1 462 462

9 G.I. Wire 8 SWG / 6 SWG Kg. 2 72 144

10 G.I. Barbed Wire 'A' Type Kg. 2 80 160

11 Danger Board in yard No. 1 87 87

12 Black Bituminous Paint Ltr. 0.5 150 75

13 Red Oxide Paint (2 coats) Ltr. 1.5 124 186

14 Aluminium Paint (1 coat) Ltr. 1 260 260

15 Concreting Ratio 1:3:6 Cmt. 1.5 4,328.00 6,492.00

16 Sundries LS 1 885 885

POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 100KVA, 11/0.433 KV ON 11 mtr RSJ POLE

S.N. Description of Material Unit Qty. RT/U (Rs.) Amount (Rs.)

1 Distribution Transformer 100 KVA, 11/0.433 kV No. 1 143,782.00 143,782.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for Dog 0.1 or Equ. AAAC No. 3 370 1,110.00

9 L.T. Distribution Box 100 KVA with MCCB No. 1 17,694.00 17,694.00

10 L.As. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

11 H.T. Stay Set No. 4 807 3,228.00

12 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 25 72 1,800.00

13 Earthing Sets H.T. No. 3 462 1,386.00

16 Danger Board in Yard No. 2 87 174

17 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

18 G.I. Barbed Wire "A" Type Kg. 15 80 1,200.00

19 Concreting Ratio 1:3:6 CMT 2 4,328.00 8,656.00

20 Painting/Hardware & Support with Numbering of Pole L.S. 1 259 259

21 Sundries L.S. 1 886 886

22 DTC Metering with Box, Single Core L.T. XLPE Cable (70 sq.mm, 120 m Length) and Other Allied Material No. 1 19,199.00 19,199.00

An Estimate For Power Supply 01 No ,37 kw 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Wadaki NH.No Nh44 AT. Wadaki Tq.Ralegaonr Dist. Yavatmal under Wadaki dc Ralegaon Sdn 1.3% DDF Scheme.

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.06 38,233.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1 225,451.00

A Total Cost of Material 263,684.00

B Erection (labour) - (Ref. Wkg)--ON A 15% 39,552.60

C Sub Total I 303,236.60

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 303,236.60

E GST 18% on Sub total II --ON D 18% 54,582.59

F Sub-Total III (Tender Cost including GST) 357,819.19

iii H.O. Supervision charges @1.3% 1.30% 4,651.65

iv GST on Supervision Charges 18% 837.30

G Total Supervision charges 5,488.95

H Grand Total (DPR Cost) 363,308.13

Erection of 11 KV Line on RSJ Pole 9 Mtr.

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2,178.00 0

2 PSC Pole 9 Mtr (200 KG) No. 0 2,983.00 0

5 11 kV Guarding Channel MS 75×40 Kg. 25 70 1,750.00

7 MS Angle 50×50×6 mm Kg. 11 70 770

8 11 kV V Cross Arm with Clamp No. 1 863 863

9 11 kV Top Fitting with Clamp No. 1 123 123

11 11 kV Pin Insulators with G.I. Pins No. 9 120 1,080.00

12 Disc Insulator 11 kV 7000 Kg No. 3 326 978

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525

15 Sleeve Joints No. 1 145 145

16 H.T. Stay Set Set 1 807 807

17 Stay Wire 7/8 Kg. 10 72 720

18 Earthing Sets H.T Set 1 462 462

19 G.I. Barbed Wire 'A' Type Kg. 4 80 320

20 Danger Board No. 2 87 174

21 Concreting Ratio 1:3:6 Cmt. 1 4,328.00 4,328.00

23 Black Bituminous Paint Ltr. 0 150 0

24 Red Oxide Paint for 2 Coats Ltr. 1 124 124

25 Aluminium Paint for 1 Coat Ltr. 1 260 260

26 G.I. Nut Bolts Kg. 5 112 560

27 Sundries LS 1 886 886

28 11 kV AB Cable (Aluminium) XLPE 3×120+100 Sqmm Rmt 0 891 0

29 RABIT To RABIT No. 3 131 393

Cost of Material 38,233.00

Erection of 11/0.4 KV 63 KVA DTC

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

2 RSJ 125×70, 8 m long for Circuit No 1 6,322.00 6,322.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for AAAC 55 sqmm No. 3 175 525

9 Disc Insulator 11 kV 7000 Kg No. 3 326 978

10 Distribution Transformer 63 kVA, 11/0.43 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No. 1 109,925.00 109,925.00

11 L.T. Distribution Boxes 25/63 kVA with KITKAT No. 1 14,904.00 14,904.00

12 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

13 H.T. Stay Set No. 2 807 1,614.00

14 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

15 Earthing Sets H.T No. 3 462 1,386.00

17 LT Shackle Insulator No. 4 15 60

18 Aluminium Bobbins for Neutral No. 1 41 41

19 L.T. Shackle Hardware Pair 5 50 250

21 Danger Board in Yard No. 2 87 174

22 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

23 G.I. Barbed Wire 'A' Type Kg. 15 80 1,200.00

24 Concreting Ratio 1:3:6 CMT. 2 4,328.00 8,656.00

25 Painting/Hardware & Support with Numbering of Pole L.S. 1 259 259

26 Sundries L.S. 1 886 886

27 DTC Metering with Box, Single Core L.T. XLPE Cable (35 sq.mm, 120 m Length) and Other Allied Material No. 1 16,679.00 16,679.00

Cost of Material 225,451.00

Sr.No Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35,853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1 225,451.00

A Total Cost of Material 261,304.00

B Erection (Labour) 15% 39,195.60

C Sub Total I 300,499.60

i Dismantling charges 0.00

ii Excavation charges 0.00

D Sub Total II 300,499.60

F Sub Total III 354,589.53

iii H.O. Supervision @1.3% 4,609.66

iv GST on Supervision @ 18% 829.74

G Total Supervision 5,439.40

H Grand Total (DPR Cost) 360,028.93

Erection of 11/0.4 KV 63 KVA DTC

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

2 RSJ 125×70, 8 m Long for Circuit No. 1 6,322.00 6,322.00

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for AAAC 55 sqmm No. 3 175 525

9 Disc Insulator 11 kV, 7000 Kg No. 3 326 978

10 Distribution Transformer 63 kVA, 11/0.43 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No. 1 109,925.00 109,925.00

11 L.T. Distribution Boxes 25/63 kVA with KITKAT No. 1 14,904.00 14,904.00

12 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

13 H.T. Stay Set No. 2 807 1,614.00

14 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

15 Earthing Sets H.T No. 3 462 1,386.00

17 LT Shackle Insulator No. 4 15 60

18 Aluminium Bobbins for Neutral No. 1 41 41

19 L.T. Shackle Hardware Pair 5 50 250

21 Danger Board in Yard No. 2 87 174

22 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

23 G.I. Barbed Wire 'A' Type Kg. 15 80 1,200.00

24 Concreting Ratio 1:3:6 CMT. 2 4,328.00 8,656.00

25 Painting / Hardware & Support with Numbering of Pole L.S. 1 259 259

26 Sundries L.S. 1 886 886

27 DTC Metering with Box, Single Core L.T. XLPE Cable (35 sq.mm, 120 m Length) and Other Allied Material No. 1 16,679.00 16,679.00

Cost of Material 225,451.00

Erection of 11 KV Line on RSJ Pole 9 Mtr.

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2,178.00 0

2 PSC Pole 9 Mtr (200 KG) No. 0 2,983.00 0

5 11 kV Guarding Channel MS 75×40 Kg. 25 70 1,750.00

7 MS Angle 50×50×6 mm Kg. 11 70 770

8 11 kV V Cross Arm with Clamp No. 1 863 863

9 11 kV Top Fitting with Clamp No. 1 123 123

11 11 kV Pin Insulators with G.I. Pins No. 9 120 1,080.00

12 Disc Insulator 11 kV, 7000 Kg No. 3 326 978

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525

15 Sleeve Joints No. 1 145 145

16 H.T. Stay Set Set 1 807 807

17 Stay Wire 7/8 Kg. 10 72 720

18 Earthing Sets H.T Set 1 462 462

19 G.I. Barbed Wire 'A' Type Kg. 4 80 320

20 Danger Board No. 2 87 174

21 Concreting Ratio 1:3:6 Cmt. 1 4,328.00 4,328.00

23 Black Bituminous Paint Ltr. 0 150 0

24 Red Oxide Paint for 2 Coats Ltr. 1 124 124

25 Aluminium Paint for 1 Coat Ltr. 1 260 260

26 G.I. Nut Bolts Kg. 4 112 448

27 Sundries LS 1 886 886

28 11 kV AB Cable (Aluminium) XLPE 3×120+100 Sqmm Rmt 0 891 0

29 RABIT TO RABIT No. 3 131 393

Cost of Material 35,853.00

Sr.No Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on PSC Pole 8 Mtr. KM 0.02 8,249.72

2 Erection of 11/0.4 KV 63 KVA DTC No 1 227,090.00

A Total Cost of Material 235,339.72

B Erection (Labour) - ON A 15% 35,300.96

C Sub Total I 270,640.68

i Dismantling charges 0.00

ii Excavation charges 0.00

D Sub Total II 270,640.68

F Sub Total III 319,356.00

iii H.O. Supervision @1.3% 1.3% 4,151.63

iv GST on Supervision 18% 747.29

G Total Supervision 4,898.92

H Grand Total (DPR Cost) 324,254.92

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2,178.00 0

2 PSC Pole 9 Mtr (200 KG) No. 0 2,983.00 0

5 11 kV Guarding Channel MS 75×40 Kg. 0 70 0

6 M.S. Channel 75×40×6 mm Kg. 12 70 840

7 MS Angle 50×50×6 mm Kg. 10 70 700

8 11 kV V Cross Arm with Clamp No. 0 863 0

9 11 kV Top Fitting with Clamp No. 0 123 0

11 11 kV Pin Insulators with G.I. Pins No. 0 120 0

12 Disc Insulator 11 kV, 7000 Kg No. 3 326 978

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525

15 Sleeve Joints No. 1 145 145

16 H.T. Stay Set Set 1 807 807

17 Stay Wire 7/8 Kg. 10 72 720

18 Earthing Sets H.T Set 0 462 0

19 G.I. Barbed Wire 'A' Type Kg. 0 80 0

20 Danger Board No. 0 87 0

21 Concreting Ratio 1:3:6 Cmt. 0 4,328.00 0

22 G.I. Wire 8 SWG / 6 SWG Kg. 0 72 0

23 Black Bituminous Paint Ltr. 0 150 0

24 Red Oxide Paint for 2 Coats Ltr. 0 124 0

25 Aluminium Paint for 1 Coat Ltr. 0 260 0

26 G.I. Nut Bolts Kg. 3 112 336

27 Sundries LS 0.02 886 17.72

28 11 kV AB Cable (Aluminium) XLPE 3×120+100 Sqmm Rmt 0 891 0

29 RABIT TO RABIT No. 3 131 393

Cost of Material 8,249.72

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

2 RSJ 125×70, 8 m Long for Circuit No. 0 6,322.00 0

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for AAAC 55 sqmm No. 3 175 525

9 Disc Insulator 11 kV, 7000 Kg No. 3 326 978

10 Distribution Transformer 63 kVA, 11/0.43 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No. 1 109,925.00 109,925.00

11 L.T. Distribution Boxes 25/63 kVA with KITKAT No. 1 14,904.00 14,904.00

12 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

13 H.T. Stay Set No. 2 807 1,614.00

14 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

15 Earthing Sets H.T No. 4 462 1,848.00

17 LT Shackle Insulator No. 0 15 0

18 Aluminium Bobbins for Neutral No. 0 41 0

19 L.T. Shackle Hardware Pair 0 50 0

21 Danger Board in Yard No. 2 87 174

22 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

23 G.I. Barbed Wire 'A' Type Kg. 15 80 1,200.00

24 Concreting Ratio 1:3:6 CMT. 2 4,328.00 8,656.00

25 Painting / Hardware & Support with Numbering of Pole L.S. 1 259 259

26 Sundries L.S. 1 886 886

27 L.T. XLPE Armoured 3.5 Core Cable 185 sq.mm RMT 10 675 6,750.00

28 DTC Metering with Box, Single Core L.T. XLPE Cable (35 sq.mm, 120 m Length) and Other Allied Material No. 1 16,679.00 16,679.00

Cost of Material 227,090.00

An estimate for erection of HT/LT/DTC for new Street Light connection (Load 5 KW) in r/o. NHAI PIU Chandrapur at vg. Pimpalkhuti Tq. Kelapur Dist. Yavatmal under Patanbori DC of Pandharkawada Sub Division under Pandharkawada Division in 1.3% DDF Scheme.

Sr.No Particulars Unit Qty Cost of Material

1 Erection of 11/0.4 KV 25 KVA DTC No 1 173,998.00

A Total Cost of Material 177,469.20

B Erection (labour) (15%) 15% 26,620.38

C Sub Total I 204,089.58

i Dismantling charges 0.00

ii Excavation charges 0.00

D Sub Total II 204,089.58

E GST 18% on Sub Total II 18% 36,736.12

F Sub Total III 240,825.70

iii H.O. Supervision @1.3% 1.3% 3,130.73

iv GST on Supervision 18% 563.53

G Total Supervision charges 3,694.27

H Grand Total (DPR Cost) 244,519.97

11/0.4 KV 25 KVA DTC

S.N. Description of Material Unit QTY RT/U. Rs. Amt. Rs.

2 RSJ 125×70, 8 m Long for Circuit No. 0 6,322.00 0

7 11 kV Pin Insulators with G.I. Pins No. 3 120 360

8 Strain Hardware for AAAC 55 sqmm No. 6 175 1,050.00

9 Disc Insulator 11 kV, 7000 Kg No. 6 326 1,956.00

10 AAAC 55 mm² Rmt 15 36 540

11 Distribution Transformer 25 kVA, 11/0.4 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No. 1 64,780.00 64,780.00

12 L.T. Distribution Boxes 25/63 kVA with KITKAT No. 1 14,904.00 14,904.00

13 L.A.S. 11 kV (Gapless Type) with Disconnector Set 1 1,531.00 1,531.00

14 H.T. Stay Set No. 2 807 1,614.00

15 G.I. Stay Wire 7/4 mm (8 SWG) Kg. 20 72 1,440.00

16 Earthing Sets H.T No. 4 462 1,848.00

18 LT Shackle Insulator No. 0 15 0

19 Aluminium Bobbins for Neutral No. 0 41 0

20 L.T. Shackle Hardware Pair 0 50 0

22 Danger Board in Yard No. 2 87 174

23 G.I. Wire 8 SWG / 6 SWG Kg. 25 72 1,800.00

24 G.I. Barbed Wire 'A' Type Kg. 15 80 1,200.00

25 Concreting Ratio 1:3:6 CMT. 2 4,328.00 8,656.00

26 Painting / Hardware & Support with Numbering of Pole L.S. 1 259 259

27 Sundries L.S. 1 886 886

28 DTC Metering with Box, Single Core L.T. XLPE Cable (16 sq.mm, 120 m Length) and Other Allied Material No. 1 13,439.00 13,439.00

Cost of Material 173,998.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

ESTIMATE ABSTRACT

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1.00 247320.40

A Total Cost of Material 283173.40

B Erection ( labour) - (Ref. Wkg)--ON A 15.00% 42476.01

C Sub Total I 325649.41

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 325649.41

E GST 18% on Sub total II --ON D 18.00% 58616.89

F Sub-Total III ( Tender Cost including GST) 384266.30

iii H.O. Supervision charges @1.3% 1.30% 4995.46

iv GST on Supervision Charges 18.00% 899.18

G Total Supervision charges 5894.65

H Grand Total (DPR Cost ) 390160.95

Salvage Value 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn Yavatmal

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11 KV Line on RSJ Pole 9 Mtr. 0.04 Km

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2178.00 0.00 Lenth 600 10

2 PSC Pole 9 Mtr (200 KG) No. 0 2983.00 0.00 High Maintance Span 2

3 RSJ 116x100, 9 m long No. 1 12493.00 12493.00 Gaourding Span 2

4 RSJ 116x100, 10 m long No. 0 13882.00 0.00 Stay Set

5 11 kv Guarding Channel MS 75x40 Kg. 25 70.00 1750.00 Tapaing From Existin

6 M.S.Channel 75x40x6 mm Kg. 21 70.00 1470.00 Tapping from New polw

7 MS angle 50x50x6 mm Kg. 11 70.00 770.00

8 11 KV V cross arm with clamp No. 1 863.00 863.00

9 11 KV Top fitting with clamp No. 1 123.00 123.00

11 11 kV Pin Insulators with G.I. Pins No. 9 120.00 1080.00

12 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525.00

15 Sleve Joints No. 1 145.00 145.00

16 H.T.Stay Set Set 1 807.00 807.00

18 Earthing Sets H.T Set 1 462.00 462.00

19 G.I.Barbed Wire `A' type. Kg. 4.0 80.00 320.00

20 Danger Board No. 2 87.00 174.00

21 Concreting ration 1:3:6 Cmt. 1.0 4328.00 4328.00

23 Black Bituminus Paint Ltr. 0 150.00 0.00

24 Red Oxide Paint for 2 coats Ltr. 1 124.00 124.00

25 Aluminium Paint for 1 coat Ltr. 1 260.00 260.00

26 G.I.Nut Bolts Kg. 4 112.00 448.00

27 Sundries LS 1 886.00 886.00

28 11 KV AB Cable (aluminium)XLPE 3x120+100 Sqmm Rmt 0 891.0 0.00

29 RABIT To RABIT No 3 131 393.00

Cost of material 35853.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn YAVATMAL

Dist. Transformer 200 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 258752.00 32687.00 DTC Metring with Box, single core L.T. XLPE cable (185 sq.mm., 200 mtr length) and other allied material.

Dist. Transformer 100 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 143782.00 19199.00 DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm., 120 mtr length) and other allied material. For 100 KVA

Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II 109925.00 16679.00 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material.

Dist. transformer 25kva,11/.4kv with BIS Mark as per IS 1180 (Part1) 2014 level II 64780.00 13439.00 DTC Metring with Box, single core L.T. XLPE cable (16 sq.mm., 120 mtr length) and other allied material.

L.T.Dist.Boxes 200 KVA with MCCB 31332.00

L.T.Dist.Boxes 100 KVA with KITKAT 16331.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11/0.4 KV 63 KVA DTC 1 No on RSJ Poles

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

2 RSJ 125x70, 8 m long for Circuit No 1 6322.00 6322.00

3 MS Channel 100x50x6 mm Kg. 100 70.00 7000.00

4 M.S.Channel 75x40x6 mm kg. 44 70.00 3080.00

5 MS angle 50x50x6 mm kg. 42 70.00 2940.00

7 11 kV Pin Insulators with G.I. Pins NO. 3 120.00 360.00

8 Strain Hardware for AAAC 55 sqmm No. 3 175.00 525.00

9 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

10 Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II No. 1 131794.40 131794.40

11 L.T.Dist.Boxes 25/63 KVA with KITKAT No. 1 14904.00 14904.00

12 L.As. 11 KV (Gapless type) with disconector Set. 1 1531.00 1531.00

13 H.T.Stay Set No 2 807.00 1614.00

14 G.I.Stay Wire 7/4mm(8 SWG) kg. 20 72.00 1440.00

15 Earthing Sets H.T No. 3 462.00 1386.00

16 11KV H.G.Fuses Set. 1 2475.00 2475.00

17 LT Shackle Insulator No 4 15.00 60.00

18 Aluminium Bobbins for neutral No. 1 41.00 41.00

19 L.T. Shackle Hardware Pair 5 50.00 250.00

21 Danger Board in yard. No. 2 87.00 174.00

22 G.I.Wire 8 SWG/ 6 SWG Kg. 25 72.00 1800.00

23 G.I.Barbed Wire `A' type. kg. 15 80.00 1200.00

24 Concreting ration 1:3:6 CMT. 2 4328.00 8656.00

25 Painting/Hardware & support with numbering of pole L.S. 1 259.00 259.00

26 Sundries L.S. 1 886.00 886.00

27 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material. No. 1 16679.00 16679.00

Cost of material 247320.40 247320.4 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn 0

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1.00 225451.00

A Total Cost of Material 261304.00

B Erection ( labour) - (Ref. Wkg)--ON A 15.00% 39195.60

C Sub Total I 300499.60

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 300499.60

E GST 18% on Sub total II --ON D 18.00% 54089.93

F Sub-Total III ( Tender Cost including GST) 354589.53

iii H.O. Supervision charges @1.3% 1.30% 4609.66

iv GST on Supervision Charges 18.00% 829.74

G Total Supervision charges 5439.40

H Grand Total (DPR Cost ) 360028.93

Salvage Value 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn Yavatmal

Dist. Transformer 200 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 258752.00 32687.00 DTC Metring with Box, single core L.T. XLPE cable (185 sq.mm., 200 mtr length) and other allied material.

Dist. Transformer 100 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 143782.00 19199.00 DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm., 120 mtr length) and other allied material. For 100 KVA

Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II 109925.00 16679.00 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material.

Dist. transformer 25kva,11/.4kv with BIS Mark as per IS 1180 (Part1) 2014 level II 64780.00 13439.00 DTC Metring with Box, single core L.T. XLPE cable (16 sq.mm., 120 mtr length) and other allied material.

L.T.Dist.Boxes 200 KVA with MCCB 31332.00

L.T.Dist.Boxes 100 KVA with KITKAT 16331.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11/0.4 KV 63 KVA DTC 1 No on RSJ Poles

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

2 RSJ 125x70, 8 m long for Circuit No 1 6322.00 6322.00

3 MS Channel 100x50x6 mm Kg. 100 70.00 7000.00

4 M.S.Channel 75x40x6 mm kg. 44 70.00 3080.00

5 MS angle 50x50x6 mm kg. 42 70.00 2940.00

7 11 kV Pin Insulators with G.I. Pins NO. 3 120.00 360.00

8 Strain Hardware for AAAC 55 sqmm No. 3 175.00 525.00

9 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

10 Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II No. 1 109925.00 109925.00

11 L.T.Dist.Boxes 25/63 KVA with KITKAT No. 1 14904.00 14904.00

12 L.As. 11 KV (Gapless type) with disconector Set. 1 1531.00 1531.00

13 H.T.Stay Set No 2 807.00 1614.00

14 G.I.Stay Wire 7/4mm(8 SWG) kg. 20 72.00 1440.00

15 Earthing Sets H.T No. 3 462.00 1386.00

16 11KV H.G.Fuses Set. 1 2475.00 2475.00

17 LT Shackle Insulator No 4 15.00 60.00

18 Aluminium Bobbins for neutral No. 1 41.00 41.00

19 L.T. Shackle Hardware Pair 5 50.00 250.00

21 Danger Board in yard. No. 2 87.00 174.00

22 G.I.Wire 8 SWG/ 6 SWG Kg. 25 72.00 1800.00

23 G.I.Barbed Wire `A' type. kg. 15 80.00 1200.00

24 Concreting ration 1:3:6 CMT. 2 4328.00 8656.00

25 Painting/Hardware & support with numbering of pole L.S. 1 259.00 259.00

26 Sundries L.S. 1 886.00 886.00

27 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material. No. 1 16679.00 16679.00

Cost of material 225451.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn 0

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

ESTIMATE ABSTRACT

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1.00 177066.00

A Total Cost of Material 212919.00

B Erection ( labour) - (Ref. Wkg)--ON A 15.00% 31937.85

C Sub Total I 244856.85

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 244856.85

E GST 18% on Sub total II --ON D 18.00% 44074.23

F Sub-Total III ( Tender Cost including GST) 288931.08

iii H.O. Supervision charges @1.3% 1.30% 3756.10

iv GST on Supervision Charges 18.00% 676.10

G Total Supervision charges 4432.20

H Grand Total (DPR Cost ) 293363.29

Salvage Value 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn Yavatmal

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11 KV Line on RSJ Pole 9 Mtr. 0.04 Km

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2178.00 0.00 Lenth 600 10

2 PSC Pole 9 Mtr (200 KG) No. 0 2983.00 0.00 High Maintance Span 2

3 RSJ 116x100, 9 m long No. 1 12493.00 12493.00 Gaourding Span 2

4 RSJ 116x100, 10 m long No. 0 13882.00 0.00 Stay Set

5 11 kv Guarding Channel MS 75x40 Kg. 25 70.00 1750.00 Tapaing From Existin

6 M.S.Channel 75x40x6 mm Kg. 21 70.00 1470.00 Tapping from New polw

7 MS angle 50x50x6 mm Kg. 11 70.00 770.00

8 11 KV V cross arm with clamp No. 1 863.00 863.00

9 11 KV Top fitting with clamp No. 1 123.00 123.00

11 11 kV Pin Insulators with G.I. Pins No. 9 120.00 1080.00

12 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525.00

15 Sleve Joints No. 1 145.00 145.00

16 H.T.Stay Set Set 1 807.00 807.00

18 Earthing Sets H.T Set 1 462.00 462.00

19 G.I.Barbed Wire `A' type. Kg. 4.0 80.00 320.00

20 Danger Board No. 2 87.00 174.00

21 Concreting ration 1:3:6 Cmt. 1.0 4328.00 4328.00

23 Black Bituminus Paint Ltr. 0 150.00 0.00

24 Red Oxide Paint for 2 coats Ltr. 1 124.00 124.00

25 Aluminium Paint for 1 coat Ltr. 1 260.00 260.00

26 G.I.Nut Bolts Kg. 4 112.00 448.00

27 Sundries LS 1 886.00 886.00

28 11 KV AB Cable (aluminium)XLPE 3x120+100 Sqmm Rmt 0 891.0 0.00

29 RABIT To RABIT No 3 131 393.00

Cost of material 35853.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn YAVATMAL

Dist. Transformer 200 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 258752.00 32687.00 DTC Metring with Box, single core L.T. XLPE cable (185 sq.mm., 200 mtr length) and other allied material.

Dist. Transformer 100 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 143782.00 19199.00 DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm., 120 mtr length) and other allied material. For 100 KVA

Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II 109925.00 16679.00 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material.

Dist. transformer 25kva,11/.4kv with BIS Mark as per IS 1180 (Part1) 2014 level II 64780.00 13439.00 DTC Metring with Box, single core L.T. XLPE cable (16 sq.mm., 120 mtr length) and other allied material.

L.T.Dist.Boxes 200 KVA with MCCB 31332.00

L.T.Dist.Boxes 100 KVA with KITKAT 16331.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11/0.4 KV 63 KVA DTC 1 No on RSJ Poles

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

2 RSJ 125x70, 8 m long for Circuit No 1 6322.00 6322.00

3 MS Channel 100x50x6 mm Kg. 100 70.00 7000.00

4 M.S.Channel 75x40x6 mm kg. 44 70.00 3080.00

5 MS angle 50x50x6 mm kg. 42 70.00 2940.00

7 11 kV Pin Insulators with G.I. Pins NO. 3 120.00 360.00

8 Strain Hardware for AAAC 55 sqmm No. 3 175.00 525.00

9 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

10 Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II No. 1 61540.00 61540.00

11 L.T.Dist.Boxes 25/63 KVA with KITKAT No. 1 14904.00 14904.00

12 L.As. 11 KV (Gapless type) with disconector Set. 1 1531.00 1531.00

13 H.T.Stay Set No 2 807.00 1614.00

14 G.I.Stay Wire 7/4mm(8 SWG) kg. 20 72.00 1440.00

15 Earthing Sets H.T No. 3 462.00 1386.00

16 11KV H.G.Fuses Set. 1 2475.00 2475.00

17 LT Shackle Insulator No 4 15.00 60.00

18 Aluminium Bobbins for neutral No. 1 41.00 41.00

19 L.T. Shackle Hardware Pair 5 50.00 250.00

21 Danger Board in yard. No. 2 87.00 174.00

22 G.I.Wire 8 SWG/ 6 SWG Kg. 25 72.00 1800.00

23 G.I.Barbed Wire `A' type. kg. 15 80.00 1200.00

24 Concreting ration 1:3:6 CMT. 2 4328.00 8656.00

25 Painting/Hardware & support with numbering of pole L.S. 1 259.00 259.00

26 Sundries L.S. 1 886.00 886.00

27 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material. No. 1 16679.00 16679.00

Cost of material 177066.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn 0

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

ESTIMATE ABSTRACT

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1.00 177066.00

A Total Cost of Material 212919.00

B Erection ( labour) - (Ref. Wkg)--ON A 15.00% 31937.85

C Sub Total I 244856.85

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 244856.85

E GST 18% on Sub total II --ON D 18.00% 44074.23

F Sub-Total III ( Tender Cost including GST) 288931.08

iii H.O. Supervision charges @1.3% 1.30% 3756.10

iv GST on Supervision Charges 18.00% 676.10

G Total Supervision charges 4432.20

H Grand Total (DPR Cost ) 293363.29

Salvage Value 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn Yavatmal

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Estimate For Erection of 11 KV Line on RSJ Pole 9 Mtr. 0.04 Km

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2178.00 0.00 Lenth 600 10

2 PSC Pole 9 Mtr (200 KG) No. 0 2983.00 0.00 High Maintance Span 2

3 RSJ 116x100, 9 m long No. 1 12493.00 12493.00 Gaourding Span 2

4 RSJ 116x100, 10 m long No. 0 13882.00 0.00 Stay Set

5 11 kv Guarding Channel MS 75x40 Kg. 25 70.00 1750.00 Tapaing From Existin

6 M.S.Channel 75x40x6 mm Kg. 21 70.00 1470.00 Tapping from New polw

7 MS angle 50x50x6 mm Kg. 11 70.00 770.00

8 11 KV V cross arm with clamp No. 1 863.00 863.00

9 11 KV Top fitting with clamp No. 1 123.00 123.00

11 11 kV Pin Insulators with G.I. Pins No. 9 120.00 1080.00

12 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525.00

15 Sleve Joints No. 1 145.00 145.00

16 H.T.Stay Set Set 1 807.00 807.00

18 Earthing Sets H.T Set 1 462.00 462.00

19 G.I.Barbed Wire `A' type. Kg. 4.0 80.00 320.00

20 Danger Board No. 2 87.00 174.00

21 Concreting ration 1:3:6 Cmt. 1.0 4328.00 4328.00

23 Black Bituminus Paint Ltr. 0 150.00 0.00

24 Red Oxide Paint for 2 coats Ltr. 1 124.00 124.00

25 Aluminium Paint for 1 coat Ltr. 1 260.00 260.00

26 G.I.Nut Bolts Kg. 4 112.00 448.00

27 Sundries LS 1 886.00 886.00

28 11 KV AB Cable (aluminium)XLPE 3x120+100 Sqmm Rmt 0 891.0 0.00

29 RABIT To RABIT No 3 131 393.00

Cost of material 35853.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn YAVATMAL

Dist. Transformer 200 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 258752.00 32687.00 DTC Metring with Box, single core L.T. XLPE cable (185 sq.mm., 200 mtr length) and other allied material.

Dist. Transformer 100 KVA, 11/0.43 kv with BIS Mark as per IS 1180 (Part1) 2014 level II 143782.00 19199.00 DTC Metring with Box, single core L.T. XLPE cable (70 sq.mm., 120 mtr length) and other allied material. For 100 KVA

Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II 109925.00 16679.00 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material.

Dist. transformer 25kva,11/.4kv with BIS Mark as per IS 1180 (Part1) 2014 level II 64780.00 13439.00 DTC Metring with Box, single core L.T. XLPE cable (16 sq.mm., 120 mtr length) and other allied material.

L.T.Dist.Boxes 200 KVA with MCCB 31332.00

L.T.Dist.Boxes 100 KVA with KITKAT 16331.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

L.T.Dist.Boxes 25/63 KVA with KITKAT 14904.00

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Estimate For Erection of 11/0.4 KV 63 KVA DTC 1 No on RSJ Poles

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

2 RSJ 125x70, 8 m long for Circuit No 1 6322.00 6322.00

3 MS Channel 100x50x6 mm Kg. 100 70.00 7000.00

4 M.S.Channel 75x40x6 mm kg. 44 70.00 3080.00

5 MS angle 50x50x6 mm kg. 42 70.00 2940.00

7 11 kV Pin Insulators with G.I. Pins NO. 3 120.00 360.00

8 Strain Hardware for AAAC 55 sqmm No. 3 175.00 525.00

9 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

10 Dist. transformer 63kva,11/.43kv with BIS Mark as per IS 1180 (Part1) 2014 level II No. 1 61540.00 61540.00

11 L.T.Dist.Boxes 25/63 KVA with KITKAT No. 1 14904.00 14904.00

12 L.As. 11 KV (Gapless type) with disconector Set. 1 1531.00 1531.00

13 H.T.Stay Set No 2 807.00 1614.00

14 G.I.Stay Wire 7/4mm(8 SWG) kg. 20 72.00 1440.00

15 Earthing Sets H.T No. 3 462.00 1386.00

16 11KV H.G.Fuses Set. 1 2475.00 2475.00

17 LT Shackle Insulator No 4 15.00 60.00

18 Aluminium Bobbins for neutral No. 1 41.00 41.00

19 L.T. Shackle Hardware Pair 5 50.00 250.00

21 Danger Board in yard. No. 2 87.00 174.00

22 G.I.Wire 8 SWG/ 6 SWG Kg. 25 72.00 1800.00

23 G.I.Barbed Wire `A' type. kg. 15 80.00 1200.00

24 Concreting ration 1:3:6 CMT. 2 4328.00 8656.00

25 Painting/Hardware & support with numbering of pole L.S. 1 259.00 259.00

26 Sundries L.S. 1 886.00 886.00

27 DTC Metring with Box, single core L.T. XLPE cable (35 sq.mm., 120 mtr length) and other allied material. No. 1 16679.00 16679.00

Cost of material 177066.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn 0

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

ESTIMATE ABSTRACT

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.04 35853.00

2 Erection of 11/0.4 KV 63 KVA DTC No 1.00 225451.00

A Total Cost of Material 261304.00

B Erection ( labour) - (Ref. Wkg)--ON A 15.00% 39195.60

C Sub Total I 300499.60

i Dismentaling charges - 0.00

ii Excavation charges 0.00

D Sub Total II (Tender/Estimate Cost Excluding GST) 300499.60

E GST 18% on Sub total II --ON D 18.00% 54089.93

F Sub-Total III ( Tender Cost including GST) 354589.53

iii H.O. Supervision charges @1.3% 1.30% 4609.66

iv GST on Supervision Charges 18.00% 829.74

G Total Supervision charges 5439.40

H Grand Total (DPR Cost ) 360028.93

Salvage Value 0.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn Yavatmal

MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD.

O & M DIVISION Pandharkawada

Name of Estt:- An Estimate For Power Supply 01 No Kw ( KVA) 3 ph LT Strret Light Connection In r/o NHAI PIU Chandrapur Adni Sy.No Nh44 AT. Adni Tq.Kelapur Dist. Yavatmal under Umari dc P'kawada Sdn 1.3% DDF Scheme.

Estimate For Erection of 11 KV Line on RSJ Pole 9 Mtr. 0.04 Km

S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 PSC Pole 8 Mtr (140 KG) No. 0 2178.00 0.00 Lenth 600 10

2 PSC Pole 9 Mtr (200 KG) No. 0 2983.00 0.00 High Maintance Span 2

3 RSJ 116x100, 9 m long No. 1 12493.00 12493.00 Gaourding Span 2

4 RSJ 116x100, 10 m long No. 0 13882.00 0.00 Stay Set

5 11 kv Guarding Channel MS 75x40 Kg. 25 70.00 1750.00 Tapaing From Existin

6 M.S.Channel 75x40x6 mm Kg. 21 70.00 1470.00 Tapping from New polw

7 MS angle 50x50x6 mm Kg. 11 70.00 770.00

8 11 KV V cross arm with clamp No. 1 863.00 863.00

9 11 KV Top fitting with clamp No. 1 123.00 123.00

11 11 kV Pin Insulators with G.I. Pins No. 9 120.00 1080.00

12 Disc Insulator 11 KV 7000 KG. No. 3 326.00 978.00

13 Strain Hardware for 55 Sq. mm AAAC Set 3 175 525.00

15 Sleve Joints No. 1 145.00 145.00

16 H.T.Stay Set Set 1 807.00 807.00

18 Earthing Sets H.T Set 1 462.00 462.00

19 G.I.Barbed Wire `A' type. Kg. 4.0 80.00 320.00

20 Danger Board No. 2 87.00 174.00

21 Concreting ration 1:3:6 Cmt. 1.0 4328.00 4328.00

23 Black Bituminus Paint Ltr. 0 150.00 0.00

24 Red Oxide Paint for 2 coats Ltr. 1 124.00 124.00

25 Aluminium Paint for 1 coat Ltr. 1 260.00 260.00

26 G.I.Nut Bolts Kg. 4 112.00 448.00

27 Sundries LS 1 886.00 886.00

28 11 KV AB Cable (aluminium)XLPE 3x120+100 Sqmm Rmt 0 891.0 0.00

29 RABIT To RABIT No 3 131 393.00

Cost of material 35853.00

Assistant Engineer Dy. Exe. Engineer(O) Executive Engineer

MSEDCL MSEDCL M.S.E.D.Co. Ltd. O & M Dn.

Yavatmal Dn Yavatmal Dn YAVATMAL

Sr. No. Particulars Unit Qty Cost of Material

1 Erection of 11 KV Line on RSJ Pole 9 Mtr. KM 0.10 29,526.00

2 Erection of 11/0.4 KV 100 KVA DTC No 2.00 492,073.00

A Total Cost of Material 521,599.00

B Erection (Labour) 15% 0.15 78,239.85

C Sub Total I 599,838.85

i Dismantling charges 0

ii Excavation charges 0

D Sub Total II 599,838.85

F Sub Total III 707,809.84

iii H.O. Supervision @1.3% 0.01 9,201.53

iv GST on Supervision 0.18 1,656.28

G Total Supervision Charges 10,857.80

H Grand Total (PR Cost) 718,667.65

Salvage Value 0

Erection of 11 KV Line on RSJ Pole 9 Mtr.

S.N. Description of Material Unit Qty RT/U (Rs.) Amount (Rs.)

2 RSJ 125×70, 8 m long for Circuit No 1 6,322.00 6,322.00

4 M.S. Channel 75×40×6 mm Kg 88 70 6,160.00

7 11 kV Pin Insulators with G.I. Pins No 6 120 720

8 Strain Hardware for AAAC 55 sqmm No 6 175 1,050.00

9 Disc Insulator 11 kV 7000 KG No 6 326 1,956.00

10 Distribution Transformer 100 kVA, 11/0.43 kV with BIS Mark as per IS 1180 (Part 1):2014 Level II No 2 143,782.00 287,564.00

11 L.T. Dist. Boxes 100 kVA with KITKAT No 2 16,331.00 32,662.00

12 L.As. 11 kV (Gapless type) with Disconnector Set 2 1,531.00 3,062.00

13 H.T. Stay Set No 4 807 3,228.00

14 G.I. Stay Wire 7/4 mm (8 SWG) Kg 40 72 2,880.00

15 Earthing Sets H.T No 6 462 2,772.00

17 LT Shackle Insulator No 4 15 60

18 Aluminium Bobbins for Neutral No 1 41 41

19 L.T. Shackle Hardware Pair 5 50 250

21 Danger Board in Yard No 4 87 348

22 G.I. Wire 8 SWG / 6 SWG Kg 50 72 3,600.00

23 G.I. Barbed Wire 'A' Type Kg 30 80 2,400.00

24 Concreting ratio 1:3:6 CMT 4 4,328.00 17,312.00

25 Painting/Hardware & support with numbering of pole L.S. 2 259 518

26 Sundries L.S. 2 886 1,772.00

27 DTC Metering with Box, single core L.T. XLPE cable (70 sq.mm, 120 mtr length) and other allied No 2 19,199.00 38,398.00

Total Cost of Material 492,073.00

Initial Improvement work for Jhansi- Shivpuri section (from Chainage Km. 1305.087 to Km. 1380.387) of NH-27 in the State of Madhya Pradesh" on EPC Basis

Electricity Bills for 25 Locations – M.P. Section Appendix -I

Sr. No. Location of Service Road Connection Qty. Chainage Number Work Detail Item Cost Erection Charge Total Amount (Erection & Item Cost) GST Amount Supervision Charge Supervision GST Amount Grand Amount (incl GST) Cost GST Cost Erection Cost Other GST Item Cost Total Cost Total Cost Diff.