Sl.

No Description
Material Qty Rate Unit Amount Qty
1
Fabrication & supply of 9 Mtrs length consisting of 5.00 Mts bottom of size
114.30 mm OD x 5.40 mm thickness and 2.0 Mts middle length of 88.90 mm
OD x 4.85 mm thickness and 2.0 Mts Top length, 76.10 mm OD x 3.25 mm
thickness for top of swaged poles, along with 50 mm dia 1.5 mtrs with staright/
curved/ designed (as per APRSCL) single arm M.S. pipe bracket with sleeve
and fasteners with necessary angle up to site confirming to IS 2713 / 1980
specifications as per IS 410 SP.27 (121.05) Kg pole). The planting depth of
pole is 1.5mts. The pole and cross arm should be painted with primary coat of
red oxide, two coats of Alluminium paint above ground and black bituminous
paint up to ground level with base plate, including cost of all materials, fixing of
cross arm, luminaire, etc., complete as per approved drawing.
196 8,030.91 Each 1,574,058.67 0
2
Fabrication & supply of 9 Mtrs length consisting of 5.00 Mts bottom of size
114.30 mm OD x 5.40 mm thickness and 2.0 Mts middle length of 88.90 mm
OD x 4.85 mm thickness and 2.0 Mts Top length, 76.10 mm OD x 3.25 mm
thickness for top of swaged poles, along with 50 mm dia 1.5 mtrs with staright/
curved/ designed (as per APRSCL) Double arm M.S. pipe bracket with sleeve
and fasteners with necessary angle up to site confirming to IS 2713 / 1980
specifications as per IS 410 SP.27 (123.3 Kgs). The planting depth of pole is
1.5mts. The pole and cross arm should be painted with primary coat of red
oxide, two coats of Alluminium paint above ground and black bituminous paint
up to ground level with base plate, including cost of all materials, fixing of cross
arm, luminaire, etc., complete as per approved drawing.
53 8,554.26 Each 453,375.86 0
3
Supply of 4 core Multi strand aluminium 16 Sq.mm XLPE PVC armoured 1100
V LT UG cable of reputed make from FPB to pole.
7470 121.00 RM 903,870.00 100
Name of Work: Supply, Erection, Testing, Commissioning and maintenance of Street Lighting System for "ANAMITHRA" Township at Etcherla (V & M), Srikakulam
district, Andhra Pradesh under Rajiv Swagruha Scheme
As Per Agreement As per R.E
1
Sl.No Description As Per Agreement As per R.E
4
Supply of 25 Sqmm 3.5core Multistrand Alluminium XLPE PVC armoured
1100 V LT UG cable of reputed make from MDB to street light FPB. 75 153.00 RM 11,475.00 0
5
Supply, Transportation and fixing of Alluminium Diecast street Light fitting of
energy saving and conservation 150 W SV having pot optics with IP65
protection with electronic ballast, ignitor, HPF Capacitor, 150 W SV lamp
consuming 125 W etc complete accessories of 'Trinic' make.
302 5,763.00 No 1,740,426.00 0
6
Supply of Feeder Pillar box of MS sheet of 16 SWG 600 mm x 600 mm x 300
mm minimum size and painted with two coats synthetic enamil paint of light
grey shade (Powder coated) (a) the FPB is to be out door type with concealed
hings and neoprane sponges gasket hinges inner door (b) MS bracket for pad
locking facility (c) canopy on top (d) 1 Nos door with key on outer door (e)
1Nos. earthing studs with nut and spring washers (f) 1 Nos. 63A TPN MCBs (g)
swadeep nature switch sutable to control 5 KW load (h) 4Nos. 4 way terminal
blocks for outgoing circuits open barrier type ( i) 4 Nos. 25 x 3mm Aluminium
bus bar mounted rigidly on suitable insulators. (j) suitable to place one no. of
three phase energy meter.(k) Suitable single compression brass cable glands, etc
as per approved drawing.
5 18,549.60 No 92,748.00 4
7
Supply and fixing of 300 mm x 260 mm x 140 mm No.16 gauge CRCA sheet
box with hinged door and locking arrangements and din channel for fixing 2
Nos MCBs duly powder coated with matching colour of poles along with 1
No.10A 10 KA C-curve SP MCB, 4 way 63A connector, suitable single
compression brass cable glands, clamps for fixing to pole, GI bolts, nuts,
washers, with necessary arrangments including cost & conveyance of all
materials and labour charges etc., complete as per approved drawing..
249 1,361.03 No 338,896.52 0
1.70mts
2
Sl.No Description As Per Agreement As per R.E
8
Supply, laying, termination with suitable lugs, fixing, connection to light
fixures, MCBs of 2 runs of 22/0.3 mm (1.5 Sq.mm) for phase, nuetral wires
PVC insulated ISI Copper PVC FR / FRLS flexible multistrand cable of reputed
make including cost of materials and labour charges complete as per approved
drawing..
3020 28.00 RM 84,560.00 300
9
Supply and fixing of 1.5 Mtrs Length 50 mm dia GI pipe of class B for laying of
cable from ground to distribution box for protection, with necessary clamps, etc
complete materials and labour as per approved drawing..
249 498.00 Each 124,002.00 0
Total cost or Materials
5,323,412.06
1.70mts
3
Sl.No Description As Per Agreement As per R.E
Labour Charges
10
Erection charges for 9 mtrs to 11 mtrs long swaged pole including excavation of
pit 0.6 x 0.6 x 1.5 Mtrs, GI wire coil earthing, hire charges of special T&P
painting of Pole with one coat of red oxide and two coats of alluminium paint,
CC 1:3:6 upto ground and 1:2:4 for Coaping work above ground, coil earthing,
including cost of all materials (except cost of pole), labour and transportation
charges etc., complete as per approved drawing..
249 3962.05 Each 986,551.59 0
11
Earth work excavation of Trench in hard ground soil/ normal/ rock etc all type
of soils 450 mm wide, 850 mm depth from road level, laying of U.G cables upto
50 Sq,mm and filling with sand 250 mm above the cable and 50 mm below the
cable (sand cushion covering the cable) placing 40 mm shabad protective slabs
or precast RCC slabs and back filling of Trench with earth, levelling including
cost and conveyance of materials (except cost of cable) and labour charges etc.,
complete as per approved drawing.
7245 74.02 RM 536,274.90 0
12
Raising of cable on already erected pole through GI pipe as per approved
drawing. 300 38.00 RM 11,400.00 100
13
Loading, unloading, transportation, erection, fixing, testing and commissioning
of street light feeder pillar boxes, excation of pit of 0.75 mtrs depth, 0.3 mtrs X
0.9 mtrs, connecting earth strips/ wires, fixing box to suitable base frame
prepared with 50 X 50 X 6 mm painted MS angle of height 1.35 mtrs (0.75 mtrs
below ground, 0.6 mtrs above ground), CC with 1:3:6, GI bolts, nut, washers,
etc complete material (except cost of FPB) and labour as per approved drawing.
5 2000.00 Each 10,000.00 4
Total labour charges
1,544,226.49
Supplymental items
4
Sl.No Description As Per Agreement As per R.E
1
Supply, Transportation and fixing of Alluminium Diecast street Light fitting of
energy saving and conservation 150 W SV having pot optics with IP65
protection with electronic ballast, ignitor, HPF Capacitor, 150 W SV lamp
consuming 125 W etc complete accessories of 'Bajaj' make.
55
2
Supply and fixing of 1.5 Mtrs Length 40 mm dia GI pipe of class B with 2 sets
of 50 mm ms clams ( 4 N0s.) for braking street light luminaries.
55
Gross Total 6,867,638.54
Agt. Material portion Rs: 5,323,412.06 94,698.40
Agt. Labour portion Rs: 1,544,226.49 11,800.00
Supplemental items Rs: 0 360,800.00
Total for Material & Labour Rs Rs: 6,867,638.54 467,298.40
Deduct TP @ 2.34% Less over ECV Rs: 0 10934.78
Total after DedcuctingTP Rs: 0 456,363.62
VAT @ 5 % Rs: 0.00 23364.92
Service Tax @ 4.944 % Rs: 0.00 23103.23
Provision 5% towards Administration charges Rs: 0 23364.92
Provision 2% towards Consultency & QC charges Rs: 0 9345.97
L S Provision for unforeseen expenditure Rs: 1132360 0
Gross Total Rs: 7,999,998.54 535,542.66
Or Say in Rupees Rs: 8,000,000.00 535,543
Net Less 7,464,457
Or say 93.31
ABSTRACT
As per Technical As per R.E
percent Less than sancatoned estimate
5
Rate Unit Amount
8,030.91 Each 0.00 1,574,058.67
8,554.26 Each 0.00 453,375.86
121.00 RM 12,100.00 891,770.00
Remarks
Name of Work: Supply, Erection, Testing, Commissioning and maintenance of Street Lighting System for "ANAMITHRA" Township at Etcherla (V & M), Srikakulam
district, Andhra Pradesh under Rajiv Swagruha Scheme
As per R.E
Execess Less
6
Remarks
As per R.E
Execess Less
153.00 RM 0.00 11,475.00
5,763.00 No 0.00 1,740,426.00
18,549.60 No 74,198.40 18,549.60
1,361.03 No 0.00 338,896.52
7
Remarks
As per R.E
Execess Less
28.00 RM 8,400.00 76,160.00
498.00 Each 0.00 124,002.00
`
94,698.40 0.00 5,228,713.66
8
Remarks
As per R.E
Execess Less
3962.05 Each 0.00 986,551.59
74.02 RM 0.00 536,274.90
38.00 RM 3,800.00 7,600.00
2000.00 Each 8,000.00 2,000.00
11,800.00 0.00 1,532,426.49
9
Remarks
As per R.E
Execess Less
5,763.00 No 316,965.00 316,965.00
797.00 Each 43,835.00 43,835.00
360,800.00 360,800.00 0.00
ABSTRACT
percent Less than sancatoned estimate
10
Data-1
13.3.7
Supply and fixing of 1.5 Mtrs Length 40 mm dia GI pipe of class B with 2 sets
of 50 mm ms clams ( 4 N0s.) for braking street light luminaries.
a) Material
1.5 Mtr length 40mm 'B' class M.S pipe.
50 mm ms clamps ( 4 nos.)
b) Labour charges for fixing with Spl. T & P
Skilled Electrician
Helper
sundres
Rate per Each
Note : Labour is Considered for 5 jobs / day
Supplmental datas
rm 1.5 281.00 421.50 bmw f.75
Kg 4.8 55.00 264.00 ELEC-8.1.32
0.00
day 0.2 297.00 59.40 ELEC-8.1.77
day 0.2 260.00 52.00 ELEC-8.1.85
0.10
797.00
Supplmental datas
General Manager (P)
APRSCL,Srikakulam