SL No SSR No DESCRIPTION QTY RATE UNIT AMOUNT

1 2 4 5 6 7 8

1 SSR-81 Excavation in trenches for laying of cables in soft/loose soil

notexceeding 1.5 mtr in width and 1.5 mtrs in depth getting

outincluding forming bottom surfaces to required level or slope

asdirected by Project Managerexceeding 1.5 mtr in width and 1.5

mtrs in depth getting outincluding forming bottom surfaces to

required level or slope asdirected by Project Manager

157.50 51.41 cum 8097.08

2 SSR-84 Returning and filling including spreading leveling, watering and

wellramming in layer not exceeding 25 cm all as directed by

ProjectManagerramming in layer not exceeding 25 cm all as

directed by ProjectManager

157.50 18.65 cum 2937.38

3 SSR-93 River sand filling in and around the cable including in and around

punning down for cushioning complete as directed byProject

Manager

53 302.52 cum 15882.30

4 MR Supplying & laying fly clay brick laid in trenches for LT

cableprotection complete as directed by Project Manager

7609 3.50 each 26631.50

5 MR Supply & install steel tubular swaged poles Type 410 SP-31 (9.0

metres long) complete with CI base plate and finial and single swan

neck. including foundation

152 15030 each 2284560.00

6 MR Supply & fixing street light fitting HPSV lamp, ballast, igniter and

otheraccessories for 70 Watt lamp

152.00 5930 each 901360.00

7 MR 15 meter high galvanized mast suitable for lantern symmetrically

fitted along with theircontrol gear and having two point suspension

7.00 374555 each 2621885.00

8 MR Flood light fitting, complete with switch gear, control gear unit lamp

and fixing for 400 Watt metal halide (MH)

28.00 14680 each 411040.00

Name of Project: MAP-2, GOPALPUR

Executing Agency: DGMAP

COST ESTIMATE

STREET LIGHTS ( BOQ - Part 1)

Station: GOPALPUR

9 Supplying, laying testing and commissioning in trenches cable

XLPE insulated screened PVC bedded, GI steel strip or wire

armoured heavy duty as per IS 1100V grade alluminium conductor

control cable of foolowing sizes all as specified (earth work, sand

cushioning, & cable cover shall be measured & paid separately

under respective item of sch 'A' ).

MR 50 Sqmm 3.5 core 3600.00 567 RM 2041200.00

MR 10 Sqmm 2 core 1332 292 RM 388944.00

10 Supply and fix cable jointing kit for 1.1 KV grade cable for straight

through jointcomplete with Jointing material (Epoxy Based)and

accessories suitable for 3½/ 4 core XLPEarmoured Al conductor

cable of size

MR 25 to 50 sqmm 10 1110 RM 11100.00

11 SSR-2541 Supply, laying and jointing, medium grade galvanised 150mm

diapipe with necessary fitting as required for road crossing

completeall as specified & directed (earth work sand cushioning

shall bemeasured & paid separately under respective item ofsch

'A').

50.00 473.37 RM 23668.50

12 MR Supply, jointing, testing and commissioning of indoor termination

cold shrinkable joint 11 kV 3Cx240 sq.mm XLPE cable earthed

systemall as per specified and directed.

MR 50 to 95 sqmm 15 13775.00 each 206625.00

13 MR Supply and fixing of Timer control for the street lights and junctions

lights with control to reduce the lighting with presettable timings

including all taxes as directed by Project Manager.

139 1900.00 each 264100.00

SSR ITEMS 50585.26

Add 55% (MV + DCS) ON SSR ITEMS 27821.89

MR ITEMS 9157445.50

SUB TOTAL (A) EXCLUDING ESCALATION 9208030.76

Add additional escalation 11.8% as allowed on subtotal (A) 1086547.63

Total Carried Over to General Summary 10322400.28

SL No SSR No Description No L B H Qty

1 2 3 4 5 6 7 8

1 SSR-81 Excavation in trenches for laying of cables in soft/loose soil

notexceeding 1.5 mtr in width and 1.5 mtrs in depth getting

outincluding forming bottom surfaces to required level or

slope asdirected by Project Managerexceeding 1.5 mtr in

width and 1.5 mtrs in depth getting outincluding forming

bottom surfaces to required level or slope asdirected by

Project Manager

for cable trench 1 1750.00 0.30 0.30 157.50

cum2 SSR-84 Returning and filling including spreading leveling, watering

and wellramming in layer not exceeding 25 cm all as

directed by ProjectManagerramming in layer not exceeding

25 cm all as directed by ProjectManager

157.50

Cum3 SSR-93 River sand filling in and around the cable including in and

around punning down for cushioning complete as directed

byProject Manager

1 1750.00 0.30 0.10 52.50

4 MR Supplying & laying fly clay brick laid in trenches for LT

cableprotection complete as directed by Project Manager7609 7609.00

5 MR Supply & install steel tubular swaged poles Type 410 SP-

31 (9.0 metres long) complete with CI base plate and finial

and single swan neck. including foundation

152 152

6 MR Supply & fixing street light fitting HPSV lamp, ballast,

igniter and otheraccessories for 70 Watt lamp152 152

7 MR 15 meter high galvanized mast suitable for lantern

symmetrically fitted along with theircontrol gear and having

two point suspension

7 7

8 MR Flood light fitting, complete with switch gear, control gear

unit lamp and fixing for 400 Wattmetal halide (MH)28 28

9 Supplying, laying testing and commissioning in trenches

cable XLPE insulated screened PVC bedded, GI steel strip

or wire armoured heavy duty as per IS 1100V grade

alluminium conductor control cable of foolowing sizes all

as specified (earth work, sand cushioning, & cable cover

shall be measured & paid separately under respective item

of sch 'A' ).

MR 50 Sqmm 3.5 core 1 3600.00 3600.00

MR 10 Sqmm 2 core 111 12.00 1332.00

10 Supply and fix cable jointing kit for 1.1 KV grade cable for

straight through jointcomplete with Jointing material (Epoxy

Based)and accessories suitable for 3½/ 4 core

XLPEarmoured Al conductor cable of size

MR 25 to 50 sqmm 10 1011 SSR-2541 Supply, laying and jointing, medium grade galvanised

150mm diapipe with necessary fitting as required for road

crossing completeall as specified & directed (earth work

sand cushioning shall bemeasured & paid separately

under respective item ofsch 'A').

5 10.00 50.00

12 MR Supply, jointing, testing and commissioning of indoor

termination cold shrinkable joint 11 kV 3Cx240 sq.mm

XLPE cable earthed systemall as per specified and

directed.

MR 50 to 95 sqmm 15 1513 MR Supply and fixing of Timer control for the street lights and

junctions lights with control to reduce the lighting with

presettable timings including all taxes as directed by

Project Manager.

139 139

Name of Project: MAP-2, GOPALPUR

Executing Agency: DGMAP

COST ESTIMATE - TAKE OFF SHEET

STREET LIGHTS ( BOQ - Part 2)

Station: GOPALPUR

A- GOPALPUR OFFICERS QUARTERS LAYOUT