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 3/ 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
cum
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
Cum
3
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 Manager
7609 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 lamp
152 152
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 3/ 4 core
XLPEarmoured Al conductor cable of size
MR 25 to 50 sqmm
10
10
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').
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
15
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
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