SECOND VARIATION STATEMENT

Name of the work: : General Service Electrical Works in connection with construction of Station buildings, service buildings, New Platforms, New FOBs, Staff quarter, Tower wagon shed, Extension of existing FOBs and dismantling of existing structures at various stations between Vaiterna (Excluding) and Dahanu Road (Incuding) stations on Western Railways".

Contract Agreement No. CA No. MRVC/W/128/GS/VTN-DRD/Texmaco/2023/6

Name of Contractor- Texmaco Rails & Engineering Pvt ltd
NOTE:-Bill of quantity shall be read in conjunction with Explanatory note and techanical specification.
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supplying all materials including wires, multiple loading/ unloading,
storing, handling, fixing, laying, wiring and testing of one light,
ceiling/ exhaust/ bracket fan/call bell on Angular/vertical holder/PVC
blocks in capping casing starting from the switch board to the point
2 terminated in ceiling rose with earth connection as detailed below, flush A.1 3
type MS Boxes of required modules, electronic fan regulator/ bell
(Supply cost of fan regulator/ bell is not covered in this item but
erection & commissioning on switch board is included), together
with wiring accessories such as 6A modular flush type switches in
manufacturer's boxes of suitable sizes with wrap around front plates,
One light, ceiling/ exhaust/ bracket fan/call bell point controlled by one 6 A
modular flush type switch in PVC conduit / flexible conduit with joints
Point wiring calculation sheet is
3 bends etc. and run from switch board to light/ fan/ exhaust fan/bracket fan Nos A.1.1* 0 1260 0 8645 0 8645 0 11124 0 2479 0 10892700 10892700 0 10892700 10892700 0 14016240 14016240 3.06% 28.7%
etc. including all material required for fixing arrangement. (Supply, attached
Erection & Commissioning)
One light, ceiling/ exhaust/ bracket fan/call bell point controlled by one 6 A
modular flush type switch in PVC capping & casing with joints bends etc.
4 and run from switch board to light/ fan/ exhaust fan/bracket fan/call bell Nos A.1.2 1260 0 150 0 150 0 204 0 54 0 189000 189000 0 189000 189000 0 257040 257040 0.05% 36.0%
etc. including all material required for fixing arrangement. (Supply,
Erection & Commissioning)
One 6 amps 5 pin universal socket with safety shutter outlet controlled by
one 6 amps switch. Wiring shall be with 2x2.5 + 1x2.5 sq.mm. 1100 volts
grade PVC insulated unsheathed multi strand copper conductor single
core flame retardant (FRLS) class 2 cable as per IS: 694/ IS 3043 with
5 A.2 0 0 0.00%
latest amended. If 6 amps 5 pin universal socket with safety shutter is
located on same switch board, then it will be considered as half point.

6 Half point (Supply, Erection & Commissioning) Nos A.2.1 348 2955 2955 2955 0 0 0 1028340 1028340 0 1028340 1028340 0 1028340 1028340 0.29% 0.0%
7 Full point (Supply, Erection & Commissioning) Nos A.2.2 1260 2066 2066 2066 0 0 0 2603160 2603160 0 2603160 2603160 0 2603160 2603160 0.73% 0.0%
Supplying all materials, multiple loading/ unloading, storing, handling,
laying, testing & commissioning and wiring for 250 volts single phase
and neutral 16 amps switch & universal socket outlet with 2x2.5 +
1x2.5 sq.mm. 1100 volts PVC insulated unsheathed multi strand
copper conductor single core flame retardant (FLRS) class 2 cable as
per IS: 694/ IS 3043 with latest amended with latest amendment
from distribution boards, in concealed heavy duty PVC conduit,
conduit accessories including providing and fixing of 6/16 amps
switch & universal sockets with safety shutter of modular type (
with manufacturer MS boxes & wrap around front plates) of Point wiring calculation sheet is
8 Nos. A.3 2280 1368 1368 1994 0 626 0 3119040 3119040 0 3119040 3119040 0 4546320 4546320 0.88% 45.8%
approved make and design & earthing the third pin of the socket attached
outlet with 2.5 Sq.mm PVC insulated copper stranded conductor
FRLS cable (one socket outlet shall be connected with one circuit from
MCB DB). The cost of wiring other switch boards and outdoor lights from
DB will be paid under this item on flat rate basis. Looping amongst
switch Board will not be paid separately. (Supply, Erection &
Commissioning)

Supply all materials, multiple loading/ unloading, storing, handling,

wiring, testing & commissioning of 250 volts single phase and neutral
20 amps DP MCB and modular metal plug & socket point in company
made modular switch board. The wiring shall be with 2x6 sq.mm.
FRLS insulated copper conductor 1100 volts grade PVC insulated
unsheathed multi strand copper conductor single core flame retardant
(FRLS) clas 2 cable as per IS: 694/ IS 3043 with latest amendedin Point wiring calculation sheet is
9 Nos. A.4* 5520 985 985 2001 0 1016 0 5437200 5437200 0 5437200 5437200 0 11045520 11045520 1.53% 103.1%
surface/ concealed from distribution board in concealed rigid heavy duty attached
PVC Conduit with all accessories and running earthing with 2.5
sq.mm. 1.1 kV copper conductor, PVC insulated FLRS cable,
green colour, connected to all metallic point on separate metallic switch
board. (Supply, Erection & Commissioning)

Supplying all materials, multiple loading/ unloading, storing, handling,

laying, testing & commissioning and including wiring for two to Four light
point or sub-main wiring to switch board controlled by one 6-32 Amps
Miniature Circuit Breaker in DB outdoor /gate/landscaping lights including
pipe, fixing etc. for with 2x4+1x2.5 sq mm PVC insulated unsheathed
multi strand copper conductor single core flame retardant (FRLS) class 2
10 cable 1100 volts grade as per IS: 694/ IS 3043 with latest amended in Nos. A.5* 6600 2935 2935 2935 0 0 0 19371000 19371000 0 19371000 19371000 0 19371000 19371000 5.44% 0.0%
concealed/ surface mounted MS conduit including cost of circuit wiring
from distribution board but controlled by SP MCBs in DB (Cost of
MCB not to be included here). (Supply, Erection & Commissioning)

Supplying all materials, multiple loading/ unloading, storing, handling,

installation, testing & commissioning of Fibre/PVC junction box with
termination & connection of cable by loop in loop out method. Fibre/PVC
11 Nos. A.6 840 410 410 410 0 0 0 344400 344400 0 344400 344400 0 344400 344400 0.10% 0.0%
junction box, medium size and having terminal for the termination of 3
phase cable & neutral and a cut out of 15 amps with cable gland, nut, bolt,
suitable HD PVC/ Flexible pipe for cable protection, etc. as per site
Supply of all material, multiple loading/ unloading, storing, handling,
installation, testing & commissioning of following sizes bus duct
trucking system with minimumm 2 nos. Center / end feed unit and after
that 1 no. Center/ end feed as per site requirement for every 100
meter or part there off with ELCB, straight lengths 3 mtrs with 3 outlets
(One outlet per meter), end covers, 16A tap off box, Plug in boxes,
10A DP selection plugs suitable with glass fuse (10% extra glass
fuses), 1 no. flexible bends/joint as per site requirement for every 50
12 meters or part there off, connectors, ceiling bracket holder, A.7* 0 0 0.00%
suspension clamp, nut, bolts, flexible lead wires, all bracket,
suspension hook, snap clamp etc. All suspension accessories shall
be either Galvanized or powder coated. The cost shall also include
manufacturers extended warranty for 3 years after warranty of 2 years for
replacing part against any defects.

13 40A ( 4+2) conductors, 3ph, 4 wire Mtrs. A.7.1 2766 720 2760 2760 2760 2760 2760 2760 0 0 7634160 1987200 9621360 7634160 1987200 9621360 7634160 1987200 9621360 2.70% 0.0%
14 25A (3+1) conductors, 3ph, 4 wire Mtrs. A.7.2 1920.00 720 1050 1050 1050 1050 1050 1050 0 0 2016000 756000 2772000 2016000 756000 2772000 2016000 756000 2772000 0.78% 0.0%
Supply of all material, multiple loading/ unloading, storing, storing,
handling, Wiring, installation, testing & commissioning from Junction box/
Plug in Box/ Tap of box of bus trunking system to Light/Fan points
with 2x2.5+1x2.5 sq.mm 1100 grade PVC insulated unsheathed
multi strand copper conductor single core flame retardant (FRLS)
15 Class 2 cable as per IS: 694/ IS 3043 on surface/ PVC conduit / Nos. A.8 600 3550 3550 3550 0 0 0 2130000 2130000 0 2130000 2130000 0 2130000 2130000 0.60% 0.0%
flexible conduit with joints bends as required to complete the wiring
including all material required for fixing arrangement. (Supply,
Erection & Commissioning)
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, running, fixing & stringing of single core 1100 V grade
PVC insulated sheathed single/ multistranded OHE AL conductor/
Class 2 cable as per IS: 694/ IS 3043 or latest amended complete with
16 heavy duty GI hardware, clamps, reel insulators, nut bolts, cross arms A.9 0 0 0.00%
etc. The wire should be run in following group of as per
specifications/ requirement of
Group of 5 wires of 16 sq. mm with one 8 SWG GI wire for Circuit
17
running earthing in one circuit meter length A.9.1 180 60 200 200 200 200 200 200 0 0 36000 12000 48000 36000 12000 48000 36000 12000 48000 0.01% 0.0%
Meter
Group of 3 wires of 16 sq. mm with one 8 SWG GI wire for Circuit
18
running earthing in one circuit meter length A.9.2 144 36 200 200 200 200 200 200 0 0 28800 7200 36000 28800 7200 36000 28800 7200 36000 0.01% 0.0%
Meter
Supply, multiple loading/ unloading, storing, providing, making, fixing,
installation, testing and commissioning 1.1 kV Reel/Bobin
insulator with bracket made of Hot galvanised 'L' angle size 30 x 6
mm, minimum 10 mm size U clamps, necessary hardware for
19 making end termination for Arial Wires. One set includes 6 nos. Nos. A.10 1440 40 40 40 0 0 0 57600 57600 0 57600 57600 0 57600 57600 0.02% 0.0%
Reel/Bobin insulator, 450 mm lenght 'L' angle and necessary U clamps,
hardware as per site requirement for making end termination, cost of
which is
included in this item. (Supply, Erection & Commissioning)
Temporary Shifting of existing fittings/fan to new locations or handing
over to SSE electrical Power/GS at nominated depot by contractor
20 own labour & transportation in Mumbai Metropolitan Region or within Nos. A.11 180.00 1000 1000 1000 0 0 0 180000 180000 0 180000 180000 0 180000 180000 0.05% 0.0%
the jurisdiction of contract (Removal/shifting, Erection &
Commissioning)
Temporary Shifting or Dismantling, removal, cutting, multiple loading/
unloading, transportation and handing over existing LT/ HT cables of
any size infringing civil construction work to Electrical (Power/GS)
store W.Rly./ C.Rly/Mumbai Metropolitan region/ Power
21 supplied authority depot at nominated place by contrcator own labour Mtrs. A.12 36 10000 10000 10000 0 0 0 360000 360000 0 360000 360000 0 360000 360000 0.10% 0.0%
& transportation. If OHE AL/multistrand conductor in the set of 4/6
wires is removed then one meter set of 4/6 wire shall be considred as one
one meter (Removal/shifting, Erection & Commissioning)

Temporary lighting arrangements with contractor material minimum

six 60W-70W LED flood fittings, suitable sizes & minimum 150M
lenght 3 core cables, electrical tools & tackles for execution of Per night
22 engineering/ electrical site work during night with one licence wireman A.13 3300.00 120 120 120 0 0 0 396000 396000 0 396000 396000 0 396000 396000 0.11% 0.0%
shift
(Highly Skilled) and one assistant (Unskilled). (Erection)

23 EARTHING B 0.00%
Supply of all material, multiple loading/ unloading, storing, Installation,
testing, commissioning of following type of earthing with RCC/
24 brick chamber, funnel covered with C.I/ RCC cover, bolts, nuts for B.1 0.00%
connection to pipe, alternate layer of salt & charcoal at height/ depth of
150 mm all around as

50 mm medium class perforated GI Pipe earthing complete as per

25 relevant latest IS Specification/ Railway requirement (Supply, Erection Nos. B.1.1 3000 330 330 330 0 0 0 990000 990000 0 990000 990000 0 990000 990000 0.28% 0.0%
& Commissioning)
Copper earth plate 610mm x 610mm x 3.15mm thick earthing complete
26 as per relevant relevant IS Specification/ Railway Nos. B.1.2 12600 1800 122 122 122 122 122 122 0 0 1537200 219600 1756800 1537200 219600 1756800 1537200 219600 1756800 0.49% 0.0%
requirement
Supplying, multiple loading/ unloading, storing, laying, testing &
commissioning of the following earth strips on surface/ wall/ on floor/
cable tray/recess or 0.5m below ground level for electrical equipment
to be used as strip electrode complete with all accessories
27 including insulation/ insulator arrangement for earth ring main in B.3 0 0 0.00%
cubical as required. (NOTE:- The cost of digging and making surface as
original is
included in the item)
25 x 6 mm thick Cu. Strip (Weight 1 Meter=1.25 Kgs) (Supply,
28 Mtrs. B.3.1 1500 805 805 805 0 0 0 1207500 1207500 0 1207500 1207500 0 1207500 1207500 0.34% 0.0%
Erection & Commissioning)
25 x 6 mm thick GI strip (Weight 1 Meter=1.25 Kgs) (Supply,
29 Mtrs. B.3.2 180 1405 1405 1405 0 0 0 252900 252900 0 252900 252900 0 252900 252900 0.07% 0.0%
Erection & Commissioning)
50 x 6 mm thick GI strip (Weight 1 Meter=2.4 Kgs) (Supply,
30 Mtrs. B.3.3 372 200 200 200 0 0 0 74400 74400 0 74400 74400 0 74400 74400 0.02% 0.0%
Erection & Commissioning)
Supplying, multiple loading/ unloading, storing, laying, testing &
commissioning of the following SWG wires on surface or recess for
31
loop earthing with all accessories complete B.4 0 0 0.00%
required as per relavant specification:
8 SWG Cu. Wire (Weight 1 Meter=0.125 Kgs) (Supply,
32 Mtrs. B.4.1 146 200 200 200 0 0 0 29200 29200 0 29200 29200 0 29200 29200 0.01% 0.0%
Erection & Commissioning)
6 SWG GI Wire (Weight 1 Meter=0.182 Kgs) (Supply,
33 Erection & Commissioning) Mtrs. B.4.2 36 400 1242 1720 0 478 0 14400 14400 0 44712 44712 0 61920 61920 0.01% 38.5%

34 CABLE WORKS C 0 0 0.00%

Supplying, multiple loading/ unloading, storing of following sizes ISI
marked FRLS aluminium conductor, cross linked, HR PVC Inner sheath
Extruded polyethylene. XLPE insulated. HR PVC outer sheathed,
35 armoured with galvanised round steel wire/steel strip, suitable for C.1* 0 0 0.00%
rated voltage 1.1 kV gradewith thermoplastic inner sheath and
confirming to IS 7098 (Part I) 1988 with latest amendment of following
sizes:
36 4 core 240 sq mm Al. Cable (Supply) Mtrs. C.1.3 1386 2500 2500 2500 0 0 3465000 0 3465000 3465000 0 3465000 3465000 0 3465000 0.97% 0.0%
37 4 core 185 sq mm Al. Cable (Supply) Mtrs. C.1.4 1056 600 600 600 0 0 633600 0 633600 633600 0 633600 633600 0 633600 0.18% 0.0%
38 4 core 120 sq mm Al. Cable (Supply) Mtrs. C.1.5 732 4000 4000 4000 0 0 2928000 0 2928000 2928000 0 2928000 2928000 0 2928000 0.82% 0.0%
39 4 core 95 sq mm Al. Cable (Supply) Mtrs. C.1.6 582 5000 5000 5000 0 0 2910000 0 2910000 2910000 0 2910000 2910000 0 2910000 0.82% 0.0%
40 4 core 70 sq mm Al. Cable (Supply) Mtrs. C.1.7 462 5450 5450 5450 0 0 2517900 0 2517900 2517900 0 2517900 2517900 0 2517900 0.71% 0.0%
41 4 core 50 sq mm Al. Cable (Supply) Mtrs. C.1.8 348 4400 4400 4400 0 0 1531200 0 1531200 1531200 0 1531200 1531200 0 1531200 0.43% 0.0%
42 4 core 35 sq mm Al. Cable (Supply) Mtrs. C.1.9 246 21550 21550 21550 0 0 5301300 0 5301300 5301300 0 5301300 5301300 0 5301300 1.49% 0.0%
43 4 core 25 sq mm Al. Cable (Supply) Mtrs. C.1.10 204 1000 1000 1000 0 0 204000 0 204000 204000 0 204000 204000 0 204000 0.06% 0.0%
44 4 core 16 sq.mm Al. Cable (Supply) Mtrs. C.1.11 150 18250 18250 18250 0 0 2737500 0 2737500 2737500 0 2737500 2737500 0 2737500 0.77% 0.0%
45 2 core 300 sq.mm Al. Cable (Supply) Mtrs. C.1.12 918 1150 1150 1150 0 0 1055700 0 1055700 1055700 0 1055700 1055700 0 1055700 0.30% 0.0%
Supplying, multiple loading/ unloading, storing, of following sizes ISI
marked copper flexible conductor PVC insulated for rated voltage 1.1 kV
46
grade and confirming to IS: 694 with latest amendment of following C.2 0 0 0.00%
sizes:
47 3 core 2.5 sq.mm Cu. Flexible cable (Supply) Mtrs. C.2.5 90 9750 0 9750 0 9750 0 0 0 877500 877500 0 877500 877500 0 877500 877500 0.25% 0.0%
48 4 sq.mm Cu. Flexible cable FRLS (Supply) Mtrs. C.2.6 42 5450 0 5450 0 5450 0 0 0 228900 228900 0 228900 228900 0 228900 228900 0.06% 0.0%
Supply, multiple loading/ unloading, storing, providing, making, fixing,
installation, testing and commissioning of straight through joints of
49 C.3 0 0 0.00%
approved make for following size of Al XLPE insulated PVC sheathed cable of
1.1 kV grade as required.
50 4 core 240 sq mm Al. cable Nos. C.3.2 3480 960 10 10 10 10 10 10 0 0 34800 9600 44400 34800 9600 44400 34800 9600 44400 0.01% 0.0%
51 4 core 120 sq mm Al. Cable Nos. C.3.4 2700 1200 10 10 10 10 10 10 0 0 27000 12000 39000 27000 12000 39000 27000 12000 39000 0.01% 0.0%
52 4 core 95 sq mm Al. cable Nos. C.3.5 2220 1200 37 37 37 37 37 37 0 0 82140 44400 126540 82140 44400 126540 82140 44400 126540 0.04% 0.0%
53 4 core 70 sq mm Al. Cable Nos. C.3.6 2220 1200 34 34 34 34 34 34 0 0 75480 40800 116280 75480 40800 116280 75480 40800 116280 0.03% 0.0%
54 4 core 50 sq mm Al. Cable Nos. C.3.7 2220 1200 54 54 54 54 54 54 0 0 119880 64800 184680 119880 64800 184680 119880 64800 184680 0.05% 0.0%
55 4 core 35 sq mm Al. cable Nos. C.3.8 1860 1200 61 61 61 61 61 61 0 0 113460 73200 186660 113460 73200 186660 113460 73200 186660 0.05% 0.0%
56 4 core 16 sq mm Al. cable Nos. C.3.9 1860 1200 94 94 94 94 94 94 0 0 174840 112800 287640 174840 112800 287640 174840 112800 287640 0.08% 0.0%
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, multiple loading/ unloading, storing, providing, making, fixing,
installation, testing and commissioning of joints with end termination kit/
57 brass compression gland & Aluminium lugs for following size of XLPE C.4 0 0 0.00%
insulated PVC sheathed/ XLPE Al conductor cable of 1.1 kV grade as required.

58 4 core 185-240 sq mm Al. cable Nos. C.4.2 2100 480 46 46 46 46 46 46 0 0 96600 22080 118680 96600 22080 118680 96600 22080 118680 0.03% 0.0%
59 4 core 70-120 sq mm Al. Cable Nos. C.4.3 1080 420 100 100 100 100 100 100 0 0 108000 42000 150000 108000 42000 150000 108000 42000 150000 0.04% 0.0%
60 4 core 35-50 sq mm Al. Cable Nos. C.4.4 684 180 124 124 124 124 124 124 0 0 84816 22320 107136 84816 22320 107136 84816 22320 107136 0.03% 0.0%
61 4 core 16 sq mm Al. cable Nos. C.4.5 372 144 514 514 514 514 514 514 0 0 191208 74016 265224 191208 74016 265224 191208 74016 265224 0.07% 0.0%
62 4Cx 4 sq.mm Cu. Cable Nos. C.4.6 264 108 175 175 175 175 175 175 0 0 46200 18900 65100 46200 18900 65100 46200 18900 65100 0.02% 0.0%
Transportation to site from client/ Contractors store, multiple
loading/ unloading, storing, temporary storage, laying, testing and
commissioning of various cables upto & including 70 sq.mm as per
item C (1) and C (2) on wall/ Cable duct/ pipe/ tray/ in trench as required
63 with necessary accessories, such as fixing clamps, saddles, gland, Mtrs. C.5 60 56035 56035 56035 0 0 0 3362100 3362100 0 3362100 3362100 0 3362100 3362100 0.94% 0.0%
gland plate, lugs, nut, bolts, washers, clamps etc. The cost also includes
payment of GST/ Levies if any (only cable tray including accessories will
be paid separately). (Supply, Erection & Commissioning)

Extra for excavation of cable trench/ microtunneling in all

64 types of soil including Concrete roads , hard rock, under C.6 0 0 0.00%
road/pathway/ platform/ tracks as follows:
1.0 M deep 0.4 M wide cable trench, providing with cleaned sieved
earth 100 mm above &100 mm below cable, back filling the trench,
levelling and consolidating to original formation/condition.
Proportionate payment will be paid if trench size is different from
65 specified. NOTE: No extra payment will be made if work is carried Mtrs. C.6.1 420 4300 4300 4300 0 0 0 1806000 1806000 0 1806000 1806000 0 1806000 1806000 0.51% 0.0%
in power/ traffic block. Bidder to quote accordingly. (Supply,
Erection & Commissioning)

Laying of 160mm OD PE-80 PN-6 HDPE pipe in all type of soil including
hard rock by microtunneling for laying under ground cable acrros tarck
66 below 3Mtrs from the ground level. Mtrs. C.6.2 4800 100 100 2400 0 2300 0 480000 480000 0 480000 480000 0 11520000 11520000 0.13% 2300.0%
(Supply, Erection & Commissioning)

Extra for Supply, multiple loading/ unloading, storing. placing, fixing and
laying of following sizes RCC NP-4 class concrete pipe as per IS: 458
with latest amendment under roads, pathway, tracks (With or
67 without power block) etc. and collarjointed with cement mortar C.7 0 0 0.00%
(Two Half round, if provided, will be considered as one full pipe)
as per site

100/150 mm diameter 2.0 m (Supply, Erection &

68 Nos. C.7.a 720 180 1385 1385 0 0 0 129600 129600 0 997200 997200 0 997200 997200 0.28% 0.0%
Commissioning)
200 mm diameter 2.0 m (Supply, Erection & Commissioning)
69 Nos. C.7.b 900 100 125 125 0 0 0 90000 90000 0 112500 112500 0 112500 112500 0.03% 0.0%
Supply, multiple loading/ unloading, storing, placing of RCC Warning
covers size 450mm x 180mm x 40mm on underground laid cables/ earth
70 chamber as per direction of engineer in charge. (Supply, Erection & Nos. C.8 54 38040 38040 38040 0 0 0 2054160 2054160 0 2054160 2054160 0 2054160 2054160 0.58% 0.0%
Commissioning)

Supply, placing and grouting of cable route markers at 30 M spacing, at

71 bends, ends and joints (Supply, Erection & Nos. C.9 180 45 153 153 0 0 0 8100 8100 0 27540 27540 0 27540 27540 0.01% 0.0%
Commissioning)
Supply, placing, fixing, erection/ laying of 50 mm. HD PVC pipe below/
72 Mtrs. C.10 108 1565 1565 1565 0 0 0 169020 169020 0 169020 169020 0 169020 169020 0.05% 0.0%
above the ground. (Supply, Erection & Commissioning)
Supply, placing, fixing, erection/ laying of following Sizes heavy duty
73 GI pipe confirming to IS: 1239 or latest amended C.11 0 0 0.00%
below/ above the ground.
74 50mm dia.(Supply, Erection & Commissioning) Mtrs. C.11.1 1440 350 350 350 0 0 0 504000 504000 0 504000 504000 0 504000 504000 0.14% 0.0%
75 80mm dia.(Supply, Erection & Commissioning) Mtrs. C.11.2 2040 350 350 350 0 0 0 714000 714000 0 714000 714000 0 714000 714000 0.20% 0.0%
76 200 mm dia.(Supply, Erection & Commissioning) Mtrs. C.11.3 3360 50 50 50 0 0 0 168000 168000 0 168000 168000 0 168000 168000 0.05% 0.0%
Supply, multiple loading/ unloading, storing and installation of following
sizes perforated hot dip galvanised Cable tray type H50 including
horizontal and vertical reducers, coupler plates, bends, cross members
and other accessories as required and duly suspended from ceiling/ wall/
77 FOB with GI suspenders/ fixing with GI angle or strip of adequate size C.12 0 0 0.00%
etc. as required. The cost includes all fixing accessories/ GI nut,
bolt, hardware, material required for fixing etc. for mounting of
cable tray.

78 150 mm width x 50 mm depth x 1.6 mm thick Mtrs. C.12.1 660 120 4795 4795 4795 4795 4795 4795 0 0 3164700 575400 3740100 3164700 575400 3740100 3164700 575400 3740100 1.05% 0.0%
79 300 mm width x 50 mm depth x 1.6 mm thick Mtrs. C.12.2 780 180 2350 2350 2350 2350 2350 2350 0 0 1833000 423000 2256000 1833000 423000 2256000 1833000 423000 2256000 0.63% 0.0%
LIGHTING FIXTURES, CEILING/ EXHAUST/ BRACKET FANS,
80 D 0 0 0.00%
EXTERNAL LIGHTING, EQUIPMENTS:
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of LED weather proof IP 65 self- ballasted constant
current following retro-fitting 4 ft lamp or luminaire of approved make
for platform/ FOB/ skywalk/ service buildings etc. LED shall have life
of minimum 50000 burning hours. These fixture are to be
commissioned on platform roof/ FOB roof /ceiling / service buildings with
all necessary accessories required for supply connection as per the
direction of site engineer. The cost includes down rods, all fixing
81 D.1 0 0 0.00%
accessories/ GI nut, bolt, hardware, material/painted MS
angle, channel for bracket as per roof design, welding/ hardware
required for fixing, including wires for connection etc. The cost shall also
include manufacturers extended warranty for 3 years after warranty of 2
years for replacing part against any defects.

82 LED 1x18 W-22W 4 Ft retro-fitting with cover Nos. D.1.1 2520 300 5417 5417 5417 5417 5417 5417 0 0 13650840 1625100 15275940 13650840 1625100 15275940 13650840 1625100 15275940 4.29% 0.0%
LED 1x18 W-22W 4 Ft retro-fitting with polycarbonate
83 Nos. D.1.2.1 2640 300 1055 1055 1055 1055 1055 1055 0 0 2785200 316500 3101700 2785200 316500 3101700 2785200 316500 3101700 0.87% 0.0%
diffuser with cover (Box Type)
LED 2x18 W-22W 4 Ft retro-fitting with polycarbonate
84 Nos. D.1.2.2 2640 300 2975 2975 2975 2975 2975 2975 0 0 7854000 892500 8746500 7854000 892500 8746500 7854000 892500 8746500 2.46% 0.0%
diffuser with cover (Box type)
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of weather proof IP 65 self-ballasted following lamp or
luminaire lighting fixture of approved make for platform/ FOB/ skywalk/
buildings etc. LED shall have life of minimum 50000 burning hours.
These fixtures are to be commissioned/ mounted on hanging / suspended
as per the direction of site engineer. The cost includes all fixing
85 accessories/ GI nut, bolt, hardware, material/painted MS angle, D.2 0 0 0.00%
channel for bracket as per roof design, welding/ hardware
required for fixing, including wires for connection etc. The cost shall
also include manufacturers extended warranty for 3 years after
warranty of 2 years for replacing part against any defects.

LED 50W- 60W Surface mounted / suspended/

recess/2'x2'/1'x4'/ prismatic/ midbay with fluted polycarbonate
86
refractor/ diffuser and cover, integral Nos. D.2.1 8400 480 525 525 525 525 525 525 0 0 4410000 252000 4662000 4410000 252000 4662000 4410000 252000 4662000 1.31% 0.0%
aluminium spun housing with inbuilt driver
LED 40W-50W Surface mounted / suspended/
recess/2'x2'/1'x4'/ Bay light polycarbonate refractor/ diffuser and
87
cover, integral aluminium spun housing with Nos. D.2.2 8400 480 110 110 110 110 110 110 0 0 924000 52800 976800 924000 52800 976800 924000 52800 976800 0.27% 0.0%
inbuilt driver
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of IP 65 self-ballasted constant current lamp or
luminaire high power COB flood light 50-60W LED fitting of approved
make with all accessories/ GI nut, bolt, hardware, material/painted MS
88 angle, channel/ bracket for fixing/ Installation including wires for Nos. D.3 5400 480 140 140 140 140 140 140 0 0 756000 67200 823200 756000 67200 823200 756000 67200 823200 0.23% 0.0%
connection, the cost of which is included in this item. The cost
shall also include manufacturers extended warranty for 3 years after
warranty of 2 years for replacing part against any defects.

Supply, multiple loading/ unloading, storing, installation, testing &

commissioning of following self-ballasted constant current lamp or
luminaire LED Well/ ball/ Street lighting fixture corrosion resistant,
impact proof IP 65 with all accessories/ GI nut, bolt, hardware,
material/painted MS angle, channel/ bracket for fixing/ Installation
89 including wires for connection, the cost of which is included in this item. D.4 0 0 0.00%
LED shall have life of minimum 50000 burning hours. The cost shall also
include manufacturers warranty for 5 years for replacing
part against any defects

90 35W-45W Nos. D.4.2 2640 480 456 456 456 456 456 456 0 0 1203840 218880 1422720 1203840 218880 1422720 1203840 218880 1422720 0.40% 0.0%
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of IP 65 self-ballasted constant current lamp or
luminaire 9W-13W LED with all accessories/ material/painted MS
angle, channel/ bracket for fixing/Installation, GI nut, bolt,
91 hardware, clamps including wires for connection etc. , the cost of which D.5 0 0 0.00%
is included in this item. LED shall have life of minimum 50000
burning hours. The cost shall also include manufacturers warranty
for 5 years for replacing part against any defects

92 9W-13W LED- Bulkhead Nos. D.5.1 840 180 134 134 134 134 992 992 858 858 112560 24120 136680 112560 24120 136680 833280 178560 1011840 0.04% 640.3%
93 5W-8W LED mirror light/wall fitting Nos. D.5.2 960 180 791 791 791 791 791 791 0 0 759360 142380 901740 759360 142380 901740 759360 142380 901740 0.25% 0.0%
94 5W-8W LED Reading light swivel type Nos. D.5.3 2640 480 48 48 48 48 48 48 0 0 126720 23040 149760 126720 23040 149760 126720 23040 149760 0.04% 0.0%
95 4W-10W LED Night lamp/step light Nos. D.4 960 180 48 48 48 48 48 48 0 0 46080 8640 54720 46080 8640 54720 46080 8640 54720 0.02% 0.0%
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of following Energy efficient dust free IS marked/ BLDC
ceiling motor fan with two ball bearing, condenser, Canopy as required,
down rods, hooks, bushing, clamps, nuts/Bolts, double module 5 step
electronic regulator rating 230 volts, noiseless, smooth in operation,
96 modular plate mounting, socket shaped with all accessories/GI nut, D.6 0 0 0.00%
bolt, hardware, material/painted MS angle, channel/ bracket for fixing/
Installation including wires for connection, the cost of which is included in
this item.

97 1200 mm sweep 3 blade ceiling fan Nos. D.6.1 4440 360 1572 1572 1572 1572 1572 1572 0 0 6979680 565920 7545600 6979680 565920 7545600 6979680 565920 7545600 2.12% 0.0%
98 1400 mm sweep 3 blade ceiling fan Nos. D.6.2 6960 360 396 396 396 396 396 396 0 0 2756160 142560 2898720 2756160 142560 2898720 2756160 142560 2898720 0.81% 0.0%
Extra for supply, erection, testing, commissioning of long length down
rod of minimum 2mm thick heavy duty GI pipe for suspension of ceiling
99
fan to maintain uniform level from floor. Mtrs. D.6.3 126 225 225 225 0 0 0 28350 28350 0 28350 28350 0 28350 28350 0.01% 0.0%
(Erection)
Supply, multiple loading/ unloading, storing, installation, testing and
commissioning of following sizes 1 phase Air Circulator wall /
column mounting type complete with painted MS brackets for fixing/
installation and suitable for operation on 230V, 50 Hz Bajaj, Almoner
or equivalent approved make. The cost includes all fixing
100 accessories/ GI nut, bolt, hardware, material/painted MS angle, D.7 0 0 0.00%
channel for bracket as per column / wall design, welding/
hardware required for fixing, including wires for connection etc. for
mounting of Air circulators.

101 600 mm (24") minimum sweep 1400 mm Nos. D.7.1 13200 1800 260 260 260 260 260 260 0 0 3432000 468000 3900000 3432000 468000 3900000 3432000 468000 3900000 1.10% 0.0%
102 450 mm (18") minimum sweep 1050 mm Nos. D.7.2 9360 1200 126 126 126 126 126 126 0 0 1179360 151200 1330560 1179360 151200 1330560 1179360 151200 1330560 0.37% 0.0%
Supply, multiple loading/ unloading, storing, erection, installation,
testing and commissioning of 400 mm sweep bracket fan of
approved make with bird screen on wall / column mounting type
complete with painted MS brackets if any for fixing/ installation and
suitable for operation with 230V, 50 Hz. The cost includes all fixing
103 accessories/ GI nut, bolt, hardware, material/painted MS angle, Nos. D.8 9330 600 42 42 42 42 42 42 0 0 391860 25200 417060 391860 25200 417060 391860 25200 417060 0.12% 0.0%
channel for bracket as per column / wall design, welding/
hardware required for fixing, including wires for connection etc. for
mounting of bracket fans.

Supply, multiple loading/ unloading, storing, installation, testing &

commissioning of following sizes 1 phase industrial BLDC motor exhaust
fan with louver/ bird screen wall mounting type complete with
104 painted MS brackets and suitable for operation with 230 V, 50 Hz of D.9 0 0 0.00%
approved make. The cost includes all fixing accessories/ GI nut, bolt,
hardware, material/painted MS angle, channel for bracket as per opening in
wall, welding/ hardware required for fixing,
including wires for connection etc. for mounting of Air
105 305 mm sweep Nos. D.9.1 4980 600 957 957 0 0 0 0 0 0 4765860 574200 5340060 0 0 0 0 0 0 0.00% 0.0%
106 380 mm sweep Nos. D.9.2 4200 600 14 14 0 0 0 0 0 0 58800 8400 67200 0 0 0 0 0 0 0.00% 0.0%
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of gearless PMSM motor VVVF drive following HVLS fans
with regulator, roof mounting type complete with MS brackets suitable for
operation with 230 V, 50 Hz. The location for fixing shall as per direction of site
in charge. The cost includes all fixing accessories/guy wires/ turn buckles
material/painted MS angle, channel for bracket as per roof design, welding/ GI
107 nut, bolt, hardware required for fixing, including cable/wires from D.10 0 0 0.00%
regulator to fan connection, scaffolding for installation etc. for mounting
of HVLS fans. Make of HVLS fan shall be got approved before supply. The
cost shall also include manufacturers extended warranty for 2 years after
warranty of 3 years for replacing part against any defects.

108 HVLS fans size 3.7 mars (12 ft) Nos. D.10.1 258000 48000 31 31 31 31 31 31 0 0 7998000 1488000 9486000 7998000 1488000 9486000 7998000 1488000 9486000 2.67% 0.0%
109 HVLS fans size 4.9 mars (16 ft) Nos. D.10.2 264000 48000 6 6 6 6 6 6 0 0 1584000 288000 1872000 1584000 288000 1872000 1584000 288000 1872000 0.53% 0.0%
110 HVLS fans size 24 ft. Nos. D.10.3 330000 48000 3 3 3 3 3 3 0 0 990000 144000 1134000 990000 144000 1134000 990000 144000 1134000 0.32% 0.0%
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of musical electric call bell as per approved sample with
111 Nos. D.12 696 349 349 360 0 11 0 242904 242904 0 242904 242904 0 250560 250560 0.07% 3.2%
all accessories/ material for fixing/ Installation including wires for
connection, the cost of which is included in this item. (Erection)
Supplying all materials, multiple loading/ unloading, storing, handling,
installation, testing & commissioning of instantaneous type geyser of repute
make (Bajaj, Recold, Havells or similar approved make) 3KW heating element
112
& 1 Litre. Capacity in bathroom including connecting to water supply line. D.13 0 0 0.00%
The cost also includes all accessories/ GI nut, bolt, hardware,
material/painted MS angle, channel/ bracket for fixing/ Installation
including wires for connection
& 1 Ltrs etc. Thetype
cost shall also include manufacturers
113 3KW heating element Instant Nos. D.13.1 3222 600 112 112 112 112 112 112 0 0 360864 67200 428064 360864 67200 428064 360864 67200 428064 0.12% 0.0%
114 Storage 10 Ltrs Nos. D.13.2 7800 600 25 25 25 25 25 25 0 0 195000 15000 210000 195000 15000 210000 195000 15000 210000 0.06% 0.0%
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
115 WATER COOLAR E 0 0 0.00%
Supplying all materials, multiple loading/ unloading, storing, handling,
installation, testing & commissioning on concrete pedestal Eureka
Forbes Aqua guard, Blue Star or similar water Cooler with in-Built
Water purifier and in-built booster pump and having two faucets
Tap 1 for room temperature water & 2nd for Cold water having
separate purifier circuits, 3 stages for filter cum purifier with storage
116 capacity of 80 Litres. having Front body SS304 grade & rest in pre E.1 0 0 0.00%
coated steel along with Inline booster Pump & flow switch for
generating minimum water pressure of 0.4Kg/cm3. The cost shall also
include manufacturers warranty of 2 years for replacing part against
any defects except purifier
candle/filter.

117 80 Litres Nos. E.1.1 100200 6000 37 37 37 37 37 37 0 0 3707400 222000 3929400 3707400 222000 3929400 3707400 222000 3929400 1.10% 0.0%
118 AIR CONDITINOR F 0 0 0.00%
Supply of all material, multiple loading/ unloading, storing, installation,
fixing, testing & commissioning of 2.0 ton capacity Minimum Energy
Efficiency Ratio 4.5 inverter technology split air Conditioner of approved
make with Copper Coiling, including connecting Copper piping with
thermal insulation & insulated drain piping, core cutting & 2.5sq.mm
x 3 core copper cable for indoor to outdoor & supply cable. The
cost also included required length of connecting copper pipe anti
119 corrosion treated with sleeve, drain pipe 3 core copper cable and F.1 0 0 0.00%
outdoor condenser 'L' type stand/ painted bracket/cage if required as
per site condition with all accessories/ GI nut, bolt, hardware,
material required for fixing, HD PVC/ Flexible pipe etc. The cost shall also
include manufacturers warranty of 2 years for replacing part against any
defects.

120 2.0 ton Nos. F.1.1* 69600 3000 76 76 76 76 76 76 0 0 5289600 228000 5517600 5289600 228000 5517600 5289600 228000 5517600 1.55% 0.0%
123 1.5 ton Nos. F.1.2 57480 3000 31 31 31 31 31 31 0 0 1781880 93000 1874880 1781880 93000 1874880 1781880 93000 1874880 0.53% 0.0%
126 PUMPS G 0 0 0.00%
Supply, multiple loading/ unloading, storing, erection, testing and
commissioning of following approved make horizontal open well
submersible type pump set with frame suitable for 440 volts three phase
50 Hz ac supply for lifting water from underground tank. The cost of
127 water proof cable wiring up to supply point, suitable rating starter (Star- G.1 0 0 0.00%
Delta) with dry run protection and connecting to supply lines is
included in the item. The cost shall also include manufacturers warranty
of 2 years for replacing part against any defects.

15 HP, 11.3 KW suitable for outlet size 80mm (3") with

128 Nos. G.1.1 72000 6000 10 10 10 10 10 10 0 0 720000 60000 780000 720000 60000 780000 720000 60000 780000 0.22% 0.0%
discharge 0-1140 LPM at 55-29 head
7.5 HP, 5.5 KW suitable for 65x50 mm size pipe with
129 Nos. G.1.2 36600 6000 12 12 12 12 12 12 0 0 439200 72000 511200 439200 72000 511200 439200 72000 511200 0.14% 0.0%
discharge 520-230 LPM at 33-48 M head
3 HP, 2.2 KW suitable for 50x40 mm size pipe with discharge Pump working calculation sheet
130 290-100 LPM at 27-36 M head Nos. G.1.3 30000 2400 5 5 5 5 11 11 6 6 150000 12000 162000 150000 12000 162000 330000 26400 356400 0.05% 120.0% Attached.
Supply, multiple loading/ unloading, storing, erection, testing and
commissioning of 5 HP approved make self priming, non clogging
pump set suitable for 80x80 mm size pipe, 440 volts three phase 50 Hz
ac supply with discharge 2700 LPH to 450 LPH at 6-28 M head for
lifting water from subway/ pit/ underground tank . The cost of water
131 proof cable wiring up to supply point, suitable rating starter (Star- Nos. G.2 36600 6000 3 3 3 3 3 3 0 0 109800 18000 127800 109800 18000 127800 109800 18000 127800 0.04% 0.0%
Delta), delivery connection by pipe to already available delivery pipe
and connecting to supply lines is included in the item. The cost
shall also include manufacturers warranty of 2 years for
replacing part against any defects.

132 UPS H 0 0 0.00%

Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of On-line 2.0 KVA UPS with floor mounted stand
with SMF VRLA battery backup for 120 minute, isolation
transformer suitable for single phase AC input 160V-260V, 50 +/-3%
Hz & single phase AC output 230
+/-1% (with alternate setting for 220 +/-1%), 50 +/-1% Hz with
bypass facility, maximum harmonics distortion 2%, switching
frequency above 10 KHz, switching device MOSFET or IGBT. The UPS
shall be provided with Over voltage, short circuit and overload at UPS
133 terminal, under voltage at battery terminal, over shoot & under shoot, Nos. H.1.1 126240 6000 23 23 23 23 23 23 0 0 2903520 138000 3041520 2903520 138000 3041520 2903520 138000 3041520 0.85% 0.0%
Mains presence, battery charging & discharging, output overload
indication, low battery voltage indications Digital meters for Input
AC voltage, output AC voltage, current, frequency, battery voltage &
current. The cost also includes for all accessories/ GI nut, bolt,
hardware, material/painted MS angle, channel/ bracket, HD PVC/
Flexible pipe etc., required for fixing/ installation and suitable wire for
connecting to supply point.

134 FOB/ CIRCULATING AREA LIGHTING I 0 0 0.00%

Supply, multiple loading/ unloading, storing, erection, testing and
commissioning with planted type foundation following length steel
tubular Swaged Straight tubular pole (410-SP-2 ) made from 42 kgf/
sq.mm. Tensile strength with single/ double arm as per site
requirement confirming to IS 2713 part II complete with FRP
junction box for looping, locking arrangement, MCB, terminal, links,
135 earth connected welded bolts, 2C x 2.5 sq. mm. copper FRLS PVC I.1 0 0 0.00%
cable inside the pole,
G.I. wires etc. as directed by Engineer in charge: (complete pole
assembly to be hot dip galvanised ). The cost also includes single/ double
arm, all accessories/ GI nut, bolt, hardware, material, HD PVC/
Flexible pipe, digging and M15 grade foundation etc., required for
fixing/ installation.

136 4.75 M Nos. I.1.1 11640 2400 45 45 45 45 45 45 0 0 523800 108000 631800 523800 108000 631800 523800 108000 631800 0.18% 0.0%
137 7.50 M Nos. I.1.2 13800 3000 114 114 114 114 114 114 0 0 1573200 342000 1915200 1573200 342000 1915200 1573200 342000 1915200 0.54% 0.0%
Supply, multiple loading/ unloading, storing, installation, testing &
commissioning of following self-ballasted constant current lamp or
luminaire street light outdoor luminaries minimum IP 66 of approved
brand for pathway light/ skywalk to be installed & commissioned on
4.75/ 7.50 M/ 9.00 M swaged pole or corner of the buildings with
all required accessories such as angular pipe, clamps etc. and
138 internal wiring with 2.5 sq.mm cooper FRLS wire. The cost includes I.2 0 0 0.00%
necessary fixing arrangement, all accessories/ GI nut, bolt, hardware,
material for fixing/ Installation including wires for connection etc. LED shall
have life of minimum 50000 burning hours. The cost shall also include
manufacturers warranty for 5 years for replacing part against any defect.

139 LED 18W - 22W Nos. I.2.1 2400 600 225 225 225 225 225 225 0 0 540000 135000 675000 540000 135000 675000 540000 135000 675000 0.19% 0.0%
140 LED 140W - 150W Nos. I.2.2 11400 960 114 114 114 114 114 114 0 0 1299600 109440 1409040 1299600 109440 1409040 1299600 109440 1409040 0.40% 0.0%
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, installation, testing & commissioning of following hot dip Required 4 Highmasts at boisar
galvanised high mast system fabricated from special steel plates loading platform
141 conforming to BS-EN 10025 or latest amended with its accessories, I.3 0 0 0.00%
resting brackets for maintenance and suitable for wind velocity as per
IS 875 part 3 or latest amended.
142 20 Mtrs. Nos. I.3.1 390000 30000 1 1 1 1 4 4 3 3 390000 30000 420000 390000 30000 420000 1560000 120000 1680000 0.12% 300.0%
Design and casting of suitable shallow foundation with M20 concrete Required 4 Highmasts at boisar
for 12.5/ 16/ 20 Mtr. high mast including supply erection of RCC loading platform
143 materials. This includes the approval of design of high mast and its Nos. I.3.4 42000 1 1 4 0 3 0 42000 42000 0 42000 42000 0 168000 168000 0.01% 300.0%
foundation by an authorised engineer. (The cost of pile foundation, if
required will be paid extra)
Supply, multiple loading/ unloading, storing, installation, testing & Required 4 Highmasts at boisar
commissioning of self-ballasted constant current lamp or luminaire loading platform-
LED 200W - 250W street light outdoor luminaries minimum IP 66 of 12 x 4 = 48 lights
approved brand to be installed & commissioned on 12.5/20 M high
mast with all required accessories and internal wiring with 2.5
sq.mm cooper FRLS wire. The cost includes necessary fixing
144 arrangement, all accessories/ GI nut, bolt, hardware, material for Nos. I.3.5 18600 1440 12 12 12 12 48 48 36 36 223200 17280 240480 223200 17280 240480 892800 69120 961920 0.07% 300.0%
fixing/ Installation including wires for connection etc. LED shall have life of
minimum 50000 burning hours. The cost shall also include
manufacturers warranty for 5 years for replacing part
against any defect.

Supply, multiple loading/ unloading, storing, installation, testing & Required 4 Highmasts at boisar
commissioning of self-ballasted constant current lamp or luminaire loading platform-
LED 8W-13W aviation light luminaries minimum IP 66 of 2 x 4 = Aviation light
approved brand to be installed & commissioned on 12.5/20 M
high mast with all required accessories and internal wiring with
2.5 sq.mm cooper FRLS wire. The cost includes necessary fixing
145 arrangement, all accessories/ GI nut, bolt, hardware, material for Nos. I.3.6 5400 1440 2 2 2 2 8 8 6 6 10800 2880 13680 10800 2880 13680 43200 11520 54720 0.00% 300.0%
fixing/ Installation including wires for connection etc. LED shall have life of
minimum 50000 burning hours. The cost shall also include
manufacturers warranty for 5 years for replacing part
against any defect.

Supply, multiple loading/ unloading, storing, installation, testing & Required 4 Highmasts at boisar
commissioning of control panel housing for suitable control, with timer loading platform-
146
and bypass circuit assembly for operation of the mast. It shall also Nos. I.3.7 16200 3000 1 1 1 1 4 4 3 3 16200 3000 19200 16200 3000 19200 64800 12000 76800 0.01% 300.0%
1 x 4 = 4 timer panel
consists of suitable control for the
147 LED Glow Sign Boards J 0 0 0.00%
Fabrication, supply, multiple loading/ unloading, storing, fixing,
testing and commissioning of LED back lit sign boards as per
requirement housed in fabricated powder coated 0.8 mm thick CRCA
sheet. On front side 3mm thick unbreakable polycarbonate sheet shall
148
be fixed on which high quality computer cut translucent cast J.1 0 0 0.00%
Vinyl sheet displaying message/symbol/ graphics shall be fixed. LED
provided shall be of approved brand. Behind polycarbonate sheet LEDs
6W per sq feet each having of life 50000 burning hours
approximately withSign
provision
Boardof heat sink and driver shall be fixed. Signage
149 LED Double side Sq.ft J.1.1 1680 600 1000 1000 1000 1000 1000 1000 0 0 1680000 600000 2280000 1680000 600000 2280000 1680000 600000 2280000 0.64% 0.0%
150 LED Single side Sign Board Sq.ft J.1.2 1200 144 2474 2474 2474 2474 2474 2474 0 0 2968800 356256 3325056 2968800 356256 3325056 2968800 356256 3325056 0.93% 0.0%
Fabrication, supply, multiple loading/ unloading, storing, fixing, testing and
commissioning of Edge lighting LED fixture in clear acrylic sheet
of 10mm thick size 46cmx30cm for booking window. LED provided
shall be of approved make and connected on 230V AC, 50 Hz. LEDs shall
having of life 50000 burning hours approximately with provision of heat
sink and driver shall be fixed including power cord of 5 Amps, 10 Mrs.
long 3Cx 2.5Sq.mm. PVC FRLS flexible with copper conductor, fixing
151 /erection / hanging arrangement with GI strips only as per site condition Nos. J.2 2220 600 61 61 61 61 61 61 0 0 135420 36600 172020 135420 36600 172020 135420 36600 172020 0.05% 0.0%
the cost of which is included in the item. The cost includes
necessary fixing arrangement, all accessories/ GI nut, bolt,
hardware, material required for fixing/ Installation. The cost shall also
include manufacturers warranty for 5 years for replacing part against
any defects including LED/PCB etc.

CUBICLE PANEL/ LT PANEL/ATS/TPN/DISTRIBUTION

152 K 0 0 0.00%
BOARDS
Design, fabrication, Supply, multiple loading/ unloading, storing,
installation, fixing, testing & commissioning of factory built and
assembled LT Panel board with suitable capacity voltmeter, ammeter
on incomer MCCB/MCB, copper bus bar with operating Handle, Phase
barrier, DPX spreader Links, etc. (IP 54 type) as required and
complete in all respect with breaking capacity at 415 V AC, 50 Hz. The
cost also includes for all accessories/ GI nut, bolt, hardware,
153 material/painted MS angle, channel/ bracket, HD PVC/ Flexible pipe, using K.1 0 0 0.00%
M15 grade cement concrete grouting etc., required for fixing/
installation on minimum one foot above the floor level. The design of
panel should be as per IS:8623, IS:13947, IEC 60947, EN 60947
and GB 14048-2 or latest amended/ revised. (MCB shall be C/D
curve as per site requirement)

Incomer: 250A 4P MCCB Microprocessor release breaking capacity 36

kA- 2Nos.
Automatic Changeover Switch: 250A with inbuilt Time delay, primary
154 protection against single phasing, over voltage- 1 No. Nos. K.1.1* 324000 6000 21 21 21 21 21 21 0 0 6804000 126000 6930000 6804000 126000 6930000 6804000 126000 6930000 1.95% 0.0%
Busbar: 300A
Outgoing: 16A-63A 4P MCCB breaking capacity 16 kA each thermal
magnetic release- 6 Nos.
Incomer: 250A 4P MCCB thermal magnetic release capacity 36 kA- 1
Nos.
Busbar: 250A
155 Outgoing: 100A 4P MCCB breaking capacity 16 kA thermal magnetic Nos. K.1.2 174000 6000 14 14 14 14 14 14 0 0 2436000 84000 2520000 2436000 84000 2520000 2436000 84000 2520000 0.71% 0.0%
release- 1 Nos. 16A-63A 4P MCCB breaking capacity 16 kA
thermal magnetic release- 4 Nos.
Incomer: 250A 4P MCCB thermal magnetic release breaking capacity 36
kA- 2Nos. Automatic Changeover Switch: 250A with inbuilt Time
delay, primary protection against single phasing, over voltage- 1 No.
Busbar: 300A
Outgoing: 200A 4P MCCB breaking capacity 36 kA each thermal
156 magnetic release- 1 Nos. 125A 4P MCCB breaking capacity 16 kA each Nos. K.1.3* 408000 12000 19 19 19 19 19 19 0 0 7752000 228000 7980000 7752000 228000 7980000 7752000 228000 7980000 2.24% 0.0%
thermal magnetic release- 2 Nos.
100A 4P MCCB breaking capacity 16 kA each thermal magnetic release-
3 Nos.

Incomer: 100A 4P MCCB thermal magnetic release breaking capacity 36

kA- 2Nos. Automatic Changeover Switch: 100A with inbuilt Time
delay, primary protection against single phasing, over voltage- 1 No.
157 Busbar: 125A Nos. K.1.7 39000 6000 4 4 4 4 4 4 0 0 156000 24000 180000 156000 24000 180000 156000 24000 180000 0.05% 0.0%
Outgoing: 6A-63A 4P MCB breaking capacity 10 kA - 4 Nos, 6A-32A DP
MCB breaking capacity 10 kA - 4 Nos.

Design, fabrication, Supply, multiple loading/ unloading, storing,

installation, fixing, testing & commissioning of factory built (OEM) and
assembled LT Distribution board having incomer MCCB/MCB, copper
158 K.2 0 0 0.00%
bus bar with operating Handle, Phase barrier, DPX spreader Links,
etc. (IP 54 type) as required and complete in all respect as per site
requirement with breaking capacity at 415 V AC, 50 Hz. The cost
Distribution board: 4 way TPN
Incomer: 63A 4P MCB 10 kA breaking capacity-1 No.
159 Outgoing: 6A-32A MCB SP 10 kA breaking capacity - 12 Nos. Nos. K.2.1 18000 1800 83 83 83 83 83 83 0 0 1494000 149400 1643400 1494000 149400 1643400 1494000 149400 1643400 0.46% 0.0%
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Distribution board: 12 way SPN
Incomer: 63A DP RCBO 100 mA sensitivity-1 No.
160 Outgoing: 6A-32A MCB SP 10 kA breaking capacity - 8 Nos. Nos. K.2.3 10200 2400 276 276 371 371 371 371 0 0 2815200 662400 3477600 3784200 890400 4674600 3784200 890400 4674600 1.31% 0.0%
Blanking Plate-2 Nos.

Distribution board: 12 way TPN

Incomer: 63A DP RCBO 100 mA sensitivity-1 No.
161
Outgoing: 6A-32A MCB SP 10 kA breaking capacity - 36 Nos. Nos. K.2.4 22200 2400 40 40 40 40 40 40 0 0 888000 96000 984000 888000 96000 984000 888000 96000 984000 0.28% 0.0%
Blanking Plate-2 Nos.
Distribution board: 6 way TPN
Incomer: 63A 4P MCB breaking capacity 10kA-1 No.
162 Nos. K.2.5 10200 1440 102 102 102 102 102 102 0 0 1040400 146880 1187280 1040400 146880 1187280 1040400 146880 1187280 0.33% 0.0%
Outgoing: 6A-32A MCB SP 10 kA breaking capacity - 18 Nos.

Distribution board: 12 way SPN

163 Incomer: 32A 4P MCB breaking capacity 10kA-1 No. Nos. K.2.7 7200 1440 77 77 77 77 77 77 0 0 554400 110880 665280 554400 110880 665280 554400 110880 665280 0.19% 0.0%
Outgoing: 6A-32A MCB DP 10 kA breaking capacity - 12 Nos.

Design, fabrication, Supply, multiple loading/ unloading, storing,

installation, fixing, testing & commissioning of factory built and assembled
distribution pillar boxes Outdoor type IP 65 consisting of 100A, 4P
Legrand or equivalent MCCB 1 No. as incomer and 63 A Legrand TPN
MCCB 3 Nos. as outgoing, outdoor type hinged gasketed door,
powder coated, weather proof, fabricated from sheet steel of 2 mm
CRCA. The Distribution Pillar boxes shall be erected by suitably grouting
164 the base frame/mounting angles using M15 grade cement concrete Nos. K.3 34200 2400 40 40 40 40 40 40 0 0 1368000 96000 1464000 1368000 96000 1464000 1368000 96000 1464000 0.41% 0.0%
foundations. The cost also includes for all accessories/ GI
nut, bolt, hardware, material/painted MS angle, channel/ bracket, HD
PVC/ Flexible pipe, using M15 grade cement concrete grouting etc.,
required for fixing/ installation on minimum one foot above the floor level.

Supply, erection, testing and commissioning of Design, fabrication,

Supply, multiple loading/ unloading, storing, installation, fixing, testing &
commissioning of factory built (OEM) and assembled Timer Panel Board
as per Railway's specification/ requirement for 30/70 or 50/50 lights of
platform FOB etc. The cost also includes for all accessories/ GI nut, bolt,
hardware, material/painted MS angle, channel/ bracket, HD PVC/ Flexible
165 pipe etc. required for fixing/ installation on minimum one foot above the Nos. K.4* 134400 3000 31 31 31 31 31 31 0 0 4166400 93000 4259400 4166400 93000 4259400 4166400 93000 4259400 1.20% 0.0%
floor level/wall. Incomer: 125A 4P MCCB thermal magnetic release 36 kA-
2 Nos. Busbar: 125A
Bus bar - 2 Nos.
Outgoing: 20A-32A SP MCB breaking capacity 10 kA C/D Curve - 36 Nos

Supply, multiple loading/ unloading, storing, installation, fixing, testing &

commissioning of factory built (OEM) and assembledfollowing
panel /wall mounted Switch Disconnector unit (SFU) in enclosure
suitable for DIN/ HRC fuse link, mounting base with fuse unit ,
fuses etc. complete in all respect cost of which is included in the
166 item. The cost also includes for all accessories/ GI nut, bolt, K.5 0 0 0.00%
hardware, material/painted MS angle, channel/ bracket, HD PVC/
Flexible pipe, using M15 grade cement concrete grouting etc., required
for fixing/ installation on minimum one foot above
the floor level/wall.

167 400A TPN Nos. K.5.1 30600 1800 9 9 9 9 9 9 0 0 275400 16200 291600 275400 16200 291600 275400 16200 291600 0.08% 0.0%
168 250A TPN Nos. K.5.3 33000 2400 28 28 28 28 28 28 0 0 924000 67200 991200 924000 67200 991200 924000 67200 991200 0.28% 0.0%
169 160A TPN Nos. K.5.4 18600 1800 12 12 12 12 12 12 0 0 223200 21600 244800 223200 21600 244800 223200 21600 244800 0.07% 0.0%
170 125A TPN Nos. K.5.5 17400 1800 19 19 19 19 19 19 0 0 330600 34200 364800 330600 34200 364800 330600 34200 364800 0.10% 0.0%
171 63A TPN Nos. K.5.6 10200 1200 77 77 77 77 77 77 0 0 785400 92400 877800 785400 92400 877800 785400 92400 877800 0.25% 0.0%
172 32A TPN Nos. K.5.7 6600 1200 47 47 47 47 47 47 0 0 310200 56400 366600 310200 56400 366600 310200 56400 366600 0.10% 0.0%
Supply, multiple loading/ unloading, storing, installation, fixing, testing &
commissioning of factory built (OEM) and assembled following capacity
panel /wall mounted Auto Changeover Switch in enclosure with
inbuilt Time delay, primary protection against single phasing , over
voltage under voltage etc. complete in all respect cost of which is
173 included in the item. The cost also includes for all accessories/ GI nut, K.6 0 0 0.00%
bolt, hardware, material/painted MS angle, channel/ bracket, HD PVC/
Flexible pipe, using M15 grade cement concrete grouting etc., required
for fixing/ installation on minimum one foot above the floor level/wall.

174 440 volts 4 pole 200A Nos. K.6.3 102000 6000 4 4 4 4 4 4 0 0 408000 24000 432000 408000 24000 432000 408000 24000 432000 0.12% 0.0%
Supply, multiple loading/ unloading, storing, installation, fixing, testing &
commissioning of factory built (OEM) and assembled following capacity
4P C curve 10 kA breaking MCB in SS enclosure including all
175 accessories/ GI nut, bolt, hardware, material/painted MS angle, K.7 0 0 0.00%
channel/ bracket, HD PVC/ Flexible pipe, etc. required for fixing/
installation the cost of which is included in the item

176 40A-63A 4P MCB Nos. K.7.1 2640 600 70 70 70 70 70 70 0 0 184800 42000 226800 184800 42000 226800 184800 42000 226800 0.06% 0.0%
177 20A-32A 4P MCB Nos. K.7.2 1800 600 28 28 28 28 28 28 0 0 50400 16800 67200 50400 16800 67200 50400 16800 67200 0.02% 0.0%
178 6A-32A DP MCB Nos. K.7.3 1440 240 191 191 191 191 191 191 0 0 275040 45840 320880 275040 45840 320880 275040 45840 320880 0.09% 0.0%
Supply, multiple loading/ unloading, storing, installation, fixing, testing &
commissioning of factory built (OEM) and assembled following capacity
MCCB in enclosure with rotary handle including all accessories/
179 GI nut, bolt, hardware, material/painted MS angle, channel/ K.8 0 0 0.00%
bracket, HD PVC/ Flexible pipe, etc. required for fixing/ installation the
cost of which is included in the item

180 400A 4P 36 kA breaking capacity MCCB Nos. K.8.1 66000 1800 16 16 16 16 16 16 0 0 1056000 28800 1084800 1056000 28800 1084800 1056000 28800 1084800 0.30% 0.0%
181 250A 4P 36 kA breaking capacity MCCB Nos. K.8.2 54000 1800 20 20 20 20 20 20 0 0 1080000 36000 1116000 1080000 36000 1116000 1080000 36000 1116000 0.31% 0.0%
182 125A 4P 16 kA breaking capacity MCCB Nos. K.8.3 21600 1200 20 20 20 20 20 20 0 0 432000 24000 456000 432000 24000 456000 432000 24000 456000 0.13% 0.0%
183 63A- 100A 4P 16 kA breaking capacity MCCB Nos. K.8.4 19800 1200 96 96 96 96 96 96 0 0 1900800 115200 2016000 1900800 115200 2016000 1900800 115200 2016000 0.57% 0.0%
184 MISC ITEMS L 0 0 0.00%
Supply, Fixing, testing & commissioning of 12 mm thick marine wood
plank on the wall with M.S. framework to accommodate 3 phase energy
meter- 1 No. & cut-outs/MCCB of power supply authorities, 3 phase
185 Nos. L.1 22200 16 25 25 0 0 0 355200 355200 0 555000 555000 0 555000 555000 0.16% 0.0%
Metal enclosed SFU, suitable size bus bars along with earth strip,
internal wiring with multistranded insulated copper conductor as per the
requirement of power supply authorities. The meter box shall have
Providing One vehicle (Innova/ Ertiga/ Scorpio) make. The monthly rate
includes Drivers salary, Cost of patrol/ Diesel, vehicle maintenance, taxes
etc.
186 (i) Monthly charges for 2500 Kms/ 26 days/12 hours per day. Per Month L.2* 66000 72 72 72 0 0 0 4752000 4752000 0 4752000 4752000 0 4752000 4752000 1.34% 0.0%
(ii) Charges for extra Kms (Beyond 1500 Kms per month)= Rs. 11/-
(iii) Charges for extra hours (beyond 312 hours per month)= Rs. 125/-
(Supply)
Provision of furniture/ Office equipment details as per
187 Nos. L.3 150000 7 7 7 0 0 0 1050000 1050000 0 1050000 1050000 0 1050000 1050000 0.30% 0.0%
explanatory notes. (Supply)
Providing Container for storage of electrical material at site by contractor.
Rate includes contractors material, electrical supply, local tools &
188
plants, transport, loading/unloading, watch & ward, all lead & lifts Per Month L.4 10200 72 72 72 0 0 0 734400 734400 0 734400 734400 0 734400 734400 0.21% 0.0%
and taxes etc. complete in all
Providing security services for store material at site one guard in
each shift of 8 hrs. including Sundays & holidays. (One man-day is
189
equivalent to one shift of 8 Hrs. duration) Per month L.5* 26400 216 216 216 0 0 0 5702400 5702400 0 5702400 5702400 0 5702400 5702400 1.60% 0.0%
(Unskilled) (Supply)
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Providing fully furnished Porta cabin with partition & urinal on hire of
minimum size 6.1mx3.05m fully wired, one Table with executive Chair,
two Visitor chairs, small almarah, 1 Ton AC etc. in one side of partition
and 1 big table with six chairs on other side of partition as directed by
190 Engineer. Rate includes contractors material, electrical supply, local Per month L.6 30000 72 72 72 0 0 0 2160000 2160000 0 2160000 2160000 0 2160000 2160000 0.61% 0.0%
tools & plants, transport, loading/unloading, watch & ward, all lead & lifts
and
taxes etc. complete in all respect (Supply)
Supply & Installation of Artificial respiration chart on Acrylic
board minimum 3mm thick on backside, wall mounting type with glass
191 cover and Aluminium frame including all accessories/ GI nut, bolt, Nos. L.7 180 9 9 9 0 0 0 1620 1620 0 1620 1620 0 1620 1620 0.00% 0.0%
hardware, material etc. required for fixing/ installation the cost of which is
included in the item.
Supply and fixing hand held fire extinguisher (Co2) gas type 5/6 Kg
capacity complete with refill, full length back bracket, hose and clip
192
mounted on wall with suitable mounting arrangement as per IS: Nos. L.8 12600 12 12 12 0 0 0 151200 151200 0 151200 151200 0 151200 151200 0.04% 0.0%
2878 with latest amendment at the
Supply and fixing hand held fire extinguishers Dry chemical powder
type 5/6 Kg capacity with carbon dioxide cartridges complete with refill,
193 full length back bracket, hose and clip mounted on wall as per IS: Nos. L.9 5400 55 55 55 0 0 0 297000 297000 0 297000 297000 0 297000 297000 0.08% 0.0%
2171 with latest amendment at the time of inspection. (Supply)

Supplying and fixing ISI grade approved 9/10 Liters capacity galvanised
round fire bucket painted Red and lettered 'FIRE' on each bucket. The
194 cost include for bracket/rod to hang the bucket on a wall or pillar or on Nos. L.10 5040 0 62 62 0 0 0 0 0 0 312480 312480 0 312480 312480 0.09% 0.0%
stand (3 Nos. buckets in each stand) as per IS: 2546 with latest
amendment. (Supply)
Supply & installation of steel/wooden first aid box with all the standard
195 Nos. L.11 1800 6 6 6 0 0 0 10800 10800 0 10800 10800 0 10800 10800 0.00% 0.0%
contents as per Indian railway requirement. (Supply)
Supply & Installation of Acrylic board minimum 3mm thick with
computer printing if SLD, Earthing layout diagram and other boards
, ply/ sheet steel on backside, wall mounting type with glass cover
196 and Aluminium frame including all accessories/ GI nut, bolt, hardware, Sq. ft. L.12 3000 45 45 45 0 0 0 135000 135000 0 135000 135000 0 135000 135000 0.04% 0.0%
material etc. required for fixing/ installation the cost of which is included in
the item. (Supply)
197 POWER SUPPLY AUGMENTATION M 0 0 0.00%
Preparation of design and drawings of substations and cubicles,
HT/LT panels, HT/LT cable route plan of all incoming and outgoing
198 cable/ transmission lines of 33kV/22kV/11kV/2.2kV Each M.2.1 24000 2 2 2 0 0 0 48000 48000 0 48000 48000 0 48000 48000 0.01% 0.0%
substation/cubicle showing relevant details before start of the work
and submission of as built
Design and inplementation of Smart Lighting system using available Lumsum per
199 M.2.2 210000 7 7 7 0 0 0 1470000 1470000 0 1470000 1470000 0 1470000 1470000 0.41% 0.0%
luminires station
200 TRANSFORMER M.3 0 0 0.00%
Design, manufacture, testing at works supply, installation, testing and
commissioning at site of following approved make copper BEE rated
delta/star connected, outdoor type transformer as per IS: 1180-2014
or latest amended, Energy efficiency Level 2 at the time of supply
wherever applicable, oil immersed ONAN cooled, complete with oil
conservator, silica gel breather, thermometer, explosion vent and all other
fittings and valves, OFF LOAD tap changer with +5% & -15% tapings in
201 M.3.1 0 0 0.00%
step of 2.5%, bi-directional roller, diagram & rating plate, oil
temperature indicator, winding temperature indicator and buccholz
relay with wiring up to marshalling box, lifting lugs, first filling of oil (Oil as
per IS:12463), weather proof HT cable box, LT cable termination box, non
magnetic gland plate or Bus Bar termination as per manufacturer design
etc. complete as per specification including 10% extra oil in non
returnable drum for topping up as required. (The transformer
202 500 KVA, 22 kV/433V, 3 phase, 50 Hz Nos. M.3.1.5 1176000 30000 2 2 2 2 2 2 0 0 2352000 60000 2412000 2352000 60000 2412000 2352000 60000 2412000 0.68% 0.0%
203 100 KVA, 11 kV/433V, 3 phase, 50 Hz Nos. M.3.1.9 222000 18000 8 8 8 8 8 8 0 0 1776000 144000 1920000 1776000 144000 1920000 1776000 144000 1920000 0.54% 0.0%
204 HT Switchgear Panel/LT Switchgear Panel/Ring Main unit M.4 0 0 0.00%
RMU 630A, 18.4/26.3kA, 5 Vacuum circuit breakers (4 VCB + 1 VCB
bus coupler), 2.2 kV nominal system voltage earthed system, 2.4 kV
205
highest system voltage, rated voltage 3.6 kV, 50 Hz Nos. M.4.1.2* 3300000 30000 4 4 4 4 4 4 0 0 13200000 120000 13320000 13200000 120000 13320000 13200000 120000 13320000 3.74% 0.0%

Supply, erection, testing & commissioning of self operative indoor

type draw out type dust & vermin proof minimum degree of
protection IP-4X designed as per IEC 62271-200 including internal arc
test for 25kA, 1 Sec., IS-3427, IS 13118 or latest amended/ revised
factory built and assembled following VCB HT Switchgear
Panel/LT Switchgear Panel/Ring Main unit with copper bus bar
power pack of suitable size for control panel. with interlinking
206 facility, suitable for remote control operation including protective 0 0 0.00%
devices, meters accessories as per specification and
requirement of approved make. All VCB panel shall have PTs & CTs,
Protection Relays shall be compatible with existing scada system. The
cost shall also include rectification/ modification
civil work, trollies etc

22kV, 1250A, 25KA Switchgear Panel with 5 Vacuum circuit breakers

207 Nos. M.4.2.5* 4509600 30000 1 1 1 1 1 1 0 0 4509600 30000 4539600 4509600 30000 4539600 4509600 30000 4539600 1.28% 0.0%
(4 VCB + 1VCB bus Coupler + 1 VCB Spare)
Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning of factory built and assembled
following LT panel for cubicle with LSIG protection (Long time,
short time, instantanous equipment groung fault Protection) on
incomer complette with meters, front operating mechanism, earthing
and all accessaries of approprite rating conform to IS:8623, IS:13947,
IEC 60947, EN 60947 and GB 14048-2 or latest amended/ revised
208 with breaking capacity at 415 V AC, 50 Hz. The cost also includes for all M.4.4 0 0 0.00%
accessories/ GI nut, bolt, hardware, material/painted MS angle, channel/
bracket, HD PVC/ Flexible pipe, using M15 grade cement concrete
grouting etc., required for fixing/ installation on minimum one foot
above the floor level. (MCB shall be C/D curve as per site requirement)

Incomer: 630A 4P MCCB Microprocessor release breaking capacity 50

kA with- 2 Nos. Manual rotary Changeover Switch: 4P 630A- 1 No.
Busbar: 630A
Outgoing: 400A 4P MCCB breaking capacity 50 kA each thermal
209 magnetic release- 4 Nos. 250A 4P MCCB breaking capacity 50 kA each Nos. M.4.4.5* 1020000 24000 4 4 4 4 4 4 0 0 4080000 96000 4176000 4080000 96000 4176000 4080000 96000 4176000 1.17% 0.0%
thermal magnetic release- 6 Nos.
125A 4P MCCB breaking capacity 50 kA each thermal
magnetic release- 4 Nos.

Incomer: 800A 4P MCCB Microprocessor release breaking capacity 65

kA with- 2 Nos. ACB Bus Couplar Switch: 4P 800A Microprocessor
210 based manual drawout type with inbuilt Time delay, primary protection Nos. M.4.4.6 960000 24000 1 1 1 1 1 1 0 0 960000 24000 984000 960000 24000 984000 960000 24000 984000 0.28% 0.0%
against single phasing, over voltage- 1 No.
Busbar: 800A
Incomer: 250A 4P MCCB Microprocessor release breaking capacity 50
kA with- 2 Nos. Automatic Changeover Switch: 4P 250A with inbuilt
Time delay, primary protection against single phasing, over voltage- 1 No.
Busbar: 800A
Outgoing: 125A 4P MCCB breaking capacity 50 kA each Microprocessor
211 release- 6 Nos. 63A 4P MCCB breaking capacity 50 kA each thermal Nos. M.4.4.9 597600 24000 1 1 1 1 1 1 0 0 597600 24000 621600 597600 24000 621600 597600 24000 621600 0.17% 0.0%
magnetic release- 4 Nos.
32A 4P MCCB breaking capacity 50 kA each thermal magnetic release- 4
Nos.

Supply, transportation, multiple loading/unloading, storing, installation, Palghar qtrs=1

testing and commissioning of 500 Amps 6 way LT feeder pillar with Dahanu road qtrs=1
copper bus bar in SS box as per specification. The cost also includes for Katkarpada= 2
all accessories/ GI nut, bolt, hardware, material/painted MS angle,
212 channel/ bracket, HD PVC/ Flexible pipe, using M15 grade cement Nos. M.4.5 70200 18000 3 3 3 3 4 4 1 1 210600 54000 264600 210600 54000 264600 280800 72000 352800 0.07% 33.3%
concrete grouting etc., required for fixing/ installation on minimum one foot
above the floor level or on wall.
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, transportation, multiple loading/unloading, storing, installation,
testing and commissioning of Fixed type floor/wall mounted 4 pole 50 kA
breaking capacity 800A electrically operated L & T or equivalent approved
make ACB inside HT room with current metering, inbuilt electrical
charging device, closing & shunt release, Electrical & Mechanical anti-
213 pumping, Aux. contact, Door sealing frame, Push button cover, Nos. M.4.6 150000 18000 3 3 3 3 3 3 0 0 450000 54000 504000 450000 54000 504000 450000 54000 504000 0.14% 0.0%
termination/lugs, glands and all accessories/ GI nut, bolt, hardware,
material/painted MS angle, channel/ bracket, HD PVC/ Flexible pipe, using
M15 grade cement concrete grouting etc., required for fixing/ installation
on minimum one foot above the floor level or on wall.

214 FOUNDATION & PLINTH M.5 0 0 0.00%

Supply, transportation, multiple loading/unloading, storing of all material
and making of M15 Concrete foundations & plinth in hard, rocky and
215
other than hard soil for transformers, Panels, feeder pillars, ACB etc. Cu. M M.5.1 6960 68 68 68 0 0 0 473280 473280 0 473280 473280 0 473280 473280 0.13% 0.0%
(Erection)
216 HT CABLE M.6 0 0 0.00%
Supplying, multiple loading/ unloading, storing of following sizes ISI
marked stranded compact, circular aluminium cable conductor screening
with extruded semi conducting compound, Inner sheath Extruded
polyethylene, XLPE insulated, insulation screened with extruded semi
217 conducting compound, metallic screening, extruded PVC inner sheath M.6.1 0 0 0.00%
with PVC filled extruded filler galvanised steel round wire armoured
and overall PVC sheathed cable conforming to IS 7098 Part II
with latest amended ISI marked.

218 22kV (E) Grade 3 Core, 240 Sq.mm. Al Cable (Supply) Mtrs. M.6.1.6 2820 1500 1500 1500 0 0 4230000 0 4230000 4230000 0 4230000 4230000 0 4230000 1.19% 0.0%
Used at saphale TSS= 500 mtr
Required at Boisar indoor substaion=
240 mtr
Required at Boisar indoor substaion=
219 11kV (E) Grade 3 Core, 240 Sq.mm. Al Cable (Supply) Mtrs. M.6.1.7 1740 1350 1350 1540 190 0 2349000 0 2349000 2349000 0 2349000 2679600 0 2679600 0.66% 14.1%
800 mtr

Transportation to site from client/ Contractors store, multiple

loading/ unloading, storing, temporary storage, laying, testing and
commissioning of various cables above 70 sq mm as per item C (1), C (2)
& M (5) on wall/pole, Cable duct/ pipe/ in trench as required with
necessary accessories, such as fixing clamps, saddles, gland, gland
220 plate, accessories/ GI nut, bolt, hardware, material/painted MS angle, Mtrs. M.7 198 4450 4450 4450 0 0 0 881100 881100 0 881100 881100 0 881100 881100 0.25% 0.0%
channel/ bracket, lugs, washers, clamps etc. The cost also includes
payment of any tax during transportation if any (Only cable tray,
pipes, Parmali cleats & their installation accessories will be paid
separately). (Erection)

221 HT CABLE JOINT/ TERMINATION M.8 0 0 0.00%

Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning of Heat Shrink end termination
outdoor joints suitable for following sizes screened XLPE cable as
222 per relevant latest amended IS specification. The cost shall includes M.8.1 0 0 0.00%
accessories, GI nut, bolt, hardware material clamps, jointing
consumable material,

223 22kV/11 kV(E) grade 3C x 240-400 sq.mm Nos. M.8.1.2 15000 2400 4 4 4 4 4 4 0 0 60000 9600 69600 60000 9600 69600 60000 9600 69600 0.02% 0.0%
Saphale TSS= 4
Katkar pada= 4
Boisar Indoor SS= 4
224 11 KV(E) grade 3C x 240-300 sq.mm Nos. M.8.1.4 10200 2400 4 4 4 4 20 20 16 16 40800 9600 50400 40800 9600 50400 204000 48000 252000 0.01% 400.0%
Palghar Indoor SS=4
Dahanu Road= 4

Supply, transportation, multiple loading/unloading, storing,

installation, testing and commissioning of Heat Shrink end termination
indoor joints suitable for following sizes screened XLPE cable as per
225 relevant latest amended IS specification . The cost shall includes M.8.2 0 0 0.00%
accessories, GI nut, bolt, hardware material clamps, jointing
consumable material, ferrule etc.
226 22 KV(E) grade 3C x 300-500 sq.mm Nos. M.8.2.3 22200 3000 4 4 4 4 4 4 0 0 88800 12000 100800 88800 12000 100800 88800 12000 100800 0.03% 0.0%
227 22 KV(E) grade 3C x 150-240 sq.mm Nos. M.8.2.4 10200 3000 20 20 20 20 20 20 0 0 204000 60000 264000 204000 60000 264000 204000 60000 264000 0.07% 0.0%
228 11 KV(E) grade 3C x 240-400 sq.mm Nos. M.8.2.5 14400 2400 14 14 14 14 14 14 0 0 201600 33600 235200 201600 33600 235200 201600 33600 235200 0.07% 0.0%
Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning of Heat Shrink Straight
through joints suitable for following sizes screened XLPE cable joints
229 as per relevant latest amended IS specification. The cost shall M.8.3 0 0 0.00%
includes accessories, GI nut, bolt, hardware material clamps, jointing
consumable material,

230 22kV/11kV(E) grade 3C x 185-240 sq.mm Nos. M.8.3.4 17400 2400 15 15 15 15 15 15 0 0 261000 36000 297000 261000 36000 297000 261000 36000 297000 0.08% 0.0%
231 11 KV(E) grade 3C x 120-185 sq.mm Nos. M.8.3.5 26400 6000 2 2 2 2 2 2 0 0 52800 12000 64800 52800 12000 64800 52800 12000 64800 0.02% 0.0%
Supply, transportation, multiple loading/unloading, storing, installation
232 and providing ISI marked electrical 3.kV grade 12 mm thick anti skid Sq.m M.9 1080 115 115 115 0 0 0 124200 124200 0 124200 124200 0 124200 124200 0.03% 0.0%
rubber mat as IS 5424 or latest amended.
233 ELECTRICAL SAFETY ENFORCER N 0 0 0.00%
234 H T/LT Power Line Protection Supervisor (Semi Skilled) Per Month N.1.1 31200 72 72 72 0 0 0 2246400 2246400 0 2246400 2246400 0 2246400 2246400 0.63% 0.0%
Daily Document Entry/Recorder operator/ Site assistance
235 Per Month N.1.2 33600 72 72 72 0 0 0 2419200 2419200 0 2419200 2419200 0 2419200 2419200 0.68% 0.0%
(Skilled/Clerical)
Electrical Design Developer/ Electrical
236 Per Month N.1.3 38400 72 72 72 0 0 0 2764800 2764800 0 2764800 2764800 0 2764800 2764800 0.78% 0.0%
Draftsman/Lineman/Wireman (Highly Skilled)
237 One passenger safety enforcer/Site Engineer Per Month N.1.4 34800 72 72 72 0 0 0 2505600 2505600 0 2505600 2505600 0 2505600 2505600 0.70% 0.0%
238 One Site Safety enforcer/Site Supervisor. Per Month N.1.5 28200 72 72 72 0 0 0 2030400 2030400 0 2030400 2030400 0 2030400 2030400 0.57% 0.0%
239 POWER SUPPLY AUGMENTATION FOR SIGNALLING O 0 0 0.00%
Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning of factory built and assembled
three phase following capacity auto changeover power panel for
signalling supply in single phase 25kV AC 50Hz traction system, . General
arrangement & scheme to be in line with RDSO specification with latest
240 amendments and as approved by Engineer in charge. The cost shall O.1 0 0 0.00%
includes all accessories such as fixing clamps, saddles, gland, gland
plate, GI nut, bolt, hardware material/painted MS angle, channel/
bracket, lugs, washers, clamps etc. required for fixing/
installation.

155A auto changeover power panel (Suitable for 25/50 KVA

241 Nos. O.1.1 270000 6000 2 2 2 2 2 2 0 0 540000 12000 552000 540000 12000 552000 540000 12000 552000 0.16% 0.0%
AT)
60A/63A auto changeover power panel (Suitable for 10 KVA
242 Nos. O.1.2 102000 6000 2 2 2 2 2 2 0 0 204000 12000 216000 204000 12000 216000 204000 12000 216000 0.06% 0.0%
AT)
Supply, transportation, multiple loading/unloading, storing of all
material and making of M15 foundation for power panel mounting on
hylum sheet and complete wiring with power cable & copper lugs of
required type / size for automatic changeover arrangement. The
243 cost shall includes all accessories such as fixing clamps, saddles, Nos. O.3 7200 1800 2 2 2 2 2 2 0 0 14400 3600 18000 14400 3600 18000 14400 3600 18000 0.01% 0.0%
gland, gland plate, GI nut, bolt, hardware material lugs, washers,
clamps etc.
required for fixing/ installation.
244 DIESEL GENRATING SET P 0 0 0.00%
Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning of following capacity Silent
Green Diesel Generator Set 3 phase 415 volts 50 cycle per second
complete with air cooled turbo charged Diesel Engine, Alternator with
AMF panel. The cost shall includes all accessories such as fixing clamps,
245 saddles, gland, gland plate, GI nut, bolt, hardware material lugs, P.1* 0 0 0.00%
washers, clamps, connection to main supply system, rectification/
modification civil work to existing foundation/ Pedestal etc. required for
fixing/ installation.
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
246 125 KVA Nos. P.1.2* 1320000 60000 7 7 7 7 7 7 0 0 9240000 420000 9660000 9240000 420000 9660000 9240000 420000 9660000 2.71% 0.0%
247 SUPPLY OF T & P Q 0 0 0.00%
Supply, transportation, multiple loading/unloading &
248 commissioning of Hydraulic Scissor Lift of approved model, having Nos. Q.1 870000 30000 3 3 3 3 3 3 0 0 2610000 90000 2700000 2610000 90000 2700000 2610000 90000 2700000 0.76% 0.0%
minimum platform Height 12M (40 ft), minimum capacity 300
Kgs, hydraulic power pack ( consists of AC motor or battery
249 Self supported Aluminium Telescopic down type ladder 5M (16 ft) when Nos. Q.3 36000 7 7 7 0 0 252000 0 252000 252000 0 252000 252000 0 252000 0.07% 0.0%
closed and 9M (30 ft) when extended with wheel & other required
Smart tool kit as per BOSCH make part no. 002 H92 40L
250 consisting of BOSCH GSB 400 impact drill & drill bit, Fischer fixing, claw Nos. Q.4 30000 3 3 3 0 0 90000 0 90000 90000 0 90000 90000 0 90000 0.03% 0.0%
hammer, adjustable wrench, hack saw, measuring tape, insulation
Megger (Motorised) 2500V duel range Rishabh or equivalent approved
251 Nos. Q.5 11400 3 3 3 0 0 34200 0 34200 34200 0 34200 34200 0 34200 0.01% 0.0%
make. (Supply)
Hand crimping tool, manual system changeable indexing dies
252
(Diamond shapes), capacity 10 sq. mm. To 120 sq. mm. With Nos. Q.6 10800 3 3 3 0 0 32400 0 32400 32400 0 32400 32400 0 32400 0.01% 0.0%
complete set of dies in
Digital Clampmeter M.S.with
along box. standard
Make- Mahindra, Jainson
accessories or DCM
(Model
253 Nos. Q.8 63000 3 3 3 0 0 189000 0 189000 189000 0 189000 189000 0 189000 0.05% 0.0%
1500 ofM/s Megger or equivalant) (Supply)
"D" spanner double ended 24 Sizes (as required by Railways) in a set
254 of12 Pieces Gedore. Taparia or equivalent Make Nos. Q.12 1140 3 3 3 0 0 3420 0 3420 3420 0 3420 3420 0 3420 0.00% 0.0%

Ring spanner double ended 24 Sizes (as required by Railways) in a set

255 of12 Pieces Gedore. Taparia or equivalent Make Nos. Q.13 2100 3 3 3 0 0 6300 0 6300 6300 0 6300 6300 0 6300 0.00% 0.0%

256 SOLAR ENERGY R 0 0 0.00%

Supply, transportation, multiple loading/unloading, storing,
installation, testing and commissioning & comprehensive
maintenance (during warranty period of two years) of grid
257
connected power generating system 30kWp having Multi R.1 0 0 0.00%
Crysalline Silicon Solar Module, Grid Interactive Solar Inverter,
Transformer Less SMA make DC to Ac ratio 1.2, Temperature &
Irradiance Sensor etc. The cost also includes AC/DC Distribution
258 5KW Nos. R.1.2 492000 42000 7 7 7 7 7 7 0 0 3444000 294000 3738000 3444000 294000 3738000 3444000 294000 3738000 1.05% 0.0%
Charges for comprehensive Annual maintenance contract after warranty
259
period for a period of five year. R.2 0 0 0.00%

260 Note: (Erection)

5KW Payment will be made against bank guarantee and contract Yearly R.2.2 48000 7 7 7 0 0 0 336000 336000 0 336000 336000 0 336000 336000 0.09% 0.0%
MODIFICATION/AUGMENTATION/INFRINGEMENTS OF
261 S 0 0 0.00%
POWER SUPPLY UTILITES
Supply, multiple loading/ unloading, storing, installation/ erection,
Sheet Attached for calculation
262 testing & commissioning of various lengths RSJ Poles size MT S.1 102000 24000 40 40 40 40 63.5618 63.5618 24 24 4080000 960000 5040000 4080000 960000 5040000 6483303.6 1525483.2 8008786.8 1.42% 58.9%
152mmx152mm STD as per power supply utility's Specification
Supply, multiple loading/ unloading, storing of red oxide, aluminium Sheet Attached for calculation
paint & black paint and application of red oxide (2 coats), aluminium paint
263 (2 coats) on complete poles and black paint (2coats) 1.5 mars. from Nos. S.2 2160 100 100 245 0 145 0 216000 216000 0 216000 216000 0 529200 529200 0.06% 145.0%
bottom of poles as per power supply utility's Specification. (Erection)

Supply, multiple loading/ unloading, storing, installation/ erection,

testing & commissioning of various sizes HDGI Channel, Angles,
Flats as per power supply utility's Specification.
264 (Channel100x50x6mm=9.2Kgs/m, Channel75x40x6mm=7.1Kgs/m, MT S.3 138000 21600 20 20 20 20 20 20 0 0 2760000 432000 3192000 2760000 432000 3192000 2760000 432000 3192000 0.90% 0.0%
Angle50x50x6mm=4.1Kgs/m, Flat50x10mm=4.0Kgs/m,
Flat50x6mm=2.5Kgs/m, Flat25x3mm=0.6Kgs/m)

Supply, multiple loading/ unloading, storing, installation/

265
erection/fixing, testing & commissioning of 22kV/33kV Pin Insulators Nos. S.4 1440 420 24 24 24 24 24 24 0 0 34560 10080 44640 34560 10080 44640 34560 10080 44640 0.01% 0.0%
with G.I. multiple
Supply, Pins including
loading/nuts, check nuts,
unloading, washers
storing, necessary
installation/
erection/fixing, testing & commissioning of 11kV, 7000 Kgs Disc
Insulators with copper 'M' clip Pins including nuts, check nuts, washers
266
necessary hardware etc., for fixing of suspension/ tension string Nos. S.5 780 180 101 101 0 414 0 414 0 0 78780 18180 96960 0 74520 74520 0 74520 74520 0.02% 0.0%
as per power supply utility's

Supply, multiple loading/ unloading, storing, installation/

erection/fixing, testing & commissioning of following capacity H.G. (DO)
267 Fuses assembly including nuts, check nuts, washers necessary S.7 0 0 0.00%
hardware etc., as per power supply utility's Specification:

268 11kV Set S.7.2 11400 2400 8 8 8 8 11 11 3 3 91200 19200 110400 91200 19200 110400 125400 26400 151800 0.03% 37.5%
Supply, multiple loading/ unloading, storing, installation/ Summary Sheet attached for
erection/fixing, testing & commissioning of 3 phase calculation
269 11kV/22kV/33kV, 200Amps. capacity A.B.Switch Fuses Set S.8 19800 2400 8 8 9 9 14 14 5 5 158400 19200 177600 178200 21600 199800 277200 33600 310800 0.06% 55.6%
assembly including nuts, check nuts, washers necessary
hardware etc., as per power supply utility's Specification.
Supply, multiple loading/ unloading, storing, installation/ Summary Sheet attached for
erection/fixing, testing & commissioning of 3 phase 11kV, 200Amps. calculation
270 capacity Drop out Fuses assembly including nuts, check nuts, Set S.9 11400 2400 8 8 8 8 11 11 3 3 91200 19200 110400 91200 19200 110400 125400 26400 151800 0.03% 37.5%
washers necessary hardware etc., as per power supply utility's
Specification.
Supply, multiple loading/ unloading, storing, installation/ Summary Sheet attached for
271 erection/fixing, testing & commissioning of following capacity distribution S.10 0 0 0.00% #DIV/0!
calculation
class lighting arrestors assembly including nuts, check nuts, washers
272 11kV Set S.10.2 4200 900 8 8 8 8 11 11 3 3 33600 7200 40800 33600 7200 40800 46200 9900 56100 0.01% 37.5%
Supply, multiple loading/ unloading, storing, installation/ Summary Sheet attached for
erection/fixing, testing & commissioning of HT stay set assembly calculation
273 with turn buckle, anchor plate including nuts, check nuts, washers Set S.11 1800 540 8 8 26 26 75 75 49 49 14400 4320 18720 46800 14040 60840 135000 40500 175500 0.02% 188.5%
necessary hardware etc., as per power supply utility's Specification.

Supply, multiple loading/ unloading, storing, installation/ erection, Summary Sheet attached for
testing & commissioning of GI Stay wire 7/8 SWG with hardwires calculation
274 clamps, mid span compression joints, binding wires including Kgs. S.12 138 30 95 95 435 435 1125 1125 690 690 13110 2850 15960 60030 13050 73080 155250 33750 189000 0.02% 158.6%
nuts, check nuts, washers necessary hardware etc., as per
power supply utility's Specification.
Supply, multiple loading/ unloading, storing, installation/ erection,
testing & commissioning of H.T. Earthing including nuts, check nuts,
275
washers necessary hardware etc., & RCC chamber as per power Set S.13 3600 900 29 29 29 29 29 29 0 0 104400 26100 130500 104400 26100 130500 104400 26100 130500 0.04% 0.0%
supply utility's Specification.
Supply, multiple loading/ unloading, storing, installation/ erection/
string, testing & commissioning of various sizes AAC/AAAC/ASCR
276 conductor including nuts, check nuts, washers necessary S.14 0 0 0.00%
hardware etc., as per power supply

AAAC /ASCR Dog Summary Sheet attached for

277 KM S.14.4 114000 42000 1 1 3.29 6.2 11.742 14.652 8 8 114000 42000 156000 375060 260400 635460 1338588 615384 1953972 0.18% 207.5% calculation

AAAC /ASCR Panther Variation in erection qty only,

erection of old conductor done in 33
278 KM S.14.5 294000 54000 1 1 1 1 1 1.6 0 1 294000 54000 348000 294000 54000 348000 294000 86400 380400 0.10% 9.3%
kv shifting work at savra

Supply, multiple loading/ unloading, storing, installation/ erection, Summary Sheet attached for
testing & commissioning of Danger Board 11kV/22 KV/33kV along calculation
279 with fixing arrangement including nuts, check nuts, washers necessary Nos. S.15 120 8 62 245 0 183 0 960 960 0 7440 7440 0 29400 29400 0.00% 295.2%
hardware etc., as per power supply utility's Specification. (Erection)
Supply, multiple loading/ unloading, storing, installation/ erection, 1 Dager Board reqires 4kg barbed
testing & commissioning of G.I. Barbed Wire for fencing & pole for wire
280 anti- climbing including nuts, check nuts, washers necessary Kgs. S.16 132 320 320 672 0 352 0 42240 42240 0 42240 42240 0 88704 88704 0.01% 110.0% 4*162= 672
hardware etc. as per power supply utility's Specification. (Erection)
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost
Supply, multiple loading/ unloading, storing, providing/ fixing of 33kV
Parmali cleats for erection of various sizes of conductors, cables on
281
pole’s structure, wall etc., as per power Nos. S.17 780 108 99 99 99 99 99 99 0 0 77220 10692 87912 77220 10692 87912 77220 10692 87912 0.02% 0.0%
supply utility's Specification.
Supply, multiple loading/ unloading, storing, installation / erection
of LT stay assembly complete consisting of 1 no. LT stay set with turn
buckle, anchor plate etc., 1 no. LT stay insulators, 2 nos. LT
282 shackle insulators and 3 nos. shackle Hardware including nuts, Set S.19 1500 420 7 7 26 26 26 26 0 0 10500 2940 13440 39000 10920 49920 39000 10920 49920 0.01% 0.0%
check nuts, washers necessary hardware etc. as per power supply
utility's Specification.

Supply, multiple loading/ unloading, storing, installation/ erection,

testing & commissioning of P.G.Clamps including nuts, check nuts,
283
washers necessary hardware etc., as per power supply utility's Nos. S.20 132 59 59 59 0 0 0 7788 7788 0 7788 7788 0 7788 7788 0.00% 0.0%
Specification. (Erection)
Supply, multiple loading/ unloading, storing, installation/ erection,
testing & commissioning of DTC Metering assembly with various sizes
cables each including necessary hardware, jointing kits/
luges/termination etc. required for laying & connecting as per power
284 supply utility's Specification. S.21 0 0 0.00%

RH-2,4,5,6,7,9 & 10= 7 nos

Saphale Qtr building- 1 Nos
Kelve Qtr building- 1 Nos
Palghar Qtr building- 1 Nos
Palghar indoor substation- 2 nos
285 185/300 Sq.mm. Single Cable 280 meter each Sets S.21.2 48000 9000 4 4 12 12 16 16 4 4 192000 36000 228000 576000 108000 684000 768000 144000 912000 0.19% 33.3% Boisar indoor substation- 2 Nos
Vangoan Qtr building- 1 Nos
Dahanu Qtr building- 1 Nos

Supply, multiple loading/ unloading, storing, installation/ erection,

testing & commissioning of factory built and assembled following
capacity LT Distribution boards with enclosure, both side cable end
box with required capacity MCCB, Netural copper bas bar with
286 multiple holes, positive bus, terminals etc. including necessary S.22 0 0 0.00%
hardware, jointing kits/ luges/termination etc. required for
installation & connecting as per power supply utility's Specification.

287 25/63 KVA Nos. S.22.1 26400 3600 2 2 6 6 6 6 0 0 52800 7200 60000 158400 21600 180000 158400 21600 180000 0.05% 0.0%
288 100 KVA Nos. S.22.2 33000 6000 2 2 2 2 2 2 0 0 66000 12000 78000 66000 12000 78000 66000 12000 78000 0.02% 0.0%
Dismantling & cutting of redundant steel structures & other assets,
transformers, arial lines, cables, insulators, feeder pillars, LT / HT
289
conductors etc. and transporting to nominated depot/ store/ yard as per MT S.26 21600 7 7 7 0 0 0 151200 151200 0 151200 151200 0 151200 151200 0.04% 0.0%
power supply utilities's or site supervisor direction. (Erection)
290 NON SOR ITEMS 0 0 0.00%
Supplying, multiple loading/ unloading, storing of following sizes ISI
marked copper/ Aluminium conductor, cross linked, polyethylene. XLPE
insulated. PVC outer sheathed, armoured with galvanised round steel
291 wire/steel strip, suitable for rated voltage 1.1 kV grade and confirming to T.1 0 0 0.00%
IS 7098 (Part I) 1988 with latest amendment of following sizes:

292 4 core 50 sq mm Cu. cable Mtrs. T.1.1 2916 500 500 500 0 0 1458000 0 1458000 1458000 0 1458000 1458000 0 1458000 0.41% 0.0%
293 4 core 35 sq mm Cu. cable Mtrs. T.1.2 2112 500 500 500 0 0 1056000 0 1056000 1056000 0 1056000 1056000 0 1056000 0.30% 0.0%
294 4 core 16 sq.mm Cu. cable Mtrs. T.1.3 980 200 200 200 0 0 196000 0 196000 196000 0 196000 196000 0 196000 0.06% 0.0%
Item Description Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total
1 25 KVA, 11 kV/433V Dist Transformer Nos N.S.1 121653.41 13983.15 0 0 6 6 6 6 0 0 0 0 0 729920.46 83898.9 813819.36 729920.46 83898.9 813819.36 0.23% 0.0%
Saphale Qtr building- 1 Nos
Kelve road station building
augumentation-1
Vangoan Qtr building- 1 Nos
2 200 KVA, 11 kV/433V Dist Transformer Nos N.S.2 469800 54000.00 0 0 2 2 5 5 3 3 0 0 0 939600 108000 1047600 2349000 270000 2619000 0.29% 150.0% Relay Hut 7- 1 Nos
Vangoan station building
augumentation-1

3 315 KVA, 11 kV/433V Dist Transformer Nos N.S.3 874350 100500.00 0 0 6 6 6 6 0 0 0 0 0 5246100 603000 5849100 5246100 603000 5849100 1.64% 0.0%
4 11 KV SF6 RMU 2 ISO + 2 BRK Nos N.S.4 1318050 151500.00 0 0 2 2 2 2 0 0 0 0 0 2636100 303000 2939100 2636100 303000 2939100 0.83% 0.0%
Summary Sheet attached for
5 11 KV Pin Insulator Nos N.S.5 1435.50 420.00 0 0 100 100 241 241 141 141 0 0 0 143550 42000 185550 345955.5 101220 447175.5 0.05% 141.0%
calculation
Summary Sheet attached for
6 Strain hardware-0.1 Nos N.S.6 1435.50 165.00 0 0 0 159 84 243 84 84 0 0 0 0 26235 26235 120582 40095 160677 0.01% 512.5%
calculation
Saphale Qtr building- 1 Nos
Kelve road station building
augumentation-1
7 200 KVA LT Distribution Box Nos N.S.7 42282 4860.00 0 0 2 2 5 5 3 3 0 0 0 84564 9720 94284 211410 24300 235710 0.03% 150.0% Vangoan Qtr building- 1 Nos
Relay Hut 7- 1 Nos
Vangoan station building
augumentation-1

Summary Sheet attached for

8 Wedge Connector 0.1 Dog Nos N.S.8 1057.05 121.50 0 0 150 150 244 244 94 94 0 0 0 158557.5 18225 176782.5 257920.2 29646 287566.2 0.05% 62.7%
calculation

9 Transformer Fencing Mtrs N.S.9 3392 848.00 0 0 108 108 108 108 0 0 0 0 0 366336 91584 457920 366336 91584 457920 0.13% 0.0%
10 Transformer Plinth Cu. M N.S.10 0 9540.00 0 0 0 16 0 16 0 0 0 0 0 0 152640 152640 0 152640 152640 0.04% 0.0%
10 2C X 70 sqmm Al Arm Cable Mtr N.S.11 378 60.00 0 0 500 500 500 500 0 0 0 0 0 189000 30000 219000 189000 30000 219000 0.06% 0.0%
12 3 Phase Energtmeter enclosure Nos N.S.12 2936.25 337.50 0 0 9 9 9 9 0 0 0 0 0 26426.25 3037.5 29463.75 26426.25 3037.5 29463.75 0.01% 0.0%
13 Supply 150 mm exhaust fan Nos N.S.13 1421.15 645.00 0 0 1000 1000 1000 1000 0 0 0 0 0 1421150 645000 2066150 1421150 645000 2066150 0.58% 0.0%
14 Supply 200 mm exhaust fan Nos N.S.14 1551.65 645.00 0 0 372 372 372 372 0 0 0 0 0 577213.8 239940 817153.8 577213.8 239940 817153.8 0.23% 0.0%

15 Supply 300 mm exhaust fan Nos N.S.15 3136 643.00 52 52 117 117 65 65 0 0 0 163072 33436 196508 366912 75231 442143 0.06% 125.0%

17 Connector Box Nos N.S.17 2570.85 295.50 0 0 125 125 125 125 0 0 0 0 0 321356.25 36937.5 358293.75 321356.25 36937.5 358293.75 0.10% 0.0%

For street light and commom area

load at below location
Saphale Qtr building- 1 Nos
Kelve road Qtr building- 1 Nos
18 Timer Panel Nos N.S.18 26883 3090.00 0 0 4 4 10 10 6 6 0 0 0 107532 12360 119892 268830 30900 299730 0.03% 150.0%
Palghar Qtr building- 1 Nos
Boisar Qtr building- 1 Nos
Vangoan Qtr building- 1 Nos
Dahanu Qtr building- 1 Nos

19 160 A HRC Fuse box Nos N.S.19 21924 2520.00 0 0 2 2 2 2 0 0 0 0 0 43848 5040 48888 43848 5040 48888 0.01% 0.0%

Katkarpada= 280 mtr

20 11 kv 3C x 300 sq. mm HT Cable Mtr N.S.20 3001.50 198.00 0 0 300 300 680 680 380 380 0 0 0 900450 59400 959850 2041020 134640 2175660 0.27% 126.7%
RH-10= 400 mtr

21 80 mm HD PVC pipe Mtr N.S.21 300.15 34.50 0 0 1000 1000 1000 1000 0 0 0 0 0 300150 34500 334650 300150 34500 334650 0.09% 0.0%

4.75%
Total Cost 1,43,54,926 25,37,954 1,68,92,880 25,15,11,660 13,87,20,213 39,02,31,873
18% GST 2583886.727 456831.702 3040718.429 45272098.81 24969638.36 70241737.17
Total of extra electrical items in 1st variation 1,69,38,813 29,94,786 1,99,33,599 29,67,83,759 16,36,89,851 46,04,73,610
Sl. Quantity Amount in Rs.
Item Description Units Item Code Rate in Rs. As per boq
No. % Contribution
Supply Erection As per O. C.A As required in 1st As required in2nd Variation Excess/Saving Quantity Amount as per O. C.A Amount as required in 1st variation Amount as required in 2nd variation % Variation wrt 1st
ELECTRICAL ENGINEERING WORKS wrt 1st Remarks/Justification
Variation
Variation
A Supply Erection Supply Erection Supply Erection Supply Erection Supply Erection Total Supply Erection Total Supply Erection Total

22=13/Total
1 2 3 4 5 6 7 8 9=(7-3) 10=(8-4) 11=(3*1) 12=(4*2) 13=(9+10) 14=(5*1) 15=(6*2) 16=(12+13) 17=(7*1) 18=(8*2) 19=(17+18) 23=(19-16)/16 25
Cost

SUMMARY As required in 2nd Variation

CA Actual CA 1st Variation Supply Erection Total % Var
Electrical-General Service (Schedule ) 40,21,37,078 40,17,68,352 39,99,26,716 27,57,57,067 15,85,27,812 43,42,84,879 8.59%
Electrical General Service En 2nd Variation 29,67,83,759 16,36,89,851 46,04,73,610 10%
Electrical-General Service 1st vaiation with ns without GST 40,17,68,352 41,98,60,315 1,35,52,32,099
Electrical-General Service 1st vaiation with ns without GST 35,58,13,826.16