Estimate No. SE/KCK-I/Tech/LS-HT/23-01-08/293 Date 15-01-08.

Sr. NDetailed costPARTICULARS

As per Estimated

Head

Quantity

RSJ pole152x152mm 13m

210 Nos.

Rail pole 105 lbs/yard/152x152mm 8m RSJ

2Nos.

H.T.Stay set

Rate

As per actual

Value

11875 2493750
8220

16440

75Set.

340

25500

concerting(1:3:6)

300 cmt

1125

337500

G.I. Channel100x50x6 mm

5900 Kg.

40

236000

G.I Channel 75x40x6 mm

200 Kg.

40

8000

G.I.angle 50x50x6 mm.(4.5kg/m)

2000 Kg.

40

80000

G.I. flat 50x10 mm.(2.4kg/m)

2000Kg

40

80000

Stay wire 7/8 Swg

1100 Kg

35

38500

10

G.I. Nut Bolds

1500 Kg.

65

97500

11

11KV Disc Insulators.

1548 Nos.

250

387000

12

Strain hard ware for ACSR

210 Set

625

131250

13

Suspension hard ware for ACSR

495 Set

655

324225

14

22KV Pin Insulators with pins

60 Nos.

250

15000

15

ACSR / AAAC

35 Kms.

45000

1575000

16

AI.Binding wire

20 Kgs

75

1500

17

AI.Binding tape.

75

18

G.I.Wire 8swg

1000 Kgs.

30

30000

19

H.T.Earthing Set.

210 Kgs.

400

84000

20

Black Bituminious paint.

100 Ltrs.

80

8000

Quantity

Difference
Rate

Value

Quantity

Rate

Referance paragraphs over

Value

leaf explaning excees above 5 %

Estimate No. SE/KCK/T/ORC/2003-2004/05/ Dt. 1606-2003.

Sr. NoDetailed costPARTICULARS

Head

As per Estimated
Quantity

Rate

Value

20

Zinc chroma paint.

250 Ltrs.

330

82500

21

Aluminium paint

250 Ltrs.

100

25000

22

Danger Board.

210 Nos.

30

6300

23

Anti climbing device.

150 Kgs.

30

4500

24

22 KV XLPE 3C X 240 sqmm cable

500 Rmt.

2400

1200000

25

22 KV Termination joint

4 Nos.

10000

40000

26

Jointing Sleeves

120 Nos

150

18000

27

RCC pipe

15 Nos.

305

4575

As per actual
Quantity

Difference
Rate

Value

Quantity

Rate

Referance paragraphs over

Value

leaf explaning excees above 5 %

Estimate for shifting of Existing 22 KV HT line MIDC Dombivali phase II for D/C Tower Line
Esti. No.CE/KLNZ/Tech/44
As per estimate
Sr.
No.

PARTICULARS

Narrow base D.C.tower having weight

Unit

Qty

Rate

Amts.

Having 1.3 Ton / Tower.(G.Angel)

MT

65

46000

2990000

Tower Accessories (Sheet attached)

LS

12360

12360

0.2 ACSR Conductor (200sq.mm)

KM

6.20

82326

510421.20

Conductor Accessories (sheet Attached)

LS

10830

10830

Disc Insulator required for

No

96

184

17664

No

24

184

4416

No

48

200

9600

b) Tension

No

12

347

4164

Tower Earthing (2 Earting/tower)

Set

20

180

3600

Concreting in ratio 1:2:4 (2.88 CMT/Tower)

CMT

28.80

1500

43200

a) Suspension location
b) Tension location
6

As per Actual
Qty

Rate

Amts.

Difference
Qty

Rate

Amts.

H/W suitable for 0.2 ACSR (200sqmm.)

a) Suspension

1% Sundris Rs.

12142.552
Sub Total Rs.

Refe C. Leger No.

Page No

1226397.80

of the year

Checked By

Finalised By

Referance
paragraphs over
leaf explaning
excees above 5%

Sr.
No.

PARTICULARS

As per Estimated
Unit

Quantity

Rate

As per actual
Value

Quantity

Rate

Difference
Value

Quantity

Referance paragraphs over leaf explaning excees above 5%

Rate

1
2
3
4
5
6
7
8
9
10
11
12
13
14

Refe C. Leger No.

Page No

of the year

Checked By

Finalised By

value

Sr.
No.

PARTICULARS
Unit

As per Estimated
Quantity
Rate
Value

Quantity

As per actual
Rate
Value

Errection of 2x500kva DTC

Dist. T/F 500kva x2No. DTC

No

710794.42

1421589

535000

535000

RSJ 152x152, 13mtr. Long

NO

20374.72

61124

19933

79732

GI channel 100x50x6mm

Kg

360

47.92

17251

400

76.31

30524

GI channel 75x40x6mm

Kg

300

47.92

14376

110

76.31

8394.1

GI angle 50x50x6mm

kg

200

47.92

9584

50.16

76.31

3827.7096

GI Flat 50x6mm

Kg

150

44.13

6620

213

76.31

16254.03

22kv pin insuator with GI pins

No

322.44

1935

28

436

12208

11KV Disc insulator

No.

12

245.16

2942

48

268

12864

10

AAAC 34sq.mm

Rmt.

60

14.23

854

11

Strain H/w for 30sq.mm acsr conductor

No

150.28

902

650

5200

12

6 way feeder pillar with acb

No.

75900.00

151800

79000

79000

13

LA 22KV gap disconnector

Set

2014.82

4030

4125

8250

14

HT Stay set

NO

485.18

1941

1100

4400
0
795653.84

Refe C. Leger No.

Page No

of the year

Checked By

Quantity

Difference
Rate

value

Referance
paragraphs over leaf
explaning excees above
5%

4 way with ACB used

Finalised By

Sr.
No.

PARTICULARS
Unit

As per Estimated
Quantity
Rate

Value

Quantity

As per actual
Rate

Value

15

Stay wire 7/8swg.

Kg

48

49.21

2362.08

80

58

4640

16

Earthing set HT

No

20

285.21

5704.2

79

711

17

22kv HG fuse

No

983.58

1967.16

8250

16500

18

22kv AB switches

NO

13449.08

26898.16

15400

30800

19

Danger board iyard

NO

44

176

20

GI Strip 25x3mm

Kg

80

44.13

3530.4

98

75

7350

21

GI barbered wire

Kg

20

54.6

1092

200

56

11200

22

Concrete ratio (1;4;8)

CMT

3135

12540

3135

12540

23

Painting of supports and fabricated mat.

LS

154

308

24

LT XLPE cable 3.5core 300Sq.mm

Rmt

60

808

48480

25

DTC metering with allied material

NO

56155

112310

15967

15967

26

Plinth and fencing

no.

55000

110000

55000

110000

Difference
Quantity

Rate

1005361.8396

209708
Cost of material

2020357

1005361.84

Sundries @ 5%

101018

50268.092

Total cost of marerial

2121375

1055629.93

Labour charges @ 10%

212137

105562.993

Total cost

2333512

1161192.92

Supervision charges @1.3%

30336

15095.508

Refe C. Leger No.

Page No

of the year

Checked By

Referance paragraphs over leaf explaning excees above 5%

value

Finalised By

Sr.
No.

PARTICULARS
Unit

As per Estimated
Quantity
Rate
Value

Quantity

As per actual
Rate
Value

Errection of HT Overhead Line 0.4Km

RSJ 152x152, 13mtr. Long

No

20374.72

162997.76

19933

159464

RSJ 116x100, 11mtr. Long

NO

10687.96

21375.92

20280

40560

MS Channel 100x50x6mm

Kg

150

37.92

5688

MS Channel 75x40x6mm

Kg

100

37.92

3792

MS angle 50x50x6mm

kg

50

37.92

1896

604

45

27331

MS Flat 50x10mm

Kg

50

34.13

1706.5

GI Nut bolts

No

30

66

1980

11KV Disc Insulator

No.

36

245.16

8825.76

10

22KV Pin Insulator with GI pins

Rmt.

12

322.44

3869.28

11

0.1 Strain hardware

No

18

310.24

5584.32

12

ACSR 0.1 conductor

No.

1200

48.37

58044

1872

66

123832.8

13

Sleeve Joints

Set

14

HT stay set

NO

485.18

3881.44

1100

4400

Quantity

Difference
Rate

355587.8

Refe C. Leger No.

Page No

of the year

Checked By

Finalised By

value

Referance
paragraphs over leaf
explaning excees above
5%

Sr.
No.

PARTICULARS
Unit

As per Estimated
Quantity
Rate
Value

Quantity

As per actual
Rate
Value

15

Stay wire 7/8

Kg

80

49.21

3936.8

80

58

4640

16

Earthing sets HT

No

285.21

2281.68

17

GI Barbered wire 'A"

Kg

50

54.6

2730

18

Danger board

NO

44

352

19

Concrete ratio(1:4:8)

Kg

10

3135

31350

10

3135

31350

20

GI wire 8/6swg

kg

50

53.84

2692

21

Black bituminous paint

LTR

41

123

95

760

22

Red oxide paint

LTR

51

306

22

115

2530

23

Aluminium paint

LTR

88

352

15

147

2205

Quantity

Difference
Rate

41485
Cost of material

323760

397072

Sundries 5%

16188

19853.6

Total cost of material

339948

416925.6

Labour charges 10%

33994

41692.56

Total cost

373942

458618.16

Supervision charges 1.3%

4861

5962.03608

Refe C. Leger No.

Page No

of the year

Checked By

value

397072.8

Finalised By

Referance
paragraphs over leaf
explaning excees above
5%

Sr.
No.

PARTICULARS
Unit

As per Estimated
Quantity
Rate
Value

Quantity

As per actual
Rate
Value

Errection of LT undergound line 0.670km

LT XLPE cable 3.5x300Sq.mm

Rmt.

325

808.71

262830.75

110

845

92950

LT XLPE cable 3.5x240Sq.mm

Rmt.

40

672.6

26904

LT XLPE cable 3.5x185Sq.mm

Rmt.

120

523.58

62829.6

LT XLPE cable 3.5x70Sq.mm

Rmt.

90

242.98

21868.2

LT pvc cable 3.5x50Sq.mm

Rmt.

95

157.22

14935.9

LT feeder pillar 4way

Kg

21450

21450

LT feeder pillar 6way

No

28050

56100

32000

32000

LT Bus bar with sealing arrangement

No.

10

3000

30000

10

RCC pipe 150mm, 2mtr.

Rmt.

20

479

9580

11

Misc,(bricks, sand , termination etc.)

No

24200

24200

12

LT XLPE cable 3.5x95Sq.mm

130

300

39000

Page No

Cost of material

530698

163950

Sundries 5%

26535

8197.5

Total cost of material

557233

172147.5

Labour charges 10%

55723

17214.75

Total cost

612957

189362.25

Supervision charges 1.3%

7968

2461.70925

of the year

Checked By

Finalised By

Quantity

Difference
Rate

value

Referance
paragraphs over leaf
explaning excees above
5%

Sr.NO.

Particulars

Unit

Qty

Esimated cost

1.3
Supervision
charge

Errection of 22/0.43kv , 500KVA

NO

2333512

30336

1161193

15095.508

Errection of 22KV overhead line

KM

0.4

373943

4861

0.4

458618

5962.03608

Underground LT cable n/w

Rmt.

120

612957

4968

120

189362

2461.70925

Total supervision charge

3320412

40165

1809173

23519.2534

6
7

Estimate no.SE/KCK I/T/ARR-NON-DDF/CC& EF/No.04/Dt. 28-04-2010.

Sr. No.

Detailed cost

PARTICULARS

As per Estimated

Head

Unit

As per actual

Quantity

Rate

Value

RSJ 125 X 70 mm 9 M. long

No.

5673.16

17019.48

G.I. Angle 50X50X6 mm (4.5kg/m)

kg.

50

62.00

3100.00

G.I. Flat 50X10 mm (2.4 kg/m)

kg.

35

62.00

2170.00

G.I. Nut Bolts

kg.

15

60.00

900.00

LT Stay Set

No.

489.67

1469.01

Stay Wire 7/10 Swg

kg.

30

51.99

1559.70

Stay Insulator

No.

6.61

19.83

L.T Shackle Insulators with H.W.

Set

36

31.81

1145.16

G.I.wire 8swg

kg.

50

49.63

2481.50

AAC conductor 55 sq mm

km

2.2

28990.00

63778.00

Concreting (1:3:6)

Cmt

1750.00

3500.00

LT Earthing Set

No.

114.92

574.60

10

Total

97717.28

11

Sundries 5%

4885.86

12

Total Cost of Material

102603.14

13

Labour Charge 10%

10260.31

14

Total Cost

112863.46

15

Total Cost Of Estimate

Refe C. Leger No.

Page No

112865/-

of the year

Checked By

Finalised By

Quantity

Difference
Rate

Value

Quantity

Rate

Referance to paragraphs over

Value

leaf explaning excees above 5 %

Estimate No. SE/TUC/TECH/DDF/2013-14/50

Detailed
Sr. No. cost

DATED:28.02.2014

PARTICULARS

Head

As per Estimated

As per actual

Difference

Quantity

Rate

Value

Quantity

Rate

Value

11/0.433KV 630KVA indoor transformer

618079

1854237

625000

625000

11KV RMU 3 isolator+1breaker

435600

871200

791135

791135

11KV RMU 4isolator+1breaker

510000

1020000

11KV RMU 2isolator+1breaker

325851

977553

11kv, 3core,300sq.mm. HT Cable.

4200

1126

4729200

2484

1270

3154680

11kv, 3core,95sq.mm. HT Cable.

75

650

48750

6way feeder pillar with ACB

75900

227700

78000

78000

4way feeder pillar

10

21450

214500

Minipillar with HRC fuse

9075

36300

15000

15000

10

LT Cable 3.5core, 300sq.mm

700

641

448700

506

775

392150

11

LT Cable 3.5core, 185sq.mm

300

410

123000

12

Half Round RCC pipe.

8200

95

779000

3000

100

300000

13

G.I. Pipe

200

300

60000

70

5400

378000

Sub Total

5733965

Quantity

Rate

Value

Reference paragraphs over

leaf explaning excees above 5
%

Detailed
Sr. No. cost

PARTICULARS

Head

As per Estimated

As per actual

Difference

Quantity

Rate

Value

Quantity

Rate

Value

14

11KV,300sq.mm End termination indoor type

12

1798

21576

3790

7580

15

11KV,300sq.mm End termination Outdoor type

1264

7584

5240

20962

16

11KV, 300sq.mm straight through joint

5723

45784

10050

40200

17

Earthing of transformer

12512

50048

20000

20000

18

DTC meter with box

56156

224624

9900

9900

19

Civil work

1000000

1000000

600000

600000

20

Sundries

636988

636988

300000
Sub Total

998642

Total

13376744

6732607

Labour charges 10% of material

1337674

673260.66

14714418

7405867

Grand Total

Quantity

Rate

Referance paragraphs over

Value

leaf explaning excees above 5

%