Project : West Coast Paper Mills Ltd

Client : West Coast Paper Mills Ltd

Sub : Cost estimation for bay extension & Pooling S/S - Supply & erection

Bay extension -Supply & Erection

Supply Erection
As per
As per Work Order As per ammendment As per Work Order
ammendment

Sl.No Description Unit Qty Unit Rate Amount(Rs) Qty Amount(Rs) Unit Rate Amount (Rs) Amount(Rs)

KPTCL Metering 110

1 Nos 0 101500 0 3 304500 5500 0 16500
Kv CT's
KPTCL Metering 110Kv
2 Nos 0 110000 0 3 330000 5500 0 16500
PT's
Outdoor type TVM
3 Panel as per KPTCL Set 0 145000 0 1 145000 15000 0 15000
specification
Total 0.00 779,500.00 0.00 48,000.00

Pooling S/S at WCPM Premises -Supply & Erection

Supply Erection
As per
As per Work Order As per ammendment As per Work Order
ammendment

Sl.No Description Unit Qty Unit Rate Amount(Rs) Qty Amount(Rs) Unit Rate Amount (Rs) Amount(Rs)

2-a SF 6 circuit breaker Nos 1 900000 900000 2 1800000 20000 20000 40000

Isolators without earth

3-A Nos 1 172000 172000 3 516000 6000 6000 18000
switch
4i 110 KV CT's Nos 6 101500 609000 6 609000 5500 33000 33000
5i 110 KV PT's Nos 6 110000 660000 6 660000 5500 33000 33000
 6 Surge arrestors Nos 6 40000 240000 9 360000 2700 16200 24300

Control & Relay Panel -

7 Nos 1 750000 750000 2 1500000 15000 15000 30000
for line protection

Hot dip Galvanised GI

8-a structure for station MT 10 86500 865000 18 1557000 12000 120000 216000
equipments
c Fastners MT 0.5 105000 52500 0.8 84000 10000 5000 8000
ACSR Conductor
9-a LS --- ------ 267550 ------- 428080 80000 80000 128000
-Aluminium tubes
10- i Post insulators Nos 3 13200 39600 9 118800 1500 4500 13500
Tension string 8 units
each with tension
11 - A Set 18 6700 120600 27 180900 600 10800 16200
clamp suitable for
drake ACSR
12 Hardwares

2 Circuit Breaker Nos 6 2000 12000 12 24000

3 Isolator Nos 12 1600 19200 24 38400
6-a Surge arrestors Nos 3 800 2400 6 4800 25000 25000 30000
7-a Pedestal clamps - drake Nos 6 1800 10800 9 16200

8 -a T-Clamp - Drake Nos 24 700 16800 30 21000

PVC insulated copper

17
control cable

i 19 X 2.5 Sqmm Lot -------- --------- 580000 --------- 638000 50000 50000 55000

ii 4 X 4 Sqmm Lot -------- -------- 175000 --------- 189000 22000 22000 24200

iv 2 X 2.5 Sqmm Lot --------- -------- 76000 --------- 83600 5000 5000 5500
18 Termination

i 19 X 2.5 Sqmm Lot ------- ------- 17500 ------- 19250

ii 4 X 4 Sqmm Lot ------- ------- 13000 ------- 13650 25000 25000 27000

iv 2 X 2.5 Sqmm Lot ------- ------ 9000 ------- 9900

22 Earthmat Formation

b MS Flat 50 X 6 mm LS -------- --------- 300000 -------- 519000 100000 100000 170000

MS round 25 mm dia
c Ls ------- -------- 35000 --------- 60550 8000 8000 14400
1.5 mtrs long

25 X 6 copper flat for

d earth connection from Ls -------- ------- 350000 --------- 385000 90000 90000 99000
various equipments

Cast Iron pipe electrode

e Nos 24 7000 168000 48 336000 30000 30000 60000
of 100 mm dia

Outdoor type TVM Panel as

23 Set 1 145000 145000 1 145000 15000 15000 15000
per KPTCL Specification

24 Lighting

Street Light poles Nos 8 10000 80000 10 100000 2000 16000 20000

Flood Lights Nos 8 9000 72000 10 90000 1000 8000 10000

 Cable Tray & Supports
25
for control cables

600 mm wide
a perforated type cable Ls -------- -------- 257000 --------- 359800 22000 22000 30800
tray HDG

300 mm wide
b perforated type cable Ls -------- ------- 135000 -------- 189000 18000 18000 25200
tray HDG
50 X 50 X 6 angle for
Ls -------- -------- 80000 --------- 112000 20000 20000 28000
cable tray support

Supply of materials
27
required for fencing

2 mtrs height 8 mm
a Mts 150 950 142500 250 237500 40 6000 10000
chain link fence

c supply of fencing poles Ls -------- --------- 70000 -------- 126000 6000 6000 10800

d Supply of barbed wires Kgs 125 75 9375 200 15000 5 625 1000

Total 7,451,825.00 11,546,430.00 810,125.00 1,195,900.00